Growth Metrics |
- |
- |
- |
Revenue Growth |
2.35% |
3.78% |
-4.57% |
EBITDA Growth |
-257.55% |
-352.84% |
154.06% |
EBIT Growth |
-154.96% |
-133.85% |
105.16% |
NOPAT Growth |
-195.44% |
-98.76% |
106.72% |
Net Income Growth |
33.05% |
-111.46% |
83.98% |
EPS Growth |
33.64% |
-104.79% |
84.28% |
Operating Cash Flow Growth |
-84.45% |
104.32% |
2,749.21% |
Free Cash Flow Firm Growth |
-182.49% |
97.31% |
949.67% |
Invested Capital Growth |
40.80% |
-11.10% |
-8.08% |
Revenue Q/Q Growth |
1.07% |
-1.38% |
-1.53% |
EBITDA Q/Q Growth |
-161.86% |
3.92% |
31.44% |
EBIT Q/Q Growth |
-28.79% |
2.95% |
274.47% |
NOPAT Q/Q Growth |
-28.38% |
5.72% |
8,422.50% |
Net Income Q/Q Growth |
52.42% |
6.33% |
-39.65% |
EPS Q/Q Growth |
52.75% |
6.27% |
-34.29% |
Operating Cash Flow Q/Q Growth |
-54.76% |
104.43% |
-4.31% |
Free Cash Flow Firm Q/Q Growth |
-110.54% |
92.21% |
106.80% |
Invested Capital Q/Q Growth |
8.52% |
-2.79% |
-6.70% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
50.83% |
45.98% |
54.65% |
EBITDA Margin |
-2.23% |
-9.72% |
5.51% |
Operating Margin |
-7.21% |
-13.80% |
0.97% |
EBIT Margin |
-6.27% |
-14.13% |
0.76% |
Profit (Net Income) Margin |
-7.74% |
-15.77% |
-2.65% |
Tax Burden Percent |
123.58% |
104.65% |
970.66% |
Interest Burden Percent |
99.83% |
106.60% |
-35.69% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-7.09% |
-12.75% |
0.95% |
ROIC Less NNEP Spread (ROIC-NNEP) |
5.74% |
109.44% |
85.16% |
Return on Net Nonoperating Assets (RNNOA) |
-1.31% |
-6.77% |
-4.45% |
Return on Equity (ROE) |
-8.39% |
-19.52% |
-3.50% |
Cash Return on Invested Capital (CROIC) |
-40.97% |
-1.00% |
9.37% |
Operating Return on Assets (OROA) |
-4.55% |
-10.37% |
0.53% |
Return on Assets (ROA) |
-5.61% |
-11.57% |
-1.84% |
Return on Common Equity (ROCE) |
-8.39% |
-19.52% |
-3.50% |
Return on Equity Simple (ROE_SIMPLE) |
-8.60% |
-21.06% |
-3.63% |
Net Operating Profit after Tax (NOPAT) |
-17 |
-35 |
2.33 |
NOPAT Margin |
-5.05% |
-9.66% |
0.68% |
Net Nonoperating Expense Percent (NNEP) |
-12.83% |
-122.19% |
-84.21% |
Return On Investment Capital (ROIC_SIMPLE) |
-5.36% |
-9.85% |
0.70% |
Cost of Revenue to Revenue |
49.17% |
54.02% |
45.35% |
SG&A Expenses to Revenue |
42.42% |
43.85% |
41.06% |
R&D to Revenue |
14.29% |
11.65% |
11.70% |
Operating Expenses to Revenue |
58.04% |
59.79% |
53.68% |
Earnings before Interest and Taxes (EBIT) |
-22 |
-51 |
2.62 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-7.70 |
-35 |
19 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.78 |
1.59 |
1.92 |
Price to Tangible Book Value (P/TBV) |
3.57 |
3.84 |
4.85 |
Price to Revenue (P/Rev) |
1.60 |
1.19 |
1.40 |
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) |
1.84 |
1.62 |
1.98 |
Enterprise Value to Revenue (EV/Rev) |
1.53 |
1.15 |
1.36 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
24.67 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
177.82 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
199.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
385.45 |
15.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
20.22 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.05 |
0.31 |
0.34 |
Long-Term Debt to Equity |
0.05 |
0.31 |
0.34 |
Financial Leverage |
-0.23 |
-0.06 |
-0.05 |
Leverage Ratio |
1.50 |
1.69 |
1.91 |
Compound Leverage Factor |
1.49 |
1.80 |
-0.68 |
Debt to Total Capital |
4.50% |
23.74% |
25.25% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
4.50% |
23.74% |
25.25% |
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 |
95.50% |
76.26% |
74.75% |
Debt to EBITDA |
-1.90 |
-2.40 |
4.47 |
Net Debt to EBITDA |
3.01 |
0.36 |
-0.76 |
Long-Term Debt to EBITDA |
-1.90 |
-2.40 |
4.47 |
Debt to NOPAT |
-0.84 |
-2.41 |
36.19 |
Net Debt to NOPAT |
1.33 |
0.37 |
-6.17 |
Long-Term Debt to NOPAT |
-0.84 |
-2.41 |
36.19 |
Altman Z-Score |
3.05 |
1.79 |
2.24 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.06 |
2.31 |
2.20 |
Quick Ratio |
1.21 |
1.66 |
1.65 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-101 |
-2.71 |
23 |
Operating Cash Flow to CapEx |
-390.14% |
15.77% |
524.29% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.73 |
0.73 |
0.69 |
Accounts Receivable Turnover |
4.10 |
3.94 |
3.82 |
Inventory Turnover |
3.30 |
4.58 |
4.66 |
Fixed Asset Turnover |
16.50 |
17.55 |
17.14 |
Accounts Payable Turnover |
8.20 |
7.09 |
5.67 |
Days Sales Outstanding (DSO) |
89.12 |
92.74 |
95.43 |
Days Inventory Outstanding (DIO) |
110.76 |
79.61 |
78.34 |
Days Payable Outstanding (DPO) |
44.53 |
51.49 |
64.34 |
Cash Conversion Cycle (CCC) |
155.34 |
120.86 |
109.42 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
288 |
256 |
235 |
Invested Capital Turnover |
1.40 |
1.32 |
1.39 |
Increase / (Decrease) in Invested Capital |
83 |
-32 |
-21 |
Enterprise Value (EV) |
529 |
414 |
465 |
Market Capitalization |
552 |
427 |
480 |
Book Value per Share |
$16.56 |
$14.17 |
$13.19 |
Tangible Book Value per Share |
$8.25 |
$5.87 |
$5.23 |
Total Capital |
326 |
352 |
334 |
Total Debt |
15 |
84 |
84 |
Total Long-Term Debt |
15 |
84 |
84 |
Net Debt |
-23 |
-13 |
-14 |
Capital Expenditures (CapEx) |
6.37 |
6.82 |
5.84 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
75 |
52 |
37 |
Debt-free Net Working Capital (DFNWC) |
113 |
148 |
135 |
Net Working Capital (NWC) |
113 |
148 |
135 |
Net Nonoperating Expense (NNE) |
9.31 |
22 |
11 |
Net Nonoperating Obligations (NNO) |
-23 |
-13 |
-14 |
Total Depreciation and Amortization (D&A) |
14 |
16 |
16 |
Debt-free, Cash-free Net Working Capital to Revenue |
21.78% |
14.51% |
10.69% |
Debt-free Net Working Capital to Revenue |
32.72% |
41.34% |
39.52% |
Net Working Capital to Revenue |
32.72% |
41.34% |
39.52% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.46) |
($2.99) |
($0.47) |
Adjusted Weighted Average Basic Shares Outstanding |
18.32M |
18.92M |
19.15M |
Adjusted Diluted Earnings per Share |
($1.46) |
($2.99) |
($0.47) |
Adjusted Weighted Average Diluted Shares Outstanding |
18.32M |
18.92M |
19.15M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
18.78M |
18.97M |
18.98M |
Normalized Net Operating Profit after Tax (NOPAT) |
-14 |
-24 |
4.56 |
Normalized NOPAT Margin |
-4.11% |
-6.66% |
1.33% |
Pre Tax Income Margin |
-6.26% |
-15.07% |
-0.27% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
-110.46% |