Growth Metrics |
- |
- |
- |
Revenue Growth |
-2.87% |
-2.58% |
-8.13% |
EBITDA Growth |
-14.13% |
-159.88% |
286.51% |
EBIT Growth |
11.19% |
-2,066.67% |
102.40% |
NOPAT Growth |
-114.58% |
-44,900.00% |
102.06% |
Net Income Growth |
-100.32% |
-11,408.00% |
79.56% |
EPS Growth |
-100.32% |
-11,666.67% |
79.60% |
Operating Cash Flow Growth |
-80.57% |
299.70% |
21.17% |
Free Cash Flow Firm Growth |
-183.90% |
37.65% |
69.62% |
Invested Capital Growth |
14.92% |
-9.01% |
3.10% |
Revenue Q/Q Growth |
0.31% |
-1.68% |
-2.50% |
EBITDA Q/Q Growth |
-14.50% |
-3.69% |
16.72% |
EBIT Q/Q Growth |
-68.64% |
-3.51% |
132.47% |
NOPAT Q/Q Growth |
-102.41% |
-3.45% |
126.64% |
Net Income Q/Q Growth |
-101.04% |
-11.99% |
35.88% |
EPS Q/Q Growth |
-101.02% |
-11.71% |
35.14% |
Operating Cash Flow Q/Q Growth |
143.17% |
-1.39% |
-7.77% |
Free Cash Flow Firm Q/Q Growth |
3.70% |
-9.94% |
-59.71% |
Invested Capital Q/Q Growth |
0.16% |
0.36% |
3.22% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
53.61% |
100.00% |
100.00% |
EBITDA Margin |
27.93% |
-17.17% |
34.86% |
Operating Margin |
-0.10% |
-45.87% |
1.03% |
EBIT Margin |
2.26% |
-45.54% |
1.19% |
Profit (Net Income) Margin |
-0.35% |
-41.90% |
-9.32% |
Tax Burden Percent |
10.96% |
74.96% |
71.62% |
Interest Burden Percent |
-143.40% |
122.74% |
-1,094.67% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-0.04% |
-17.94% |
0.38% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-0.36% |
-26.22% |
-6.25% |
Return on Net Nonoperating Assets (RNNOA) |
-0.40% |
-51.11% |
-25.56% |
Return on Equity (ROE) |
-0.44% |
-69.05% |
-25.18% |
Cash Return on Invested Capital (CROIC) |
-13.93% |
-8.50% |
-2.67% |
Operating Return on Assets (OROA) |
0.88% |
-19.35% |
0.50% |
Return on Assets (ROA) |
-0.14% |
-17.80% |
-3.88% |
Return on Common Equity (ROCE) |
-0.44% |
-69.05% |
-25.18% |
Return on Equity Simple (ROE_SIMPLE) |
-0.43% |
-111.43% |
-28.16% |
Net Operating Profit after Tax (NOPAT) |
-0.49 |
-221 |
4.55 |
NOPAT Margin |
-0.07% |
-32.11% |
0.72% |
Net Nonoperating Expense Percent (NNEP) |
0.32% |
8.27% |
6.63% |
Return On Investment Capital (ROIC_SIMPLE) |
-0.04% |
-18.49% |
0.37% |
Cost of Revenue to Revenue |
46.39% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
23.46% |
29.18% |
24.57% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
53.71% |
145.87% |
98.97% |
Earnings before Interest and Taxes (EBIT) |
16 |
-313 |
7.50 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
197 |
-118 |
220 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.39 |
1.31 |
2.01 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
1.13 |
0.49 |
0.67 |
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) |
1.17 |
1.07 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
2.14 |
1.82 |
2.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
7.67 |
0.00 |
6.36 |
Enterprise Value to EBIT (EV/EBIT) |
94.99 |
0.00 |
186.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
307.49 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
44.68 |
9.25 |
8.55 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.29 |
3.62 |
4.87 |
Long-Term Debt to Equity |
1.26 |
3.55 |
4.78 |
Financial Leverage |
1.10 |
1.95 |
4.09 |
Leverage Ratio |
3.16 |
3.88 |
6.48 |
Compound Leverage Factor |
-4.54 |
4.76 |
-70.96 |
Debt to Total Capital |
56.36% |
78.35% |
82.97% |
Short-Term Debt to Total Capital |
1.34% |
1.58% |
1.63% |
Long-Term Debt to Total Capital |
55.02% |
76.78% |
81.34% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
43.64% |
21.65% |
17.03% |
Debt to EBITDA |
3.77 |
-7.93 |
4.63 |
Net Debt to EBITDA |
3.61 |
-7.73 |
4.45 |
Long-Term Debt to EBITDA |
3.68 |
-7.77 |
4.54 |
Debt to NOPAT |
-1,515.71 |
-4.24 |
223.60 |
Net Debt to NOPAT |
-1,452.45 |
-4.13 |
215.08 |
Long-Term Debt to NOPAT |
-1,479.59 |
-4.15 |
219.21 |
Altman Z-Score |
1.08 |
-0.09 |
0.53 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.73 |
0.65 |
0.61 |
Quick Ratio |
0.50 |
0.42 |
0.40 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-168 |
-105 |
-32 |
Operating Cash Flow to CapEx |
20.22% |
50.24% |
75.86% |
Free Cash Flow to Firm to Interest Expense |
-4.33 |
-1.47 |
-0.35 |
Operating Cash Flow to Interest Expense |
0.87 |
1.90 |
1.83 |
Operating Cash Flow Less CapEx to Interest Expense |
-3.45 |
-1.88 |
-0.58 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.39 |
0.42 |
0.42 |
Accounts Receivable Turnover |
12.79 |
13.68 |
15.31 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.97 |
0.88 |
0.76 |
Accounts Payable Turnover |
6.78 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
28.53 |
26.68 |
23.84 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
53.80 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
-25.27 |
26.68 |
23.84 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,287 |
1,171 |
1,207 |
Invested Capital Turnover |
0.59 |
0.56 |
0.53 |
Increase / (Decrease) in Invested Capital |
167 |
-116 |
36 |
Enterprise Value (EV) |
1,510 |
1,250 |
1,399 |
Market Capitalization |
799 |
339 |
420 |
Book Value per Share |
$6.56 |
$3.09 |
$2.46 |
Tangible Book Value per Share |
($2.70) |
($2.94) |
($3.48) |
Total Capital |
1,318 |
1,193 |
1,226 |
Total Debt |
743 |
935 |
1,017 |
Total Long-Term Debt |
725 |
916 |
997 |
Net Debt |
712 |
911 |
979 |
Capital Expenditures (CapEx) |
167 |
269 |
216 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-57 |
-64 |
-90 |
Debt-free Net Working Capital (DFNWC) |
-26 |
-41 |
-51 |
Net Working Capital (NWC) |
-44 |
-59 |
-71 |
Net Nonoperating Expense (NNE) |
2.01 |
67 |
63 |
Net Nonoperating Obligations (NNO) |
712 |
913 |
998 |
Total Depreciation and Amortization (D&A) |
181 |
195 |
212 |
Debt-free, Cash-free Net Working Capital to Revenue |
-8.10% |
-9.32% |
-14.30% |
Debt-free Net Working Capital to Revenue |
-3.70% |
-5.91% |
-8.15% |
Net Working Capital to Revenue |
-6.21% |
-8.65% |
-11.32% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.03) |
$0.00 |
($0.72) |
Adjusted Weighted Average Basic Shares Outstanding |
83.93M |
0.00 |
81.86M |
Adjusted Diluted Earnings per Share |
($0.03) |
$0.00 |
($0.72) |
Adjusted Weighted Average Diluted Shares Outstanding |
83.93M |
0.00 |
81.86M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
86.06M |
0.00 |
84.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
24 |
-5.74 |
4.55 |
Normalized NOPAT Margin |
3.41% |
-0.84% |
0.72% |
Pre Tax Income Margin |
-3.23% |
-55.89% |
-13.01% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.41 |
-4.40 |
0.08 |
NOPAT to Interest Expense |
-0.01 |
-3.10 |
0.05 |
EBIT Less CapEx to Interest Expense |
-3.91 |
-8.18 |
-2.32 |
NOPAT Less CapEx to Interest Expense |
-4.33 |
-6.88 |
-2.36 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-776.00% |
-16.09% |
-2.55% |