Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
44.83% |
48.61% |
34.22% |
19.77% |
20.79% |
EBITDA Growth |
|
0.00% |
-90.97% |
-362.57% |
-25.26% |
46.30% |
43.03% |
EBIT Growth |
|
0.00% |
-93.81% |
-240.62% |
-21.66% |
43.94% |
26.61% |
NOPAT Growth |
|
0.00% |
-89.12% |
-264.95% |
-13.96% |
27.08% |
18.55% |
Net Income Growth |
|
0.00% |
-84.08% |
-235.10% |
-20.91% |
40.79% |
30.61% |
EPS Growth |
|
0.00% |
-156.15% |
-3.33% |
96.23% |
42.68% |
31.91% |
Operating Cash Flow Growth |
|
0.00% |
498.46% |
-64.77% |
-122.03% |
3,512.99% |
86.41% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-20,367.11% |
-56.95% |
35.10% |
-181.87% |
Invested Capital Growth |
|
0.00% |
0.00% |
-115.04% |
-11.89% |
-20.59% |
158.82% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.89% |
4.73% |
5.02% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.04% |
19.63% |
19.99% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.59% |
16.98% |
9.32% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.85% |
10.78% |
10.49% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.66% |
16.62% |
6.09% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-108.06% |
18.97% |
5.88% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-42.98% |
47.92% |
37.93% |
6.99% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.31% |
4.90% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.53% |
-8.59% |
-15.22% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
78.85% |
78.97% |
78.97% |
80.77% |
82.67% |
84.27% |
EBITDA Margin |
|
-10.09% |
-13.30% |
-41.39% |
-38.63% |
-17.32% |
-8.17% |
Operating Margin |
|
-17.21% |
-22.48% |
-55.19% |
-46.86% |
-28.53% |
-19.24% |
EBIT Margin |
|
-15.95% |
-21.34% |
-48.91% |
-44.34% |
-20.75% |
-12.61% |
Profit (Net Income) Margin |
|
-18.06% |
-22.95% |
-51.75% |
-46.61% |
-23.04% |
-13.24% |
Tax Burden Percent |
|
113.22% |
107.54% |
105.79% |
105.14% |
111.04% |
104.99% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-28.88% |
-26.73% |
-20.27% |
-12.94% |
-8.63% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-413.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-14.50% |
-19.62% |
-15.42% |
-8.73% |
-5.92% |
Return on Assets (ROA) |
|
0.00% |
-15.59% |
-20.75% |
-16.22% |
-9.69% |
-6.22% |
Return on Common Equity (ROCE) |
|
0.00% |
392.70% |
27.15% |
-20.27% |
-12.94% |
-8.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
2.12% |
-15.51% |
-22.07% |
-12.82% |
-8.38% |
Net Operating Profit after Tax (NOPAT) |
|
-21 |
-39 |
-143 |
-163 |
-119 |
-97 |
NOPAT Margin |
|
-12.05% |
-15.73% |
-38.64% |
-32.80% |
-19.97% |
-13.47% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-15.13% |
-6.23% |
-5.57% |
-1.57% |
0.15% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-15.53% |
-11.11% |
-8.53% |
Cost of Revenue to Revenue |
|
44.40% |
21.03% |
21.03% |
19.23% |
17.33% |
15.73% |
SG&A Expenses to Revenue |
|
9.23% |
20.34% |
31.54% |
31.50% |
28.12% |
25.07% |
R&D to Revenue |
|
22.37% |
27.72% |
32.45% |
27.22% |
23.10% |
22.85% |
Operating Expenses to Revenue |
|
96.06% |
101.45% |
134.16% |
127.63% |
111.20% |
103.51% |
Earnings before Interest and Taxes (EBIT) |
|
-27 |
-53 |
-181 |
-221 |
-124 |
-91 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-17 |
-33 |
-154 |
-192 |
-103 |
-59 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
5.58 |
4.03 |
6.47 |
4.30 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
5.62 |
4.05 |
6.51 |
5.44 |
Price to Revenue (P/Rev) |
|
5.95 |
4.11 |
18.62 |
8.50 |
11.63 |
6.80 |
Price to Earnings (P/E) |
|
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% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.40 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
14.75 |
15.06 |
6.20 |
9.64 |
5.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
113.22 |
487.45 |
0.00 |
66.71 |
23.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
7,647.39 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
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 |
Financial Leverage |
|
0.00 |
-1.20 |
-1.09 |
-1.08 |
-1.10 |
-1.02 |
Leverage Ratio |
|
0.00 |
1.85 |
1.29 |
1.25 |
1.34 |
1.39 |
Compound Leverage Factor |
|
0.00 |
1.85 |
1.29 |
1.25 |
1.34 |
1.39 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
1,459.55% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-1,359.55% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
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 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
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 |
Altman Z-Score |
|
0.00 |
-5.91 |
14.67 |
4.89 |
8.30 |
3.85 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1,459.55% |
201.55% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.05 |
6.36 |
4.70 |
4.14 |
3.10 |
Quick Ratio |
|
0.00 |
1.79 |
6.16 |
4.48 |
3.93 |
2.93 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.48 |
-98 |
-153 |
-99 |
-280 |
Operating Cash Flow to CapEx |
|
-55.06% |
360.88% |
134.87% |
-20.85% |
1,047.12% |
1,116.92% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.68 |
0.40 |
0.35 |
0.42 |
0.47 |
Accounts Receivable Turnover |
|
0.00 |
7.29 |
8.63 |
8.15 |
7.12 |
6.55 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
12.01 |
17.56 |
21.83 |
25.44 |
29.62 |
Accounts Payable Turnover |
|
0.00 |
14.15 |
15.56 |
15.66 |
22.01 |
44.41 |
Days Sales Outstanding (DSO) |
|
0.00 |
50.10 |
42.31 |
44.79 |
51.30 |
55.75 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
25.80 |
23.46 |
23.30 |
16.58 |
8.22 |
Cash Conversion Cycle (CCC) |
|
0.00 |
24.31 |
18.85 |
21.49 |
34.71 |
47.53 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-40 |
-86 |
-96 |
-115 |
68 |
Invested Capital Turnover |
|
0.00 |
-12.56 |
-5.92 |
-5.50 |
-5.65 |
-30.33 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-40 |
-46 |
-10 |
-20 |
183 |
Enterprise Value (EV) |
|
0.00 |
3,683 |
5,586 |
3,088 |
5,749 |
3,827 |
Market Capitalization |
|
1,026 |
1,026 |
6,910 |
4,235 |
6,936 |
4,897 |
Book Value per Share |
|
$0.00 |
($35.05) |
$4.71 |
$3.65 |
$3.63 |
$3.76 |
Tangible Book Value per Share |
|
$0.00 |
($35.21) |
$4.67 |
$3.63 |
$3.61 |
$2.97 |
Total Capital |
|
0.00 |
198 |
1,238 |
1,052 |
1,072 |
1,138 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-238 |
-1,324 |
-1,147 |
-1,188 |
-1,070 |
Capital Expenditures (CapEx) |
|
15 |
9.01 |
8.50 |
12 |
8.23 |
14 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-78 |
-126 |
-142 |
-159 |
-212 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
160 |
1,198 |
1,005 |
1,028 |
858 |
Net Working Capital (NWC) |
|
0.00 |
160 |
1,198 |
1,005 |
1,028 |
858 |
Net Nonoperating Expense (NNE) |
|
10 |
18 |
49 |
69 |
18 |
-1.66 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-238 |
-1,324 |
-1,147 |
-1,188 |
-1,070 |
Total Depreciation and Amortization (D&A) |
|
10 |
20 |
28 |
28 |
20 |
32 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-31.22% |
-33.83% |
-28.55% |
-26.71% |
-29.48% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
64.15% |
322.90% |
201.87% |
172.41% |
119.06% |
Net Working Capital to Revenue |
|
0.00% |
64.15% |
322.90% |
201.87% |
172.41% |
119.06% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($21.73) |
($0.82) |
($0.47) |
($0.32) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
130.65M |
284.59M |
293.09M |
300.84M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($21.73) |
($0.82) |
($0.47) |
($0.32) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
130.65M |
284.59M |
293.09M |
300.84M |
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 |
282.65M |
290.23M |
297.94M |
301.53M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-39 |
-143 |
-163 |
-119 |
-90 |
Normalized NOPAT Margin |
|
-12.05% |
-15.73% |
-38.64% |
-32.80% |
-19.97% |
-12.53% |
Pre Tax Income Margin |
|
-15.95% |
-21.34% |
-48.91% |
-44.34% |
-20.75% |
-12.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
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% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-3.56% |
-0.05% |
0.00% |
-14.36% |