Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
329.70% |
69.05% |
69.97% |
34.33% |
EBITDA Growth |
|
0.00% |
479.35% |
185.59% |
110.63% |
-30.76% |
EBIT Growth |
|
0.00% |
194.39% |
248.39% |
136.36% |
-60.43% |
NOPAT Growth |
|
0.00% |
204.26% |
237.16% |
95.21% |
-7.87% |
Net Income Growth |
|
0.00% |
152.82% |
75.84% |
157.24% |
-32.17% |
EPS Growth |
|
0.00% |
121.43% |
108.33% |
128.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
126.35% |
116.80% |
157.14% |
-5.53% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
83.96% |
-18.57% |
44.09% |
Invested Capital Growth |
|
0.00% |
0.00% |
18.92% |
20.82% |
11.12% |
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 |
|
152.59% |
53.87% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
-46.26% |
40.84% |
68.99% |
85.49% |
44.07% |
Operating Margin |
|
-103.91% |
22.28% |
47.15% |
52.15% |
35.35% |
EBIT Margin |
|
-103.81% |
22.80% |
46.99% |
65.35% |
19.25% |
Profit (Net Income) Margin |
|
-155.11% |
19.07% |
19.83% |
30.02% |
15.16% |
Tax Burden Percent |
|
76.86% |
79.20% |
74.65% |
77.52% |
78.44% |
Interest Burden Percent |
|
194.40% |
105.59% |
56.54% |
59.25% |
100.39% |
Effective Tax Rate |
|
0.00% |
20.80% |
25.35% |
22.48% |
21.56% |
Return on Invested Capital (ROIC) |
|
0.00% |
1.80% |
2.77% |
4.50% |
3.59% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
2.03% |
0.78% |
2.49% |
0.76% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.24% |
1.22% |
3.38% |
1.03% |
Return on Equity (ROE) |
|
0.00% |
5.03% |
3.99% |
7.89% |
4.62% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-198.20% |
-14.52% |
-14.35% |
-6.95% |
Operating Return on Assets (OROA) |
|
0.00% |
0.91% |
2.84% |
5.23% |
1.66% |
Return on Assets (ROA) |
|
0.00% |
0.76% |
1.20% |
2.40% |
1.31% |
Return on Common Equity (ROCE) |
|
0.00% |
3.26% |
1.22% |
0.48% |
0.42% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
3.88% |
4.74% |
8.39% |
5.63% |
Net Operating Profit after Tax (NOPAT) |
|
-19 |
20 |
68 |
132 |
122 |
NOPAT Margin |
|
-72.74% |
17.65% |
35.20% |
40.43% |
27.73% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.24% |
1.98% |
2.01% |
2.83% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
2.42% |
3.66% |
3.11% |
Cost of Revenue to Revenue |
|
55.68% |
19.16% |
21.04% |
16.16% |
-26.37% |
SG&A Expenses to Revenue |
|
34.09% |
13.70% |
14.07% |
9.60% |
8.85% |
R&D to Revenue |
|
11.25% |
4.15% |
2.91% |
1.94% |
2.64% |
Operating Expenses to Revenue |
|
148.23% |
58.56% |
38.97% |
31.69% |
91.02% |
Earnings before Interest and Taxes (EBIT) |
|
-27 |
26 |
90 |
213 |
84 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
46 |
133 |
279 |
193 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.45 |
9.66 |
15.59 |
14.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.81 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
9.53 |
2.22 |
1.31 |
5.95 |
4.64 |
Price to Earnings (P/E) |
|
0.00 |
10.57 |
2.84 |
10.75 |
30.59 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
9.46% |
35.23% |
9.30% |
3.27% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.88 |
0.99 |
1.50 |
1.48 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
17.27 |
13.75 |
14.77 |
11.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
42.30 |
19.93 |
17.27 |
27.21 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
75.75 |
29.26 |
22.60 |
62.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
97.87 |
39.06 |
36.53 |
43.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
73.15 |
45.41 |
32.24 |
37.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.98 |
1.66 |
1.51 |
1.72 |
Long-Term Debt to Equity |
|
0.00 |
1.89 |
1.44 |
1.27 |
1.53 |
Financial Leverage |
|
0.00 |
1.59 |
1.56 |
1.36 |
1.36 |
Leverage Ratio |
|
0.00 |
3.29 |
3.33 |
3.29 |
3.54 |
Compound Leverage Factor |
|
0.00 |
3.47 |
1.88 |
1.95 |
3.55 |
Debt to Total Capital |
|
0.00% |
66.49% |
62.43% |
60.23% |
63.19% |
Short-Term Debt to Total Capital |
|
0.00% |
3.10% |
8.29% |
9.75% |
6.78% |
Long-Term Debt to Total Capital |
|
0.00% |
63.39% |
54.13% |
50.48% |
56.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
27.29% |
28.49% |
26.28% |
Noncontrolling Interests to Total Capital |
|
0.00% |
11.78% |
8.80% |
7.40% |
6.65% |
Common Equity to Total Capital |
|
0.00% |
21.73% |
0.93% |
3.45% |
3.49% |
Debt to EBITDA |
|
0.00 |
36.83 |
13.16 |
7.79 |
12.79 |
Net Debt to EBITDA |
|
0.00 |
30.34 |
10.42 |
5.67 |
10.02 |
Long-Term Debt to EBITDA |
|
0.00 |
35.11 |
11.41 |
6.53 |
11.42 |
Debt to NOPAT |
|
0.00 |
85.22 |
25.79 |
16.47 |
20.33 |
Net Debt to NOPAT |
|
0.00 |
70.21 |
20.43 |
11.99 |
15.93 |
Long-Term Debt to NOPAT |
|
0.00 |
81.24 |
22.37 |
13.80 |
18.15 |
Altman Z-Score |
|
0.00 |
0.25 |
0.21 |
0.63 |
0.48 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
35.15% |
69.41% |
93.93% |
90.92% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.60 |
1.10 |
1.14 |
1.20 |
Quick Ratio |
|
0.00 |
1.96 |
0.80 |
0.88 |
0.91 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,214 |
-355 |
-421 |
-235 |
Operating Cash Flow to CapEx |
|
-29.79% |
5.45% |
8.87% |
20.47% |
15.72% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-59.54 |
-5.67 |
-6.18 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-3.24 |
0.72 |
0.93 |
2.20 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-14.13 |
-12.53 |
-9.55 |
-8.53 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.06 |
0.08 |
0.09 |
Accounts Receivable Turnover |
|
0.00 |
2.47 |
3.13 |
3.62 |
3.45 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.08 |
0.10 |
0.13 |
0.13 |
Accounts Payable Turnover |
|
0.00 |
0.30 |
0.43 |
0.33 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
147.85 |
116.64 |
100.89 |
105.71 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
1,231.50 |
839.33 |
1,112.06 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-1,083.65 |
-722.69 |
-1,011.17 |
105.71 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,234 |
2,656 |
3,209 |
3,566 |
Invested Capital Turnover |
|
0.00 |
0.10 |
0.08 |
0.11 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,234 |
423 |
553 |
357 |
Enterprise Value (EV) |
|
0.00 |
1,963 |
2,642 |
4,824 |
5,261 |
Market Capitalization |
|
252 |
252 |
252 |
1,944 |
2,034 |
Book Value per Share |
|
$0.00 |
$5.96 |
$0.27 |
$1.23 |
$1.16 |
Tangible Book Value per Share |
|
$0.00 |
$3.32 |
($2.61) |
($1.61) |
($1.31) |
Total Capital |
|
0.00 |
2,571 |
2,795 |
3,610 |
3,914 |
Total Debt |
|
0.00 |
1,710 |
1,745 |
2,175 |
2,473 |
Total Long-Term Debt |
|
0.00 |
1,630 |
1,513 |
1,822 |
2,208 |
Net Debt |
|
0.00 |
1,409 |
1,382 |
1,584 |
1,938 |
Capital Expenditures (CapEx) |
|
342 |
493 |
656 |
731 |
899 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
33 |
-93 |
-157 |
-155 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
334 |
270 |
433 |
381 |
Net Working Capital (NWC) |
|
0.00 |
254 |
38 |
81 |
116 |
Net Nonoperating Expense (NNE) |
|
22 |
-1.61 |
30 |
34 |
55 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,372 |
1,606 |
1,773 |
2,125 |
Total Depreciation and Amortization (D&A) |
|
15 |
21 |
42 |
66 |
109 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
29.06% |
-48.18% |
-48.14% |
-35.22% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
293.94% |
140.54% |
132.71% |
86.89% |
Net Working Capital to Revenue |
|
0.00% |
223.80% |
19.96% |
24.91% |
26.42% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.25 |
$0.61 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
101.58M |
115.72M |
118.57M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.25 |
$0.57 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
99.98M |
123.86M |
118.57M |
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 |
0.00 |
97.34M |
117.96M |
118.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
20 |
68 |
132 |
122 |
Normalized NOPAT Margin |
|
-72.74% |
17.65% |
35.20% |
40.43% |
27.73% |
Pre Tax Income Margin |
|
-201.81% |
24.08% |
26.57% |
38.72% |
19.32% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.87 |
0.70 |
1.44 |
3.13 |
0.00 |
NOPAT to Interest Expense |
|
-0.61 |
0.54 |
1.08 |
1.94 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-11.76 |
-12.56 |
-9.04 |
-7.59 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-11.50 |
-12.72 |
-9.40 |
-8.79 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
13.59% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
13.59% |
0.00% |