Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
204.12% |
226.10% |
69.37% |
34.68% |
31.17% |
24.17% |
EBITDA Growth |
|
0.00% |
-224.38% |
51.99% |
5.43% |
-258.11% |
83.30% |
392.66% |
EBIT Growth |
|
0.00% |
-225.71% |
36.70% |
-4.39% |
-216.15% |
51.99% |
93.73% |
NOPAT Growth |
|
0.00% |
-193.33% |
29.22% |
-3.67% |
-148.67% |
48.49% |
92.97% |
Net Income Growth |
|
0.00% |
-226.96% |
30.88% |
-1.52% |
-192.31% |
58.70% |
120.71% |
EPS Growth |
|
0.00% |
-230.62% |
52.14% |
81.19% |
-164.75% |
61.41% |
120.42% |
Operating Cash Flow Growth |
|
0.00% |
-193.71% |
153.96% |
174.60% |
-46.97% |
355.86% |
27.44% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
89.01% |
-298.50% |
-809.21% |
111.78% |
44.46% |
Invested Capital Growth |
|
0.00% |
0.00% |
-50.84% |
26.83% |
996.15% |
-28.18% |
-29.46% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.24% |
8.54% |
5.95% |
5.61% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
36.07% |
-76.67% |
74.01% |
169.79% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
24.79% |
-57.55% |
41.42% |
87.99% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
25.04% |
-23.79% |
32.67% |
83.31% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
25.12% |
-55.28% |
46.24% |
165.73% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
68.76% |
-52.07% |
48.36% |
165.91% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
49.78% |
-28.18% |
38.15% |
1.57% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.87% |
288.48% |
102.86% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
641.67% |
6.98% |
-9.94% |
-20.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
21.65% |
40.90% |
52.60% |
52.17% |
45.50% |
46.86% |
48.31% |
EBITDA Margin |
|
-69.07% |
-73.67% |
-10.85% |
-6.06% |
-16.10% |
-2.05% |
4.83% |
Operating Margin |
|
-72.16% |
-69.60% |
-15.11% |
-9.25% |
-17.07% |
-6.71% |
-0.35% |
EBIT Margin |
|
-72.16% |
-77.29% |
-15.00% |
-9.25% |
-21.71% |
-7.94% |
-0.40% |
Profit (Net Income) Margin |
|
-70.10% |
-75.37% |
-15.97% |
-9.57% |
-20.78% |
-6.54% |
1.09% |
Tax Burden Percent |
|
100.00% |
100.15% |
100.66% |
101.08% |
97.78% |
105.81% |
75.00% |
Interest Burden Percent |
|
97.14% |
97.37% |
105.77% |
102.43% |
97.90% |
77.84% |
-362.79% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-206.81% |
-98.14% |
-136.09% |
-50.60% |
-16.55% |
-1.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-145.16% |
-92.21% |
-132.68% |
-36.64% |
-12.88% |
-4.25% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
93.95% |
82.46% |
126.09% |
26.67% |
8.23% |
3.23% |
Return on Equity (ROE) |
|
0.00% |
-112.86% |
-15.67% |
-9.99% |
-23.93% |
-8.32% |
1.60% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-406.81% |
-29.97% |
-159.74% |
-217.16% |
16.24% |
32.91% |
Operating Return on Assets (OROA) |
|
0.00% |
-39.49% |
-10.71% |
-6.87% |
-17.22% |
-6.65% |
-0.36% |
Return on Assets (ROA) |
|
0.00% |
-38.51% |
-11.40% |
-7.11% |
-16.48% |
-5.48% |
0.99% |
Return on Common Equity (ROCE) |
|
0.00% |
103.31% |
-9.64% |
-9.99% |
-23.90% |
-8.31% |
1.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
61.65% |
-9.81% |
-10.03% |
-20.25% |
-8.30% |
1.50% |
Net Operating Profit after Tax (NOPAT) |
|
-147 |
-431 |
-305 |
-316 |
-787 |
-405 |
-29 |
NOPAT Margin |
|
-50.52% |
-48.72% |
-10.58% |
-6.47% |
-11.95% |
-4.69% |
-0.27% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-61.65% |
-5.92% |
-3.41% |
-13.96% |
-3.68% |
2.61% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-11.65% |
-5.96% |
-0.37% |
Cost of Revenue to Revenue |
|
78.35% |
59.10% |
47.40% |
47.83% |
54.50% |
53.14% |
51.69% |
SG&A Expenses to Revenue |
|
26.80% |
27.68% |
19.27% |
16.31% |
17.42% |
14.30% |
13.54% |
R&D to Revenue |
|
17.53% |
12.09% |
11.12% |
8.80% |
12.59% |
11.62% |
10.89% |
Operating Expenses to Revenue |
|
93.81% |
110.51% |
67.71% |
61.42% |
62.57% |
53.56% |
48.67% |
Earnings before Interest and Taxes (EBIT) |
|
-210 |
-684 |
-433 |
-452 |
-1,429 |
-686 |
-43 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-201 |
-652 |
-313 |
-296 |
-1,060 |
-177 |
518 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.00 |
10.95 |
2.81 |
5.79 |
8.93 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.09 |
11.91 |
5.24 |
10.60 |
14.00 |
Price to Revenue (P/Rev) |
|
11.57 |
3.80 |
1.63 |
10.45 |
2.88 |
4.56 |
6.50 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
566.53 |
Dividend Yield |
|
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% |
0.18% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
11.67 |
1.05 |
179.52 |
5.28 |
16.91 |
43.85 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
5.50 |
0.07 |
9.55 |
2.29 |
4.01 |
5.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
122.25 |
Enterprise Value to EBIT (EV/EBIT) |
|
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 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.86 |
67.45 |
41.00 |
20.69 |
29.70 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
87.05 |
110.22 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-0.65 |
-0.89 |
-0.95 |
-0.73 |
-0.64 |
-0.76 |
Leverage Ratio |
|
0.00 |
1.47 |
1.37 |
1.41 |
1.45 |
1.52 |
1.62 |
Compound Leverage Factor |
|
0.00 |
1.43 |
1.45 |
1.44 |
1.42 |
1.18 |
-5.88 |
Debt to Total Capital |
|
0.00% |
0.00% |
7.19% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
7.19% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
191.54% |
0.00% |
0.00% |
0.21% |
0.10% |
0.09% |
Common Equity to Total Capital |
|
0.00% |
-91.54% |
92.81% |
100.00% |
99.79% |
99.90% |
99.91% |
Debt to EBITDA |
|
0.00 |
0.00 |
-1.16 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
14.36 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
-1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
14.73 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
2.38 |
2.36 |
14.87 |
3.67 |
6.03 |
8.83 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
191.54% |
38.49% |
0.00% |
0.12% |
0.15% |
0.10% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.61 |
3.94 |
2.59 |
1.86 |
1.64 |
1.66 |
Quick Ratio |
|
0.00 |
2.15 |
3.67 |
2.33 |
1.54 |
1.35 |
1.37 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-848 |
-93 |
-371 |
-3,377 |
398 |
575 |
Operating Cash Flow to CapEx |
|
-993.75% |
-507.61% |
158.49% |
291.98% |
106.07% |
516.36% |
646.06% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-2.91 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-159.00 |
0.00 |
7.88 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-175.00 |
0.00 |
2.91 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.51 |
0.71 |
0.74 |
0.79 |
0.84 |
0.91 |
Accounts Receivable Turnover |
|
0.00 |
15.26 |
16.54 |
15.28 |
17.58 |
18.51 |
16.95 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
26.15 |
27.36 |
19.40 |
22.57 |
24.61 |
20.64 |
Days Sales Outstanding (DSO) |
|
0.00 |
23.92 |
22.07 |
23.90 |
20.76 |
19.72 |
21.53 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
13.96 |
13.34 |
18.81 |
16.17 |
14.83 |
17.68 |
Cash Conversion Cycle (CCC) |
|
0.00 |
9.96 |
8.73 |
5.08 |
4.59 |
4.89 |
3.85 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
417 |
205 |
260 |
2,850 |
2,047 |
1,444 |
Invested Capital Turnover |
|
0.00 |
4.24 |
9.28 |
21.02 |
4.23 |
3.53 |
6.14 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
417 |
-212 |
55 |
2,590 |
-803 |
-603 |
Enterprise Value (EV) |
|
0.00 |
4,865 |
216 |
46,674 |
15,049 |
34,620 |
63,324 |
Market Capitalization |
|
3,366 |
3,366 |
4,711 |
51,081 |
18,953 |
39,379 |
69,683 |
Book Value per Share |
|
$0.00 |
($25.02) |
$75.33 |
$13.60 |
$17.40 |
$17.09 |
$18.78 |
Tangible Book Value per Share |
|
$0.00 |
($34.47) |
$69.08 |
$12.51 |
$9.32 |
$9.33 |
$11.98 |
Total Capital |
|
0.00 |
1,182 |
5,064 |
4,667 |
6,768 |
6,813 |
7,810 |
Total Debt |
|
0.00 |
0.00 |
364 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-765 |
-4,495 |
-4,407 |
-3,918 |
-4,766 |
-6,366 |
Capital Expenditures (CapEx) |
|
16 |
92 |
159 |
237 |
346 |
324 |
330 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-149 |
-380 |
-952 |
-1,345 |
-1,996 |
-2,583 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
616 |
4,479 |
2,805 |
2,176 |
2,187 |
2,948 |
Net Working Capital (NWC) |
|
0.00 |
616 |
4,115 |
2,805 |
2,176 |
2,187 |
2,948 |
Net Nonoperating Expense (NNE) |
|
57 |
236 |
156 |
152 |
581 |
160 |
-146 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-765 |
-4,495 |
-4,407 |
-3,918 |
-4,766 |
-6,366 |
Total Depreciation and Amortization (D&A) |
|
9.00 |
32 |
120 |
156 |
369 |
509 |
561 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-16.84% |
-13.17% |
-19.48% |
-20.43% |
-23.12% |
-24.09% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
69.60% |
155.20% |
57.39% |
33.05% |
25.33% |
27.49% |
Net Working Capital to Revenue |
|
0.00% |
69.60% |
142.58% |
57.39% |
33.05% |
25.33% |
27.49% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($7.39) |
($1.39) |
($3.68) |
($1.42) |
$0.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
321.46M |
336.85M |
371.41M |
392.95M |
411.55M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($7.39) |
($1.39) |
($3.68) |
($1.42) |
$0.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
321.46M |
336.85M |
371.41M |
392.95M |
430.24M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($7.39) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
62.39M |
348.41M |
392.08M |
404.00M |
420.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-147 |
-431 |
-305 |
-316 |
-722 |
-404 |
-29 |
Normalized NOPAT Margin |
|
-50.52% |
-48.72% |
-10.58% |
-6.47% |
-10.97% |
-4.68% |
-0.27% |
Pre Tax Income Margin |
|
-70.10% |
-75.25% |
-15.87% |
-9.47% |
-21.25% |
-6.18% |
1.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-210.00 |
0.00 |
-13.53 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-147.00 |
0.00 |
-9.54 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-226.00 |
0.00 |
-18.50 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-163.00 |
0.00 |
-14.51 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-29.41% |
-0.45% |
-1.30% |
-2.14% |
-29.24% |
-132.74% |
191.45% |