Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
45.97% |
92.48% |
0.86% |
16.54% |
43.44% |
EBITDA Growth |
|
0.00% |
-31.11% |
189.07% |
-11.28% |
119.32% |
103.39% |
EBIT Growth |
|
0.00% |
-128.89% |
358.47% |
-122.29% |
2,069.85% |
188.66% |
NOPAT Growth |
|
0.00% |
-123.69% |
363.58% |
-129.22% |
1,916.15% |
209.09% |
Net Income Growth |
|
0.00% |
-205.79% |
128.06% |
-646.00% |
284.88% |
342.87% |
EPS Growth |
|
0.00% |
-261.11% |
115.52% |
-677.78% |
288.46% |
362.24% |
Operating Cash Flow Growth |
|
0.00% |
12.31% |
62.35% |
14.07% |
157.17% |
97.74% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-34.11% |
17.53% |
161.46% |
138.93% |
Invested Capital Growth |
|
0.00% |
0.00% |
149.48% |
44.85% |
-4.58% |
-0.46% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
11.30% |
-3.13% |
8.28% |
9.78% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
16.60% |
-13.95% |
33.36% |
18.88% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
77.11% |
-189.74% |
66.43% |
23.37% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
88.98% |
-244.12% |
120.15% |
31.57% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
334.93% |
-135.22% |
239.83% |
37.04% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
212.50% |
-147.62% |
226.67% |
38.11% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-4.02% |
23.37% |
20.53% |
20.49% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.71% |
49.83% |
30.82% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.98% |
-2.29% |
-0.70% |
-0.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
75.73% |
61.71% |
64.62% |
55.41% |
67.74% |
75.22% |
EBITDA Margin |
|
29.97% |
14.15% |
21.24% |
18.69% |
35.17% |
49.87% |
Operating Margin |
|
19.55% |
-4.28% |
5.37% |
-1.70% |
19.74% |
39.78% |
EBIT Margin |
|
20.14% |
-3.99% |
5.35% |
-1.18% |
19.99% |
40.22% |
Profit (Net Income) Margin |
|
11.97% |
-8.68% |
1.27% |
-6.85% |
10.87% |
33.55% |
Tax Burden Percent |
|
94.30% |
92.80% |
76.31% |
94.04% |
93.73% |
100.24% |
Interest Burden Percent |
|
63.06% |
234.65% |
30.98% |
615.89% |
57.99% |
83.20% |
Effective Tax Rate |
|
5.70% |
0.00% |
23.69% |
0.00% |
6.27% |
-0.24% |
Return on Invested Capital (ROIC) |
|
0.00% |
-7.73% |
5.83% |
-0.97% |
15.31% |
48.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-20.60% |
-2.30% |
-12.27% |
4.81% |
37.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
166.90% |
-2.26% |
-8.57% |
7.27% |
86.10% |
Return on Equity (ROE) |
|
0.00% |
159.17% |
3.57% |
-9.55% |
22.58% |
134.67% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-207.73% |
-79.71% |
-37.61% |
19.99% |
49.03% |
Operating Return on Assets (OROA) |
|
0.00% |
-2.68% |
3.59% |
-0.55% |
11.71% |
33.74% |
Return on Assets (ROA) |
|
0.00% |
-5.84% |
0.85% |
-3.21% |
6.37% |
28.14% |
Return on Common Equity (ROCE) |
|
0.00% |
561.44% |
2.85% |
-9.55% |
22.58% |
134.67% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
79.43% |
1.65% |
-10.14% |
28.39% |
144.96% |
Net Operating Profit after Tax (NOPAT) |
|
183 |
-43 |
114 |
-33 |
608 |
1,878 |
NOPAT Margin |
|
18.44% |
-2.99% |
4.10% |
-1.19% |
18.51% |
39.88% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
12.87% |
8.13% |
11.30% |
10.50% |
11.07% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.65% |
13.88% |
40.84% |
Cost of Revenue to Revenue |
|
24.27% |
38.29% |
35.38% |
44.59% |
32.26% |
24.78% |
SG&A Expenses to Revenue |
|
3.19% |
4.58% |
5.68% |
6.45% |
4.65% |
3.85% |
R&D to Revenue |
|
4.52% |
12.45% |
13.12% |
18.02% |
18.04% |
13.56% |
Operating Expenses to Revenue |
|
56.18% |
65.99% |
59.25% |
57.11% |
47.99% |
35.44% |
Earnings before Interest and Taxes (EBIT) |
|
200 |
-58 |
149 |
-33 |
656 |
1,894 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
298 |
205 |
593 |
526 |
1,155 |
2,348 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
16.50 |
2.06 |
10.65 |
99.72 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.01 |
1.38 |
12.63 |
1.39 |
4.08 |
23.08 |
Price to Earnings (P/E) |
|
26.19 |
0.00 |
1,112.64 |
0.00 |
37.70 |
68.91 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
3.82% |
0.00% |
0.09% |
0.00% |
2.65% |
1.45% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
3.28 |
12.82 |
1.49 |
4.13 |
28.89 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.54 |
12.86 |
2.15 |
4.87 |
23.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
17.94 |
60.55 |
11.48 |
13.86 |
47.45 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
240.37 |
0.00 |
24.38 |
58.83 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
313.89 |
0.00 |
26.34 |
59.34 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
16.52 |
99.30 |
14.65 |
15.07 |
53.09 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.17 |
58.79 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
-10.11 |
1.51 |
1.69 |
2.48 |
3.22 |
Long-Term Debt to Equity |
|
0.00 |
-10.01 |
1.50 |
1.67 |
2.31 |
3.22 |
Financial Leverage |
|
0.00 |
-8.10 |
0.98 |
0.70 |
1.51 |
2.30 |
Leverage Ratio |
|
0.00 |
-13.62 |
4.20 |
2.97 |
3.55 |
4.79 |
Compound Leverage Factor |
|
0.00 |
-31.95 |
1.30 |
18.31 |
2.06 |
3.98 |
Debt to Total Capital |
|
0.00% |
110.98% |
60.15% |
62.80% |
71.30% |
76.30% |
Short-Term Debt to Total Capital |
|
0.00% |
1.06% |
0.48% |
0.65% |
4.91% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
109.93% |
59.67% |
62.15% |
66.39% |
76.30% |
Preferred Equity to Total Capital |
|
0.00% |
27.73% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-38.73% |
39.85% |
37.20% |
28.70% |
23.70% |
Debt to EBITDA |
|
0.00 |
7.79 |
5.44 |
6.10 |
2.70 |
1.49 |
Net Debt to EBITDA |
|
0.00 |
6.25 |
1.11 |
4.05 |
2.27 |
1.18 |
Long-Term Debt to EBITDA |
|
0.00 |
7.72 |
5.40 |
6.04 |
2.52 |
1.49 |
Debt to NOPAT |
|
0.00 |
-36.82 |
28.20 |
-96.01 |
5.14 |
1.87 |
Net Debt to NOPAT |
|
0.00 |
-29.52 |
5.74 |
-63.71 |
4.31 |
1.47 |
Long-Term Debt to NOPAT |
|
0.00 |
-36.47 |
27.97 |
-95.01 |
4.78 |
1.87 |
Altman Z-Score |
|
0.00 |
0.48 |
6.07 |
1.06 |
2.91 |
15.91 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-252.72% |
20.21% |
0.01% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.11 |
5.05 |
3.35 |
1.71 |
2.19 |
Quick Ratio |
|
0.00 |
1.03 |
3.18 |
3.08 |
1.54 |
2.04 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,167 |
-1,565 |
-1,291 |
793 |
1,896 |
Operating Cash Flow to CapEx |
|
5,910.13% |
6,876.98% |
0.00% |
0.00% |
0.00% |
49,763.18% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-14.99 |
-15.17 |
-7.51 |
2.88 |
5.96 |
Operating Cash Flow to Interest Expense |
|
2.68 |
2.86 |
3.51 |
2.40 |
3.85 |
6.60 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.64 |
2.82 |
3.61 |
2.64 |
3.87 |
6.58 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.67 |
0.67 |
0.47 |
0.59 |
0.84 |
Accounts Receivable Turnover |
|
0.00 |
4.89 |
6.88 |
4.63 |
3.96 |
3.98 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
50.76 |
60.59 |
39.63 |
26.07 |
28.21 |
Accounts Payable Turnover |
|
0.00 |
3.77 |
4.87 |
4.73 |
3.28 |
2.50 |
Days Sales Outstanding (DSO) |
|
0.00 |
74.70 |
53.02 |
78.86 |
92.09 |
91.77 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
96.76 |
74.89 |
77.21 |
111.12 |
146.26 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-22.06 |
-21.87 |
1.65 |
-19.03 |
-54.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,124 |
2,803 |
4,061 |
3,875 |
3,857 |
Invested Capital Turnover |
|
0.00 |
2.58 |
1.42 |
0.82 |
0.83 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,124 |
1,680 |
1,257 |
-186 |
-18 |
Enterprise Value (EV) |
|
0.00 |
3,682 |
35,931 |
6,045 |
16,000 |
111,442 |
Market Capitalization |
|
2,000 |
2,000 |
35,274 |
3,914 |
13,382 |
108,675 |
Book Value per Share |
|
$0.00 |
($2.60) |
$5.71 |
$5.12 |
$3.74 |
$3.25 |
Tangible Book Value per Share |
|
$0.00 |
($8.81) |
($1.44) |
($4.30) |
($5.60) |
($4.80) |
Total Capital |
|
0.00 |
1,441 |
5,366 |
5,114 |
4,377 |
4,599 |
Total Debt |
|
0.00 |
1,599 |
3,228 |
3,212 |
3,121 |
3,509 |
Total Long-Term Debt |
|
0.00 |
1,584 |
3,202 |
3,178 |
2,906 |
3,509 |
Net Debt |
|
0.00 |
1,282 |
657 |
2,131 |
2,619 |
2,768 |
Capital Expenditures (CapEx) |
|
3.36 |
3.24 |
-11 |
-41 |
-4.00 |
4.22 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-237 |
50 |
313 |
385 |
513 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
80 |
2,621 |
1,393 |
887 |
1,255 |
Net Working Capital (NWC) |
|
0.00 |
65 |
2,595 |
1,360 |
672 |
1,255 |
Net Nonoperating Expense (NNE) |
|
64 |
83 |
79 |
159 |
251 |
298 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,282 |
665 |
2,158 |
2,619 |
2,768 |
Total Depreciation and Amortization (D&A) |
|
98 |
263 |
444 |
560 |
498 |
454 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-16.34% |
1.80% |
11.11% |
11.72% |
10.90% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
5.52% |
93.83% |
49.46% |
27.02% |
26.64% |
Net Working Capital to Revenue |
|
0.00% |
4.48% |
92.91% |
48.28% |
20.47% |
26.64% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.10 |
($0.52) |
$1.01 |
$4.68 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
324.84M |
371.57M |
351.95M |
336.92M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.09 |
($0.52) |
$0.98 |
$4.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
342.76M |
371.57M |
362.59M |
347.81M |
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 |
375.83M |
376.40M |
342.00M |
339.96M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
183 |
-43 |
114 |
-33 |
608 |
1,311 |
Normalized NOPAT Margin |
|
18.44% |
-2.99% |
4.10% |
-1.19% |
18.51% |
27.85% |
Pre Tax Income Margin |
|
12.70% |
-9.35% |
1.66% |
-7.28% |
11.59% |
33.47% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.71 |
-0.74 |
1.45 |
-0.19 |
2.38 |
5.95 |
NOPAT to Interest Expense |
|
2.48 |
-0.56 |
1.11 |
-0.19 |
2.20 |
5.90 |
EBIT Less CapEx to Interest Expense |
|
2.66 |
-0.78 |
1.55 |
0.04 |
2.40 |
5.94 |
NOPAT Less CapEx to Interest Expense |
|
2.43 |
-0.60 |
1.21 |
0.04 |
2.22 |
5.89 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.01% |
-3.58% |
0.00% |
-175.63% |
323.40% |
62.12% |