Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
159.28% |
-1.61% |
30.15% |
52.68% |
94.95% |
-53.34% |
-16.52% |
-54.02% |
EBITDA Growth |
|
0.00% |
155.18% |
-34.90% |
16.33% |
4.90% |
-93.91% |
-3,784.10% |
97.23% |
1,203.27% |
EBIT Growth |
|
0.00% |
155.52% |
-35.96% |
15.70% |
5.11% |
-96.18% |
-6,244.36% |
95.25% |
516.73% |
NOPAT Growth |
|
0.00% |
183.96% |
-41.91% |
23.41% |
14.52% |
-94.26% |
-3,895.43% |
107.36% |
244.75% |
Net Income Growth |
|
0.00% |
179.84% |
-16.59% |
30.12% |
792.60% |
-100.26% |
-11,916.00% |
96.69% |
870.00% |
EPS Growth |
|
0.00% |
164.71% |
-20.00% |
19.44% |
759.69% |
-100.81% |
-1,858.89% |
96.25% |
209.67% |
Operating Cash Flow Growth |
|
0.00% |
659.55% |
-70.26% |
125.75% |
-257.46% |
33.63% |
-29.63% |
275.67% |
-129.41% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-572.13% |
83.56% |
-203.03% |
139.67% |
699.42% |
-104.88% |
-570.03% |
Invested Capital Growth |
|
0.00% |
0.00% |
2,063.06% |
26.77% |
47.71% |
-9.77% |
-106.14% |
90.93% |
6,020.16% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
60.84% |
63.30% |
60.60% |
96.08% |
94.66% |
24.57% |
7.59% |
11.17% |
21.77% |
EBITDA Margin |
|
44.75% |
44.04% |
29.14% |
26.05% |
17.90% |
0.56% |
-44.14% |
-1.46% |
35.15% |
Operating Margin |
|
42.46% |
44.67% |
25.35% |
22.45% |
15.51% |
-0.59% |
-47.82% |
-4.33% |
22.24% |
EBIT Margin |
|
44.40% |
43.76% |
28.48% |
25.32% |
17.43% |
0.34% |
-45.02% |
-2.56% |
23.21% |
Profit (Net Income) Margin |
|
30.74% |
33.17% |
28.12% |
28.11% |
164.36% |
-0.22% |
-56.11% |
-2.23% |
37.27% |
Tax Burden Percent |
|
71.57% |
74.51% |
77.50% |
82.99% |
90.12% |
-69.42% |
127.07% |
-68.14% |
99.56% |
Interest Burden Percent |
|
96.71% |
101.74% |
127.39% |
133.79% |
1,046.34% |
91.80% |
98.08% |
-127.56% |
161.30% |
Effective Tax Rate |
|
28.43% |
25.49% |
22.50% |
17.01% |
9.88% |
169.42% |
0.00% |
168.14% |
0.44% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
18.71% |
9.66% |
7.99% |
0.40% |
-34.48% |
0.00% |
25.35% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
14.40% |
4.48% |
-89.63% |
1.09% |
-23.33% |
0.00% |
21.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-9.39% |
-2.18% |
41.98% |
-0.52% |
15.79% |
0.00% |
-17.87% |
Return on Equity (ROE) |
|
0.00% |
27.70% |
9.32% |
7.48% |
49.97% |
-0.11% |
-18.69% |
-0.92% |
7.49% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-96.22% |
-13.95% |
-30.53% |
10.67% |
0.00% |
0.00% |
-89.23% |
Operating Return on Assets (OROA) |
|
0.00% |
23.06% |
6.61% |
4.52% |
3.52% |
0.12% |
-9.45% |
-0.73% |
3.47% |
Return on Assets (ROA) |
|
0.00% |
17.48% |
6.53% |
5.02% |
33.23% |
-0.07% |
-11.78% |
-0.64% |
5.58% |
Return on Common Equity (ROCE) |
|
0.00% |
-59.53% |
3.40% |
7.47% |
49.92% |
-0.11% |
-18.69% |
-0.92% |
7.49% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-12.89% |
5.84% |
7.39% |
40.28% |
-0.12% |
-25.71% |
-0.99% |
7.34% |
Net Operating Profit after Tax (NOPAT) |
|
19 |
54 |
31 |
39 |
44 |
2.53 |
-96 |
7.08 |
24 |
NOPAT Margin |
|
30.39% |
33.28% |
19.65% |
18.63% |
13.98% |
0.41% |
-33.48% |
2.95% |
22.14% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.17% |
4.31% |
5.19% |
97.62% |
-0.68% |
-11.15% |
-2.06% |
3.68% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-12.30% |
1.29% |
4.19% |
Cost of Revenue to Revenue |
|
39.16% |
36.70% |
39.40% |
3.92% |
5.34% |
75.43% |
92.41% |
88.83% |
78.23% |
SG&A Expenses to Revenue |
|
7.96% |
9.63% |
13.84% |
16.43% |
12.95% |
7.04% |
15.13% |
9.22% |
31.10% |
R&D to Revenue |
|
1.15% |
1.85% |
4.28% |
3.99% |
3.05% |
1.79% |
2.32% |
1.77% |
0.68% |
Operating Expenses to Revenue |
|
18.38% |
18.63% |
35.24% |
73.63% |
79.15% |
25.17% |
55.42% |
15.50% |
-0.47% |
Earnings before Interest and Taxes (EBIT) |
|
28 |
71 |
45 |
52 |
55 |
2.10 |
-129 |
-6.14 |
26 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
28 |
71 |
46 |
54 |
56 |
3.44 |
-127 |
-3.51 |
39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.03 |
0.46 |
0.23 |
0.13 |
0.29 |
0.26 |
0.86 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.04 |
0.48 |
0.23 |
0.14 |
0.31 |
0.26 |
0.87 |
Price to Revenue (P/Rev) |
|
2.93 |
1.13 |
0.17 |
1.76 |
0.92 |
0.23 |
0.64 |
0.57 |
4.35 |
Price to Earnings (P/E) |
|
9.88 |
3.49 |
0.59 |
6.49 |
0.56 |
0.00 |
0.00 |
0.00 |
11.67 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
10.39% |
12.95% |
129.96% |
229.36% |
0.00% |
0.00% |
Earnings Yield |
|
10.12% |
28.65% |
168.12% |
15.41% |
177.78% |
0.00% |
0.00% |
0.00% |
8.57% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.90 |
0.00 |
0.72 |
0.00 |
0.00 |
0.00 |
0.00 |
1.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.85 |
0.00 |
2.76 |
0.00 |
0.00 |
0.00 |
0.00 |
3.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.91 |
0.00 |
2.84 |
0.00 |
0.00 |
0.00 |
0.00 |
6.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
11.71 |
0.00 |
3.86 |
0.00 |
0.00 |
0.00 |
0.00 |
6.33 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
6.96 |
0.00 |
2.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.14 |
0.30 |
0.47 |
0.31 |
0.29 |
0.25 |
0.02 |
0.04 |
Long-Term Debt to Equity |
|
0.00 |
0.14 |
0.09 |
0.05 |
0.12 |
0.07 |
0.04 |
0.01 |
0.01 |
Financial Leverage |
|
0.00 |
-1.09 |
-0.65 |
-0.49 |
-0.47 |
-0.47 |
-0.68 |
-1.03 |
-0.82 |
Leverage Ratio |
|
0.00 |
1.58 |
1.43 |
1.49 |
1.50 |
1.50 |
1.59 |
1.44 |
1.34 |
Compound Leverage Factor |
|
0.00 |
1.61 |
1.82 |
2.00 |
15.73 |
1.38 |
1.56 |
-1.83 |
2.16 |
Debt to Total Capital |
|
0.00% |
12.20% |
23.34% |
32.17% |
23.43% |
22.28% |
19.80% |
2.13% |
3.80% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
16.44% |
28.45% |
14.49% |
16.87% |
16.97% |
1.03% |
2.93% |
Long-Term Debt to Total Capital |
|
0.00% |
12.20% |
6.90% |
3.73% |
8.94% |
5.41% |
2.83% |
1.10% |
0.87% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
276.49% |
0.05% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-188.68% |
76.61% |
67.66% |
76.57% |
77.72% |
80.20% |
97.87% |
96.20% |
Debt to EBITDA |
|
0.00 |
0.38 |
5.03 |
6.94 |
6.98 |
91.42 |
-1.22 |
-3.33 |
0.57 |
Net Debt to EBITDA |
|
0.00 |
-2.28 |
-6.83 |
-4.04 |
-8.76 |
-95.38 |
1.61 |
130.65 |
-8.38 |
Long-Term Debt to EBITDA |
|
0.00 |
0.38 |
1.49 |
0.80 |
2.66 |
22.19 |
-0.17 |
-1.72 |
0.13 |
Debt to NOPAT |
|
0.00 |
0.50 |
7.46 |
9.71 |
8.93 |
124.18 |
-1.61 |
1.65 |
0.91 |
Net Debt to NOPAT |
|
0.00 |
-3.02 |
-10.12 |
-5.64 |
-11.21 |
-129.55 |
2.12 |
-64.81 |
-13.31 |
Long-Term Debt to NOPAT |
|
0.00 |
0.50 |
2.20 |
1.12 |
3.41 |
30.14 |
-0.23 |
0.85 |
0.21 |
Altman Z-Score |
|
0.00 |
0.71 |
1.00 |
1.27 |
1.66 |
1.34 |
0.65 |
1.74 |
1.67 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
314.89% |
63.59% |
0.16% |
0.10% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.11 |
3.04 |
1.90 |
3.62 |
2.23 |
2.16 |
4.99 |
1.88 |
Quick Ratio |
|
0.00 |
1.81 |
2.81 |
1.52 |
3.24 |
1.68 |
1.05 |
2.51 |
1.40 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
72 |
-338 |
-56 |
-169 |
67 |
534 |
-26 |
-175 |
Operating Cash Flow to CapEx |
|
3,890.33% |
6,308.44% |
1,284.18% |
983.08% |
-11,665.30% |
-2,142.94% |
-12,611.70% |
93,980.45% |
-53,266.53% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
35.94 |
-122.25 |
-28.78 |
-397.16 |
29.42 |
219.26 |
-45.16 |
-1,934.50 |
Operating Cash Flow to Interest Expense |
|
184.63 |
45.35 |
9.72 |
31.42 |
-225.33 |
-27.93 |
-33.75 |
250.26 |
-470.56 |
Operating Cash Flow Less CapEx to Interest Expense |
|
179.89 |
44.63 |
8.96 |
28.23 |
-227.27 |
-29.23 |
-34.02 |
250.00 |
-471.45 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.53 |
0.23 |
0.18 |
0.20 |
0.34 |
0.21 |
0.29 |
0.15 |
Accounts Receivable Turnover |
|
0.00 |
12.12 |
1.68 |
0.94 |
2.23 |
21.65 |
7.79 |
10.03 |
17.96 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
107.90 |
76.41 |
86.56 |
170.55 |
264.51 |
110.50 |
145.71 |
106.52 |
Accounts Payable Turnover |
|
0.00 |
69.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
30.13 |
217.68 |
386.50 |
163.90 |
16.86 |
46.88 |
36.40 |
20.33 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
5.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
24.91 |
217.68 |
386.50 |
163.90 |
16.86 |
46.88 |
36.40 |
20.33 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-18 |
352 |
446 |
658 |
594 |
-36 |
-3.31 |
196 |
Invested Capital Turnover |
|
0.00 |
-18.03 |
0.95 |
0.52 |
0.57 |
0.98 |
1.03 |
-12.06 |
1.15 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-18 |
369 |
94 |
213 |
-64 |
-630 |
33 |
199 |
Enterprise Value (EV) |
|
0.00 |
629 |
-289 |
149 |
-203 |
-184 |
-21 |
-321 |
155 |
Market Capitalization |
|
183 |
183 |
26 |
364 |
292 |
144 |
183 |
137 |
479 |
Book Value per Share |
|
$0.00 |
($3.27) |
$2.74 |
$2.60 |
$4.27 |
$3.66 |
$2.24 |
$1.99 |
$2.57 |
Tangible Book Value per Share |
|
$0.00 |
($3.27) |
$2.66 |
$2.51 |
$4.17 |
$3.56 |
$2.14 |
$1.97 |
$2.54 |
Total Capital |
|
0.00 |
220 |
998 |
1,162 |
1,682 |
1,411 |
781 |
549 |
582 |
Total Debt |
|
0.00 |
27 |
233 |
374 |
394 |
314 |
155 |
12 |
22 |
Total Long-Term Debt |
|
0.00 |
27 |
69 |
43 |
150 |
76 |
22 |
6.05 |
5.08 |
Net Debt |
|
0.00 |
-162 |
-316 |
-217 |
-495 |
-328 |
-204 |
-459 |
-325 |
Capital Expenditures (CapEx) |
|
0.31 |
1.43 |
2.09 |
6.18 |
0.82 |
2.96 |
0.65 |
0.15 |
0.08 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-45 |
122 |
196 |
346 |
253 |
200 |
-27 |
-107 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
89 |
628 |
709 |
1,234 |
896 |
559 |
443 |
239 |
Net Working Capital (NWC) |
|
0.00 |
89 |
464 |
378 |
991 |
658 |
426 |
438 |
222 |
Net Nonoperating Expense (NNE) |
|
-0.21 |
0.18 |
-13 |
-20 |
-475 |
3.87 |
65 |
12 |
-17 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-211 |
-413 |
-343 |
-630 |
-503 |
-663 |
-541 |
-364 |
Total Depreciation and Amortization (D&A) |
|
0.22 |
0.46 |
1.05 |
1.50 |
1.47 |
1.34 |
2.54 |
2.63 |
13 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-27.92% |
76.85% |
94.73% |
109.50% |
41.13% |
69.72% |
-11.38% |
-97.43% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
55.31% |
395.49% |
342.68% |
391.07% |
145.55% |
194.60% |
184.87% |
217.25% |
Net Working Capital to Revenue |
|
0.00% |
55.31% |
292.21% |
182.74% |
313.86% |
106.85% |
148.42% |
182.52% |
201.77% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.16 |
$0.19 |
$1.72 |
($0.03) |
($0.59) |
($0.06) |
$0.08 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
279.16M |
302.42M |
300.48M |
289.89M |
274.08M |
243.05M |
208.20M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.16 |
$0.19 |
$1.70 |
($0.03) |
($0.59) |
($0.06) |
$0.07 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
280.87M |
303.28M |
303.90M |
289.89M |
274.08M |
243.05M |
233.03M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
302.81M |
301.95M |
299.75M |
279.49M |
269.58M |
217.84M |
207.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
54 |
31 |
39 |
44 |
-2.55 |
-96 |
7.39 |
24 |
Normalized NOPAT Margin |
|
30.39% |
33.28% |
19.65% |
18.63% |
13.98% |
-0.42% |
-33.48% |
3.08% |
22.14% |
Pre Tax Income Margin |
|
42.94% |
44.52% |
36.28% |
33.87% |
182.38% |
0.31% |
-44.16% |
3.27% |
37.43% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
428.82 |
35.44 |
16.35 |
27.09 |
129.68 |
0.93 |
-53.04 |
-10.63 |
283.20 |
NOPAT to Interest Expense |
|
293.50 |
26.95 |
11.28 |
19.94 |
103.98 |
1.11 |
-39.44 |
12.26 |
270.18 |
EBIT Less CapEx to Interest Expense |
|
424.07 |
34.72 |
15.60 |
23.90 |
127.75 |
-0.38 |
-53.31 |
-10.89 |
282.32 |
NOPAT Less CapEx to Interest Expense |
|
288.76 |
26.23 |
10.52 |
16.74 |
102.05 |
-0.19 |
-39.71 |
11.99 |
269.30 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.67% |
0.00% |
10.28% |
63.51% |
8.64% |
-11,182.10% |
-168.38% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
1.67% |
0.00% |
10.28% |
68.60% |
10.10% |
-16,383.21% |
-177.90% |
-651.86% |
30.32% |