Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
-3.78% |
142.60% |
23.72% |
5.81% |
EBITDA Growth |
|
0.00% |
-31,570,326.34% |
31.97% |
98.24% |
2,800.00% |
34.39% |
EBIT Growth |
|
0.00% |
-39,557,374.37% |
24.69% |
65.76% |
97.35% |
1,620.00% |
NOPAT Growth |
|
0.00% |
-40,312,905.94% |
25.03% |
64.64% |
95.96% |
1,537.50% |
Net Income Growth |
|
0.00% |
-33,405,188.72% |
23.26% |
51.79% |
40.61% |
1.47% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
41.18% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
-104.80% |
23.05% |
141.12% |
67.90% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-34.35% |
74.09% |
143.29% |
46.73% |
Invested Capital Growth |
|
0.00% |
38,517,885.28% |
177.82% |
14.72% |
-8.44% |
-9.26% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.56% |
0.97% |
1.76% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
97.49% |
35.00% |
5.39% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
59.14% |
90.57% |
40.74% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
58.11% |
83.67% |
30.68% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
54.23% |
11.11% |
19.28% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
38.55% |
23.08% |
-20.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
13.66% |
29.52% |
62.00% |
2.64% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
9.84% |
-1.83% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.09% |
-3.92% |
-3.13% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
33.29% |
37.48% |
55.05% |
58.03% |
60.09% |
EBITDA Margin |
|
0.00% |
-73.77% |
-52.16% |
-0.38% |
8.25% |
10.48% |
Operating Margin |
|
0.00% |
-94.20% |
-73.39% |
-10.70% |
-0.35% |
4.75% |
EBIT Margin |
|
0.00% |
-92.43% |
-72.35% |
-10.21% |
-0.22% |
3.14% |
Profit (Net Income) Margin |
|
0.00% |
-78.06% |
-62.25% |
-12.37% |
-5.94% |
-5.53% |
Tax Burden Percent |
|
100.00% |
81.55% |
72.74% |
79.79% |
93.79% |
188.73% |
Interest Burden Percent |
|
100.00% |
103.55% |
118.30% |
151.85% |
2,900.00% |
-93.42% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-146.44% |
-29.06% |
-6.51% |
-0.26% |
4.05% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-15,619.89% |
-62.85% |
-19.47% |
-14.93% |
-21.10% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-27.22% |
-13.99% |
-9.48% |
-10.27% |
-15.86% |
Return on Equity (ROE) |
|
-99.95% |
-173.66% |
-43.05% |
-15.99% |
-10.53% |
-11.81% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-346.44% |
-123.19% |
-20.22% |
8.55% |
13.76% |
Operating Return on Assets (OROA) |
|
0.00% |
-179.14% |
-24.06% |
-5.04% |
-0.13% |
2.06% |
Return on Assets (ROA) |
|
0.00% |
-151.28% |
-20.70% |
-6.11% |
-3.64% |
-3.63% |
Return on Common Equity (ROCE) |
|
-99.95% |
25.32% |
-23.97% |
-8.29% |
-5.54% |
-11.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
-99.95% |
595.60% |
-35.63% |
-150.66% |
-11.26% |
-12.75% |
Net Operating Profit after Tax (NOPAT) |
|
-0.00 |
-523 |
-392 |
-139 |
-5.60 |
81 |
NOPAT Margin |
|
0.00% |
-65.94% |
-51.38% |
-7.49% |
-0.24% |
3.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
15,473.45% |
33.79% |
12.96% |
14.68% |
25.15% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-5.35% |
-0.22% |
3.30% |
Cost of Revenue to Revenue |
|
0.00% |
66.71% |
62.52% |
44.95% |
41.97% |
39.91% |
SG&A Expenses to Revenue |
|
0.00% |
57.76% |
62.52% |
37.87% |
30.87% |
30.95% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
127.49% |
110.88% |
65.75% |
58.38% |
55.34% |
Earnings before Interest and Taxes (EBIT) |
|
-0.00 |
-733 |
-552 |
-189 |
-5.00 |
76 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.00 |
-585 |
-398 |
-7.00 |
189 |
254 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
404,530.74 |
0.00 |
0.76 |
20.53 |
2.49 |
4.15 |
Price to Tangible Book Value (P/TBV) |
|
404,530.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
1.36 |
1.32 |
1.69 |
1.32 |
1.80 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
404,530.74 |
2.65 |
0.84 |
2.30 |
1.87 |
2.75 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.39 |
2.17 |
2.83 |
1.70 |
2.15 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.57 |
20.50 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
68.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
64.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.00 |
19.14 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.86 |
19.04 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.68 |
0.89 |
1.12 |
1.31 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.68 |
0.89 |
1.12 |
1.29 |
Financial Leverage |
|
0.00 |
0.00 |
0.22 |
0.49 |
0.69 |
0.75 |
Leverage Ratio |
|
1.00 |
1.15 |
2.08 |
2.62 |
2.90 |
3.25 |
Compound Leverage Factor |
|
1.00 |
1.19 |
2.46 |
3.97 |
83.97 |
-3.04 |
Debt to Total Capital |
|
0.00% |
0.21% |
40.64% |
47.13% |
52.91% |
56.70% |
Short-Term Debt to Total Capital |
|
0.00% |
0.21% |
0.12% |
0.12% |
0.27% |
0.78% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
40.52% |
47.01% |
52.64% |
55.92% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
114.34% |
6.40% |
47.01% |
0.16% |
0.25% |
Common Equity to Total Capital |
|
100.00% |
-14.55% |
52.96% |
5.86% |
46.93% |
43.06% |
Debt to EBITDA |
|
0.00 |
0.00 |
-2.57 |
-174.57 |
7.21 |
5.45 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
-1.23 |
-129.29 |
4.61 |
3.28 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-2.56 |
-174.14 |
7.17 |
5.37 |
Debt to NOPAT |
|
0.00 |
0.00 |
-2.61 |
-8.82 |
-243.21 |
17.19 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
-1.25 |
-6.53 |
-155.71 |
10.36 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-2.60 |
-8.80 |
-241.96 |
16.96 |
Altman Z-Score |
|
0.00 |
3.95 |
-0.31 |
1.21 |
0.95 |
1.32 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
114.58% |
44.31% |
48.17% |
47.35% |
0.44% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.61 |
1.46 |
1.60 |
1.64 |
1.64 |
Quick Ratio |
|
0.00 |
0.11 |
1.27 |
1.43 |
1.50 |
1.48 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,237 |
-1,662 |
-431 |
186 |
274 |
Operating Cash Flow to CapEx |
|
0.00% |
-531.91% |
-1,163.64% |
-419.15% |
143.36% |
254.21% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-45.82 |
-16.29 |
-4.39 |
1.32 |
1.79 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-9.26 |
-5.02 |
-4.02 |
1.15 |
1.78 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-11.00 |
-5.45 |
-4.98 |
0.35 |
1.08 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.94 |
0.33 |
0.49 |
0.61 |
0.66 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
3.09 |
2.92 |
3.50 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
8.53 |
10.18 |
10.44 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
6.93 |
4.27 |
3.46 |
3.42 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
118.31 |
125.04 |
104.32 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
52.71 |
85.55 |
105.40 |
106.63 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-52.71 |
32.77 |
19.64 |
-2.31 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
714 |
1,984 |
2,276 |
2,084 |
1,891 |
Invested Capital Turnover |
|
0.00 |
2.22 |
0.57 |
0.87 |
1.05 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
714 |
1,270 |
292 |
-192 |
-193 |
Enterprise Value (EV) |
|
750 |
1,893 |
1,659 |
5,244 |
3,888 |
5,206 |
Market Capitalization |
|
750 |
1,075 |
1,008 |
3,120 |
3,012 |
4,366 |
Book Value per Share |
|
$0.00 |
($1.01) |
$13.06 |
$0.33 |
$2.59 |
$2.23 |
Tangible Book Value per Share |
|
$0.00 |
($1.01) |
($7.55) |
($3.62) |
($1.19) |
($1.34) |
Total Capital |
|
0.00 |
714 |
2,517 |
2,593 |
2,574 |
2,441 |
Total Debt |
|
0.00 |
1.50 |
1,023 |
1,222 |
1,362 |
1,384 |
Total Long-Term Debt |
|
0.00 |
0.00 |
1,020 |
1,219 |
1,355 |
1,365 |
Net Debt |
|
0.00 |
1.24 |
490 |
905 |
872 |
834 |
Capital Expenditures (CapEx) |
|
0.00 |
47 |
44 |
94 |
113 |
107 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.37 |
-182 |
161 |
60 |
-16 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.63 |
334 |
464 |
536 |
520 |
Net Working Capital (NWC) |
|
0.00 |
-0.87 |
331 |
461 |
529 |
501 |
Net Nonoperating Expense (NNE) |
|
0.00 |
96 |
83 |
90 |
130 |
215 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1.24 |
490 |
905 |
872 |
834 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
148 |
154 |
182 |
194 |
178 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.05% |
-23.85% |
8.70% |
2.62% |
-0.66% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.08% |
43.77% |
25.07% |
23.41% |
21.46% |
Net Working Capital to Revenue |
|
0.00% |
-0.11% |
43.38% |
24.91% |
23.10% |
20.68% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.12 |
($0.50) |
($0.25) |
($0.30) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
102.10M |
51.27M |
251.65M |
462.70M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.12 |
($0.51) |
($0.30) |
($0.30) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
445.72M |
458.06M |
462.70M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
102.10M |
463.95M |
472.62M |
478.41M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.00 |
-379 |
-382 |
-141 |
24 |
90 |
Normalized NOPAT Margin |
|
0.00% |
-47.76% |
-50.09% |
-7.60% |
1.04% |
3.70% |
Pre Tax Income Margin |
|
0.00% |
-95.71% |
-85.58% |
-15.51% |
-6.33% |
-2.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-27.15 |
-5.41 |
-1.93 |
-0.04 |
0.50 |
NOPAT to Interest Expense |
|
0.00 |
-19.37 |
-3.84 |
-1.41 |
-0.04 |
0.53 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-28.89 |
-5.84 |
-2.89 |
-0.84 |
-0.20 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-21.11 |
-4.27 |
-2.37 |
-0.84 |
-0.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
-0.21% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-2.32% |
0.00% |
0.00% |
-41.04% |