Growth Metrics |
- |
- |
- |
Revenue Growth |
26.94% |
10.86% |
7.61% |
EBITDA Growth |
-83.89% |
53.83% |
52.60% |
EBIT Growth |
-85.22% |
47.95% |
41.81% |
NOPAT Growth |
-85.10% |
48.46% |
42.46% |
Net Income Growth |
-82.48% |
53.78% |
58.20% |
EPS Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
-121.73% |
72.87% |
208.30% |
Free Cash Flow Firm Growth |
20.05% |
36.02% |
91.74% |
Invested Capital Growth |
7.41% |
20.06% |
-25.23% |
Revenue Q/Q Growth |
2.77% |
3.94% |
0.87% |
EBITDA Q/Q Growth |
-0.01% |
32.72% |
13.23% |
EBIT Q/Q Growth |
-0.13% |
27.57% |
10.62% |
NOPAT Q/Q Growth |
-0.62% |
28.59% |
10.59% |
Net Income Q/Q Growth |
0.90% |
31.55% |
2.83% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
6.41% |
39.72% |
-3.38% |
Free Cash Flow Firm Q/Q Growth |
1.21% |
5.42% |
64.06% |
Invested Capital Q/Q Growth |
-16.81% |
0.74% |
-7.43% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
74.92% |
76.02% |
76.69% |
EBITDA Margin |
-45.66% |
-19.01% |
-8.38% |
Operating Margin |
-50.37% |
-23.41% |
-12.52% |
EBIT Margin |
-50.45% |
-23.69% |
-12.81% |
Profit (Net Income) Margin |
-50.14% |
-20.90% |
-8.12% |
Tax Burden Percent |
100.36% |
100.00% |
103.90% |
Interest Burden Percent |
99.03% |
88.25% |
61.01% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-130.32% |
-58.94% |
-35.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
121.66% |
-86.61% |
-31.48% |
Return on Net Nonoperating Assets (RNNOA) |
-21.80% |
-122.71% |
-56.21% |
Return on Equity (ROE) |
-152.12% |
-181.65% |
-91.78% |
Cash Return on Invested Capital (CROIC) |
-137.47% |
-77.17% |
-6.69% |
Operating Return on Assets (OROA) |
-27.35% |
-15.96% |
-10.87% |
Return on Assets (ROA) |
-27.18% |
-14.09% |
-6.89% |
Return on Common Equity (ROCE) |
-152.12% |
-181.65% |
-91.78% |
Return on Equity Simple (ROE_SIMPLE) |
-306.36% |
-253.28% |
-81.00% |
Net Operating Profit after Tax (NOPAT) |
-98 |
-51 |
-29 |
NOPAT Margin |
-35.26% |
-16.39% |
-8.76% |
Net Nonoperating Expense Percent (NNEP) |
-251.99% |
27.68% |
-4.09% |
Return On Investment Capital (ROIC_SIMPLE) |
-25.68% |
-13.89% |
-11.68% |
Cost of Revenue to Revenue |
25.08% |
23.98% |
23.31% |
SG&A Expenses to Revenue |
24.88% |
19.02% |
18.56% |
R&D to Revenue |
31.62% |
26.98% |
24.29% |
Operating Expenses to Revenue |
125.29% |
99.43% |
89.22% |
Earnings before Interest and Taxes (EBIT) |
-141 |
-73 |
-43 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-127 |
-59 |
-28 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
14.10 |
29.00 |
14.38 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
2.31 |
2.39 |
1.44 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
8.65 |
8.61 |
7.36 |
Enterprise Value to Revenue (EV/Rev) |
2.42 |
2.61 |
1.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
19.67 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
7.39 |
13.30 |
6.49 |
Long-Term Debt to Equity |
7.39 |
13.30 |
6.49 |
Financial Leverage |
-0.18 |
1.42 |
1.79 |
Leverage Ratio |
5.60 |
12.89 |
13.32 |
Compound Leverage Factor |
5.54 |
11.38 |
8.12 |
Debt to Total Capital |
88.08% |
93.01% |
86.64% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
88.08% |
93.01% |
86.64% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
11.92% |
6.99% |
13.36% |
Debt to EBITDA |
-2.65 |
-5.77 |
-7.76 |
Net Debt to EBITDA |
-0.26 |
-1.16 |
-1.32 |
Long-Term Debt to EBITDA |
-2.65 |
-5.77 |
-7.76 |
Debt to NOPAT |
-3.43 |
-6.70 |
-7.42 |
Net Debt to NOPAT |
-0.33 |
-1.35 |
-1.26 |
Long-Term Debt to NOPAT |
-3.43 |
-6.70 |
-7.42 |
Altman Z-Score |
-0.31 |
0.07 |
-0.48 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
4.75 |
4.83 |
2.85 |
Quick Ratio |
4.30 |
4.35 |
2.57 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-104 |
-66 |
-5.49 |
Operating Cash Flow to CapEx |
-1,719.73% |
-580.11% |
705.56% |
Free Cash Flow to Firm to Interest Expense |
-36.70 |
-23.02 |
0.00 |
Operating Cash Flow to Interest Expense |
-31.60 |
-8.41 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
-33.43 |
-9.86 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.54 |
0.67 |
0.85 |
Accounts Receivable Turnover |
7.45 |
8.50 |
7.76 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
33.80 |
32.04 |
34.39 |
Accounts Payable Turnover |
9.19 |
9.90 |
10.35 |
Days Sales Outstanding (DSO) |
48.97 |
42.93 |
47.05 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
39.70 |
36.88 |
35.28 |
Cash Conversion Cycle (CCC) |
9.26 |
6.05 |
11.77 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
78 |
94 |
70 |
Invested Capital Turnover |
3.70 |
3.60 |
4.06 |
Increase / (Decrease) in Invested Capital |
5.39 |
16 |
-24 |
Enterprise Value (EV) |
676 |
809 |
517 |
Market Capitalization |
644 |
740 |
480 |
Book Value per Share |
$0.62 |
$0.34 |
$0.43 |
Tangible Book Value per Share |
($0.43) |
($0.70) |
($0.46) |
Total Capital |
383 |
365 |
250 |
Total Debt |
337 |
340 |
216 |
Total Long-Term Debt |
337 |
340 |
216 |
Net Debt |
33 |
68 |
37 |
Capital Expenditures (CapEx) |
5.20 |
4.18 |
3.72 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-9.51 |
-0.02 |
-16 |
Debt-free Net Working Capital (DFNWC) |
295 |
271 |
163 |
Net Working Capital (NWC) |
295 |
271 |
163 |
Net Nonoperating Expense (NNE) |
42 |
14 |
-2.15 |
Net Nonoperating Obligations (NNO) |
33 |
68 |
37 |
Total Depreciation and Amortization (D&A) |
13 |
14 |
15 |
Debt-free, Cash-free Net Working Capital to Revenue |
-3.41% |
-0.01% |
-4.93% |
Debt-free Net Working Capital to Revenue |
105.87% |
87.67% |
49.02% |
Net Working Capital to Revenue |
105.87% |
87.67% |
49.02% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.91) |
($0.86) |
($0.35) |
Adjusted Weighted Average Basic Shares Outstanding |
73.23M |
75.14M |
77.60M |
Adjusted Diluted Earnings per Share |
($1.91) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
73.23M |
76.60M |
78.60M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
74.12M |
76.60M |
78.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
-69 |
-39 |
-19 |
Normalized NOPAT Margin |
-24.59% |
-12.62% |
-5.61% |
Pre Tax Income Margin |
-49.96% |
-20.90% |
-7.81% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-49.79 |
-25.41 |
0.00 |
NOPAT to Interest Expense |
-34.79 |
-17.58 |
0.00 |
EBIT Less CapEx to Interest Expense |
-51.62 |
-26.86 |
0.00 |
NOPAT Less CapEx to Interest Expense |
-36.63 |
-19.03 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |