Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
78.08% |
23.49% |
2.16% |
0.00% |
EBITDA Growth |
91.32% |
-43.69% |
17.35% |
0.00% |
EBIT Growth |
53.21% |
-55.59% |
24.50% |
0.00% |
NOPAT Growth |
170.97% |
-44.20% |
0.32% |
0.00% |
Net Income Growth |
57.36% |
-48.44% |
21.70% |
0.00% |
EPS Growth |
-6.62% |
-48.73% |
20.94% |
0.00% |
Operating Cash Flow Growth |
101.84% |
-30.38% |
11.11% |
0.00% |
Free Cash Flow Firm Growth |
-1,648.83% |
91.00% |
0.00% |
0.00% |
Invested Capital Growth |
143.34% |
9.79% |
0.00% |
0.00% |
Revenue Q/Q Growth |
-10.63% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
-16.42% |
126.42% |
0.00% |
0.00% |
EBIT Q/Q Growth |
-40.94% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
13.61% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
70.09% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
59.32% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
349.40% |
-4.99% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
3.51% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
-1.17% |
2.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
98.59% |
73.64% |
100.00% |
98.52% |
EBITDA Margin |
29.39% |
27.36% |
60.00% |
52.23% |
Operating Margin |
23.87% |
15.51% |
36.92% |
35.39% |
EBIT Margin |
13.34% |
15.51% |
43.13% |
35.39% |
Profit (Net Income) Margin |
13.49% |
15.26% |
36.55% |
30.68% |
Tax Burden Percent |
89.50% |
90.55% |
84.16% |
89.42% |
Interest Burden Percent |
112.93% |
108.68% |
100.72% |
96.97% |
Effective Tax Rate |
10.50% |
9.45% |
15.84% |
10.58% |
Return on Invested Capital (ROIC) |
1.35% |
0.90% |
3.36% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.78% |
0.98% |
4.04% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
5.49% |
6.82% |
28.83% |
0.00% |
Return on Equity (ROE) |
6.83% |
7.72% |
32.19% |
0.00% |
Cash Return on Invested Capital (CROIC) |
-82.15% |
-8.44% |
-196.64% |
0.00% |
Operating Return on Assets (OROA) |
0.62% |
0.64% |
1.46% |
0.00% |
Return on Assets (ROA) |
0.62% |
0.63% |
1.24% |
0.00% |
Return on Common Equity (ROCE) |
6.77% |
7.72% |
32.19% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
4.89% |
7.21% |
16.10% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
57 |
21 |
37 |
37 |
NOPAT Margin |
21.37% |
14.04% |
31.07% |
31.64% |
Net Nonoperating Expense Percent (NNEP) |
0.57% |
-0.09% |
-0.68% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
0.95% |
0.84% |
1.68% |
- |
Cost of Revenue to Revenue |
1.41% |
26.36% |
0.00% |
1.48% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
74.71% |
58.13% |
63.08% |
63.13% |
Earnings before Interest and Taxes (EBIT) |
35 |
23 |
52 |
42 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
78 |
41 |
72 |
62 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
1.29 |
1.42 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
1.47 |
1.42 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
3.49 |
3.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
26.42 |
19.67 |
0.00 |
0.00 |
Dividend Yield |
3.46% |
3.53% |
0.00% |
0.00% |
Earnings Yield |
3.79% |
5.08% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
1.03 |
1.05 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
23.22 |
17.31 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
78.98 |
63.25 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
174.01 |
111.60 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
108.66 |
123.25 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
71.65 |
60.54 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
7.19 |
6.90 |
7.17 |
0.00 |
Long-Term Debt to Equity |
0.15 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
7.02 |
6.93 |
7.13 |
0.00 |
Leverage Ratio |
10.94 |
12.21 |
13.03 |
0.00 |
Compound Leverage Factor |
12.35 |
13.27 |
13.12 |
0.00 |
Debt to Total Capital |
87.78% |
87.34% |
87.75% |
0.00% |
Short-Term Debt to Total Capital |
85.91% |
87.34% |
87.75% |
0.00% |
Long-Term Debt to Total Capital |
1.87% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.17% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
12.04% |
12.66% |
12.25% |
0.00% |
Debt to EBITDA |
67.41 |
53.38 |
27.13 |
0.00 |
Net Debt to EBITDA |
66.96 |
52.28 |
27.00 |
0.00 |
Long-Term Debt to EBITDA |
1.44 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
92.74 |
104.01 |
52.38 |
0.00 |
Net Debt to NOPAT |
92.12 |
101.87 |
52.13 |
0.00 |
Long-Term Debt to NOPAT |
1.98 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
-0.79 |
-0.67 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
1.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.01 |
0.01 |
0.00 |
0.00 |
Quick Ratio |
0.01 |
0.01 |
0.00 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-3,443 |
-197 |
-2,187 |
0.00 |
Operating Cash Flow to CapEx |
1,878.67% |
391.21% |
412.13% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-31,021.59 |
-2,289.50 |
-34,708.28 |
0.00 |
Operating Cash Flow to Interest Expense |
772.96 |
494.29 |
969.16 |
37.36 |
Operating Cash Flow Less CapEx to Interest Expense |
731.82 |
367.94 |
734.00 |
38.36 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.05 |
0.04 |
0.03 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
2.74 |
2.60 |
2.26 |
0.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
5,942 |
2,442 |
2,224 |
0.00 |
Invested Capital Turnover |
0.06 |
0.06 |
0.11 |
0.00 |
Increase / (Decrease) in Invested Capital |
3,500 |
218 |
2,224 |
0.00 |
Enterprise Value (EV) |
6,147 |
2,573 |
0.00 |
0.00 |
Market Capitalization |
925 |
446 |
0.00 |
0.00 |
Book Value per Share |
$48.09 |
$42.37 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
$42.07 |
$42.37 |
$0.00 |
$0.00 |
Total Capital |
5,977 |
2,486 |
2,233 |
0.00 |
Total Debt |
5,247 |
2,172 |
1,960 |
0.00 |
Total Long-Term Debt |
112 |
0.00 |
0.00 |
0.00 |
Net Debt |
5,212 |
2,127 |
1,951 |
0.00 |
Capital Expenditures (CapEx) |
4.57 |
11 |
15 |
-1.48 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1,380 |
-830 |
-961 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
-1,344 |
-786 |
-952 |
0.00 |
Net Working Capital (NWC) |
-6,480 |
-2,957 |
-2,911 |
0.00 |
Net Nonoperating Expense (NNE) |
21 |
-1.81 |
-6.60 |
1.13 |
Net Nonoperating Obligations (NNO) |
5,212 |
2,127 |
1,951 |
0.00 |
Total Depreciation and Amortization (D&A) |
43 |
18 |
20 |
20 |
Debt-free, Cash-free Net Working Capital to Revenue |
-521.14% |
-558.42% |
-797.88% |
0.00% |
Debt-free Net Working Capital to Revenue |
-507.71% |
-528.50% |
-790.31% |
0.00% |
Net Working Capital to Revenue |
-2,447.07% |
-1,988.96% |
-2,417.90% |
0.00% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.83 |
$3.05 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
14.98M |
7.44M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$2.82 |
$3.02 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
14.98M |
7.44M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
14.98M |
7.44M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
57 |
21 |
37 |
37 |
Normalized NOPAT Margin |
21.37% |
14.04% |
31.07% |
31.64% |
Pre Tax Income Margin |
15.07% |
16.85% |
43.44% |
34.31% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
318.28 |
268.13 |
824.21 |
28.35 |
NOPAT to Interest Expense |
509.70 |
242.78 |
593.89 |
25.35 |
EBIT Less CapEx to Interest Expense |
277.14 |
141.78 |
589.05 |
29.36 |
NOPAT Less CapEx to Interest Expense |
468.56 |
116.43 |
358.73 |
26.36 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
80.19% |
69.39% |
35.77% |
41.12% |
Augmented Payout Ratio |
80.19% |
69.39% |
35.77% |
41.12% |