Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-3.94% |
0.00% |
-9.62% |
-3.40% |
EBITDA Growth |
|
0.00% |
-14.79% |
0.00% |
-76.25% |
291.98% |
EBIT Growth |
|
0.00% |
-14.79% |
0.00% |
-104.67% |
2,226.42% |
NOPAT Growth |
|
0.00% |
-17.30% |
0.00% |
-104.50% |
2,223.57% |
Net Income Growth |
|
0.00% |
-18.67% |
0.00% |
-97.39% |
4,117.39% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-97.82% |
4,920.00% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
9.96% |
Free Cash Flow Firm Growth |
|
-226.77% |
110.90% |
0.00% |
0.00% |
110.86% |
Invested Capital Growth |
|
0.00% |
-1.07% |
0.00% |
0.00% |
1.16% |
Revenue Q/Q Growth |
|
1,282.57% |
-19.89% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
102.17% |
-16.63% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
222.69% |
-16.38% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
237.08% |
-18.22% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
172.46% |
-16.61% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-100.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-197.76% |
-25.58% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-9.06% |
-7.95% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
11.81% |
12.16% |
9.23% |
6.07% |
13.41% |
EBITDA Margin |
|
6.20% |
5.50% |
9.72% |
2.55% |
10.37% |
Operating Margin |
|
6.20% |
5.50% |
6.90% |
-0.38% |
7.91% |
EBIT Margin |
|
6.20% |
5.50% |
7.01% |
-0.36% |
7.97% |
Profit (Net Income) Margin |
|
3.70% |
3.13% |
5.44% |
0.16% |
6.86% |
Tax Burden Percent |
|
71.93% |
69.81% |
84.15% |
-17.83% |
91.42% |
Interest Burden Percent |
|
82.99% |
81.62% |
92.25% |
243.40% |
94.14% |
Effective Tax Rate |
|
28.07% |
30.19% |
22.06% |
0.00% |
25.54% |
Return on Invested Capital (ROIC) |
|
20.99% |
8.73% |
0.00% |
-1.14% |
12.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.28% |
4.86% |
0.00% |
-22.01% |
99.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.24% |
1.66% |
0.00% |
1.75% |
2.31% |
Return on Equity (ROE) |
|
24.23% |
28.11% |
0.00% |
0.61% |
14.32% |
Cash Return on Invested Capital (CROIC) |
|
-179.01% |
19.61% |
0.00% |
-201.14% |
10.86% |
Operating Return on Assets (OROA) |
|
18.39% |
15.86% |
0.00% |
-0.40% |
9.25% |
Return on Assets (ROA) |
|
10.98% |
9.03% |
0.00% |
0.17% |
7.96% |
Return on Common Equity (ROCE) |
|
23.96% |
18.90% |
0.00% |
0.59% |
13.82% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.25% |
9.38% |
0.00% |
0.32% |
16.63% |
Net Operating Profit after Tax (NOPAT) |
|
670 |
554 |
871 |
-39 |
832 |
NOPAT Margin |
|
4.46% |
3.84% |
5.37% |
-0.27% |
5.89% |
Net Nonoperating Expense Percent (NNEP) |
|
12.71% |
12.60% |
0.00% |
20.87% |
-87.06% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.42% |
10.55% |
Cost of Revenue to Revenue |
|
88.19% |
87.84% |
90.77% |
93.93% |
86.58% |
SG&A Expenses to Revenue |
|
6.00% |
6.74% |
4.98% |
7.17% |
5.94% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
5.62% |
6.66% |
2.33% |
6.45% |
5.52% |
Earnings before Interest and Taxes (EBIT) |
|
932 |
794 |
1,135 |
-53 |
1,127 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
932 |
794 |
1,575 |
374 |
1,466 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.18 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.03 |
0.04 |
0.04 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.60 |
30.69 |
0.55 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
1,637,032.68% |
1,404,768.91% |
166.75% |
3.26% |
182.66% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.29 |
0.24 |
0.00 |
0.29 |
0.24 |
Enterprise Value to Revenue (EV/Rev) |
|
0.12 |
0.10 |
0.00 |
0.14 |
0.12 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
1.98 |
1.88 |
0.00 |
5.31 |
1.13 |
Enterprise Value to EBIT (EV/EBIT) |
|
1.98 |
1.88 |
0.00 |
0.00 |
1.47 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
2.75 |
2.70 |
0.00 |
0.00 |
1.99 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.92 |
1.46 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.40 |
0.00 |
0.00 |
2.21 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.59 |
0.94 |
0.00 |
0.28 |
0.34 |
Long-Term Debt to Equity |
|
0.58 |
0.93 |
0.00 |
0.27 |
0.33 |
Financial Leverage |
|
0.39 |
0.34 |
0.00 |
-0.08 |
0.02 |
Leverage Ratio |
|
2.21 |
2.12 |
0.00 |
1.78 |
1.80 |
Compound Leverage Factor |
|
1.83 |
1.73 |
0.00 |
4.33 |
1.69 |
Debt to Total Capital |
|
37.26% |
63.89% |
0.00% |
21.87% |
25.35% |
Short-Term Debt to Total Capital |
|
0.66% |
0.85% |
0.00% |
0.94% |
0.73% |
Long-Term Debt to Total Capital |
|
36.61% |
63.04% |
0.00% |
20.93% |
24.63% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.69% |
1.52% |
0.00% |
2.57% |
2.77% |
Common Equity to Total Capital |
|
62.04% |
134.59% |
0.00% |
75.55% |
71.87% |
Debt to EBITDA |
|
2.93 |
2.88 |
0.00 |
5.60 |
1.40 |
Net Debt to EBITDA |
|
1.93 |
3.69 |
0.00 |
3.26 |
0.62 |
Long-Term Debt to EBITDA |
|
2.88 |
5.78 |
0.00 |
5.36 |
1.36 |
Debt to NOPAT |
|
4.07 |
8.26 |
0.00 |
-53.47 |
2.47 |
Net Debt to NOPAT |
|
2.68 |
5.20 |
0.00 |
-31.07 |
1.10 |
Long-Term Debt to NOPAT |
|
4.00 |
8.15 |
0.00 |
-51.17 |
2.40 |
Altman Z-Score |
|
2.14 |
2.13 |
0.00 |
1.74 |
2.35 |
Noncontrolling Interest Sharing Ratio |
|
1.10% |
1.11% |
0.00% |
3.30% |
3.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
2.55 |
4.84 |
0.00 |
2.01 |
2.46 |
Quick Ratio |
|
0.88 |
1.90 |
0.00 |
0.52 |
0.88 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-5,714 |
623 |
0.00 |
-6,930 |
752 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
156.67% |
771.64% |
452.99% |
Free Cash Flow to Firm to Interest Expense |
|
-35.85 |
5.15 |
0.00 |
-91.19 |
11.40 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
5.94 |
13.61 |
17.23 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.15 |
11.84 |
13.42 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
2.97 |
1.44 |
0.00 |
1.10 |
1.16 |
Accounts Receivable Turnover |
|
0.00 |
17.78 |
0.00 |
25.37 |
24.92 |
Inventory Turnover |
|
0.00 |
5.89 |
0.00 |
5.42 |
4.95 |
Fixed Asset Turnover |
|
0.00 |
5.14 |
0.00 |
4.37 |
4.34 |
Accounts Payable Turnover |
|
0.00 |
18.64 |
0.00 |
17.43 |
15.64 |
Days Sales Outstanding (DSO) |
|
0.00 |
20.53 |
0.00 |
14.39 |
14.65 |
Days Inventory Outstanding (DIO) |
|
0.00 |
61.97 |
0.00 |
67.31 |
73.75 |
Days Payable Outstanding (DPO) |
|
0.00 |
19.59 |
0.00 |
20.94 |
23.34 |
Cash Conversion Cycle (CCC) |
|
0.00 |
62.91 |
0.00 |
60.76 |
65.06 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
6,384 |
6,316 |
0.00 |
6,891 |
6,971 |
Invested Capital Turnover |
|
4.71 |
2.27 |
0.00 |
4.25 |
2.04 |
Increase / (Decrease) in Invested Capital |
|
6,384 |
-68 |
0.00 |
6,891 |
80 |
Enterprise Value (EV) |
|
1,846 |
1,495 |
0.00 |
1,986 |
1,660 |
Market Capitalization |
|
0.03 |
0.03 |
522 |
522 |
522 |
Book Value per Share |
|
$4,539,500.00 |
$4,820,500.00 |
$0.00 |
$7,240,000.00 |
$5,834,000.00 |
Tangible Book Value per Share |
|
$1,532,400.00 |
$1,835,300.00 |
$0.00 |
$4,339,000.00 |
$2,955,000.00 |
Total Capital |
|
7,317 |
7,163 |
0.00 |
9,583 |
8,117 |
Total Debt |
|
2,727 |
2,288 |
0.00 |
2,096 |
2,058 |
Total Long-Term Debt |
|
2,679 |
2,258 |
0.00 |
2,006 |
1,999 |
Net Debt |
|
1,795 |
1,441 |
0.00 |
1,218 |
913 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
330 |
134 |
251 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,895 |
1,522 |
0.00 |
1,874 |
1,612 |
Debt-free Net Working Capital (DFNWC) |
|
2,329 |
2,227 |
0.00 |
2,561 |
2,555 |
Net Working Capital (NWC) |
|
2,280 |
2,196 |
0.00 |
2,471 |
2,496 |
Net Nonoperating Expense (NNE) |
|
114 |
102 |
-10 |
-62 |
-138 |
Net Nonoperating Obligations (NNO) |
|
1,794 |
1,441 |
0.00 |
-596 |
912 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
440 |
427 |
339 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
12.61% |
10.54% |
0.00% |
12.80% |
11.40% |
Debt-free Net Working Capital to Revenue |
|
15.49% |
30.84% |
0.00% |
17.49% |
18.07% |
Net Working Capital to Revenue |
|
15.17% |
30.42% |
0.00% |
16.88% |
17.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.51 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1K |
1K |
0.00 |
0.00 |
380.07M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.51 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1K |
1K |
0.00 |
0.00 |
380.07M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1K |
1K |
0.00 |
0.00 |
393.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
670 |
554 |
871 |
-39 |
832 |
Normalized NOPAT Margin |
|
4.46% |
3.84% |
5.37% |
-0.27% |
5.89% |
Pre Tax Income Margin |
|
5.14% |
4.49% |
6.46% |
-0.88% |
7.50% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.84 |
6.56 |
13.05 |
-0.70 |
17.08 |
NOPAT to Interest Expense |
|
4.20 |
9.16 |
10.01 |
-0.52 |
12.61 |
EBIT Less CapEx to Interest Expense |
|
5.84 |
6.56 |
9.25 |
-2.46 |
13.27 |
NOPAT Less CapEx to Interest Expense |
|
4.20 |
9.16 |
6.21 |
-2.28 |
8.81 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
62.54% |
1,413.04% |
29.90% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
62.54% |
1,478.26% |
29.90% |