Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.56% |
49.85% |
0.14% |
-2.98% |
0.80% |
0.91% |
EBITDA Growth |
|
-613.80% |
444.68% |
-152.47% |
86.51% |
389.49% |
20.18% |
EBIT Growth |
|
-72.04% |
196.09% |
-268.17% |
51.74% |
69.78% |
56.34% |
NOPAT Growth |
|
-189.66% |
101.19% |
-5,304.07% |
58.98% |
49.75% |
169.48% |
Net Income Growth |
|
-69.35% |
168.11% |
-300.00% |
44.64% |
32.50% |
18.08% |
EPS Growth |
|
-60.81% |
151.26% |
-296.72% |
47.50% |
38.10% |
20.51% |
Operating Cash Flow Growth |
|
680.35% |
82.39% |
-81.11% |
-237.44% |
164.81% |
194.02% |
Free Cash Flow Firm Growth |
|
89.61% |
-4,616.19% |
114.19% |
-132.68% |
599.79% |
-80.81% |
Invested Capital Growth |
|
-19.94% |
88.99% |
-15.47% |
-1.70% |
-15.28% |
-1.17% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.87% |
3.09% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
34.23% |
16.44% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
33.15% |
35.10% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
38.81% |
5,139.75% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-25.40% |
-1.34% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-39.29% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
30.98% |
483.37% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
175.03% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.16% |
-6.02% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
56.31% |
53.43% |
52.63% |
48.91% |
49.38% |
52.71% |
EBITDA Margin |
|
-10.21% |
23.48% |
-12.30% |
-1.71% |
4.91% |
5.85% |
Operating Margin |
|
-33.65% |
0.20% |
-13.94% |
-5.89% |
-2.94% |
2.02% |
EBIT Margin |
|
-21.14% |
13.55% |
-22.76% |
-11.32% |
-3.39% |
-1.47% |
Profit (Net Income) Margin |
|
-23.10% |
10.50% |
-20.97% |
-11.96% |
-8.01% |
-6.50% |
Tax Burden Percent |
|
105.84% |
94.94% |
85.13% |
87.11% |
119.56% |
117.73% |
Interest Burden Percent |
|
103.26% |
81.60% |
108.23% |
121.31% |
197.39% |
376.16% |
Effective Tax Rate |
|
0.00% |
5.06% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-23.82% |
0.22% |
-9.55% |
-4.31% |
-2.37% |
1.80% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-11.08% |
66.96% |
-46.51% |
-28.89% |
-23.53% |
-27.40% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.41% |
14.92% |
-19.64% |
-14.45% |
-11.27% |
-14.45% |
Return on Equity (ROE) |
|
-24.23% |
15.14% |
-29.19% |
-18.76% |
-13.63% |
-12.65% |
Cash Return on Invested Capital (CROIC) |
|
-1.67% |
-61.37% |
7.22% |
-2.60% |
14.17% |
2.98% |
Operating Return on Assets (OROA) |
|
-13.43% |
9.68% |
-13.29% |
-7.13% |
-2.34% |
-1.06% |
Return on Assets (ROA) |
|
-14.68% |
7.50% |
-12.24% |
-7.54% |
-5.52% |
-4.70% |
Return on Common Equity (ROCE) |
|
-24.23% |
15.14% |
-29.19% |
-18.76% |
-13.63% |
-12.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
-26.92% |
12.90% |
-33.61% |
-18.92% |
-14.62% |
-13.40% |
Net Operating Profit after Tax (NOPAT) |
|
-133 |
1.58 |
-82 |
-34 |
-17 |
12 |
NOPAT Margin |
|
-23.55% |
0.19% |
-9.76% |
-4.13% |
-2.06% |
1.42% |
Net Nonoperating Expense Percent (NNEP) |
|
-12.74% |
-66.74% |
36.96% |
24.58% |
21.16% |
29.20% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-4.00% |
-2.48% |
1.59% |
Cost of Revenue to Revenue |
|
43.69% |
46.57% |
47.37% |
51.09% |
50.62% |
47.29% |
SG&A Expenses to Revenue |
|
9.57% |
7.50% |
6.35% |
6.23% |
6.65% |
8.24% |
R&D to Revenue |
|
25.05% |
23.05% |
23.07% |
24.85% |
23.07% |
21.58% |
Operating Expenses to Revenue |
|
89.95% |
53.23% |
66.57% |
54.80% |
52.32% |
50.68% |
Earnings before Interest and Taxes (EBIT) |
|
-119 |
114 |
-192 |
-93 |
-28 |
-12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-57 |
198 |
-104 |
-14 |
41 |
49 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.39 |
1.71 |
0.81 |
0.96 |
1.55 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
1.13 |
1.06 |
0.51 |
0.53 |
0.75 |
Price to Earnings (P/E) |
|
0.00 |
10.77 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
9.29% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.29 |
1.47 |
0.87 |
0.98 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.43 |
1.38 |
0.83 |
0.78 |
1.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.07 |
0.00 |
0.00 |
15.82 |
17.87 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
10.52 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
759.04 |
0.00 |
0.00 |
0.00 |
73.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
11.84 |
60.63 |
0.00 |
37.59 |
17.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
18.66 |
0.00 |
6.31 |
44.65 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.12 |
0.56 |
0.70 |
0.63 |
0.51 |
0.83 |
Long-Term Debt to Equity |
|
0.10 |
0.54 |
0.66 |
0.59 |
0.44 |
0.82 |
Financial Leverage |
|
0.04 |
0.22 |
0.42 |
0.50 |
0.48 |
0.53 |
Leverage Ratio |
|
1.65 |
2.02 |
2.38 |
2.49 |
2.47 |
2.69 |
Compound Leverage Factor |
|
1.70 |
1.65 |
2.58 |
3.02 |
4.88 |
10.12 |
Debt to Total Capital |
|
10.47% |
35.89% |
41.26% |
38.63% |
33.94% |
45.43% |
Short-Term Debt to Total Capital |
|
1.95% |
1.45% |
2.24% |
2.37% |
5.12% |
0.83% |
Long-Term Debt to Total Capital |
|
8.52% |
34.44% |
39.02% |
36.26% |
28.81% |
44.60% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
89.53% |
64.11% |
58.74% |
61.37% |
66.06% |
54.57% |
Debt to EBITDA |
|
-0.98 |
1.94 |
-3.56 |
-23.26 |
5.73 |
6.90 |
Net Debt to EBITDA |
|
-0.21 |
1.26 |
-2.54 |
-18.47 |
5.07 |
5.05 |
Long-Term Debt to EBITDA |
|
-0.80 |
1.86 |
-3.37 |
-21.83 |
4.86 |
6.78 |
Debt to NOPAT |
|
-0.43 |
242.71 |
-4.49 |
-9.65 |
-13.68 |
28.52 |
Net Debt to NOPAT |
|
-0.09 |
157.07 |
-3.20 |
-7.66 |
-12.12 |
20.86 |
Long-Term Debt to NOPAT |
|
-0.35 |
232.91 |
-4.25 |
-9.05 |
-11.62 |
28.00 |
Altman Z-Score |
|
0.00 |
0.48 |
-0.47 |
-0.73 |
-0.76 |
-0.58 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.35 |
1.37 |
1.40 |
1.45 |
1.23 |
1.41 |
Quick Ratio |
|
1.15 |
1.12 |
1.12 |
1.01 |
0.86 |
1.04 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-9.31 |
-439 |
62 |
-20 |
102 |
20 |
Operating Cash Flow to CapEx |
|
514.46% |
0.00% |
111.97% |
-257.11% |
182.14% |
224.23% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.64 |
0.71 |
0.58 |
0.63 |
0.69 |
0.72 |
Accounts Receivable Turnover |
|
2.96 |
3.92 |
3.25 |
2.98 |
3.09 |
3.19 |
Inventory Turnover |
|
13.16 |
12.98 |
8.02 |
6.47 |
5.47 |
5.03 |
Fixed Asset Turnover |
|
20.10 |
21.67 |
0.00 |
0.00 |
19.07 |
16.32 |
Accounts Payable Turnover |
|
2.26 |
2.74 |
2.02 |
2.21 |
3.14 |
4.56 |
Days Sales Outstanding (DSO) |
|
123.34 |
93.10 |
112.45 |
122.48 |
118.30 |
114.49 |
Days Inventory Outstanding (DIO) |
|
27.74 |
28.12 |
45.50 |
56.41 |
66.73 |
72.52 |
Days Payable Outstanding (DPO) |
|
161.47 |
132.99 |
180.60 |
165.13 |
116.17 |
80.02 |
Cash Conversion Cycle (CCC) |
|
-10.39 |
-11.77 |
-22.65 |
13.77 |
68.87 |
106.98 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
495 |
936 |
791 |
777 |
659 |
651 |
Invested Capital Turnover |
|
1.01 |
1.18 |
0.98 |
1.05 |
1.15 |
1.27 |
Increase / (Decrease) in Invested Capital |
|
-123 |
441 |
-145 |
-13 |
-119 |
-7.72 |
Enterprise Value (EV) |
|
0.00 |
1,203 |
1,163 |
679 |
642 |
872 |
Market Capitalization |
|
0.00 |
954 |
899 |
420 |
436 |
626 |
Book Value per Share |
|
$4.51 |
$6.17 |
$3.62 |
$3.48 |
$2.64 |
$2.31 |
Tangible Book Value per Share |
|
$0.42 |
($1.32) |
($0.86) |
($0.52) |
($0.50) |
($0.48) |
Total Capital |
|
540 |
1,071 |
897 |
845 |
685 |
741 |
Total Debt |
|
56 |
385 |
370 |
326 |
233 |
337 |
Total Long-Term Debt |
|
46 |
369 |
350 |
306 |
197 |
331 |
Net Debt |
|
12 |
249 |
264 |
259 |
206 |
246 |
Capital Expenditures (CapEx) |
|
11 |
-17 |
17 |
10 |
9.38 |
22 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
38 |
-0.15 |
50 |
100 |
86 |
50 |
Debt-free Net Working Capital (DFNWC) |
|
83 |
136 |
157 |
168 |
113 |
141 |
Net Working Capital (NWC) |
|
73 |
120 |
137 |
147 |
78 |
135 |
Net Nonoperating Expense (NNE) |
|
-2.55 |
-87 |
95 |
64 |
49 |
66 |
Net Nonoperating Obligations (NNO) |
|
12 |
249 |
264 |
259 |
206 |
246 |
Total Depreciation and Amortization (D&A) |
|
62 |
84 |
88 |
79 |
69 |
61 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.82% |
-0.02% |
5.93% |
12.23% |
10.42% |
6.05% |
Debt-free Net Working Capital to Revenue |
|
14.75% |
16.06% |
18.53% |
20.44% |
13.64% |
16.90% |
Net Working Capital to Revenue |
|
12.89% |
14.22% |
16.16% |
17.99% |
9.40% |
16.16% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.19) |
$0.64 |
($1.20) |
($0.63) |
($0.39) |
($0.31) |
Adjusted Weighted Average Basic Shares Outstanding |
|
109.73M |
138.97M |
147.58M |
156.67M |
170.41M |
174.04M |
Adjusted Diluted Earnings per Share |
|
($1.19) |
$0.61 |
($1.20) |
($0.63) |
($0.39) |
($0.31) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
109.73M |
144.65M |
147.58M |
156.67M |
170.41M |
174.04M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
111.31M |
145.56M |
148.96M |
169.23M |
172.46M |
175.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2.93 |
33 |
12 |
-22 |
-2.52 |
19 |
Normalized NOPAT Margin |
|
0.52% |
3.95% |
1.45% |
-2.66% |
-0.31% |
2.27% |
Pre Tax Income Margin |
|
-21.82% |
11.06% |
-24.63% |
-13.74% |
-6.70% |
-5.52% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-3.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |