Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
7.74% |
-100.00% |
0.00% |
0.00% |
EBITDA Growth |
|
0.00% |
9.57% |
-98.80% |
55.08% |
3,429.88% |
EBIT Growth |
|
0.00% |
8.59% |
-100.00% |
0.00% |
0.00% |
NOPAT Growth |
|
0.00% |
103.80% |
-100.00% |
0.00% |
0.00% |
Net Income Growth |
|
0.00% |
14.02% |
-100.00% |
0.00% |
7,306.53% |
EPS Growth |
|
0.00% |
-88.59% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-17.65% |
-54.86% |
51.23% |
-100.00% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
59.54% |
102.87% |
-9,039.51% |
Invested Capital Growth |
|
0.00% |
140.70% |
18.97% |
-0.46% |
50.39% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
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% |
EPS Q/Q Growth |
|
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% |
Free Cash Flow Firm Q/Q Growth |
|
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% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
90.44% |
166.38% |
0.00% |
0.00% |
100.00% |
EBITDA Margin |
|
283.52% |
288.34% |
0.00% |
0.00% |
49.61% |
Operating Margin |
|
86.64% |
156.09% |
0.00% |
0.00% |
39.63% |
EBIT Margin |
|
283.52% |
285.76% |
0.00% |
0.00% |
43.56% |
Profit (Net Income) Margin |
|
270.04% |
285.76% |
0.00% |
0.00% |
92.24% |
Tax Burden Percent |
|
95.24% |
100.00% |
0.00% |
100.00% |
202.82% |
Interest Burden Percent |
|
100.00% |
100.00% |
0.00% |
0.00% |
104.40% |
Effective Tax Rate |
|
4.76% |
0.00% |
0.00% |
0.00% |
1.85% |
Return on Invested Capital (ROIC) |
|
13.66% |
16.34% |
0.00% |
0.00% |
7.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-142.31% |
-74.44% |
0.00% |
0.00% |
29.97% |
Return on Net Nonoperating Assets (RNNOA) |
|
23.62% |
9.68% |
0.00% |
0.00% |
24.66% |
Return on Equity (ROE) |
|
37.27% |
26.02% |
0.00% |
-0.31% |
32.08% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-66.26% |
-17.33% |
0.46% |
-32.83% |
Operating Return on Assets (OROA) |
|
13.87% |
16.27% |
0.00% |
0.00% |
7.82% |
Return on Assets (ROA) |
|
13.21% |
16.27% |
0.00% |
0.00% |
16.55% |
Return on Common Equity (ROCE) |
|
37.27% |
25.86% |
0.00% |
-0.31% |
24.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
37.27% |
18.91% |
0.00% |
-0.31% |
466.26% |
Net Operating Profit after Tax (NOPAT) |
|
19 |
38 |
0.00 |
0.00 |
36 |
NOPAT Margin |
|
82.52% |
156.09% |
0.00% |
0.00% |
38.90% |
Net Nonoperating Expense Percent (NNEP) |
|
155.96% |
90.77% |
0.00% |
24.11% |
-22.55% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
0.00% |
0.00% |
15.00% |
Cost of Revenue to Revenue |
|
9.56% |
-66.38% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.34% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
3.80% |
10.29% |
0.00% |
0.00% |
12.14% |
Earnings before Interest and Taxes (EBIT) |
|
64 |
70 |
0.00 |
0.00 |
41 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
64 |
70 |
0.85 |
1.31 |
46 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.76 |
0.34 |
0.32 |
1.47 |
13.13 |
Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.35 |
0.33 |
1.47 |
0.00 |
Price to Revenue (P/Rev) |
|
5.50 |
5.10 |
0.00 |
0.00 |
2.60 |
Price to Earnings (P/E) |
|
2.04 |
1.81 |
0.00 |
0.00 |
2.91 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
49.10% |
55.38% |
0.00% |
0.00% |
34.38% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.73 |
0.23 |
0.29 |
1.21 |
0.75 |
Enterprise Value to Revenue (EV/Rev) |
|
4.38 |
3.04 |
0.00 |
0.00 |
4.69 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
1.55 |
1.06 |
133.54 |
360.65 |
9.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
1.55 |
1.07 |
0.00 |
0.00 |
10.78 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.31 |
1.95 |
0.00 |
0.00 |
12.07 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.61 |
3.28 |
11.02 |
30.53 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
263.31 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.17 |
0.53 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.17 |
-0.13 |
-0.06 |
0.01 |
0.82 |
Leverage Ratio |
|
2.82 |
1.60 |
1.05 |
1.23 |
1.94 |
Compound Leverage Factor |
|
2.82 |
1.60 |
0.00 |
0.00 |
2.02 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
14.77% |
34.43% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
14.77% |
34.43% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.87% |
0.64% |
-1.98% |
57.94% |
Common Equity to Total Capital |
|
100.00% |
99.13% |
99.36% |
87.20% |
7.62% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
49.97 |
1.80 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-65.59 |
1.20 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.53 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
1.12 |
4.98 |
6.04 |
2.79 |
0.69 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.61% |
0.75% |
-0.81% |
24.50% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
1.48 |
19.58 |
27.79 |
2.83 |
0.52 |
Quick Ratio |
|
1.45 |
19.33 |
24.97 |
2.08 |
0.22 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-155 |
-63 |
1.80 |
-161 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
266.86% |
279.45% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.50 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
12.97 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
8.33 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.06 |
0.00 |
0.00 |
0.18 |
Accounts Receivable Turnover |
|
0.06 |
0.07 |
0.00 |
0.00 |
0.91 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
Accounts Payable Turnover |
|
39.44 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
6,491.58 |
5,135.42 |
0.00 |
0.00 |
399.57 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
9.25 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
6,482.32 |
5,135.42 |
0.00 |
0.00 |
399.57 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
137 |
330 |
393 |
391 |
588 |
Invested Capital Turnover |
|
0.17 |
0.10 |
0.00 |
0.00 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
193 |
63 |
-1.80 |
197 |
Enterprise Value (EV) |
|
99 |
74 |
113 |
473 |
438 |
Market Capitalization |
|
125 |
125 |
125 |
568 |
242 |
Book Value per Share |
|
$10.28 |
$23.09 |
$5.81 |
$5.72 |
$0.24 |
Tangible Book Value per Share |
|
$10.28 |
$22.29 |
$5.63 |
$5.72 |
($1.31) |
Total Capital |
|
164 |
373 |
395 |
444 |
242 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
66 |
83 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-25 |
-54 |
-14 |
-86 |
56 |
Capital Expenditures (CapEx) |
|
0.00 |
-10 |
3.84 |
5.55 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
115 |
271 |
351 |
222 |
-23 |
Debt-free Net Working Capital (DFNWC) |
|
141 |
325 |
366 |
357 |
5.28 |
Net Working Capital (NWC) |
|
141 |
325 |
366 |
291 |
-78 |
Net Nonoperating Expense (NNE) |
|
-43 |
-32 |
0.00 |
1.20 |
-50 |
Net Nonoperating Obligations (NNO) |
|
-27 |
-43 |
-2.77 |
13 |
429 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.63 |
0.85 |
1.31 |
5.64 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
508.66% |
1,109.44% |
0.00% |
0.00% |
-24.18% |
Debt-free Net Working Capital to Revenue |
|
620.23% |
1,328.81% |
0.00% |
0.00% |
5.66% |
Net Working Capital to Revenue |
|
620.23% |
1,328.81% |
0.00% |
0.00% |
-83.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.56 |
$0.58 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
67.62M |
76.58M |
98.54M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$3.17 |
$0.56 |
$0.58 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
67.62M |
76.58M |
98.54M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
67.62M |
76.58M |
98.54M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
27 |
0.00 |
0.00 |
36 |
Normalized NOPAT Margin |
|
82.52% |
109.26% |
0.00% |
0.00% |
38.90% |
Pre Tax Income Margin |
|
283.52% |
285.76% |
0.00% |
0.00% |
45.48% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.64 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.64 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-62.09% |
0.00% |