Growth Metrics |
- |
- |
- |
Revenue Growth |
120.01% |
32.74% |
2.15% |
EBITDA Growth |
79.64% |
62.70% |
-6.24% |
EBIT Growth |
-531.79% |
13.58% |
11.27% |
NOPAT Growth |
-47.73% |
15.52% |
30.93% |
Net Income Growth |
70.79% |
-91.96% |
-340.00% |
EPS Growth |
64.20% |
-93.99% |
-425.00% |
Operating Cash Flow Growth |
3,020.60% |
26.90% |
23.14% |
Free Cash Flow Firm Growth |
-145.62% |
100.95% |
-317.24% |
Invested Capital Growth |
142.14% |
-2.63% |
-0.16% |
Revenue Q/Q Growth |
21.39% |
0.86% |
0.48% |
EBITDA Q/Q Growth |
38.14% |
6.59% |
-3.35% |
EBIT Q/Q Growth |
-17.20% |
17.11% |
-6.42% |
NOPAT Q/Q Growth |
-17.59% |
28.05% |
-13.87% |
Net Income Q/Q Growth |
-5.85% |
188.85% |
-3.47% |
EPS Q/Q Growth |
-6.99% |
220.00% |
5.45% |
Operating Cash Flow Q/Q Growth |
89.76% |
-13.51% |
17.78% |
Free Cash Flow Firm Q/Q Growth |
16.58% |
-90.89% |
-176.81% |
Invested Capital Q/Q Growth |
-6.76% |
-0.67% |
2.18% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
34.67% |
100.00% |
30.83% |
EBITDA Margin |
14.99% |
18.37% |
16.87% |
Operating Margin |
-21.28% |
-13.51% |
-12.87% |
EBIT Margin |
-21.28% |
-13.85% |
-12.03% |
Profit (Net Income) Margin |
70.83% |
4.29% |
-10.08% |
Tax Burden Percent |
98.10% |
98.67% |
97.71% |
Interest Burden Percent |
-339.35% |
-31.38% |
85.71% |
Effective Tax Rate |
1.61% |
1.33% |
0.00% |
Return on Invested Capital (ROIC) |
-3.43% |
-2.08% |
-1.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
28.32% |
2.48% |
-1.72% |
Return on Net Nonoperating Assets (RNNOA) |
25.49% |
3.75% |
-2.99% |
Return on Equity (ROE) |
22.05% |
1.68% |
-4.45% |
Cash Return on Invested Capital (CROIC) |
-86.52% |
0.59% |
-1.30% |
Operating Return on Assets (OROA) |
-2.52% |
-1.80% |
-1.62% |
Return on Assets (ROA) |
8.38% |
0.56% |
-1.35% |
Return on Common Equity (ROCE) |
22.06% |
1.68% |
-4.45% |
Return on Equity Simple (ROE_SIMPLE) |
19.98% |
1.76% |
-4.70% |
Net Operating Profit after Tax (NOPAT) |
-15 |
-12 |
-8.62 |
NOPAT Margin |
-20.94% |
-13.33% |
-9.01% |
Net Nonoperating Expense Percent (NNEP) |
-31.75% |
-4.56% |
0.27% |
Return On Investment Capital (ROIC_SIMPLE) |
-2.19% |
-1.92% |
-1.32% |
Cost of Revenue to Revenue |
65.33% |
0.00% |
69.17% |
SG&A Expenses to Revenue |
20.78% |
16.49% |
16.31% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
55.96% |
113.51% |
43.70% |
Earnings before Interest and Taxes (EBIT) |
-15 |
-13 |
-12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
11 |
17 |
16 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.31 |
1.41 |
1.63 |
Price to Tangible Book Value (P/TBV) |
1.31 |
1.41 |
1.63 |
Price to Revenue (P/Rev) |
4.65 |
3.44 |
3.50 |
Price to Earnings (P/E) |
6.58 |
83.11 |
0.00 |
Dividend Yield |
5.66% |
5.78% |
5.62% |
Earnings Yield |
15.19% |
1.20% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
1.13 |
1.16 |
1.22 |
Enterprise Value to Revenue (EV/Rev) |
9.74 |
7.33 |
7.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
64.98 |
39.91 |
44.74 |
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) |
44.47 |
35.02 |
29.89 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
194.06 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.69 |
1.85 |
2.18 |
Long-Term Debt to Equity |
1.61 |
1.85 |
2.18 |
Financial Leverage |
0.90 |
1.51 |
1.74 |
Leverage Ratio |
2.63 |
3.01 |
3.28 |
Compound Leverage Factor |
-8.93 |
-0.95 |
2.82 |
Debt to Total Capital |
62.83% |
64.90% |
68.54% |
Short-Term Debt to Total Capital |
2.82% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
60.01% |
64.90% |
68.54% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
-0.01% |
Common Equity to Total Capital |
37.17% |
35.10% |
31.47% |
Debt to EBITDA |
39.99 |
24.56 |
27.68 |
Net Debt to EBITDA |
33.96 |
21.20 |
24.01 |
Long-Term Debt to EBITDA |
38.19 |
24.56 |
27.68 |
Debt to NOPAT |
-28.63 |
-33.86 |
-51.80 |
Net Debt to NOPAT |
-24.31 |
-29.23 |
-44.94 |
Long-Term Debt to NOPAT |
-27.34 |
-33.86 |
-51.80 |
Altman Z-Score |
0.36 |
0.40 |
0.35 |
Noncontrolling Interest Sharing Ratio |
-0.01% |
-0.01% |
-0.02% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.51 |
1.07 |
1.12 |
Quick Ratio |
0.49 |
1.07 |
1.12 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-372 |
3.54 |
-7.69 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-661.35 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
27.44 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
35.23 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.12 |
0.13 |
0.13 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
2.18 |
0.00 |
2.82 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
167.31 |
0.00 |
129.29 |
Cash Conversion Cycle (CCC) |
-167.31 |
0.00 |
-129.29 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
609 |
593 |
592 |
Invested Capital Turnover |
0.16 |
0.16 |
0.16 |
Increase / (Decrease) in Invested Capital |
358 |
-16 |
-0.93 |
Enterprise Value (EV) |
687 |
687 |
722 |
Market Capitalization |
328 |
322 |
334 |
Book Value per Share |
$13.20 |
$12.29 |
$10.90 |
Tangible Book Value per Share |
$13.20 |
$12.29 |
$10.90 |
Total Capital |
673 |
651 |
651 |
Total Debt |
423 |
422 |
446 |
Total Long-Term Debt |
404 |
422 |
446 |
Net Debt |
359 |
365 |
387 |
Capital Expenditures (CapEx) |
-4.39 |
-0.71 |
-0.95 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-23 |
-22 |
-25 |
Debt-free Net Working Capital (DFNWC) |
-1.48 |
1.56 |
2.94 |
Net Working Capital (NWC) |
-20 |
1.56 |
2.94 |
Net Nonoperating Expense (NNE) |
-65 |
-16 |
1.02 |
Net Nonoperating Obligations (NNO) |
359 |
365 |
387 |
Total Depreciation and Amortization (D&A) |
26 |
30 |
28 |
Debt-free, Cash-free Net Working Capital to Revenue |
-32.09% |
-23.44% |
-26.05% |
Debt-free Net Working Capital to Revenue |
-2.10% |
1.67% |
3.08% |
Net Working Capital to Revenue |
-29.04% |
1.67% |
3.08% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.16 |
($0.52) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
17.92M |
17.75M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.16 |
($0.52) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
17.95M |
17.75M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
18.58M |
18.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
-15 |
-14 |
-8.62 |
Normalized NOPAT Margin |
-20.94% |
-15.05% |
-9.01% |
Pre Tax Income Margin |
72.20% |
4.35% |
-10.31% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-26.65 |
0.00 |
0.00 |
NOPAT to Interest Expense |
-26.23 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
-18.86 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
-18.44 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
36.07% |
474.42% |
-195.45% |
Augmented Payout Ratio |
36.07% |
833.05% |
-231.72% |