Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
2.46% |
6.65% |
EBITDA Growth |
0.00% |
-11.93% |
41.21% |
EBIT Growth |
0.00% |
-98.80% |
21,600.00% |
NOPAT Growth |
0.00% |
-98.80% |
21,600.00% |
Net Income Growth |
0.00% |
-311.54% |
74.14% |
EPS Growth |
0.00% |
-275.27% |
74.21% |
Operating Cash Flow Growth |
0.00% |
-46.83% |
-29.85% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-6.48% |
Invested Capital Growth |
0.00% |
0.00% |
110.15% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
10.04% |
9.94% |
9.51% |
EBITDA Margin |
5.13% |
4.41% |
5.84% |
Operating Margin |
1.08% |
0.01% |
2.59% |
EBIT Margin |
1.08% |
0.01% |
2.59% |
Profit (Net Income) Margin |
-1.02% |
-4.08% |
-0.99% |
Tax Burden Percent |
121.88% |
94.41% |
67.48% |
Interest Burden Percent |
-77.11% |
-34,000.00% |
-56.68% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.03% |
2.38% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-17.34% |
-3.64% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-154.36% |
-5.72% |
Return on Equity (ROE) |
0.00% |
-154.33% |
-3.34% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-199.97% |
-68.65% |
Operating Return on Assets (OROA) |
0.00% |
0.02% |
2.36% |
Return on Assets (ROA) |
0.00% |
-5.01% |
-0.90% |
Return on Common Equity (ROCE) |
0.00% |
-139.12% |
-3.25% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-85.60% |
-1.86% |
Net Operating Profit after Tax (NOPAT) |
58 |
0.70 |
152 |
NOPAT Margin |
0.76% |
0.01% |
1.81% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
17.38% |
6.02% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
0.02% |
1.65% |
Cost of Revenue to Revenue |
89.96% |
90.06% |
90.49% |
SG&A Expenses to Revenue |
4.01% |
3.78% |
4.21% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
8.96% |
9.93% |
6.93% |
Earnings before Interest and Taxes (EBIT) |
83 |
1.00 |
217 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
394 |
347 |
490 |
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) |
0.00 |
0.00 |
0.00 |
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) |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
9.88 |
1.03 |
Long-Term Debt to Equity |
0.00 |
9.78 |
1.02 |
Financial Leverage |
0.00 |
8.90 |
1.57 |
Leverage Ratio |
0.00 |
15.42 |
3.70 |
Compound Leverage Factor |
0.00 |
-5,241.39 |
-2.10 |
Debt to Total Capital |
0.00% |
90.81% |
50.69% |
Short-Term Debt to Total Capital |
0.00% |
0.99% |
0.39% |
Long-Term Debt to Total Capital |
0.00% |
89.82% |
50.30% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.91% |
1.00% |
Common Equity to Total Capital |
0.00% |
8.28% |
48.32% |
Debt to EBITDA |
0.00 |
11.85 |
9.55 |
Net Debt to EBITDA |
0.00 |
10.67 |
8.38 |
Long-Term Debt to EBITDA |
0.00 |
11.72 |
9.48 |
Debt to NOPAT |
0.00 |
5,874.29 |
30.80 |
Net Debt to NOPAT |
0.00 |
5,290.00 |
27.02 |
Long-Term Debt to NOPAT |
0.00 |
5,810.00 |
30.57 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
9.86% |
2.68% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
1.40 |
1.57 |
Quick Ratio |
0.00 |
1.27 |
1.45 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-4,118 |
-4,385 |
Operating Cash Flow to CapEx |
700.00% |
558.33% |
427.27% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-97.45 |
Operating Cash Flow to Interest Expense |
3.94 |
0.00 |
1.04 |
Operating Cash Flow Less CapEx to Interest Expense |
3.38 |
0.00 |
0.80 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
1.23 |
0.91 |
Accounts Receivable Turnover |
0.00 |
5.46 |
4.37 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
92.53 |
73.26 |
Accounts Payable Turnover |
0.00 |
12.65 |
11.47 |
Days Sales Outstanding (DSO) |
0.00 |
66.83 |
83.57 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
28.86 |
31.84 |
Cash Conversion Cycle (CCC) |
0.00 |
37.97 |
51.73 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
4,119 |
8,656 |
Invested Capital Turnover |
0.00 |
3.82 |
1.31 |
Increase / (Decrease) in Invested Capital |
0.00 |
4,119 |
4,537 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
Book Value per Share |
$0.00 |
$0.00 |
$18.33 |
Tangible Book Value per Share |
$0.00 |
$0.00 |
($15.29) |
Total Capital |
0.00 |
4,528 |
9,231 |
Total Debt |
0.00 |
4,112 |
4,679 |
Total Long-Term Debt |
0.00 |
4,067 |
4,643 |
Net Debt |
0.00 |
3,703 |
4,104 |
Capital Expenditures (CapEx) |
18 |
12 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
295 |
703 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
600 |
1,155 |
Net Working Capital (NWC) |
0.00 |
555 |
1,119 |
Net Nonoperating Expense (NNE) |
136 |
322 |
235 |
Net Nonoperating Obligations (NNO) |
0.00 |
3,703 |
4,104 |
Total Depreciation and Amortization (D&A) |
311 |
346 |
273 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
3.75% |
8.38% |
Debt-free Net Working Capital to Revenue |
0.00% |
7.63% |
13.77% |
Net Working Capital to Revenue |
0.00% |
7.06% |
13.34% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.90) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
243.30M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.90) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
243.30M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
243.30M |
Normalized Net Operating Profit after Tax (NOPAT) |
134 |
131 |
152 |
Normalized NOPAT Margin |
1.74% |
1.66% |
1.81% |
Pre Tax Income Margin |
-0.83% |
-4.32% |
-1.47% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.59 |
0.00 |
4.82 |
NOPAT to Interest Expense |
1.82 |
0.00 |
3.38 |
EBIT Less CapEx to Interest Expense |
2.03 |
0.00 |
4.58 |
NOPAT Less CapEx to Interest Expense |
1.25 |
0.00 |
3.13 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-71.79% |
-7.48% |
-7.23% |
Augmented Payout Ratio |
-71.79% |
-7.48% |
-7.23% |