Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
55.58% |
19.95% |
22.00% |
15.87% |
7.91% |
EBITDA Growth |
|
0.00% |
3.27% |
16.53% |
-125.87% |
49.00% |
54.05% |
EBIT Growth |
|
0.00% |
-7.18% |
-7.50% |
-97.76% |
20.59% |
18.43% |
NOPAT Growth |
|
0.00% |
-7.86% |
-6.17% |
-94.06% |
19.38% |
26.72% |
Net Income Growth |
|
0.00% |
-11.36% |
-3.10% |
-92.28% |
30.27% |
20.51% |
EPS Growth |
|
0.00% |
9.34% |
37.34% |
25.34% |
34.86% |
21.13% |
Operating Cash Flow Growth |
|
0.00% |
158.49% |
-173.82% |
-758.07% |
96.71% |
2,745.54% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-156.22% |
-96.58% |
26.29% |
56.49% |
Invested Capital Growth |
|
0.00% |
0.00% |
4.61% |
10.38% |
3.24% |
-17.55% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.99% |
3.44% |
1.34% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.94% |
39.11% |
29.63% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.25% |
18.97% |
11.56% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.53% |
18.92% |
13.60% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.53% |
22.92% |
10.85% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.68% |
26.04% |
9.68% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-172.15% |
-118.05% |
92.11% |
46.56% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.93% |
29.52% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.61% |
7.17% |
2.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
48.07% |
51.33% |
54.23% |
56.24% |
57.53% |
62.54% |
EBITDA Margin |
|
-20.50% |
-12.74% |
-8.87% |
-16.42% |
-7.23% |
-3.08% |
Operating Margin |
|
-24.62% |
-17.07% |
-15.11% |
-24.03% |
-16.72% |
-11.36% |
EBIT Margin |
|
-24.76% |
-17.06% |
-15.29% |
-24.78% |
-16.98% |
-12.84% |
Profit (Net Income) Margin |
|
-25.22% |
-18.06% |
-15.52% |
-24.46% |
-14.72% |
-10.84% |
Tax Burden Percent |
|
102.01% |
104.23% |
101.50% |
101.51% |
103.52% |
105.37% |
Interest Burden Percent |
|
99.87% |
101.56% |
100.02% |
97.24% |
83.72% |
80.15% |
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% |
-578.43% |
-39.70% |
-42.21% |
-30.82% |
-30.77% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-25.99% |
-15.43% |
-21.10% |
-16.74% |
-15.00% |
Return on Assets (ROA) |
|
0.00% |
-27.52% |
-15.66% |
-20.83% |
-14.51% |
-12.67% |
Return on Common Equity (ROCE) |
|
0.00% |
11,236.97% |
-12.71% |
-42.21% |
-30.82% |
-30.77% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
29.78% |
-20.54% |
-45.35% |
-30.06% |
-43.21% |
Net Operating Profit after Tax (NOPAT) |
|
-48 |
-51 |
-55 |
-106 |
-85 |
-63 |
NOPAT Margin |
|
-17.23% |
-11.95% |
-10.58% |
-16.82% |
-11.71% |
-7.95% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-30.00% |
-7.09% |
-9.41% |
-4.54% |
-5.39% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-31.19% |
-23.91% |
-31.68% |
Cost of Revenue to Revenue |
|
51.93% |
48.67% |
45.77% |
43.76% |
42.47% |
37.46% |
SG&A Expenses to Revenue |
|
14.49% |
11.81% |
12.49% |
15.75% |
12.88% |
12.23% |
R&D to Revenue |
|
12.44% |
11.78% |
12.82% |
16.62% |
16.51% |
15.95% |
Operating Expenses to Revenue |
|
72.68% |
68.39% |
69.34% |
80.27% |
74.25% |
73.90% |
Earnings before Interest and Taxes (EBIT) |
|
-68 |
-73 |
-79 |
-156 |
-124 |
-101 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-57 |
-55 |
-46 |
-103 |
-53 |
-24 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
6.97 |
4.39 |
6.33 |
6.08 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
7.91 |
5.14 |
7.34 |
7.96 |
Price to Revenue (P/Rev) |
|
1.52 |
0.98 |
5.27 |
2.37 |
3.10 |
1.53 |
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 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.21 |
4.21 |
1.61 |
2.43 |
1.08 |
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 |
53.99 |
0.00 |
0.00 |
0.00 |
15.95 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.71 |
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 |
-13.04 |
-1.78 |
-1.40 |
-1.39 |
-1.52 |
Leverage Ratio |
|
0.00 |
21.02 |
2.54 |
2.03 |
2.12 |
2.43 |
Compound Leverage Factor |
|
0.00 |
21.35 |
2.54 |
1.97 |
1.78 |
1.95 |
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% |
2,042.66% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-1,942.66% |
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 |
-0.39 |
4.62 |
1.61 |
3.01 |
0.87 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
2,042.66% |
68.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.90 |
1.88 |
1.59 |
1.66 |
1.27 |
Quick Ratio |
|
0.00 |
0.84 |
1.78 |
1.47 |
1.50 |
1.11 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
110 |
-62 |
-122 |
-90 |
-39 |
Operating Cash Flow to CapEx |
|
-147.96% |
66.20% |
-39.03% |
-387.67% |
-15.35% |
359.01% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-281.72 |
-97.39 |
-173.38 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-32.29 |
-48.73 |
-3.87 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-115.03 |
-61.30 |
-29.09 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.52 |
1.01 |
0.85 |
0.99 |
1.17 |
Accounts Receivable Turnover |
|
0.00 |
9.29 |
8.63 |
7.08 |
7.40 |
8.70 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
47.21 |
54.30 |
74.45 |
127.31 |
175.32 |
Accounts Payable Turnover |
|
0.00 |
8.83 |
8.09 |
11.20 |
36.35 |
66.83 |
Days Sales Outstanding (DSO) |
|
0.00 |
39.27 |
42.27 |
51.55 |
49.34 |
41.94 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
41.36 |
45.11 |
32.58 |
10.04 |
5.46 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-2.08 |
-2.84 |
18.97 |
39.30 |
36.48 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-162 |
-154 |
-138 |
-134 |
-157 |
Invested Capital Turnover |
|
0.00 |
-5.32 |
-3.27 |
-4.30 |
-5.36 |
-5.41 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-162 |
7.44 |
16 |
4.48 |
-23 |
Enterprise Value (EV) |
|
0.00 |
520 |
2,171 |
1,013 |
1,768 |
846 |
Market Capitalization |
|
421 |
421 |
2,715 |
1,491 |
2,259 |
1,201 |
Book Value per Share |
|
$0.00 |
($7.81) |
$2.80 |
$2.40 |
$2.33 |
$1.35 |
Tangible Book Value per Share |
|
$0.00 |
($8.23) |
$2.47 |
$2.05 |
$2.01 |
$1.03 |
Total Capital |
|
0.00 |
13 |
390 |
339 |
357 |
197 |
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 |
-175 |
-544 |
-477 |
-491 |
-355 |
Capital Expenditures (CapEx) |
|
11 |
15 |
18 |
16 |
13 |
15 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-202 |
-233 |
-237 |
-228 |
-246 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-27 |
301 |
228 |
252 |
109 |
Net Working Capital (NWC) |
|
0.00 |
-27 |
301 |
228 |
252 |
109 |
Net Nonoperating Expense (NNE) |
|
22 |
26 |
25 |
48 |
22 |
23 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-175 |
-544 |
-477 |
-491 |
-355 |
Total Depreciation and Amortization (D&A) |
|
12 |
19 |
33 |
53 |
71 |
77 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-46.96% |
-45.25% |
-37.72% |
-31.29% |
-31.23% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-6.25% |
58.28% |
36.26% |
34.60% |
13.84% |
Net Working Capital to Revenue |
|
0.00% |
-6.25% |
58.28% |
36.26% |
34.60% |
13.84% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.09) |
($0.71) |
($0.56) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
140.87M |
150.10M |
151.32M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.09) |
($0.71) |
($0.56) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
140.87M |
150.10M |
151.32M |
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 |
0.00 |
145.36M |
158.09M |
147.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-48 |
-51 |
-55 |
-106 |
-78 |
-51 |
Normalized NOPAT Margin |
|
-17.23% |
-11.95% |
-10.58% |
-16.82% |
-10.72% |
-6.46% |
Pre Tax Income Margin |
|
-24.73% |
-17.32% |
-15.29% |
-24.10% |
-14.22% |
-10.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
-358.30 |
-124.61 |
-238.98 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
-247.89 |
-84.60 |
-164.72 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-441.05 |
-137.18 |
-264.21 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-330.63 |
-97.17 |
-189.95 |
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% |
-2.81% |
0.00% |
0.00% |
-176.25% |