Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.05% |
0.00% |
33.40% |
22.85% |
64.79% |
-93.06% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-5.96% |
0.00% |
40.67% |
82.93% |
96.64% |
-382.36% |
0.00% |
0.00% |
0.00% |
EBIT Growth |
|
0.38% |
0.00% |
37.36% |
74.11% |
81.72% |
-460.60% |
0.00% |
0.00% |
0.00% |
NOPAT Growth |
|
0.53% |
0.00% |
39.87% |
70.72% |
84.38% |
-355.81% |
0.00% |
0.00% |
0.00% |
Net Income Growth |
|
-20.77% |
0.00% |
38.03% |
74.85% |
82.79% |
-384.10% |
0.00% |
0.00% |
0.00% |
EPS Growth |
|
-9.68% |
0.00% |
40.63% |
74.29% |
82.35% |
-406.67% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-426.69% |
49.87% |
61.71% |
115.71% |
122.77% |
-1,072.15% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
100.11% |
96.59% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Growth |
|
45.22% |
0.00% |
-2.51% |
-2.96% |
-0.34% |
3.80% |
0.00% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
-13.72% |
43.19% |
-11.53% |
12.40% |
15.73% |
-93.97% |
0.00% |
35.20% |
12.73% |
EBITDA Q/Q Growth |
|
4.11% |
200.82% |
-152.46% |
66.34% |
81.14% |
-3,722.46% |
0.00% |
78.64% |
621.26% |
EBIT Q/Q Growth |
|
4.47% |
173.94% |
-177.64% |
52.80% |
32.53% |
-1,358.41% |
0.00% |
68.65% |
246.67% |
NOPAT Q/Q Growth |
|
-13.80% |
201.32% |
-157.16% |
55.58% |
39.30% |
-1,559.87% |
0.00% |
77.12% |
357.41% |
Net Income Q/Q Growth |
|
3.04% |
193.72% |
-160.12% |
53.96% |
33.64% |
-1,446.94% |
0.00% |
293.62% |
-49.56% |
EPS Q/Q Growth |
|
2.86% |
188.24% |
-163.33% |
52.63% |
33.33% |
-1,433.33% |
0.00% |
285.71% |
-53.85% |
Operating Cash Flow Q/Q Growth |
|
3.75% |
65.24% |
-17.54% |
139.96% |
39.46% |
-1,889.61% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
56.70% |
100.00% |
0.00% |
102.69% |
-1,442.01% |
-2,219.21% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-3.78% |
2.71% |
0.01% |
-1.82% |
-1.19% |
6.98% |
0.00% |
102.34% |
0.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
2.16% |
25.69% |
20.76% |
25.25% |
25.37% |
-688.20% |
30.34% |
28.66% |
26.59% |
EBITDA Margin |
|
-34.30% |
24.15% |
-14.32% |
-4.29% |
-0.70% |
-982.60% |
-7.54% |
-1.19% |
5.51% |
Operating Margin |
|
-38.56% |
14.86% |
-17.63% |
-6.97% |
-3.65% |
-1,005.86% |
-8.17% |
-1.38% |
2.14% |
EBIT Margin |
|
-39.76% |
20.53% |
-18.02% |
-7.57% |
-4.41% |
-1,066.92% |
-8.57% |
-1.99% |
2.58% |
Profit (Net Income) Margin |
|
-40.12% |
26.26% |
-17.84% |
-7.31% |
-4.19% |
-1,074.97% |
-6.26% |
8.97% |
4.01% |
Tax Burden Percent |
|
101.34% |
128.55% |
102.29% |
104.46% |
103.97% |
99.71% |
108.28% |
-4,744.66% |
103.18% |
Interest Burden Percent |
|
99.56% |
99.49% |
96.81% |
92.46% |
91.36% |
101.05% |
67.55% |
9.52% |
150.54% |
Effective Tax Rate |
|
0.00% |
-28.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.18% |
Return on Invested Capital (ROIC) |
|
0.00% |
36.03% |
-24.58% |
-10.41% |
-6.20% |
-1,274.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
25.97% |
-19.33% |
-7.55% |
-3.86% |
-1,236.11% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-7.72% |
6.81% |
2.53% |
1.27% |
350.94% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
28.31% |
-17.77% |
-7.89% |
-4.92% |
-923.06% |
0.00% |
0.00% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-57.56% |
0.00% |
0.00% |
0.00% |
-43.18% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
12.93% |
-12.04% |
-5.40% |
-3.60% |
-644.09% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
16.53% |
-11.93% |
-5.21% |
-3.42% |
-648.95% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
28.31% |
-17.77% |
-7.89% |
-4.92% |
-923.06% |
0.00% |
0.00% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-20.38% |
-11.03% |
-20.62% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-6.45 |
6.53 |
-3.73 |
-1.66 |
-1.01 |
-17 |
-2.30 |
-0.53 |
1.36 |
NOPAT Margin |
|
-26.99% |
19.10% |
-12.34% |
-4.88% |
-2.56% |
-704.10% |
-5.72% |
-0.97% |
2.21% |
Net Nonoperating Expense Percent (NNEP) |
|
-5.42% |
10.07% |
-5.25% |
-2.87% |
-2.34% |
-37.90% |
-0.25% |
7.12% |
1.36% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-4.63% |
- |
-1.25% |
- |
-1.53% |
- |
0.70% |
Cost of Revenue to Revenue |
|
97.84% |
74.31% |
79.24% |
74.75% |
74.63% |
788.20% |
69.66% |
71.34% |
73.41% |
SG&A Expenses to Revenue |
|
30.04% |
15.82% |
26.01% |
23.37% |
19.90% |
212.94% |
22.08% |
19.32% |
18.84% |
R&D to Revenue |
|
8.72% |
9.93% |
6.12% |
4.83% |
5.59% |
137.93% |
5.67% |
4.86% |
4.89% |
Operating Expenses to Revenue |
|
40.73% |
10.83% |
38.39% |
32.22% |
29.02% |
317.66% |
38.51% |
30.05% |
24.45% |
Earnings before Interest and Taxes (EBIT) |
|
-9.50 |
7.02 |
-5.45 |
-2.57 |
-1.74 |
-25 |
-3.45 |
-1.08 |
1.59 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.19 |
8.26 |
-4.33 |
-1.46 |
-0.28 |
-23 |
-3.04 |
-0.65 |
3.38 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.23 |
2.65 |
0.00 |
2.97 |
4.25 |
1.77 |
6.04 |
4.83 |
5.04 |
Price to Tangible Book Value (P/TBV) |
|
3.12 |
7.27 |
0.00 |
8.80 |
11.59 |
4.87 |
9.21 |
6.91 |
7.09 |
Price to Revenue (P/Rev) |
|
0.00 |
2.00 |
0.00 |
1.87 |
2.50 |
1.37 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.38 |
3.35 |
0.00 |
3.70 |
5.64 |
2.07 |
14.19 |
7.47 |
8.04 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.78 |
0.00 |
1.71 |
2.32 |
1.16 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.02 |
0.03 |
0.05 |
0.02 |
0.04 |
0.05 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.55 |
-0.30 |
-0.35 |
-0.33 |
-0.33 |
-0.28 |
-0.62 |
-0.41 |
-0.42 |
Leverage Ratio |
|
1.62 |
1.74 |
1.93 |
1.99 |
1.99 |
2.15 |
1.68 |
1.60 |
1.61 |
Compound Leverage Factor |
|
1.61 |
1.73 |
1.87 |
1.84 |
1.82 |
2.17 |
1.13 |
0.15 |
2.42 |
Debt to Total Capital |
|
0.12% |
1.64% |
3.34% |
4.39% |
1.57% |
4.15% |
4.67% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.08% |
1.62% |
3.33% |
4.39% |
1.57% |
1.58% |
4.67% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.04% |
0.02% |
0.01% |
0.00% |
0.00% |
2.58% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
99.88% |
98.36% |
96.66% |
95.61% |
98.43% |
95.85% |
95.33% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
-0.09 |
-0.21 |
-0.62 |
-0.11 |
-0.12 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
1.51 |
1.55 |
3.47 |
1.93 |
0.73 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.09 |
-0.22 |
-0.43 |
-0.11 |
-0.15 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
1.61 |
1.61 |
2.40 |
2.09 |
0.93 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
-6.13 |
0.00 |
-6.44 |
-5.69 |
-7.21 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.38 |
1.26 |
1.23 |
1.22 |
1.29 |
1.26 |
2.01 |
2.05 |
1.97 |
Quick Ratio |
|
0.61 |
0.64 |
0.63 |
0.59 |
0.63 |
0.64 |
1.36 |
1.18 |
1.14 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-24 |
0.00 |
-2.26 |
0.06 |
-0.81 |
-19 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to CapEx |
|
-1,340.24% |
0.00% |
-1,049.07% |
415.28% |
610.24% |
-3,725.12% |
0.00% |
0.00% |
1,120.99% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.63 |
0.67 |
0.71 |
0.82 |
0.60 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
4.94 |
4.48 |
5.11 |
6.40 |
3.46 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
3.78 |
2.60 |
2.33 |
2.57 |
2.64 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
10.18 |
9.15 |
10.04 |
11.37 |
8.61 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
3.26 |
3.07 |
3.02 |
3.88 |
2.54 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
73.94 |
81.56 |
71.46 |
57.02 |
105.61 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
96.67 |
140.50 |
156.49 |
141.84 |
138.51 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
111.86 |
119.06 |
120.90 |
94.19 |
143.74 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
58.75 |
103.00 |
107.05 |
104.67 |
100.38 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
56 |
57 |
57 |
56 |
56 |
60 |
55 |
111 |
111 |
Invested Capital Turnover |
|
0.00 |
1.89 |
1.99 |
2.14 |
2.42 |
1.81 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
17 |
0.00 |
-1.48 |
-1.72 |
-0.19 |
2.18 |
0.00 |
0.00 |
0.00 |
Enterprise Value (EV) |
|
77 |
193 |
0.00 |
209 |
314 |
123 |
778 |
829 |
894 |
Market Capitalization |
|
108 |
217 |
0.00 |
229 |
338 |
145 |
865 |
904 |
972 |
Book Value per Share |
|
$2.98 |
$2.87 |
$2.63 |
$2.54 |
$2.62 |
$2.77 |
$3.87 |
$4.88 |
$4.88 |
Tangible Book Value per Share |
|
$1.18 |
$1.05 |
$0.89 |
$0.86 |
$0.96 |
$1.01 |
$2.54 |
$3.41 |
$3.48 |
Total Capital |
|
87 |
83 |
81 |
80 |
81 |
85 |
150 |
187 |
193 |
Total Debt |
|
0.11 |
1.36 |
2.69 |
3.53 |
1.27 |
3.54 |
7.03 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.04 |
0.02 |
0.01 |
0.00 |
0.00 |
2.20 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-30 |
-24 |
-20 |
-20 |
-23 |
-22 |
-87 |
-75 |
-78 |
Capital Expenditures (CapEx) |
|
0.41 |
-0.03 |
0.21 |
0.22 |
0.21 |
0.60 |
0.00 |
0.00 |
0.52 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.14 |
-1.68 |
-0.77 |
-1.00 |
-0.73 |
-1.68 |
-0.05 |
27 |
24 |
Debt-free Net Working Capital (DFNWC) |
|
26 |
23 |
22 |
22 |
24 |
23 |
94 |
100 |
101 |
Net Working Capital (NWC) |
|
26 |
22 |
19 |
19 |
23 |
22 |
87 |
100 |
101 |
Net Nonoperating Expense (NNE) |
|
3.13 |
-2.45 |
1.66 |
0.83 |
0.64 |
8.80 |
0.22 |
-5.41 |
-1.11 |
Net Nonoperating Obligations (NNO) |
|
-31 |
-24 |
-20 |
-20 |
-24 |
-22 |
-88 |
-76 |
-81 |
Total Depreciation and Amortization (D&A) |
|
1.31 |
1.24 |
1.12 |
1.12 |
1.46 |
2.00 |
0.41 |
0.43 |
1.80 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-1.55% |
-0.67% |
-0.81% |
-0.54% |
-1.59% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
21.59% |
18.73% |
18.28% |
17.67% |
22.09% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
20.35% |
16.42% |
15.40% |
16.73% |
20.82% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.30 |
($0.19) |
($0.09) |
($0.06) |
($0.92) |
($0.07) |
$0.13 |
$0.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
27.20M |
28.26M |
28.83M |
29.09M |
27.85M |
35.68M |
36.95M |
37.66M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.30 |
($0.19) |
($0.09) |
($0.06) |
($0.92) |
($0.07) |
$0.13 |
$0.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
27.20M |
28.26M |
28.83M |
29.09M |
27.85M |
35.68M |
37.50M |
38.46M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
29.60M |
30.29M |
30.32M |
30.74M |
0.00 |
38.30M |
39.45M |
39.46M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.60 |
-0.30 |
-2.78 |
-1.08 |
-0.41 |
-18 |
0.44 |
1.41 |
0.92 |
Normalized NOPAT Margin |
|
-27.64% |
-0.88% |
-9.20% |
-3.17% |
-1.04% |
-760.74% |
1.09% |
2.58% |
1.50% |
Pre Tax Income Margin |
|
-39.59% |
20.43% |
-17.44% |
-7.00% |
-4.03% |
-1,078.13% |
-5.79% |
-0.19% |
3.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |