Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
24.71% |
47.15% |
41.11% |
23.61% |
16.75% |
28.79% |
EBITDA Growth |
|
0.00% |
-0.53% |
-103.81% |
59.20% |
23.91% |
138.42% |
134.98% |
EBIT Growth |
|
0.00% |
-0.23% |
-101.89% |
58.41% |
21.61% |
127.41% |
179.74% |
NOPAT Growth |
|
0.00% |
7.54% |
-103.61% |
64.98% |
60.78% |
197.47% |
169.95% |
Net Income Growth |
|
0.00% |
0.07% |
-101.22% |
55.39% |
28.69% |
158.58% |
115.26% |
EPS Growth |
|
0.00% |
12.82% |
-17.65% |
77.50% |
33.33% |
150.00% |
111.11% |
Operating Cash Flow Growth |
|
0.00% |
-323.50% |
-79.53% |
212.56% |
-32.98% |
218.31% |
62.02% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-808.79% |
74.41% |
-12.05% |
169.40% |
14.64% |
Invested Capital Growth |
|
0.00% |
0.00% |
83.30% |
48.84% |
523.77% |
-70.90% |
-3.80% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.74% |
4.14% |
4.69% |
8.28% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.30% |
29.39% |
34.66% |
-11.07% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.07% |
27.66% |
50.11% |
-11.86% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
19.19% |
20.32% |
231.60% |
-14.19% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.53% |
33.82% |
41.20% |
-4.09% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-50.00% |
35.71% |
28.57% |
-5.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-624.85% |
50.29% |
-6.15% |
45.41% |
16.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-25.10% |
807.63% |
5.22% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
11.42% |
108.22% |
-64.03% |
-74.51% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
72.22% |
67.36% |
67.74% |
77.99% |
78.56% |
80.62% |
80.25% |
EBITDA Margin |
|
-94.74% |
-76.36% |
-105.77% |
-30.58% |
-18.83% |
6.20% |
11.31% |
Operating Margin |
|
-104.71% |
-77.63% |
-107.41% |
-26.66% |
-8.46% |
5.39% |
10.83% |
EBIT Margin |
|
-97.07% |
-78.01% |
-107.04% |
-31.55% |
-20.01% |
4.70% |
10.20% |
Profit (Net Income) Margin |
|
-97.42% |
-78.06% |
-106.75% |
-33.75% |
-19.47% |
9.77% |
16.33% |
Tax Burden Percent |
|
101.59% |
102.18% |
98.93% |
106.53% |
102.79% |
91.68% |
95.65% |
Interest Burden Percent |
|
98.78% |
97.92% |
100.81% |
100.42% |
94.67% |
226.84% |
167.31% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.32% |
4.35% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-138.64% |
79.97% |
488.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-127.81% |
76.35% |
484.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
123.59% |
-72.96% |
-477.34% |
Return on Equity (ROE) |
|
0.00% |
-395.42% |
-139.76% |
-27.29% |
-15.04% |
7.01% |
10.81% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-176.56% |
189.81% |
492.03% |
Operating Return on Assets (OROA) |
|
0.00% |
-36.34% |
-54.59% |
-16.38% |
-11.37% |
2.62% |
5.38% |
Return on Assets (ROA) |
|
0.00% |
-36.36% |
-54.45% |
-17.53% |
-11.06% |
5.45% |
8.61% |
Return on Common Equity (ROCE) |
|
0.00% |
5,342.76% |
38.36% |
-27.29% |
-14.81% |
6.82% |
10.59% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
29.27% |
-76.61% |
-22.71% |
-14.47% |
6.25% |
9.35% |
Net Operating Profit after Tax (NOPAT) |
|
-436 |
-404 |
-822 |
-288 |
-113 |
110 |
297 |
NOPAT Margin |
|
-73.30% |
-54.34% |
-75.19% |
-18.66% |
-5.92% |
4.94% |
10.36% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-47.92% |
-29.27% |
-11.74% |
-10.83% |
3.62% |
4.01% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
25.46% |
-42.13% |
-11.46% |
-3.96% |
2.94% |
5.61% |
Cost of Revenue to Revenue |
|
27.78% |
32.64% |
32.26% |
22.01% |
21.44% |
19.38% |
19.75% |
SG&A Expenses to Revenue |
|
51.43% |
43.22% |
61.27% |
39.66% |
31.29% |
23.57% |
20.71% |
R&D to Revenue |
|
47.94% |
41.15% |
51.31% |
25.13% |
18.87% |
18.19% |
17.72% |
Operating Expenses to Revenue |
|
176.93% |
144.99% |
175.15% |
104.65% |
87.02% |
75.23% |
69.42% |
Earnings before Interest and Taxes (EBIT) |
|
-578 |
-579 |
-1,170 |
-486 |
-381 |
105 |
292 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-564 |
-567 |
-1,156 |
-472 |
-359 |
138 |
324 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
26.95 |
15.94 |
5.21 |
10.75 |
34.43 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
26.95 |
15.94 |
5.21 |
10.75 |
34.43 |
Price to Revenue (P/Rev) |
|
3.38 |
2.71 |
37.55 |
23.68 |
7.01 |
16.79 |
60.12 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
178.06 |
372.76 |
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% |
0.56% |
0.27% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.64 |
547.53 |
2,805.60 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.59 |
36.06 |
22.16 |
5.77 |
15.26 |
58.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
246.23 |
516.54 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
324.80 |
572.35 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
308.65 |
563.60 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
102.34 |
49.17 |
47.67 |
145.03 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
18.41 |
0.00 |
0.00 |
0.00 |
130.04 |
559.17 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
2.70 |
0.28 |
0.10 |
0.08 |
0.05 |
0.04 |
Long-Term Debt to Equity |
|
0.00 |
2.70 |
0.28 |
0.10 |
0.08 |
0.05 |
0.04 |
Financial Leverage |
|
0.00 |
-5.02 |
-1.41 |
-1.04 |
-0.97 |
-0.96 |
-0.99 |
Leverage Ratio |
|
0.00 |
10.87 |
2.57 |
1.56 |
1.36 |
1.29 |
1.26 |
Compound Leverage Factor |
|
0.00 |
10.65 |
2.59 |
1.56 |
1.29 |
2.92 |
2.10 |
Debt to Total Capital |
|
0.00% |
72.99% |
21.93% |
8.77% |
7.18% |
4.69% |
3.69% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
72.99% |
21.93% |
8.77% |
7.18% |
4.69% |
3.69% |
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% |
392.01% |
0.00% |
0.00% |
2.71% |
2.29% |
1.72% |
Common Equity to Total Capital |
|
0.00% |
-364.99% |
78.07% |
91.23% |
90.11% |
93.02% |
94.59% |
Debt to EBITDA |
|
0.00 |
-0.70 |
-0.37 |
-0.47 |
-0.57 |
1.27 |
0.60 |
Net Debt to EBITDA |
|
0.00 |
1.30 |
1.40 |
4.97 |
6.77 |
-25.38 |
-15.54 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.70 |
-0.37 |
-0.47 |
-0.57 |
1.27 |
0.60 |
Debt to NOPAT |
|
0.00 |
-0.98 |
-0.52 |
-0.77 |
-1.81 |
1.59 |
0.66 |
Net Debt to NOPAT |
|
0.00 |
1.82 |
1.97 |
8.14 |
21.53 |
-31.81 |
-16.96 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.98 |
-0.52 |
-0.77 |
-1.81 |
1.59 |
0.66 |
Altman Z-Score |
|
0.00 |
-2.87 |
18.20 |
21.33 |
8.45 |
23.04 |
83.32 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1,451.15% |
127.44% |
0.00% |
1.56% |
2.62% |
2.04% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.67 |
3.74 |
4.34 |
5.17 |
5.55 |
5.96 |
Quick Ratio |
|
0.00 |
1.55 |
3.59 |
4.11 |
4.92 |
5.41 |
5.83 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
185 |
-1,312 |
-336 |
-376 |
261 |
299 |
Operating Cash Flow to CapEx |
|
-575.06% |
0.00% |
-2,424.06% |
2,643.95% |
558.97% |
4,712.07% |
9,133.01% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
60.47 |
-92.79 |
-92.23 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-11.34 |
-53.97 |
-20.98 |
91.72 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-13.31 |
-25.58 |
-21.84 |
88.25 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.47 |
0.51 |
0.52 |
0.57 |
0.56 |
0.53 |
Accounts Receivable Turnover |
|
0.00 |
14.76 |
10.54 |
8.87 |
8.48 |
7.14 |
6.10 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
23.51 |
35.75 |
50.68 |
37.94 |
38.06 |
65.58 |
Accounts Payable Turnover |
|
0.00 |
4.68 |
10.35 |
7.44 |
6.83 |
15.15 |
92.60 |
Days Sales Outstanding (DSO) |
|
0.00 |
24.73 |
34.61 |
41.17 |
43.02 |
51.11 |
59.86 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
77.91 |
35.25 |
49.07 |
53.47 |
24.09 |
3.94 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-53.18 |
-0.63 |
-7.90 |
-10.45 |
27.02 |
55.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-589 |
-98 |
-50 |
213 |
62 |
60 |
Invested Capital Turnover |
|
0.00 |
-2.52 |
-3.18 |
-20.76 |
23.42 |
16.18 |
47.11 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-589 |
490 |
48 |
263 |
-151 |
-2.36 |
Enterprise Value (EV) |
|
0.00 |
3,407 |
39,404 |
34,166 |
11,002 |
33,948 |
167,343 |
Market Capitalization |
|
2,015 |
2,015 |
41,025 |
36,508 |
13,355 |
37,362 |
172,287 |
Book Value per Share |
|
$0.00 |
($3.43) |
$0.87 |
$1.14 |
$1.23 |
$1.60 |
$2.20 |
Tangible Book Value per Share |
|
$0.00 |
($3.43) |
$0.87 |
$1.14 |
$1.23 |
$1.60 |
$2.20 |
Total Capital |
|
0.00 |
543 |
1,950 |
2,511 |
2,847 |
3,736 |
5,290 |
Total Debt |
|
0.00 |
396 |
428 |
220 |
204 |
175 |
195 |
Total Long-Term Debt |
|
0.00 |
396 |
428 |
220 |
204 |
175 |
195 |
Net Debt |
|
0.00 |
-735 |
-1,621 |
-2,341 |
-2,429 |
-3,499 |
-5,035 |
Capital Expenditures (CapEx) |
|
6.78 |
-87 |
12 |
13 |
40 |
15 |
13 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-646 |
-395 |
-358 |
-180 |
-282 |
-292 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
486 |
1,654 |
2,203 |
2,454 |
3,393 |
4,938 |
Net Working Capital (NWC) |
|
0.00 |
486 |
1,654 |
2,203 |
2,454 |
3,393 |
4,938 |
Net Nonoperating Expense (NNE) |
|
144 |
176 |
345 |
233 |
258 |
-107 |
-171 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-735 |
-1,621 |
-2,341 |
-2,429 |
-3,499 |
-5,035 |
Total Depreciation and Amortization (D&A) |
|
14 |
12 |
14 |
15 |
23 |
33 |
32 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-86.96% |
-36.15% |
-23.24% |
-9.45% |
-12.66% |
-10.18% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
65.39% |
151.34% |
142.89% |
128.74% |
152.48% |
172.34% |
Net Working Capital to Revenue |
|
0.00% |
65.39% |
151.34% |
142.89% |
128.74% |
152.48% |
172.34% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.19) |
($0.27) |
($0.18) |
$0.10 |
$0.21 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
977.72M |
1.92B |
2.06B |
2.15B |
2.25B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.20) |
($0.27) |
($0.18) |
$0.09 |
$0.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
979.33M |
1.92B |
2.06B |
2.30B |
2.45B |
Adjusted Basic & Diluted Earnings per Share |
|
$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 |
1.82B |
2.03B |
2.10B |
2.21B |
2.35B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-436 |
-404 |
-822 |
-288 |
-113 |
110 |
297 |
Normalized NOPAT Margin |
|
-73.30% |
-54.34% |
-75.19% |
-18.66% |
-5.92% |
4.94% |
10.36% |
Pre Tax Income Margin |
|
-95.89% |
-76.39% |
-107.90% |
-31.68% |
-18.94% |
10.66% |
17.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-168.02 |
-189.25 |
-82.72 |
-133.64 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-126.86 |
-131.82 |
-58.11 |
-79.05 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-169.99 |
-160.86 |
-83.58 |
-137.11 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-128.83 |
-103.43 |
-58.97 |
-82.52 |
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 |
|
-1.33% |
-1.93% |
0.00% |
0.00% |
0.00% |
0.00% |
13.72% |