Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
24.30% |
33.60% |
27.35% |
20.35% |
15.29% |
EBITDA Growth |
|
0.00% |
22.94% |
-183.37% |
65.19% |
67.74% |
298.82% |
EBIT Growth |
|
0.00% |
11.64% |
-123.78% |
52.73% |
38.77% |
95.19% |
NOPAT Growth |
|
0.00% |
2.58% |
-44.84% |
19.64% |
38.77% |
93.82% |
Net Income Growth |
|
0.00% |
-8.23% |
-97.19% |
49.27% |
53.27% |
117.21% |
EPS Growth |
|
0.00% |
-31.50% |
20.96% |
80.68% |
54.90% |
117.39% |
Operating Cash Flow Growth |
|
0.00% |
28.58% |
-55.61% |
58.20% |
129.45% |
751.19% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
689.80% |
-101.42% |
2,037.63% |
-234.51% |
Invested Capital Growth |
|
0.00% |
0.00% |
-960.92% |
-5.37% |
-30.90% |
27.49% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.80% |
4.93% |
2.66% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
41.09% |
33.09% |
122.87% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
29.77% |
12.70% |
88.35% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
29.77% |
12.70% |
-105.57% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
31.73% |
30.28% |
915.32% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-27.50% |
30.30% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-27.48% |
49.84% |
185.99% |
14.32% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.47% |
-794.77% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-64.42% |
-41.21% |
-12.67% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
62.74% |
68.14% |
72.26% |
EBITDA Margin |
|
-46.77% |
-29.00% |
-61.50% |
-16.81% |
-4.51% |
7.77% |
Operating Margin |
|
-51.51% |
-40.38% |
-43.77% |
-27.62% |
-14.05% |
-0.59% |
EBIT Margin |
|
-62.50% |
-44.43% |
-74.42% |
-27.62% |
-14.05% |
-0.59% |
Profit (Net Income) Margin |
|
-62.54% |
-54.45% |
-80.37% |
-32.02% |
-12.43% |
1.86% |
Tax Burden Percent |
|
100.06% |
100.23% |
97.72% |
100.32% |
102.59% |
89.84% |
Interest Burden Percent |
|
100.00% |
122.28% |
110.52% |
115.55% |
86.22% |
-351.94% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.16% |
Return on Invested Capital (ROIC) |
|
0.00% |
-101.03% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-56.25% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
38.05% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-62.98% |
-38.23% |
-14.67% |
-7.20% |
1.23% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-301.03% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-11.37% |
-12.35% |
-3.90% |
-2.28% |
-0.11% |
Return on Assets (ROA) |
|
0.00% |
-13.94% |
-13.34% |
-4.52% |
-2.02% |
0.36% |
Return on Common Equity (ROCE) |
|
0.00% |
100.12% |
-7.76% |
-14.67% |
-7.20% |
1.23% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.81% |
-27.61% |
-15.41% |
-7.21% |
1.21% |
Net Operating Profit after Tax (NOPAT) |
|
-54 |
-53 |
-76 |
-61 |
-37 |
-2.31 |
NOPAT Margin |
|
-36.06% |
-28.26% |
-30.64% |
-19.33% |
-9.84% |
-0.53% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-44.78% |
-13.46% |
-2.49% |
-0.57% |
0.60% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-7.63% |
-4.71% |
-0.31% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
37.26% |
31.86% |
27.74% |
SG&A Expenses to Revenue |
|
34.83% |
30.33% |
38.57% |
28.89% |
26.77% |
22.67% |
R&D to Revenue |
|
22.46% |
23.93% |
26.23% |
26.52% |
25.62% |
23.04% |
Operating Expenses to Revenue |
|
103.96% |
140.38% |
143.77% |
90.36% |
82.19% |
72.84% |
Earnings before Interest and Taxes (EBIT) |
|
-93 |
-83 |
-185 |
-87 |
-54 |
-2.58 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-70 |
-54 |
-153 |
-53 |
-17 |
34 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.09 |
3.00 |
3.83 |
3.17 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
6.47 |
5.03 |
6.20 |
4.89 |
Price to Revenue (P/Rev) |
|
4.41 |
3.55 |
11.90 |
6.24 |
6.61 |
4.85 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
261.17 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.38% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
12.26 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.86 |
5.38 |
1.18 |
1.64 |
1.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
74.00 |
7.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.45 |
0.00 |
2.46 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.54 |
0.26 |
0.22 |
0.21 |
0.11 |
Long-Term Debt to Equity |
|
0.00 |
0.53 |
0.25 |
0.21 |
0.20 |
0.10 |
Financial Leverage |
|
0.00 |
-0.68 |
-1.76 |
-2.33 |
-2.66 |
-2.60 |
Leverage Ratio |
|
0.00 |
2.26 |
2.87 |
3.24 |
3.57 |
3.44 |
Compound Leverage Factor |
|
0.00 |
2.76 |
3.17 |
3.75 |
3.08 |
-12.12 |
Debt to Total Capital |
|
0.00% |
34.93% |
20.51% |
18.00% |
17.44% |
9.69% |
Short-Term Debt to Total Capital |
|
0.00% |
0.20% |
0.60% |
0.80% |
0.81% |
0.65% |
Long-Term Debt to Total Capital |
|
0.00% |
34.73% |
19.90% |
17.20% |
16.63% |
9.05% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
168.51% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-103.44% |
79.49% |
82.00% |
82.56% |
90.31% |
Debt to EBITDA |
|
0.00 |
-3.20 |
-1.22 |
-2.71 |
-8.08 |
2.11 |
Net Debt to EBITDA |
|
0.00 |
4.03 |
10.60 |
30.11 |
110.25 |
-45.95 |
Long-Term Debt to EBITDA |
|
0.00 |
-3.18 |
-1.19 |
-2.59 |
-7.71 |
1.97 |
Debt to NOPAT |
|
0.00 |
-3.28 |
-2.45 |
-2.36 |
-3.70 |
-31.16 |
Net Debt to NOPAT |
|
0.00 |
4.14 |
21.27 |
26.18 |
50.51 |
677.32 |
Long-Term Debt to NOPAT |
|
0.00 |
-3.27 |
-2.38 |
-2.25 |
-3.53 |
-29.09 |
Altman Z-Score |
|
0.00 |
-0.07 |
0.73 |
0.38 |
0.54 |
0.65 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
258.97% |
79.71% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.03 |
1.39 |
1.30 |
1.25 |
1.29 |
Quick Ratio |
|
0.00 |
1.30 |
0.45 |
0.36 |
0.30 |
0.33 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-157 |
923 |
-13 |
254 |
-342 |
Operating Cash Flow to CapEx |
|
-3,178.55% |
-6,508.70% |
-4,940.07% |
-732.92% |
374.93% |
3,486.86% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-7.80 |
45.93 |
-0.63 |
18.80 |
-30.17 |
Operating Cash Flow to Interest Expense |
|
-3.58 |
-2.20 |
-3.41 |
-1.38 |
0.63 |
6.35 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-3.69 |
-2.23 |
-3.48 |
-1.57 |
0.46 |
6.17 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.26 |
0.17 |
0.14 |
0.16 |
0.19 |
Accounts Receivable Turnover |
|
0.00 |
7.51 |
8.92 |
8.96 |
8.82 |
8.93 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
2.14 |
2.57 |
3.01 |
3.72 |
4.42 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
7.70 |
8.03 |
7.55 |
Days Sales Outstanding (DSO) |
|
0.00 |
48.60 |
40.94 |
40.75 |
41.40 |
40.90 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
47.37 |
45.48 |
48.36 |
Cash Conversion Cycle (CCC) |
|
0.00 |
48.60 |
40.94 |
-6.63 |
-4.08 |
-7.47 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
104 |
-896 |
-944 |
-1,235 |
-896 |
Invested Capital Turnover |
|
0.00 |
3.57 |
-0.63 |
-0.34 |
-0.35 |
-0.41 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
104 |
-1,000 |
-48 |
-292 |
339 |
Enterprise Value (EV) |
|
0.00 |
1,275 |
1,336 |
374 |
625 |
560 |
Market Capitalization |
|
660 |
660 |
2,955 |
1,975 |
2,517 |
2,127 |
Book Value per Share |
|
$0.00 |
($10.28) |
$3.69 |
$3.31 |
$3.23 |
$3.27 |
Tangible Book Value per Share |
|
$0.00 |
($13.86) |
$2.33 |
$1.98 |
$2.00 |
$2.11 |
Total Capital |
|
0.00 |
494 |
910 |
802 |
795 |
744 |
Total Debt |
|
0.00 |
173 |
187 |
144 |
139 |
72 |
Total Long-Term Debt |
|
0.00 |
172 |
181 |
138 |
132 |
67 |
Net Debt |
|
0.00 |
-217 |
-1,619 |
-1,601 |
-1,892 |
-1,568 |
Capital Expenditures (CapEx) |
|
1.94 |
0.68 |
1.39 |
3.92 |
2.25 |
2.06 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-170 |
-1,274 |
-1,322 |
-1,598 |
-1,247 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
220 |
531 |
423 |
432 |
393 |
Net Working Capital (NWC) |
|
0.00 |
219 |
526 |
416 |
426 |
388 |
Net Nonoperating Expense (NNE) |
|
40 |
49 |
124 |
40 |
9.87 |
-10 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-217 |
-1,619 |
-1,601 |
-1,892 |
-1,568 |
Total Depreciation and Amortization (D&A) |
|
24 |
29 |
32 |
34 |
36 |
37 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-91.34% |
-512.90% |
-418.05% |
-419.72% |
-284.07% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
118.46% |
213.79% |
133.68% |
113.56% |
89.48% |
Net Working Capital to Revenue |
|
0.00% |
117.93% |
211.58% |
131.65% |
111.87% |
88.38% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.64) |
($0.51) |
($0.23) |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
196.84M |
198.05M |
201.89M |
206.10M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.64) |
($0.51) |
($0.23) |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
196.84M |
198.05M |
201.89M |
209.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.64) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
85.06M |
199.47M |
204.32M |
204.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-48 |
-52 |
-75 |
-61 |
-37 |
-2.06 |
Normalized NOPAT Margin |
|
-32.37% |
-27.92% |
-30.24% |
-19.33% |
-9.84% |
-0.47% |
Pre Tax Income Margin |
|
-62.50% |
-54.33% |
-82.25% |
-31.92% |
-12.12% |
2.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-5.42 |
-4.11 |
-9.19 |
-4.21 |
-3.96 |
-0.23 |
NOPAT to Interest Expense |
|
-3.13 |
-2.62 |
-3.79 |
-2.95 |
-2.77 |
-0.20 |
EBIT Less CapEx to Interest Expense |
|
-5.53 |
-4.15 |
-9.26 |
-4.40 |
-4.12 |
-0.41 |
NOPAT Less CapEx to Interest Expense |
|
-3.24 |
-2.65 |
-3.85 |
-3.14 |
-2.94 |
-0.39 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-1.33% |
-148.24% |
0.00% |
0.00% |
0.00% |
615.19% |