Growth Metrics |
- |
- |
- |
Revenue Growth |
0.75% |
43.72% |
22.14% |
EBITDA Growth |
-32.68% |
32.43% |
24.34% |
EBIT Growth |
-41.26% |
33.17% |
22.27% |
NOPAT Growth |
-71.86% |
33.39% |
20.25% |
Net Income Growth |
-30.49% |
30.00% |
17.64% |
EPS Growth |
11.98% |
33.51% |
26.77% |
Operating Cash Flow Growth |
-50.01% |
46.56% |
8.89% |
Free Cash Flow Firm Growth |
-94.11% |
35.97% |
5.51% |
Invested Capital Growth |
32.38% |
8.49% |
32.54% |
Revenue Q/Q Growth |
4.10% |
8.68% |
4.52% |
EBITDA Q/Q Growth |
-0.84% |
16.03% |
5.20% |
EBIT Q/Q Growth |
-2.46% |
15.96% |
4.67% |
NOPAT Q/Q Growth |
-2.11% |
15.03% |
6.06% |
Net Income Q/Q Growth |
-0.97% |
13.05% |
3.38% |
EPS Q/Q Growth |
-106.39% |
14.77% |
6.06% |
Operating Cash Flow Q/Q Growth |
0.97% |
18.60% |
-8.83% |
Free Cash Flow Firm Q/Q Growth |
-3.72% |
14.76% |
-7.40% |
Invested Capital Q/Q Growth |
3.32% |
2.29% |
20.59% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
71.38% |
73.56% |
73.94% |
EBITDA Margin |
-83.23% |
-39.13% |
-24.24% |
Operating Margin |
-89.62% |
-41.54% |
-27.12% |
EBIT Margin |
-90.36% |
-42.02% |
-26.74% |
Profit (Net Income) Margin |
-103.43% |
-50.38% |
-33.97% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
114.47% |
119.89% |
127.02% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-316.46% |
-177.48% |
-116.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-275.40% |
-95.51% |
760.04% |
Return on Net Nonoperating Assets (RNNOA) |
229.50% |
58.58% |
-72.38% |
Return on Equity (ROE) |
-86.96% |
-118.91% |
-189.35% |
Cash Return on Invested Capital (CROIC) |
-344.33% |
-185.63% |
-144.96% |
Operating Return on Assets (OROA) |
-33.21% |
-24.79% |
-21.12% |
Return on Assets (ROA) |
-38.02% |
-29.72% |
-26.83% |
Return on Common Equity (ROCE) |
-86.96% |
-118.91% |
-189.35% |
Return on Equity Simple (ROE_SIMPLE) |
-135.38% |
-159.56% |
-338.71% |
Net Operating Profit after Tax (NOPAT) |
-29 |
-19 |
-15 |
NOPAT Margin |
-62.73% |
-29.08% |
-18.98% |
Net Nonoperating Expense Percent (NNEP) |
-41.06% |
-81.98% |
-877.02% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
-24.51% |
-22.46% |
Cost of Revenue to Revenue |
28.62% |
26.44% |
26.06% |
SG&A Expenses to Revenue |
112.79% |
83.33% |
71.46% |
R&D to Revenue |
48.21% |
31.76% |
29.60% |
Operating Expenses to Revenue |
161.00% |
115.09% |
101.06% |
Earnings before Interest and Taxes (EBIT) |
-41 |
-27 |
-21 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-38 |
-26 |
-19 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.07 |
13.12 |
41.68 |
Price to Tangible Book Value (P/TBV) |
1.07 |
13.12 |
41.68 |
Price to Revenue (P/Rev) |
0.82 |
4.14 |
4.18 |
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) |
1.23 |
23.44 |
23.05 |
Enterprise Value to Revenue (EV/Rev) |
0.28 |
4.00 |
4.26 |
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 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.52 |
2.76 |
7.43 |
Long-Term Debt to Equity |
1.52 |
2.76 |
7.43 |
Financial Leverage |
-0.83 |
-0.61 |
-0.10 |
Leverage Ratio |
2.29 |
4.00 |
7.06 |
Compound Leverage Factor |
2.62 |
4.80 |
8.96 |
Debt to Total Capital |
60.34% |
73.39% |
88.14% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
60.34% |
73.39% |
88.14% |
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 |
39.66% |
26.61% |
11.86% |
Debt to EBITDA |
-1.40 |
-2.22 |
-3.07 |
Net Debt to EBITDA |
0.65 |
0.37 |
-0.35 |
Long-Term Debt to EBITDA |
-1.40 |
-2.22 |
-3.07 |
Debt to NOPAT |
-1.85 |
-2.99 |
-3.92 |
Net Debt to NOPAT |
0.86 |
0.50 |
-0.45 |
Long-Term Debt to NOPAT |
-1.85 |
-2.99 |
-3.92 |
Altman Z-Score |
-5.37 |
-4.07 |
-4.60 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
8.90 |
5.71 |
5.37 |
Quick Ratio |
7.73 |
4.85 |
4.33 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-31 |
-20 |
-19 |
Operating Cash Flow to CapEx |
-6,114.26% |
-11,387.86% |
-5,865.69% |
Free Cash Flow to Firm to Interest Expense |
-4.13 |
-2.34 |
-2.14 |
Operating Cash Flow to Interest Expense |
-4.90 |
-2.31 |
-2.04 |
Operating Cash Flow Less CapEx to Interest Expense |
-4.98 |
-2.33 |
-2.07 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.37 |
0.59 |
0.79 |
Accounts Receivable Turnover |
6.25 |
6.61 |
6.35 |
Inventory Turnover |
1.49 |
1.65 |
1.69 |
Fixed Asset Turnover |
54.61 |
63.30 |
77.77 |
Accounts Payable Turnover |
7.39 |
7.72 |
7.88 |
Days Sales Outstanding (DSO) |
58.43 |
55.22 |
57.48 |
Days Inventory Outstanding (DIO) |
245.64 |
220.76 |
215.58 |
Days Payable Outstanding (DPO) |
49.38 |
47.25 |
46.33 |
Cash Conversion Cycle (CCC) |
254.68 |
228.74 |
226.72 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
10 |
11 |
15 |
Invested Capital Turnover |
5.04 |
6.10 |
6.16 |
Increase / (Decrease) in Invested Capital |
2.52 |
0.87 |
3.63 |
Enterprise Value (EV) |
13 |
261 |
341 |
Market Capitalization |
37 |
271 |
334 |
Book Value per Share |
$1.40 |
$0.79 |
$0.27 |
Tangible Book Value per Share |
$1.40 |
$0.79 |
$0.27 |
Total Capital |
88 |
78 |
68 |
Total Debt |
53 |
57 |
60 |
Total Long-Term Debt |
53 |
57 |
60 |
Net Debt |
-24 |
-9.50 |
6.77 |
Capital Expenditures (CapEx) |
0.60 |
0.17 |
0.31 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
9.33 |
10 |
13 |
Debt-free Net Working Capital (DFNWC) |
87 |
76 |
66 |
Net Working Capital (NWC) |
87 |
76 |
66 |
Net Nonoperating Expense (NNE) |
19 |
14 |
12 |
Net Nonoperating Obligations (NNO) |
-24 |
-9.50 |
6.77 |
Total Depreciation and Amortization (D&A) |
3.25 |
1.89 |
2.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
20.49% |
15.34% |
16.80% |
Debt-free Net Working Capital to Revenue |
190.55% |
116.92% |
82.83% |
Net Working Capital to Revenue |
190.55% |
116.92% |
82.83% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.91) |
($1.27) |
($0.93) |
Adjusted Weighted Average Basic Shares Outstanding |
24.59M |
25.85M |
29.13M |
Adjusted Diluted Earnings per Share |
($1.91) |
($1.27) |
($0.93) |
Adjusted Weighted Average Diluted Shares Outstanding |
24.59M |
25.85M |
29.13M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
25.10M |
28.34M |
32.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
-29 |
-19 |
-15 |
Normalized NOPAT Margin |
-62.73% |
-29.08% |
-18.98% |
Pre Tax Income Margin |
-103.43% |
-50.38% |
-33.97% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-5.46 |
-3.23 |
-2.43 |
NOPAT to Interest Expense |
-3.79 |
-2.23 |
-1.72 |
EBIT Less CapEx to Interest Expense |
-5.54 |
-3.25 |
-2.46 |
NOPAT Less CapEx to Interest Expense |
-3.87 |
-2.25 |
-1.76 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-0.74% |
-0.93% |
0.00% |