Growth Metrics |
- |
- |
- |
Revenue Growth |
14.18% |
7.13% |
3.60% |
EBITDA Growth |
0.57% |
-0.47% |
67.83% |
EBIT Growth |
2.54% |
9.36% |
44.99% |
NOPAT Growth |
2.54% |
9.36% |
44.99% |
Net Income Growth |
10.32% |
14.01% |
41.17% |
EPS Growth |
18.58% |
20.53% |
44.98% |
Operating Cash Flow Growth |
-52.53% |
6.21% |
144.01% |
Free Cash Flow Firm Growth |
29.29% |
36.79% |
-63.06% |
Invested Capital Growth |
9.67% |
-3.76% |
28.26% |
Revenue Q/Q Growth |
1.64% |
2.04% |
1.50% |
EBITDA Q/Q Growth |
4.03% |
1.41% |
37.72% |
EBIT Q/Q Growth |
5.42% |
3.03% |
17.96% |
NOPAT Q/Q Growth |
5.42% |
3.03% |
17.96% |
Net Income Q/Q Growth |
8.77% |
4.43% |
12.18% |
EPS Q/Q Growth |
11.15% |
5.00% |
14.18% |
Operating Cash Flow Q/Q Growth |
-16.70% |
-14.62% |
1,624.50% |
Free Cash Flow Firm Q/Q Growth |
57.88% |
-14.75% |
-15.61% |
Invested Capital Q/Q Growth |
0.72% |
5.67% |
13.67% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
48.21% |
44.55% |
45.92% |
EBITDA Margin |
-33.47% |
-31.39% |
-9.74% |
Operating Margin |
-50.68% |
-42.88% |
-22.77% |
EBIT Margin |
-50.68% |
-42.88% |
-22.77% |
Profit (Net Income) Margin |
-49.74% |
-39.92% |
-22.67% |
Tax Burden Percent |
96.98% |
100.30% |
100.48% |
Interest Burden Percent |
101.20% |
92.82% |
99.09% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-35.59% |
-31.43% |
-15.44% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-15.72% |
-5.56% |
26.11% |
Return on Net Nonoperating Assets (RNNOA) |
6.58% |
1.59% |
-3.54% |
Return on Equity (ROE) |
-29.02% |
-29.84% |
-18.99% |
Cash Return on Invested Capital (CROIC) |
-44.82% |
-27.60% |
-40.20% |
Operating Return on Assets (OROA) |
-17.67% |
-17.45% |
-8.95% |
Return on Assets (ROA) |
-17.34% |
-16.25% |
-8.91% |
Return on Common Equity (ROCE) |
-29.02% |
-29.84% |
-18.99% |
Return on Equity Simple (ROE_SIMPLE) |
-32.33% |
-32.20% |
-19.03% |
Net Operating Profit after Tax (NOPAT) |
-98 |
-89 |
-49 |
NOPAT Margin |
-35.48% |
-30.02% |
-15.94% |
Net Nonoperating Expense Percent (NNEP) |
-19.88% |
-25.87% |
-41.55% |
Return On Investment Capital (ROIC_SIMPLE) |
-15.04% |
-14.93% |
-6.54% |
Cost of Revenue to Revenue |
51.79% |
55.45% |
54.08% |
SG&A Expenses to Revenue |
22.34% |
25.87% |
18.53% |
R&D to Revenue |
27.40% |
24.54% |
18.90% |
Operating Expenses to Revenue |
98.90% |
87.43% |
68.69% |
Earnings before Interest and Taxes (EBIT) |
-140 |
-127 |
-70 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-92 |
-93 |
-30 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.37 |
1.45 |
1.18 |
Price to Tangible Book Value (P/TBV) |
3.96 |
5.18 |
22.18 |
Price to Revenue (P/Rev) |
2.11 |
1.80 |
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) |
1.55 |
1.60 |
1.18 |
Enterprise Value to Revenue (EV/Rev) |
1.61 |
1.50 |
1.37 |
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 |
28.89 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.53 |
0.62 |
1.05 |
Long-Term Debt to Equity |
0.53 |
0.62 |
0.41 |
Financial Leverage |
-0.42 |
-0.29 |
-0.14 |
Leverage Ratio |
1.67 |
1.84 |
2.13 |
Compound Leverage Factor |
1.69 |
1.70 |
2.11 |
Debt to Total Capital |
34.77% |
38.33% |
51.15% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
30.92% |
Long-Term Debt to Total Capital |
34.77% |
38.33% |
20.22% |
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 |
65.23% |
61.67% |
48.85% |
Debt to EBITDA |
-2.45 |
-2.46 |
-12.80 |
Net Debt to EBITDA |
1.48 |
0.97 |
0.32 |
Long-Term Debt to EBITDA |
-2.45 |
-2.46 |
-5.06 |
Debt to NOPAT |
-2.31 |
-2.57 |
-7.83 |
Net Debt to NOPAT |
1.40 |
1.01 |
0.20 |
Long-Term Debt to NOPAT |
-2.31 |
-2.57 |
-3.09 |
Altman Z-Score |
-0.49 |
-0.93 |
-1.13 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
5.18 |
4.42 |
1.43 |
Quick Ratio |
4.99 |
4.25 |
1.38 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-123 |
-78 |
-127 |
Operating Cash Flow to CapEx |
-1,649.67% |
-2,745.23% |
908.23% |
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 |
0.35 |
0.41 |
0.39 |
Accounts Receivable Turnover |
5.71 |
5.47 |
5.22 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
11.22 |
11.46 |
11.13 |
Accounts Payable Turnover |
31.38 |
29.66 |
18.35 |
Days Sales Outstanding (DSO) |
63.93 |
66.76 |
69.93 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
11.63 |
12.31 |
19.89 |
Cash Conversion Cycle (CCC) |
52.30 |
54.46 |
50.03 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
288 |
277 |
356 |
Invested Capital Turnover |
1.00 |
1.05 |
0.97 |
Increase / (Decrease) in Invested Capital |
25 |
-11 |
78 |
Enterprise Value (EV) |
445 |
443 |
421 |
Market Capitalization |
582 |
533 |
430 |
Book Value per Share |
$7.76 |
$6.38 |
$6.00 |
Tangible Book Value per Share |
$2.68 |
$1.79 |
$0.32 |
Total Capital |
652 |
595 |
748 |
Total Debt |
227 |
228 |
382 |
Total Long-Term Debt |
227 |
228 |
151 |
Net Debt |
-137 |
-90 |
-9.64 |
Capital Expenditures (CapEx) |
2.14 |
1.21 |
1.60 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-18 |
-13 |
-21 |
Debt-free Net Working Capital (DFNWC) |
345 |
304 |
371 |
Net Working Capital (NWC) |
345 |
304 |
140 |
Net Nonoperating Expense (NNE) |
39 |
29 |
21 |
Net Nonoperating Obligations (NNO) |
-137 |
-90 |
-9.64 |
Total Depreciation and Amortization (D&A) |
48 |
34 |
40 |
Debt-free, Cash-free Net Working Capital to Revenue |
-6.59% |
-4.52% |
-6.86% |
Debt-free Net Working Capital to Revenue |
125.00% |
102.85% |
121.01% |
Net Working Capital to Revenue |
125.00% |
102.85% |
45.60% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.56) |
($2.09) |
($1.15) |
Adjusted Weighted Average Basic Shares Outstanding |
53.72M |
56.42M |
60.18M |
Adjusted Diluted Earnings per Share |
($2.63) |
($2.09) |
($1.15) |
Adjusted Weighted Average Diluted Shares Outstanding |
54.08M |
56.42M |
60.18M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
55.81M |
58.56M |
70.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
-98 |
-89 |
-49 |
Normalized NOPAT Margin |
-35.48% |
-30.02% |
-15.94% |
Pre Tax Income Margin |
-51.29% |
-39.80% |
-22.56% |
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 |
-6.11% |
-1.53% |
0.00% |