Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
8.62% |
18.03% |
208.83% |
158.53% |
82.74% |
EBITDA Growth |
|
0.00% |
19.96% |
-64.88% |
23.03% |
73.05% |
1,008.05% |
EBIT Growth |
|
0.00% |
15.17% |
-62.97% |
19.52% |
51.05% |
416.05% |
NOPAT Growth |
|
0.00% |
10.87% |
-49.44% |
20.27% |
8.62% |
284.82% |
Net Income Growth |
|
0.00% |
14.31% |
-53.80% |
18.06% |
30.92% |
241.70% |
EPS Growth |
|
0.00% |
50.85% |
-37.93% |
23.13% |
37.40% |
231.17% |
Operating Cash Flow Growth |
|
0.00% |
6.26% |
4.63% |
-58.73% |
71.57% |
474.60% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-8.70% |
-122.58% |
-297.57% |
48.39% |
Invested Capital Growth |
|
0.00% |
59.20% |
-17.88% |
323.52% |
453.80% |
61.41% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
7.23% |
30.25% |
25.96% |
10.09% |
EBITDA Q/Q Growth |
|
0.00% |
-1,395.74% |
-20.65% |
18.57% |
66.78% |
7.98% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-18.68% |
15.56% |
45.32% |
6.57% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-15.98% |
12.64% |
24.62% |
18.21% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-16.79% |
14.10% |
30.05% |
8.66% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-19.40% |
17.45% |
28.70% |
7.45% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.41% |
1.67% |
5.40% |
48.64% |
30.34% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-428.41% |
-9.08% |
11.57% |
-22.81% |
24.08% |
Invested Capital Q/Q Growth |
|
-56.05% |
13.60% |
-1.42% |
-8.80% |
21.39% |
3.32% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
58.73% |
64.88% |
69.92% |
69.84% |
63.77% |
59.36% |
EBITDA Margin |
|
-119.20% |
-87.83% |
-122.70% |
-30.58% |
-3.19% |
15.84% |
Operating Margin |
|
-125.42% |
-102.91% |
-130.29% |
-33.64% |
-11.89% |
8.49% |
EBIT Margin |
|
-123.51% |
-96.46% |
-133.19% |
-34.71% |
-6.57% |
11.37% |
Profit (Net Income) Margin |
|
-142.12% |
-112.13% |
-146.11% |
-38.77% |
-10.36% |
8.03% |
Tax Burden Percent |
|
100.12% |
100.11% |
100.08% |
100.18% |
93.84% |
99.12% |
Interest Burden Percent |
|
114.93% |
116.11% |
109.61% |
111.49% |
167.95% |
71.29% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.88% |
Return on Invested Capital (ROIC) |
|
-255.61% |
-175.78% |
-234.84% |
-79.32% |
-13.70% |
11.44% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-228.05% |
-160.84% |
-212.42% |
-65.07% |
17.94% |
10.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
194.22% |
139.52% |
183.35% |
50.93% |
-1.72% |
7.95% |
Return on Equity (ROE) |
|
-61.39% |
-36.27% |
-51.49% |
-28.39% |
-15.42% |
19.39% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-221.46% |
-215.21% |
-202.91% |
-152.52% |
-35.55% |
Operating Return on Assets (OROA) |
|
-39.54% |
-19.22% |
-28.10% |
-15.75% |
-3.23% |
6.65% |
Return on Assets (ROA) |
|
-45.50% |
-22.34% |
-30.82% |
-17.59% |
-5.09% |
4.70% |
Return on Common Equity (ROCE) |
|
172.63% |
-36.27% |
-51.49% |
-28.39% |
-15.42% |
19.39% |
Return on Equity Simple (ROE_SIMPLE) |
|
-61.39% |
-27.67% |
-65.16% |
-19.34% |
-18.24% |
15.51% |
Net Operating Profit after Tax (NOPAT) |
|
-21 |
-18 |
-28 |
-22 |
-20 |
37 |
NOPAT Margin |
|
-87.79% |
-72.03% |
-91.20% |
-23.55% |
-8.32% |
8.42% |
Net Nonoperating Expense Percent (NNEP) |
|
-27.56% |
-14.95% |
-22.42% |
-14.24% |
-31.64% |
1.20% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-8.94% |
-3.13% |
5.04% |
Cost of Revenue to Revenue |
|
41.27% |
35.12% |
30.08% |
30.16% |
36.23% |
40.64% |
SG&A Expenses to Revenue |
|
99.97% |
94.34% |
126.51% |
74.79% |
49.48% |
38.19% |
R&D to Revenue |
|
84.18% |
73.45% |
73.70% |
28.69% |
26.18% |
12.68% |
Operating Expenses to Revenue |
|
184.15% |
167.79% |
200.21% |
103.48% |
75.66% |
50.86% |
Earnings before Interest and Taxes (EBIT) |
|
-29 |
-25 |
-40 |
-32 |
-16 |
50 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
-23 |
-37 |
-29 |
-7.70 |
70 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.20 |
5.20 |
7.84 |
10.52 |
18.78 |
9.15 |
Price to Tangible Book Value (P/TBV) |
|
7.20 |
5.20 |
7.84 |
10.52 |
20.97 |
9.74 |
Price to Revenue (P/Rev) |
|
16.67 |
21.08 |
17.58 |
21.08 |
10.66 |
4.74 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
59.01 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.69% |
Enterprise Value to Invested Capital (EV/IC) |
|
42.79 |
34.83 |
44.80 |
40.72 |
10.81 |
5.65 |
Enterprise Value to Revenue (EV/Rev) |
|
14.70 |
17.53 |
15.69 |
19.56 |
11.13 |
5.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
45.13 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
60.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.62 |
0.33 |
0.52 |
0.31 |
3.69 |
2.23 |
Long-Term Debt to Equity |
|
0.62 |
0.33 |
0.52 |
0.31 |
3.69 |
2.23 |
Financial Leverage |
|
-0.85 |
-0.87 |
-0.86 |
-0.78 |
-0.10 |
0.78 |
Leverage Ratio |
|
3.01 |
1.62 |
1.67 |
1.61 |
3.03 |
4.13 |
Compound Leverage Factor |
|
3.46 |
1.88 |
1.83 |
1.80 |
5.09 |
2.94 |
Debt to Total Capital |
|
38.45% |
25.01% |
34.15% |
23.85% |
78.68% |
69.02% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
38.45% |
25.01% |
34.15% |
23.85% |
78.68% |
69.02% |
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 |
|
61.55% |
74.99% |
65.85% |
76.15% |
21.32% |
30.98% |
Debt to EBITDA |
|
-1.21 |
-1.54 |
-0.95 |
-2.05 |
-65.72 |
7.28 |
Net Debt to EBITDA |
|
1.65 |
4.04 |
1.54 |
4.99 |
-14.46 |
2.47 |
Long-Term Debt to EBITDA |
|
-1.21 |
-1.54 |
-0.95 |
-2.05 |
-65.72 |
7.28 |
Debt to NOPAT |
|
-1.65 |
-1.88 |
-1.28 |
-2.67 |
-25.17 |
13.70 |
Net Debt to NOPAT |
|
2.25 |
4.93 |
2.07 |
6.47 |
-5.54 |
4.65 |
Long-Term Debt to NOPAT |
|
-1.65 |
-1.88 |
-1.28 |
-2.67 |
-25.17 |
13.70 |
Altman Z-Score |
|
0.01 |
3.77 |
0.26 |
11.69 |
2.76 |
2.77 |
Noncontrolling Interest Sharing Ratio |
|
381.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
6.21 |
12.36 |
5.11 |
10.66 |
9.30 |
8.30 |
Quick Ratio |
|
5.41 |
11.15 |
4.23 |
9.67 |
8.34 |
7.25 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-25 |
-56 |
-224 |
-116 |
Operating Cash Flow to CapEx |
|
-19,567.27% |
-6,651.65% |
-820.23% |
-384.79% |
-8.58% |
37.61% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-5.84 |
-6.53 |
-15.11 |
-20.74 |
-8.02 |
Operating Cash Flow to Interest Expense |
|
-7.42 |
-7.59 |
-7.45 |
-12.30 |
-1.21 |
3.39 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-7.45 |
-7.71 |
-8.36 |
-15.49 |
-15.28 |
-5.62 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.32 |
0.20 |
0.21 |
0.45 |
0.49 |
0.58 |
Accounts Receivable Turnover |
|
4.72 |
3.82 |
4.73 |
5.57 |
5.30 |
5.47 |
Inventory Turnover |
|
0.95 |
0.78 |
0.68 |
1.59 |
2.70 |
3.95 |
Fixed Asset Turnover |
|
5.71 |
5.37 |
4.15 |
6.43 |
2.50 |
1.92 |
Accounts Payable Turnover |
|
1.63 |
2.13 |
2.32 |
5.64 |
10.90 |
15.60 |
Days Sales Outstanding (DSO) |
|
77.29 |
95.55 |
77.18 |
65.50 |
68.87 |
66.67 |
Days Inventory Outstanding (DIO) |
|
383.94 |
469.22 |
537.16 |
229.62 |
135.19 |
92.33 |
Days Payable Outstanding (DPO) |
|
224.20 |
171.33 |
157.52 |
64.69 |
33.48 |
23.40 |
Cash Conversion Cycle (CCC) |
|
237.03 |
393.44 |
456.82 |
230.43 |
170.58 |
135.60 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8.11 |
13 |
11 |
45 |
249 |
401 |
Invested Capital Turnover |
|
2.91 |
2.44 |
2.57 |
3.37 |
1.65 |
1.36 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
4.80 |
-2.31 |
34 |
204 |
153 |
Enterprise Value (EV) |
|
347 |
450 |
475 |
1,828 |
2,688 |
2,265 |
Market Capitalization |
|
393 |
541 |
532 |
1,970 |
2,577 |
2,093 |
Book Value per Share |
|
$2.58 |
$3.83 |
$2.44 |
$5.87 |
$4.20 |
$6.81 |
Tangible Book Value per Share |
|
$2.58 |
$3.83 |
$2.44 |
$5.87 |
$3.76 |
$6.40 |
Total Capital |
|
89 |
139 |
103 |
246 |
643 |
738 |
Total Debt |
|
34 |
35 |
35 |
59 |
506 |
509 |
Total Long-Term Debt |
|
34 |
35 |
35 |
59 |
506 |
509 |
Net Debt |
|
-47 |
-91 |
-57 |
-142 |
111 |
173 |
Capital Expenditures (CapEx) |
|
0.17 |
0.46 |
3.52 |
12 |
152 |
130 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.20 |
9.25 |
3.02 |
27 |
61 |
101 |
Debt-free Net Working Capital (DFNWC) |
|
84 |
135 |
95 |
229 |
456 |
437 |
Net Working Capital (NWC) |
|
84 |
135 |
95 |
229 |
456 |
437 |
Net Nonoperating Expense (NNE) |
|
13 |
10 |
17 |
14 |
4.92 |
1.70 |
Net Nonoperating Obligations (NNO) |
|
-47 |
-91 |
-57 |
-142 |
111 |
173 |
Total Depreciation and Amortization (D&A) |
|
1.02 |
2.21 |
3.17 |
3.86 |
8.18 |
20 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
13.55% |
36.06% |
9.96% |
29.37% |
25.21% |
22.80% |
Debt-free Net Working Capital to Revenue |
|
355.39% |
526.10% |
315.47% |
244.63% |
188.61% |
99.04% |
Net Working Capital to Revenue |
|
355.39% |
526.10% |
315.47% |
244.63% |
188.61% |
99.04% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($1.16) |
($1.60) |
($1.23) |
($0.77) |
$1.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
27.37M |
27.62M |
29.56M |
32.52M |
33.23M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.16) |
($1.60) |
($1.23) |
($0.77) |
$1.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
27.37M |
27.62M |
29.56M |
32.52M |
35.22M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.16) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
24.70M |
27.96M |
32.20M |
32.72M |
33.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-18 |
-28 |
-22 |
-20 |
37 |
Normalized NOPAT Margin |
|
-87.79% |
-72.03% |
-91.20% |
-23.55% |
-8.32% |
8.42% |
Pre Tax Income Margin |
|
-141.95% |
-112.00% |
-145.99% |
-38.70% |
-11.04% |
8.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-6.70 |
-6.21 |
-10.40 |
-8.71 |
-1.47 |
3.48 |
NOPAT to Interest Expense |
|
-4.76 |
-4.63 |
-7.12 |
-5.91 |
-1.86 |
2.58 |
EBIT Less CapEx to Interest Expense |
|
-6.74 |
-6.32 |
-11.31 |
-11.90 |
-15.54 |
-5.52 |
NOPAT Less CapEx to Interest Expense |
|
-4.80 |
-4.75 |
-8.03 |
-9.10 |
-15.94 |
-6.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-14.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |