Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
388.40% |
-15.97% |
2.76% |
31.78% |
EBITDA Growth |
|
0.00% |
2,585.30% |
-337.85% |
105.14% |
207.08% |
EBIT Growth |
|
0.00% |
889.04% |
-540.43% |
73.98% |
-45.54% |
NOPAT Growth |
|
0.00% |
801.05% |
-701.90% |
74.60% |
-49.13% |
Net Income Growth |
|
0.00% |
396.41% |
-463.78% |
37.99% |
50.37% |
EPS Growth |
|
0.00% |
168.42% |
-753.85% |
50.59% |
69.05% |
Operating Cash Flow Growth |
|
0.00% |
-1,253.27% |
-160.77% |
126.40% |
98.38% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
22.14% |
105.52% |
-4,034.92% |
Invested Capital Growth |
|
0.00% |
709.83% |
-5.77% |
-21.16% |
141.43% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
8.28% |
65.56% |
7.38% |
-14.69% |
-16.78% |
EBITDA Margin |
|
9.55% |
52.49% |
-148.57% |
7.43% |
17.32% |
Operating Margin |
|
-19.40% |
37.55% |
-199.41% |
-49.28% |
-55.77% |
EBIT Margin |
|
-23.55% |
38.05% |
-199.41% |
-50.49% |
-55.77% |
Profit (Net Income) Margin |
|
-46.94% |
28.49% |
-123.32% |
-74.42% |
-28.03% |
Tax Burden Percent |
|
101.07% |
113.24% |
90.98% |
99.63% |
79.09% |
Interest Burden Percent |
|
197.20% |
66.12% |
67.97% |
147.92% |
63.55% |
Effective Tax Rate |
|
0.00% |
48.10% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-12.58% |
19.38% |
-67.48% |
-19.75% |
-19.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-65.17% |
11.61% |
-79.54% |
280.53% |
-51.43% |
Return on Net Nonoperating Assets (RNNOA) |
|
-92.87% |
-6.22% |
31.39% |
-19.84% |
7.59% |
Return on Equity (ROE) |
|
-105.45% |
13.17% |
-36.09% |
-39.60% |
-11.98% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-136.65% |
-61.54% |
3.92% |
-102.42% |
Operating Return on Assets (OROA) |
|
-15.81% |
21.70% |
-64.14% |
-20.48% |
-20.56% |
Return on Assets (ROA) |
|
-31.50% |
16.25% |
-39.66% |
-30.18% |
-10.33% |
Return on Common Equity (ROCE) |
|
-67.30% |
13.07% |
-36.09% |
-39.60% |
-11.98% |
Return on Equity Simple (ROE_SIMPLE) |
|
-105.45% |
6.72% |
-68.77% |
-36.95% |
-8.89% |
Net Operating Profit after Tax (NOPAT) |
|
-4.71 |
33 |
-199 |
-50 |
-75 |
NOPAT Margin |
|
-13.58% |
19.49% |
-139.59% |
-34.50% |
-39.04% |
Net Nonoperating Expense Percent (NNEP) |
|
52.59% |
7.77% |
12.06% |
-300.28% |
31.86% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-16.90% |
-12.35% |
Cost of Revenue to Revenue |
|
91.72% |
34.44% |
92.62% |
114.69% |
116.78% |
SG&A Expenses to Revenue |
|
23.77% |
25.51% |
36.16% |
26.85% |
36.93% |
R&D to Revenue |
|
0.00% |
0.00% |
0.90% |
0.00% |
0.17% |
Operating Expenses to Revenue |
|
23.77% |
25.48% |
89.87% |
35.22% |
38.99% |
Earnings before Interest and Taxes (EBIT) |
|
-8.17 |
64 |
-284 |
-74 |
-108 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.31 |
89 |
-212 |
11 |
33 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.34 |
2.21 |
0.82 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.34 |
2.24 |
0.82 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.60 |
4.46 |
2.58 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.41 |
2.54 |
0.81 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.82 |
3.91 |
2.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
52.62 |
13.17 |
Enterprise Value to EBIT (EV/EBIT) |
|
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 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
11.02 |
4.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
57.16 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
1.60 |
0.10 |
0.24 |
0.01 |
0.00 |
Long-Term Debt to Equity |
|
0.49 |
0.08 |
0.07 |
0.00 |
0.00 |
Financial Leverage |
|
1.43 |
-0.54 |
-0.39 |
-0.07 |
-0.15 |
Leverage Ratio |
|
3.35 |
0.81 |
0.91 |
1.31 |
1.16 |
Compound Leverage Factor |
|
6.60 |
0.54 |
0.62 |
1.94 |
0.74 |
Debt to Total Capital |
|
61.56% |
9.02% |
19.37% |
1.35% |
0.26% |
Short-Term Debt to Total Capital |
|
42.73% |
1.30% |
13.59% |
1.35% |
0.02% |
Long-Term Debt to Total Capital |
|
18.84% |
7.72% |
5.78% |
0.00% |
0.23% |
Preferred Equity to Total Capital |
|
13.90% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
24.53% |
90.98% |
80.63% |
98.65% |
99.74% |
Debt to EBITDA |
|
7.47 |
0.80 |
-0.29 |
0.37 |
0.05 |
Net Debt to EBITDA |
|
5.24 |
-0.61 |
-0.14 |
-7.36 |
-1.74 |
Long-Term Debt to EBITDA |
|
2.29 |
0.68 |
-0.09 |
0.00 |
0.04 |
Debt to NOPAT |
|
-5.25 |
2.15 |
-0.31 |
-0.08 |
-0.02 |
Net Debt to NOPAT |
|
-3.68 |
-1.65 |
-0.15 |
1.58 |
0.77 |
Long-Term Debt to NOPAT |
|
-1.61 |
1.84 |
-0.09 |
0.00 |
-0.02 |
Altman Z-Score |
|
0.00 |
0.00 |
-2.53 |
3.49 |
4.11 |
Noncontrolling Interest Sharing Ratio |
|
36.18% |
0.76% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
0.32 |
1.21 |
1.02 |
1.88 |
1.72 |
Quick Ratio |
|
0.30 |
1.21 |
0.47 |
1.23 |
1.68 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-233 |
-181 |
10 |
-394 |
Operating Cash Flow to CapEx |
|
182.96% |
-70.44% |
-291.66% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.67 |
0.57 |
0.32 |
0.41 |
0.37 |
Accounts Receivable Turnover |
|
31.46 |
158.33 |
163.80 |
206.88 |
195.52 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.97 |
1.96 |
0.80 |
0.72 |
0.72 |
Accounts Payable Turnover |
|
11.81 |
6.80 |
7.53 |
8.13 |
9.66 |
Days Sales Outstanding (DSO) |
|
11.60 |
2.31 |
2.23 |
1.76 |
1.87 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
30.92 |
53.70 |
48.45 |
44.88 |
37.78 |
Cash Conversion Cycle (CCC) |
|
-19.31 |
-51.40 |
-46.22 |
-43.11 |
-35.92 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
37 |
303 |
286 |
225 |
544 |
Invested Capital Turnover |
|
0.93 |
0.99 |
0.48 |
0.57 |
0.50 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
266 |
-17 |
-61 |
319 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
116 |
572 |
440 |
Market Capitalization |
|
0.00 |
0.00 |
86 |
652 |
498 |
Book Value per Share |
|
$0.12 |
$4.55 |
$1.31 |
$1.31 |
$1.47 |
Tangible Book Value per Share |
|
$0.11 |
$4.44 |
$1.31 |
$1.30 |
$1.46 |
Total Capital |
|
40 |
789 |
317 |
299 |
610 |
Total Debt |
|
25 |
71 |
61 |
4.02 |
1.58 |
Total Long-Term Debt |
|
7.57 |
61 |
18 |
0.00 |
1.43 |
Net Debt |
|
17 |
-54 |
30 |
-80 |
-58 |
Capital Expenditures (CapEx) |
|
3.57 |
107 |
67 |
-3.11 |
-5.46 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-9.53 |
-93 |
14 |
-19 |
-33 |
Debt-free Net Working Capital (DFNWC) |
|
-2.14 |
32 |
45 |
65 |
26 |
Net Working Capital (NWC) |
|
-19 |
22 |
1.68 |
61 |
26 |
Net Nonoperating Expense (NNE) |
|
12 |
-15 |
-23 |
58 |
-21 |
Net Nonoperating Obligations (NNO) |
|
22 |
-415 |
30 |
-69 |
-64 |
Total Depreciation and Amortization (D&A) |
|
11 |
24 |
72 |
85 |
141 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-27.47% |
-55.14% |
9.72% |
-13.11% |
-17.24% |
Debt-free Net Working Capital to Revenue |
|
-6.16% |
18.96% |
31.40% |
44.31% |
13.63% |
Net Working Capital to Revenue |
|
-55.64% |
12.91% |
1.18% |
41.56% |
13.55% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.14 |
$0.00 |
$0.00 |
($0.13) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
157.65M |
224.20M |
0.00 |
414.67M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.13 |
$0.00 |
$0.00 |
($0.13) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
169.39M |
224.20M |
0.00 |
479.33M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
194.81M |
415.55M |
0.00 |
414.67M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.71 |
34 |
-146 |
-42 |
-73 |
Normalized NOPAT Margin |
|
-13.58% |
20.04% |
-102.62% |
-28.64% |
-37.72% |
Pre Tax Income Margin |
|
-46.44% |
25.16% |
-135.55% |
-74.69% |
-35.44% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.87 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-1.25 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |