Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
42.16% |
252.12% |
10.39% |
-38.23% |
13.39% |
EBITDA Growth |
|
0.00% |
297.22% |
1,616.97% |
-164.33% |
-135.80% |
29.75% |
EBIT Growth |
|
0.00% |
220.30% |
2,147.58% |
-178.06% |
-125.42% |
34.53% |
NOPAT Growth |
|
0.00% |
444.46% |
1,193.44% |
-155.86% |
-125.29% |
32.62% |
Net Income Growth |
|
0.00% |
211.14% |
2,327.73% |
-180.23% |
-120.98% |
46.45% |
EPS Growth |
|
0.00% |
100.00% |
0.00% |
-191.61% |
-119.08% |
49.83% |
Operating Cash Flow Growth |
|
0.00% |
-50.30% |
972.52% |
-490.76% |
83.02% |
266.80% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
529.86% |
-217.27% |
33.66% |
-209.88% |
Invested Capital Growth |
|
0.00% |
0.00% |
-260.21% |
239.27% |
63.31% |
226.78% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
30.37% |
-9.45% |
-5.18% |
7.88% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
73.35% |
-122.03% |
-26.04% |
12.37% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
76.28% |
-95.68% |
-24.20% |
21.69% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
53.67% |
-1,786.28% |
4.11% |
19.83% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
74.71% |
-2,060.75% |
5.09% |
23.57% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
27.68% |
-1,537.50% |
4.33% |
24.21% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-32.12% |
-51.95% |
48.99% |
81.12% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
59.94% |
34.41% |
-13,800.45% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
44.31% |
-73.78% |
-68.13% |
17.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-2.54% |
3.53% |
17.19% |
-10.02% |
-38.24% |
-23.69% |
Operating Margin |
|
-2.79% |
5.04% |
17.14% |
-12.55% |
-45.77% |
-27.20% |
EBIT Margin |
|
-3.01% |
2.55% |
16.27% |
-11.51% |
-41.99% |
-24.24% |
Profit (Net Income) Margin |
|
-3.06% |
2.39% |
16.48% |
-11.98% |
-42.85% |
-20.23% |
Tax Burden Percent |
|
101.50% |
93.76% |
101.28% |
99.63% |
100.04% |
100.98% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
104.49% |
102.00% |
82.65% |
Effective Tax Rate |
|
0.00% |
6.24% |
-1.28% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
19.69% |
0.00% |
-226.13% |
-54.55% |
-13.89% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
25.48% |
0.00% |
-222.02% |
-35.90% |
-17.09% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-15.97% |
0.00% |
211.44% |
17.83% |
-6.39% |
Return on Equity (ROE) |
|
0.00% |
3.72% |
24.46% |
-14.69% |
-36.72% |
-20.27% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-180.31% |
0.00% |
-203.68% |
-102.64% |
-120.16% |
Operating Return on Assets (OROA) |
|
0.00% |
1.25% |
11.64% |
-5.56% |
-11.91% |
-7.03% |
Return on Assets (ROA) |
|
0.00% |
1.17% |
11.79% |
-5.79% |
-12.15% |
-5.87% |
Return on Common Equity (ROCE) |
|
0.00% |
3.72% |
24.46% |
-14.69% |
-36.72% |
-20.27% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
1.86% |
16.78% |
-16.16% |
-37.80% |
-20.31% |
Net Operating Profit after Tax (NOPAT) |
|
-3.20 |
11 |
143 |
-80 |
-180 |
-121 |
NOPAT Margin |
|
-1.95% |
4.73% |
17.36% |
-8.79% |
-32.04% |
-19.04% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-5.79% |
-1.23% |
-4.11% |
-18.65% |
3.20% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-11.85% |
-23.12% |
-5.70% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
19.41% |
19.54% |
14.93% |
20.42% |
37.90% |
36.34% |
R&D to Revenue |
|
11.44% |
16.62% |
16.30% |
26.15% |
49.99% |
39.92% |
Operating Expenses to Revenue |
|
102.79% |
94.96% |
86.11% |
105.40% |
137.41% |
127.37% |
Earnings before Interest and Taxes (EBIT) |
|
-4.95 |
5.95 |
134 |
-104 |
-235 |
-154 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.17 |
8.23 |
141 |
-91 |
-214 |
-151 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.63 |
15.36 |
1.61 |
5.47 |
8.87 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.63 |
17.22 |
1.79 |
6.12 |
9.92 |
Price to Revenue (P/Rev) |
|
1.46 |
2.10 |
15.09 |
1.19 |
6.20 |
8.84 |
Price to Earnings (P/E) |
|
0.00 |
81.84 |
91.55 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
1.22% |
1.09% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.69 |
0.00 |
2.64 |
7.96 |
4.74 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.29 |
13.89 |
0.73 |
5.80 |
9.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
36.64 |
80.79 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
50.66 |
85.35 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
27.33 |
79.99 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
19.20 |
67.80 |
0.00 |
0.00 |
33.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
26.28 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.21 |
0.00 |
0.00 |
0.22 |
2.35 |
Long-Term Debt to Equity |
|
0.00 |
0.21 |
0.00 |
0.00 |
0.22 |
2.35 |
Financial Leverage |
|
0.00 |
-0.63 |
-1.06 |
-0.95 |
-0.50 |
0.37 |
Leverage Ratio |
|
0.00 |
1.59 |
2.08 |
2.54 |
3.02 |
3.46 |
Compound Leverage Factor |
|
0.00 |
1.59 |
2.08 |
2.65 |
3.08 |
2.86 |
Debt to Total Capital |
|
0.00% |
17.26% |
0.00% |
0.00% |
18.21% |
70.17% |
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% |
17.26% |
0.00% |
0.00% |
18.21% |
70.17% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
82.74% |
100.00% |
100.00% |
81.79% |
29.83% |
Debt to EBITDA |
|
0.00 |
7.61 |
0.00 |
0.00 |
-0.66 |
-9.89 |
Net Debt to EBITDA |
|
0.00 |
-22.87 |
0.00 |
0.00 |
1.06 |
-4.66 |
Long-Term Debt to EBITDA |
|
0.00 |
7.61 |
0.00 |
0.00 |
-0.66 |
-9.89 |
Debt to NOPAT |
|
0.00 |
5.68 |
0.00 |
0.00 |
-0.79 |
-12.31 |
Net Debt to NOPAT |
|
0.00 |
-17.06 |
0.00 |
0.00 |
1.26 |
-5.79 |
Long-Term Debt to NOPAT |
|
0.00 |
5.68 |
0.00 |
0.00 |
-0.79 |
-12.31 |
Altman Z-Score |
|
0.00 |
2.74 |
8.66 |
0.98 |
1.38 |
2.50 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
7.05 |
8.97 |
4.93 |
4.38 |
11.92 |
Quick Ratio |
|
0.00 |
7.05 |
8.97 |
4.93 |
4.38 |
11.92 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-101 |
434 |
-509 |
-338 |
-1,047 |
Operating Cash Flow to CapEx |
|
598.26% |
280.05% |
1,113.81% |
-2,871.12% |
-924.31% |
1,865.18% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.91 |
-1.53 |
-6.56 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.76 |
-0.51 |
1.17 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.89 |
-0.56 |
1.10 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.49 |
0.72 |
0.48 |
0.28 |
0.29 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
23.27 |
47.94 |
26.52 |
12.91 |
15.56 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
112 |
-180 |
250 |
408 |
1,334 |
Invested Capital Turnover |
|
0.00 |
4.17 |
-24.36 |
25.74 |
1.70 |
0.73 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
112 |
-292 |
430 |
158 |
926 |
Enterprise Value (EV) |
|
0.00 |
301 |
11,414 |
660 |
3,248 |
6,318 |
Market Capitalization |
|
240 |
490 |
12,400 |
1,082 |
3,475 |
5,617 |
Book Value per Share |
|
$0.00 |
$17.14 |
$9.85 |
$8.21 |
$7.47 |
$6.94 |
Tangible Book Value per Share |
|
$0.00 |
$17.14 |
$8.79 |
$7.39 |
$6.68 |
$6.21 |
Total Capital |
|
0.00 |
363 |
807 |
672 |
777 |
2,123 |
Total Debt |
|
0.00 |
63 |
0.00 |
0.00 |
141 |
1,489 |
Total Long-Term Debt |
|
0.00 |
63 |
0.00 |
0.00 |
141 |
1,489 |
Net Debt |
|
0.00 |
-188 |
-987 |
-422 |
-227 |
701 |
Capital Expenditures (CapEx) |
|
5.28 |
5.61 |
15 |
23 |
12 |
9.99 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
48 |
-110 |
-86 |
-84 |
673 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
299 |
877 |
337 |
284 |
1,461 |
Net Working Capital (NWC) |
|
0.00 |
299 |
877 |
337 |
284 |
1,461 |
Net Nonoperating Expense (NNE) |
|
1.82 |
5.45 |
7.24 |
29 |
61 |
7.58 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-188 |
-987 |
-422 |
-227 |
701 |
Total Depreciation and Amortization (D&A) |
|
0.77 |
2.28 |
7.54 |
14 |
21 |
3.53 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
20.60% |
-13.38% |
-9.44% |
-15.00% |
105.83% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
128.06% |
106.66% |
37.12% |
50.74% |
229.90% |
Net Working Capital to Revenue |
|
0.00% |
128.06% |
106.66% |
37.12% |
50.74% |
229.90% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.73 |
($1.31) |
($2.87) |
($1.44) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
78.11M |
82.77M |
83.77M |
89.45M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.43 |
($1.31) |
($2.87) |
($1.44) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
94.77M |
82.77M |
83.77M |
89.45M |
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 |
84.06M |
81.39M |
86.43M |
93.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.20 |
11 |
99 |
-80 |
-180 |
-121 |
Normalized NOPAT Margin |
|
-1.95% |
4.73% |
12.00% |
-8.79% |
-32.04% |
-19.04% |
Pre Tax Income Margin |
|
-3.01% |
2.55% |
16.27% |
-12.02% |
-42.83% |
-20.04% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.60 |
-1.07 |
-0.97 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.46 |
-0.81 |
-0.76 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.73 |
-1.12 |
-1.03 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.59 |
-0.87 |
-0.82 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-98.80% |
11.15% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-98.80% |
11.15% |
0.00% |
-163.70% |
0.00% |
0.00% |