Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-34.32% |
74.98% |
60.05% |
-31.59% |
15.53% |
EBITDA Growth |
|
0.00% |
-835.37% |
191.43% |
142.78% |
-30.31% |
-25.66% |
EBIT Growth |
|
0.00% |
-60.90% |
129.86% |
285.95% |
-42.51% |
-60.64% |
NOPAT Growth |
|
0.00% |
-59.69% |
129.42% |
295.71% |
-19.25% |
-71.33% |
Net Income Growth |
|
0.00% |
-33.19% |
126.77% |
210.89% |
-21.44% |
-65.14% |
EPS Growth |
|
0.00% |
-36.37% |
120.14% |
325.48% |
-16.06% |
-75.46% |
Operating Cash Flow Growth |
|
0.00% |
-51.59% |
151.87% |
41.39% |
-36.70% |
15.69% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
120.17% |
86.20% |
-79.89% |
-421.39% |
Invested Capital Growth |
|
0.00% |
0.00% |
-15.61% |
1.56% |
40.92% |
41.01% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-1.02% |
0.00% |
50.78% |
18.31% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-19.16% |
0.00% |
-15.84% |
-8.39% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-29.58% |
0.00% |
-23.08% |
-30.47% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-27.63% |
0.00% |
28.54% |
-49.36% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
48.70% |
0.00% |
70.40% |
-56.28% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
63.92% |
0.00% |
81.37% |
-67.80% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
20.18% |
0.00% |
-10.91% |
0.17% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-35.11% |
117.64% |
12.68% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-2.34% |
0.00% |
20.82% |
1.55% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
93.12% |
85.24% |
75.35% |
82.10% |
86.87% |
84.37% |
EBITDA Margin |
|
-5.04% |
-71.75% |
37.49% |
56.87% |
57.93% |
37.28% |
Operating Margin |
|
-46.87% |
-113.94% |
19.31% |
46.57% |
39.14% |
13.33% |
EBIT Margin |
|
-46.21% |
-113.19% |
19.31% |
46.57% |
39.14% |
13.33% |
Profit (Net Income) Margin |
|
-56.56% |
-114.69% |
17.55% |
34.09% |
39.15% |
11.81% |
Tax Burden Percent |
|
122.41% |
101.32% |
69.43% |
71.19% |
111.24% |
72.83% |
Interest Burden Percent |
|
100.00% |
100.00% |
130.87% |
102.82% |
89.93% |
121.63% |
Effective Tax Rate |
|
0.00% |
0.00% |
30.57% |
28.81% |
0.00% |
27.17% |
Return on Invested Capital (ROIC) |
|
0.00% |
-98.60% |
15.73% |
67.48% |
44.89% |
9.13% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-141.55% |
20.57% |
69.62% |
44.91% |
13.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
26,606.70% |
-6,268.11% |
541.77% |
82.47% |
13.11% |
Return on Equity (ROE) |
|
0.00% |
26,508.11% |
-6,252.38% |
609.25% |
127.36% |
22.24% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-298.60% |
32.66% |
65.93% |
10.92% |
-24.90% |
Operating Return on Assets (OROA) |
|
0.00% |
-37.97% |
11.09% |
42.17% |
22.58% |
7.29% |
Return on Assets (ROA) |
|
0.00% |
-38.47% |
10.08% |
30.87% |
22.59% |
6.46% |
Return on Common Equity (ROCE) |
|
0.00% |
1,174,237.55% |
-481,433.33% |
-532.87% |
77.84% |
17.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
299.21% |
-82.32% |
965.01% |
120.79% |
21.17% |
Net Operating Profit after Tax (NOPAT) |
|
-2,136 |
-3,410 |
1,003 |
3,970 |
3,206 |
919 |
NOPAT Margin |
|
-32.81% |
-79.76% |
13.41% |
33.15% |
39.14% |
9.71% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
42.95% |
-4.84% |
-2.14% |
-0.02% |
-3.94% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
58.40% |
36.11% |
7.41% |
Cost of Revenue to Revenue |
|
6.88% |
14.76% |
24.65% |
17.90% |
13.13% |
15.63% |
SG&A Expenses to Revenue |
|
6.24% |
6.78% |
5.03% |
4.03% |
4.28% |
3.93% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
139.98% |
199.18% |
56.04% |
35.53% |
47.73% |
86.67% |
Earnings before Interest and Taxes (EBIT) |
|
-3,008 |
-4,840 |
1,445 |
5,577 |
3,206 |
1,262 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-328 |
-3,068 |
2,805 |
6,810 |
4,746 |
3,528 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
33.64 |
3.97 |
1.60 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
33.64 |
3.97 |
1.60 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.22 |
1.19 |
1.29 |
0.89 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
9.41 |
3.87 |
3.69 |
10.51 |
Dividend Yield |
|
4.26% |
2.46% |
0.55% |
1.43% |
2.91% |
4.38% |
Earnings Yield |
|
0.00% |
0.00% |
10.62% |
25.82% |
27.12% |
9.51% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.84 |
3.33 |
1.94 |
1.27 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.22 |
1.65 |
1.98 |
1.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
5.92 |
2.90 |
3.42 |
4.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
11.48 |
3.54 |
5.06 |
11.85 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
16.54 |
4.97 |
5.06 |
16.27 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
4.75 |
3.99 |
5.19 |
4.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
7.96 |
5.09 |
20.80 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
-237.08 |
-1,502.00 |
4.05 |
1.41 |
0.95 |
Long-Term Debt to Equity |
|
0.00 |
-237.03 |
-1,459.00 |
4.05 |
1.41 |
0.94 |
Financial Leverage |
|
0.00 |
-187.97 |
-304.71 |
7.78 |
1.84 |
1.00 |
Leverage Ratio |
|
0.00 |
-344.49 |
-620.21 |
19.74 |
5.64 |
3.45 |
Compound Leverage Factor |
|
0.00 |
-344.49 |
-811.64 |
20.29 |
5.07 |
4.19 |
Debt to Total Capital |
|
0.00% |
100.42% |
100.07% |
80.21% |
58.43% |
48.72% |
Short-Term Debt to Total Capital |
|
0.00% |
0.02% |
2.86% |
0.03% |
0.02% |
0.43% |
Long-Term Debt to Total Capital |
|
0.00% |
100.40% |
97.20% |
80.19% |
58.41% |
48.29% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
18.34% |
21.19% |
13.56% |
11.67% |
8.72% |
Common Equity to Total Capital |
|
0.00% |
-18.76% |
-21.25% |
6.22% |
29.90% |
42.56% |
Debt to EBITDA |
|
0.00 |
-2.86 |
2.68 |
0.80 |
1.09 |
1.71 |
Net Debt to EBITDA |
|
0.00 |
-2.27 |
2.08 |
0.67 |
0.98 |
1.54 |
Long-Term Debt to EBITDA |
|
0.00 |
-2.86 |
2.60 |
0.80 |
1.09 |
1.70 |
Debt to NOPAT |
|
0.00 |
-2.57 |
7.49 |
1.37 |
1.62 |
6.58 |
Net Debt to NOPAT |
|
0.00 |
-2.04 |
5.82 |
1.15 |
1.45 |
5.90 |
Long-Term Debt to NOPAT |
|
0.00 |
-2.57 |
7.27 |
1.37 |
1.62 |
6.52 |
Altman Z-Score |
|
0.00 |
0.00 |
0.36 |
2.40 |
1.51 |
0.96 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-4,329.73% |
-7,600.00% |
187.46% |
38.88% |
21.07% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.41 |
1.12 |
0.93 |
1.02 |
1.15 |
Quick Ratio |
|
0.00 |
0.89 |
0.80 |
0.59 |
0.71 |
0.87 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-10,328 |
2,083 |
3,879 |
780 |
-2,507 |
Operating Cash Flow to CapEx |
|
108.85% |
109.29% |
317.53% |
273.55% |
134.12% |
124.36% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.34 |
0.57 |
0.91 |
0.58 |
0.55 |
Accounts Receivable Turnover |
|
0.00 |
4.71 |
6.50 |
8.37 |
5.33 |
5.30 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.48 |
0.87 |
1.38 |
0.86 |
0.83 |
Accounts Payable Turnover |
|
0.00 |
1.42 |
3.14 |
2.85 |
1.51 |
1.57 |
Days Sales Outstanding (DSO) |
|
0.00 |
77.51 |
56.15 |
43.59 |
68.53 |
68.82 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
256.83 |
116.29 |
127.91 |
242.37 |
232.23 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-179.32 |
-60.14 |
-84.33 |
-173.85 |
-163.40 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
6,918 |
5,838 |
5,929 |
8,355 |
11,781 |
Invested Capital Turnover |
|
0.00 |
1.24 |
1.17 |
2.04 |
1.15 |
0.94 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
6,918 |
-1,080 |
91 |
2,426 |
3,426 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
16,592 |
19,735 |
16,227 |
14,953 |
Market Capitalization |
|
0.00 |
0.00 |
9,159 |
14,229 |
10,527 |
8,452 |
Book Value per Share |
|
$0.00 |
($4.34) |
($4.39) |
$1.27 |
$8.66 |
$14.27 |
Tangible Book Value per Share |
|
$0.00 |
($4.34) |
($4.39) |
$1.27 |
$8.66 |
$14.27 |
Total Capital |
|
0.00 |
8,735 |
7,505 |
6,798 |
8,879 |
12,406 |
Total Debt |
|
0.00 |
8,772 |
7,510 |
5,453 |
5,188 |
6,044 |
Total Long-Term Debt |
|
0.00 |
8,770 |
7,295 |
5,451 |
5,186 |
5,991 |
Net Debt |
|
0.00 |
6,955 |
5,843 |
4,584 |
4,664 |
5,419 |
Capital Expenditures (CapEx) |
|
2,634 |
1,270 |
1,101 |
1,807 |
2,333 |
2,911 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
278 |
176 |
-451 |
-27 |
-123 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
540 |
478 |
-206 |
60 |
502 |
Net Working Capital (NWC) |
|
0.00 |
538 |
263 |
-208 |
58 |
449 |
Net Nonoperating Expense (NNE) |
|
1,546 |
1,494 |
-310 |
-112 |
-1.00 |
-199 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
6,955 |
5,843 |
4,584 |
4,664 |
5,419 |
Total Depreciation and Amortization (D&A) |
|
2,680 |
1,772 |
1,360 |
1,233 |
1,540 |
2,266 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.50% |
2.35% |
-3.77% |
-0.33% |
-1.30% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
12.63% |
6.39% |
-1.72% |
0.73% |
5.30% |
Net Working Capital to Revenue |
|
0.00% |
12.58% |
3.52% |
-1.74% |
0.71% |
4.74% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.60 |
$11.05 |
$9.26 |
$2.28 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
374M |
332M |
308M |
353M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.59 |
$11.02 |
$9.25 |
$2.27 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
375M |
333M |
309M |
353M |
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 |
346.78M |
310.95M |
301.82M |
364.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-36 |
-222 |
1,163 |
3,989 |
2,297 |
1,864 |
Normalized NOPAT Margin |
|
-0.56% |
-5.19% |
15.54% |
33.31% |
28.04% |
19.69% |
Pre Tax Income Margin |
|
-46.21% |
-113.19% |
25.27% |
47.88% |
35.19% |
16.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-18.50% |
-4.83% |
25.21% |
13.94% |
17.03% |
55.55% |
Augmented Payout Ratio |
|
-18.50% |
-4.83% |
25.21% |
13.94% |
17.03% |
55.55% |