Growth Metrics |
- |
- |
- |
Revenue Growth |
29.04% |
-8.98% |
9.32% |
EBITDA Growth |
15.69% |
16.57% |
31.97% |
EBIT Growth |
12.05% |
12.01% |
25.03% |
NOPAT Growth |
11.98% |
12.09% |
66.03% |
Net Income Growth |
16.80% |
14.24% |
20.34% |
EPS Growth |
20.54% |
19.51% |
24.85% |
Operating Cash Flow Growth |
35.59% |
33.08% |
143.82% |
Free Cash Flow Firm Growth |
31.59% |
9.72% |
172.72% |
Invested Capital Growth |
-520.65% |
-89.41% |
-432.81% |
Revenue Q/Q Growth |
2.47% |
-2.88% |
3.56% |
EBITDA Q/Q Growth |
5.84% |
11.56% |
-88.24% |
EBIT Q/Q Growth |
4.19% |
9.20% |
-52.75% |
NOPAT Q/Q Growth |
4.17% |
9.22% |
21.97% |
Net Income Q/Q Growth |
6.47% |
9.13% |
-53.48% |
EPS Q/Q Growth |
7.66% |
10.81% |
-44.19% |
Operating Cash Flow Q/Q Growth |
19.70% |
10.02% |
186.36% |
Free Cash Flow Firm Q/Q Growth |
14.97% |
7.19% |
1,641.04% |
Invested Capital Q/Q Growth |
-293.35% |
-193.39% |
-121.06% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
57.78% |
68.50% |
74.53% |
EBITDA Margin |
-26.73% |
-24.50% |
-15.25% |
Operating Margin |
-31.34% |
-30.27% |
-9.41% |
EBIT Margin |
-31.32% |
-30.27% |
-20.76% |
Profit (Net Income) Margin |
-32.55% |
-30.67% |
-22.35% |
Tax Burden Percent |
100.09% |
100.17% |
100.21% |
Interest Burden Percent |
103.85% |
101.14% |
107.43% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
405.19% |
71.18% |
37.77% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
-27.58% |
-31.30% |
-28.66% |
Return on Assets (ROA) |
-28.67% |
-31.71% |
-30.85% |
Return on Common Equity (ROCE) |
405.19% |
71.18% |
37.77% |
Return on Equity Simple (ROE_SIMPLE) |
115.49% |
55.55% |
32.94% |
Net Operating Profit after Tax (NOPAT) |
-132 |
-116 |
-40 |
NOPAT Margin |
-21.94% |
-21.19% |
-6.59% |
Net Nonoperating Expense Percent (NNEP) |
148.45% |
24.06% |
34.90% |
Return On Investment Capital (ROIC_SIMPLE) |
-47.33% |
-78.06% |
-129.43% |
Cost of Revenue to Revenue |
42.22% |
31.50% |
25.47% |
SG&A Expenses to Revenue |
32.37% |
33.46% |
31.26% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
89.12% |
98.77% |
83.90% |
Earnings before Interest and Taxes (EBIT) |
-189 |
-166 |
-125 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-161 |
-135 |
-92 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.20 |
0.38 |
2.00 |
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) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.46 |
0.88 |
2.44 |
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 |
54.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
19.39 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
-2.64 |
-1.49 |
-1.08 |
Long-Term Debt to Equity |
-2.64 |
-1.49 |
-1.01 |
Financial Leverage |
-0.89 |
-0.91 |
-0.76 |
Leverage Ratio |
-14.14 |
-2.24 |
-1.22 |
Compound Leverage Factor |
-14.68 |
-2.27 |
-1.32 |
Debt to Total Capital |
160.80% |
303.39% |
1,433.30% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
87.23% |
Long-Term Debt to Total Capital |
160.80% |
303.39% |
1,346.07% |
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 |
-60.80% |
-203.39% |
-1,333.30% |
Debt to EBITDA |
-2.79 |
-3.36 |
-4.78 |
Net Debt to EBITDA |
-0.97 |
-2.06 |
-2.90 |
Long-Term Debt to EBITDA |
-2.79 |
-3.36 |
-4.49 |
Debt to NOPAT |
-3.40 |
-3.89 |
-11.07 |
Net Debt to NOPAT |
-1.18 |
-2.38 |
-6.72 |
Long-Term Debt to NOPAT |
-3.40 |
-3.89 |
-10.40 |
Altman Z-Score |
-1.78 |
-3.21 |
-2.88 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.79 |
1.25 |
0.94 |
Quick Ratio |
1.47 |
1.02 |
0.75 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-115 |
-104 |
76 |
Operating Cash Flow to CapEx |
-247.97% |
-145.43% |
103.06% |
Free Cash Flow to Firm to Interest Expense |
-10.99 |
-9.71 |
4.39 |
Operating Cash Flow to Interest Expense |
-8.74 |
-5.73 |
1.56 |
Operating Cash Flow Less CapEx to Interest Expense |
-12.27 |
-9.66 |
0.05 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.88 |
1.03 |
1.38 |
Accounts Receivable Turnover |
60.43 |
37.33 |
38.51 |
Inventory Turnover |
4.47 |
5.31 |
6.68 |
Fixed Asset Turnover |
5.98 |
5.07 |
6.05 |
Accounts Payable Turnover |
31.06 |
16.59 |
15.32 |
Days Sales Outstanding (DSO) |
6.04 |
9.78 |
9.48 |
Days Inventory Outstanding (DIO) |
81.64 |
68.78 |
54.68 |
Days Payable Outstanding (DPO) |
11.75 |
22.01 |
23.82 |
Cash Conversion Cycle (CCC) |
75.93 |
56.56 |
40.34 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
-14 |
-27 |
-142 |
Invested Capital Turnover |
-112.80 |
-27.04 |
-7.14 |
Increase / (Decrease) in Invested Capital |
-17 |
-13 |
-115 |
Enterprise Value (EV) |
279 |
484 |
1,465 |
Market Capitalization |
123 |
208 |
1,199 |
Book Value per Share |
($1.73) |
($2.93) |
($3.71) |
Tangible Book Value per Share |
($1.73) |
($2.93) |
($3.71) |
Total Capital |
280 |
149 |
31 |
Total Debt |
450 |
452 |
438 |
Total Long-Term Debt |
450 |
452 |
411 |
Net Debt |
156 |
277 |
266 |
Capital Expenditures (CapEx) |
37 |
42 |
26 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-129 |
-129 |
-162 |
Debt-free Net Working Capital (DFNWC) |
165 |
47 |
11 |
Net Working Capital (NWC) |
165 |
47 |
-16 |
Net Nonoperating Expense (NNE) |
64 |
52 |
95 |
Net Nonoperating Obligations (NNO) |
156 |
277 |
266 |
Total Depreciation and Amortization (D&A) |
28 |
32 |
33 |
Debt-free, Cash-free Net Working Capital to Revenue |
-21.38% |
-23.42% |
-26.91% |
Debt-free Net Working Capital to Revenue |
27.30% |
8.57% |
1.77% |
Net Working Capital to Revenue |
27.30% |
8.57% |
-2.67% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($2.05) |
($1.65) |
($1.24) |
Adjusted Weighted Average Basic Shares Outstanding |
95.92M |
101.81M |
107.88M |
Adjusted Diluted Earnings per Share |
($2.05) |
($1.65) |
($1.24) |
Adjusted Weighted Average Diluted Shares Outstanding |
95.92M |
101.81M |
107.88M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
99.25M |
104.69M |
111.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
-132 |
-86 |
-40 |
Normalized NOPAT Margin |
-21.84% |
-15.65% |
-6.59% |
Pre Tax Income Margin |
-32.52% |
-30.62% |
-22.30% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-18.05 |
-15.54 |
-7.24 |
NOPAT to Interest Expense |
-12.64 |
-10.88 |
-2.30 |
EBIT Less CapEx to Interest Expense |
-21.57 |
-19.48 |
-8.76 |
NOPAT Less CapEx to Interest Expense |
-16.17 |
-14.81 |
-3.81 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |