Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
409.47% |
57.20% |
61.93% |
89.64% |
64.82% |
4.38% |
-0.07% |
15.85% |
EBITDA Growth |
|
0.00% |
114.83% |
-68.67% |
-687.54% |
-489.86% |
-258.49% |
-18.70% |
53.11% |
131.57% |
EBIT Growth |
|
0.00% |
76.81% |
-189.24% |
-124.63% |
-130.31% |
-127.29% |
-22.00% |
40.03% |
69.26% |
NOPAT Growth |
|
0.00% |
73.18% |
-208.32% |
-102.32% |
-125.04% |
-108.83% |
-20.11% |
41.14% |
74.19% |
Net Income Growth |
|
0.00% |
78.43% |
-191.68% |
-127.58% |
-150.97% |
-127.46% |
-1.88% |
37.74% |
72.43% |
EPS Growth |
|
0.00% |
-179.03% |
67.69% |
-51.14% |
-118.30% |
-105.17% |
84.59% |
40.30% |
73.08% |
Operating Cash Flow Growth |
|
0.00% |
349.86% |
50.55% |
-73.97% |
314.68% |
-458.60% |
-36.53% |
106.62% |
2,094.32% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-459.75% |
-38.60% |
-79.74% |
-139.86% |
81.66% |
290.01% |
-110.90% |
Invested Capital Growth |
|
0.00% |
0.00% |
769.36% |
103.82% |
78.26% |
116.80% |
-26.44% |
-76.73% |
-18.18% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-47.68% |
22.04% |
20.72% |
17.56% |
23.67% |
20.86% |
17.58% |
24.16% |
32.70% |
EBITDA Margin |
|
-144.87% |
4.22% |
0.84% |
-3.05% |
-9.49% |
-20.63% |
-23.46% |
-11.01% |
3.00% |
Operating Margin |
|
-170.97% |
-9.00% |
-17.66% |
-22.06% |
-26.18% |
-33.17% |
-38.17% |
-22.48% |
-5.01% |
EBIT Margin |
|
-175.74% |
-8.00% |
-14.72% |
-20.42% |
-24.80% |
-34.20% |
-39.97% |
-23.98% |
-6.36% |
Profit (Net Income) Margin |
|
-174.18% |
-7.38% |
-13.68% |
-19.23% |
-25.45% |
-35.13% |
-34.28% |
-21.36% |
-5.08% |
Tax Burden Percent |
|
100.35% |
105.08% |
104.82% |
102.83% |
101.78% |
101.42% |
101.41% |
101.66% |
97.39% |
Interest Burden Percent |
|
98.77% |
87.74% |
88.69% |
91.60% |
100.85% |
101.28% |
84.59% |
87.60% |
82.01% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-166.74% |
-53.03% |
-39.38% |
-47.47% |
-48.85% |
-49.40% |
-55.66% |
-41.87% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-163.90% |
-51.57% |
-34.03% |
-17.18% |
-6.56% |
-27.39% |
-41.06% |
-38.40% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
149.03% |
40.99% |
21.91% |
6.51% |
2.44% |
10.64% |
23.68% |
32.43% |
Return on Equity (ROE) |
|
0.00% |
-17.71% |
-12.05% |
-17.47% |
-40.96% |
-46.41% |
-38.76% |
-31.98% |
-9.43% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-366.74% |
-211.77% |
-107.72% |
-103.72% |
-122.59% |
-18.93% |
68.84% |
-21.87% |
Operating Return on Assets (OROA) |
|
0.00% |
-5.74% |
-8.59% |
-10.58% |
-15.52% |
-17.57% |
-17.83% |
-14.18% |
-5.11% |
Return on Assets (ROA) |
|
0.00% |
-5.29% |
-7.99% |
-9.97% |
-15.93% |
-18.05% |
-15.30% |
-12.63% |
-4.08% |
Return on Common Equity (ROCE) |
|
0.00% |
16.55% |
-6.30% |
-16.50% |
-38.97% |
-46.11% |
-38.74% |
-31.97% |
-9.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.47% |
-8.13% |
-18.48% |
-40.18% |
-31.37% |
-49.27% |
-33.43% |
-9.67% |
Net Operating Profit after Tax (NOPAT) |
|
-90 |
-24 |
-74 |
-150 |
-338 |
-706 |
-848 |
-499 |
-129 |
NOPAT Margin |
|
-119.68% |
-6.30% |
-12.36% |
-15.44% |
-18.32% |
-23.22% |
-26.72% |
-15.74% |
-3.51% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-2.84% |
-1.47% |
-5.35% |
-30.29% |
-42.29% |
-22.01% |
-14.60% |
-3.46% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-19.15% |
-16.22% |
-4.97% |
Cost of Revenue to Revenue |
|
147.68% |
77.03% |
79.28% |
82.44% |
76.33% |
79.14% |
82.42% |
75.84% |
67.30% |
SG&A Expenses to Revenue |
|
86.25% |
10.47% |
11.17% |
8.74% |
8.13% |
9.48% |
11.51% |
9.42% |
7.57% |
R&D to Revenue |
|
17.43% |
11.24% |
13.02% |
13.20% |
12.61% |
14.65% |
21.76% |
19.83% |
13.73% |
Operating Expenses to Revenue |
|
123.30% |
31.05% |
38.37% |
39.62% |
49.85% |
54.03% |
55.74% |
46.64% |
37.71% |
Earnings before Interest and Taxes (EBIT) |
|
-132 |
-31 |
-88 |
-199 |
-458 |
-1,040 |
-1,269 |
-761 |
-234 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-109 |
16 |
5.05 |
-30 |
-175 |
-628 |
-745 |
-349 |
110 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.61 |
11.46 |
48.12 |
9.59 |
8.38 |
4.74 |
7.72 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.92 |
18.44 |
92.65 |
13.40 |
15.59 |
8.48 |
13.32 |
Price to Revenue (P/Rev) |
|
6.44 |
1.26 |
1.02 |
11.93 |
30.48 |
10.74 |
5.83 |
3.03 |
4.06 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
28.02 |
0.00 |
21.70 |
61.36 |
15.79 |
12.20 |
23.38 |
47.90 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.12 |
0.00 |
11.41 |
30.34 |
10.27 |
5.59 |
2.49 |
3.61 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
50.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
120.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
11.36 |
0.00 |
397.67 |
483.45 |
0.00 |
0.00 |
210.79 |
16.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.82 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.45 |
1.08 |
0.88 |
1.00 |
0.52 |
0.34 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.45 |
1.07 |
0.82 |
0.57 |
0.00 |
0.23 |
Financial Leverage |
|
0.00 |
-0.91 |
-0.79 |
-0.64 |
-0.38 |
-0.37 |
-0.39 |
-0.58 |
-0.84 |
Leverage Ratio |
|
0.00 |
1.67 |
1.51 |
1.75 |
2.57 |
2.57 |
2.53 |
2.53 |
2.31 |
Compound Leverage Factor |
|
0.00 |
1.47 |
1.34 |
1.60 |
2.59 |
2.60 |
2.14 |
2.22 |
1.89 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
30.90% |
52.03% |
46.69% |
50.11% |
34.11% |
25.53% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.62% |
3.02% |
21.68% |
34.11% |
8.30% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
30.90% |
51.41% |
43.66% |
28.43% |
0.00% |
17.23% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
193.45% |
3.34% |
5.28% |
1.12% |
0.03% |
0.01% |
0.06% |
-0.02% |
Common Equity to Total Capital |
|
0.00% |
-93.45% |
96.66% |
63.82% |
46.85% |
53.28% |
49.89% |
65.83% |
74.49% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-16.52 |
-7.42 |
-4.75 |
-2.98 |
-3.01 |
6.01 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
19.64 |
1.61 |
2.27 |
1.00 |
4.84 |
-15.01 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-16.52 |
-7.33 |
-4.45 |
-1.69 |
0.00 |
4.06 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.26 |
-3.84 |
-4.23 |
-2.62 |
-2.10 |
-5.14 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
3.88 |
0.83 |
2.02 |
0.88 |
3.39 |
12.84 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.26 |
-3.79 |
-3.95 |
-1.48 |
0.00 |
-3.47 |
Altman Z-Score |
|
0.00 |
1.24 |
0.96 |
6.39 |
13.73 |
4.25 |
2.21 |
1.23 |
3.16 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
193.45% |
47.69% |
5.55% |
4.88% |
0.65% |
0.04% |
0.05% |
0.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.54 |
1.99 |
2.42 |
2.13 |
3.02 |
1.43 |
1.03 |
1.34 |
Quick Ratio |
|
0.00 |
1.20 |
1.46 |
1.68 |
1.25 |
2.15 |
1.04 |
0.92 |
0.96 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-53 |
-297 |
-411 |
-739 |
-1,772 |
-325 |
618 |
-67 |
Operating Cash Flow to CapEx |
|
-471.44% |
320.59% |
251.15% |
65.72% |
125.07% |
-274.18% |
-514.37% |
146.58% |
1,292.50% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-61.51 |
-44.26 |
-72.64 |
0.00 |
0.00 |
-3.84 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
4.18 |
6.94 |
-17.03 |
0.00 |
0.00 |
47.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.18 |
1.39 |
-23.24 |
0.00 |
0.00 |
43.42 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.72 |
0.58 |
0.52 |
0.63 |
0.51 |
0.45 |
0.59 |
0.80 |
Accounts Receivable Turnover |
|
0.00 |
5.90 |
10.73 |
10.68 |
11.45 |
8.40 |
6.61 |
9.83 |
18.86 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
13.36 |
13.96 |
14.79 |
19.30 |
18.49 |
16.29 |
22.78 |
40.53 |
Accounts Payable Turnover |
|
0.00 |
3.19 |
3.29 |
3.41 |
3.78 |
4.04 |
3.90 |
3.90 |
3.90 |
Days Sales Outstanding (DSO) |
|
0.00 |
61.91 |
34.03 |
34.17 |
31.88 |
43.48 |
55.24 |
37.13 |
19.35 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
114.53 |
111.10 |
107.15 |
96.68 |
90.30 |
93.48 |
93.48 |
93.56 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-52.62 |
-77.07 |
-72.98 |
-64.80 |
-46.82 |
-38.24 |
-56.35 |
-74.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
29 |
251 |
512 |
913 |
1,979 |
1,455 |
339 |
277 |
Invested Capital Turnover |
|
0.00 |
26.46 |
4.29 |
2.55 |
2.59 |
2.10 |
1.85 |
3.54 |
11.94 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
29 |
222 |
261 |
401 |
1,066 |
-523 |
-1,117 |
-62 |
Enterprise Value (EV) |
|
0.00 |
810 |
-148 |
11,108 |
55,999 |
31,237 |
17,759 |
7,916 |
13,273 |
Market Capitalization |
|
483 |
483 |
613 |
11,607 |
56,252 |
32,658 |
18,507 |
9,604 |
14,928 |
Book Value per Share |
|
$0.00 |
($4.26) |
$1.45 |
$1.62 |
$1.78 |
$4.84 |
$2.83 |
$2.57 |
$2.34 |
Tangible Book Value per Share |
|
$0.00 |
($5.30) |
$0.96 |
$1.01 |
$0.93 |
$3.46 |
$1.52 |
$1.43 |
$1.36 |
Total Capital |
|
0.00 |
318 |
1,047 |
1,587 |
2,495 |
6,392 |
4,428 |
3,079 |
2,595 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
490 |
1,298 |
2,984 |
2,219 |
1,050 |
663 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
490 |
1,283 |
2,791 |
1,259 |
0.09 |
447 |
Net Debt |
|
0.00 |
-290 |
-795 |
-583 |
-281 |
-1,423 |
-748 |
-1,690 |
-1,655 |
Capital Expenditures (CapEx) |
|
6.05 |
22 |
43 |
43 |
93 |
151 |
110 |
26 |
64 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-76 |
-180 |
-25 |
63 |
475 |
-120 |
-987 |
-882 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
116 |
473 |
869 |
1,299 |
4,018 |
2,027 |
1,138 |
899 |
Net Working Capital (NWC) |
|
0.00 |
116 |
473 |
869 |
1,284 |
3,825 |
1,067 |
88 |
684 |
Net Nonoperating Expense (NNE) |
|
41 |
4.11 |
7.97 |
37 |
132 |
362 |
240 |
178 |
58 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-290 |
-795 |
-584 |
-284 |
-1,429 |
-754 |
-1,690 |
-1,655 |
Total Depreciation and Amortization (D&A) |
|
23 |
47 |
94 |
169 |
283 |
413 |
524 |
412 |
344 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-19.92% |
-29.89% |
-2.54% |
3.44% |
15.60% |
-3.79% |
-31.12% |
-24.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
30.31% |
78.74% |
89.28% |
70.41% |
132.11% |
63.84% |
35.86% |
24.47% |
Net Working Capital to Revenue |
|
0.00% |
30.31% |
78.74% |
89.28% |
69.57% |
125.75% |
33.61% |
2.77% |
18.61% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.06) |
($3.99) |
($8.71) |
($17.87) |
($18.99) |
($11.67) |
($0.44) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
33.92M |
323.16M |
1.04B |
1.14B |
1.18B |
1.24B |
1.25B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.06) |
($3.99) |
($8.71) |
($17.87) |
($18.99) |
($11.67) |
($0.44) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
33.92M |
323.16M |
1.04B |
1.14B |
1.18B |
1.24B |
1.25B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
623.38M |
656.23M |
703.84M |
781.21M |
789.16M |
824.31M |
833.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-90 |
-24 |
-74 |
-150 |
-338 |
-706 |
-848 |
-499 |
-129 |
Normalized NOPAT Margin |
|
-119.68% |
-6.30% |
-12.36% |
-15.44% |
-18.32% |
-23.22% |
-26.72% |
-15.74% |
-3.51% |
Pre Tax Income Margin |
|
-173.58% |
-7.02% |
-13.06% |
-18.70% |
-25.01% |
-34.63% |
-33.81% |
-21.01% |
-5.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-29.73 |
-27.41 |
-42.64 |
0.00 |
0.00 |
-13.36 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-22.49 |
-20.26 |
-28.95 |
0.00 |
0.00 |
-7.36 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-36.10 |
-32.96 |
-48.84 |
0.00 |
0.00 |
-17.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-28.85 |
-25.80 |
-35.16 |
0.00 |
0.00 |
-11.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.16% |
-1.46% |
0.00% |
-9.31% |
-9.18% |
-1.54% |
-0.76% |
-0.15% |
0.00% |
Augmented Payout Ratio |
|
0.16% |
-28.18% |
0.00% |
-9.31% |
-9.18% |
-1.54% |
-5.39% |
-0.15% |
-8.62% |