Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
-0.89% |
20.68% |
EBITDA Growth |
0.00% |
1.93% |
-66.35% |
EBIT Growth |
0.00% |
4.82% |
-81.90% |
NOPAT Growth |
0.00% |
-3.76% |
-69.46% |
Net Income Growth |
0.00% |
-4.55% |
-41.60% |
EPS Growth |
0.00% |
-5.56% |
-43.14% |
Operating Cash Flow Growth |
0.00% |
61.35% |
47.50% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
35.82% |
Invested Capital Growth |
0.00% |
0.00% |
48.34% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
95.15% |
96.04% |
95.24% |
EBITDA Margin |
30.63% |
31.50% |
8.78% |
Operating Margin |
23.42% |
25.05% |
3.43% |
EBIT Margin |
23.79% |
25.16% |
3.77% |
Profit (Net Income) Margin |
20.31% |
19.56% |
9.46% |
Tax Burden Percent |
69.85% |
78.09% |
144.34% |
Interest Burden Percent |
122.24% |
99.55% |
173.77% |
Effective Tax Rate |
13.96% |
21.88% |
-44.25% |
Return on Invested Capital (ROIC) |
0.00% |
94.20% |
11.59% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
94.21% |
7.15% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-68.33% |
-5.04% |
Return on Equity (ROE) |
0.00% |
25.87% |
6.55% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-105.80% |
-27.34% |
Operating Return on Assets (OROA) |
0.00% |
9.82% |
1.65% |
Return on Assets (ROA) |
0.00% |
7.63% |
4.14% |
Return on Common Equity (ROCE) |
0.00% |
25.87% |
6.55% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
12.94% |
5.78% |
Net Operating Profit after Tax (NOPAT) |
545 |
524 |
160 |
NOPAT Margin |
20.15% |
19.57% |
4.95% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.01% |
4.43% |
Cost of Revenue to Revenue |
4.85% |
3.96% |
4.76% |
SG&A Expenses to Revenue |
33.19% |
28.44% |
30.41% |
R&D to Revenue |
36.81% |
42.29% |
61.21% |
Operating Expenses to Revenue |
71.74% |
71.00% |
91.80% |
Earnings before Interest and Taxes (EBIT) |
643 |
674 |
122 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
828 |
844 |
284 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
1.20 |
24.66 |
Price to Tangible Book Value (P/TBV) |
0.00 |
2.12 |
37.11 |
Price to Revenue (P/Rev) |
1.80 |
1.82 |
40.38 |
Price to Earnings (P/E) |
8.87 |
9.29 |
426.64 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
11.27% |
10.76% |
0.23% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.74 |
76.86 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.72 |
39.25 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.29 |
446.79 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.87 |
1,040.06 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.69 |
792.49 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
2.62 |
116.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
0.00 |
-0.73 |
-0.70 |
Leverage Ratio |
0.00 |
1.69 |
1.58 |
Compound Leverage Factor |
0.00 |
1.69 |
2.75 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
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 |
0.00% |
100.00% |
100.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
0.00 |
2.63 |
31.11 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
2.60 |
2.79 |
Quick Ratio |
0.00 |
2.36 |
2.46 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-589 |
-378 |
Operating Cash Flow to CapEx |
1,347.06% |
1,154.69% |
1,184.78% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
0.39 |
0.44 |
Accounts Receivable Turnover |
0.00 |
2.68 |
3.63 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
14.48 |
16.17 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
136.11 |
100.48 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
136.11 |
100.48 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
1,113 |
1,651 |
Invested Capital Turnover |
0.00 |
4.81 |
2.34 |
Increase / (Decrease) in Invested Capital |
0.00 |
1,113 |
538 |
Enterprise Value (EV) |
0.00 |
1,933 |
126,888 |
Market Capitalization |
4,871 |
4,871 |
130,552 |
Book Value per Share |
$0.00 |
$3.95 |
$5.15 |
Tangible Book Value per Share |
$0.00 |
$2.24 |
$3.42 |
Total Capital |
0.00 |
4,051 |
5,295 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
0.00 |
-2,938 |
-3,664 |
Capital Expenditures (CapEx) |
34 |
64 |
92 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-41 |
-231 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
2,174 |
2,692 |
Net Working Capital (NWC) |
0.00 |
2,174 |
2,692 |
Net Nonoperating Expense (NNE) |
-4.35 |
0.20 |
-146 |
Net Nonoperating Obligations (NNO) |
0.00 |
-2,938 |
-3,644 |
Total Depreciation and Amortization (D&A) |
185 |
170 |
162 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1.53% |
-7.15% |
Debt-free Net Working Capital to Revenue |
0.00% |
81.15% |
83.27% |
Net Working Capital to Revenue |
0.00% |
81.15% |
83.27% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.30 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.03B |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.04B |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.04B |
Normalized Net Operating Profit after Tax (NOPAT) |
585 |
530 |
82 |
Normalized NOPAT Margin |
21.65% |
19.77% |
2.53% |
Pre Tax Income Margin |
29.08% |
25.05% |
6.56% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
7.83% |
0.00% |
0.00% |
Augmented Payout Ratio |
7.83% |
0.00% |
0.00% |