Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
24.94% |
34.61% |
34.48% |
20.23% |
12.66% |
EBITDA Growth |
|
0.00% |
42.47% |
65.33% |
4.74% |
91.88% |
54.02% |
EBIT Growth |
|
0.00% |
4.80% |
61.71% |
-36.84% |
336.85% |
199.02% |
NOPAT Growth |
|
0.00% |
47.20% |
29.16% |
-129.72% |
147.94% |
812.73% |
Net Income Growth |
|
0.00% |
-7.87% |
55.24% |
-42.56% |
169.81% |
335.32% |
EPS Growth |
|
0.00% |
0.94% |
80.00% |
-33.33% |
171.43% |
345.00% |
Operating Cash Flow Growth |
|
0.00% |
46.50% |
127.70% |
46.61% |
20.39% |
20.34% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
72.08% |
-358.02% |
23.66% |
78.44% |
Invested Capital Growth |
|
0.00% |
0.00% |
26.08% |
100.24% |
41.65% |
14.67% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
8.11% |
8.13% |
2.65% |
3.18% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-9.94% |
16.10% |
26.34% |
4.22% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-1,964.97% |
38.37% |
176.46% |
16.82% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-1,992.72% |
-5.01% |
-50.20% |
13.41% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
8.13% |
5.91% |
380.88% |
2.83% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
52.27% |
-7.69% |
350.00% |
5.95% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
12.15% |
18.24% |
8.14% |
-3.14% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.14% |
-526.03% |
66.88% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
3.50% |
-3.03% |
26.22% |
8.91% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
52.02% |
54.29% |
60.19% |
63.23% |
57.37% |
59.69% |
EBITDA Margin |
|
12.89% |
14.70% |
18.05% |
14.06% |
22.44% |
30.67% |
Operating Margin |
|
-11.74% |
-4.96% |
-2.61% |
-4.46% |
1.72% |
11.66% |
EBIT Margin |
|
-11.87% |
-9.04% |
-2.57% |
-2.62% |
5.16% |
13.68% |
Profit (Net Income) Margin |
|
-15.85% |
-13.68% |
-4.55% |
-4.82% |
2.80% |
10.82% |
Tax Burden Percent |
|
102.00% |
102.14% |
107.15% |
116.41% |
72.49% |
86.48% |
Interest Burden Percent |
|
130.94% |
148.18% |
165.13% |
158.37% |
74.96% |
91.47% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
27.51% |
13.52% |
Return on Invested Capital (ROIC) |
|
0.00% |
-8.56% |
-2.68% |
-3.68% |
1.10% |
7.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-49.95% |
21.74% |
-9.27% |
2.27% |
8.41% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-77.73% |
-3.06% |
-5.20% |
-15.68% |
-40.65% |
Return on Equity (ROE) |
|
0.00% |
-86.29% |
-5.74% |
-8.89% |
-14.59% |
-32.71% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-208.56% |
-25.76% |
-70.45% |
-33.37% |
-5.72% |
Operating Return on Assets (OROA) |
|
0.00% |
-6.69% |
-0.87% |
-0.77% |
2.18% |
6.89% |
Return on Assets (ROA) |
|
0.00% |
-10.13% |
-1.54% |
-1.42% |
1.18% |
5.45% |
Return on Common Equity (ROCE) |
|
0.00% |
61.61% |
-4.28% |
-8.89% |
-14.59% |
-32.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
60.43% |
-3.37% |
-58.45% |
-6.19% |
-41.63% |
Net Operating Profit after Tax (NOPAT) |
|
-21 |
-11 |
-7.83 |
-18 |
8.62 |
79 |
NOPAT Margin |
|
-8.21% |
-3.47% |
-1.83% |
-3.12% |
1.24% |
10.08% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
41.38% |
-24.42% |
5.59% |
-1.17% |
-0.46% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-1.19% |
0.65% |
5.29% |
Cost of Revenue to Revenue |
|
47.98% |
45.71% |
39.81% |
36.77% |
42.63% |
40.31% |
SG&A Expenses to Revenue |
|
27.92% |
25.19% |
23.94% |
28.66% |
23.49% |
20.61% |
R&D to Revenue |
|
23.54% |
23.55% |
26.99% |
24.97% |
19.76% |
18.25% |
Operating Expenses to Revenue |
|
63.76% |
59.25% |
62.80% |
67.69% |
55.65% |
48.03% |
Earnings before Interest and Taxes (EBIT) |
|
-30 |
-29 |
-11 |
-15 |
36 |
107 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
47 |
77 |
81 |
155 |
239 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
15.17 |
51.56 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
17.43 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.04 |
2.44 |
20.46 |
4.26 |
4.55 |
4.03 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
162.59 |
37.21 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.62% |
2.69% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
4.29 |
26.18 |
4.69 |
4.76 |
4.16 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.48 |
19.88 |
5.31 |
6.34 |
5.65 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
23.68 |
110.13 |
37.76 |
28.27 |
18.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
123.01 |
41.26 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
509.59 |
56.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
18.95 |
64.00 |
15.67 |
18.70 |
15.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
2.57 |
2.53 |
30.91 |
-5.26 |
-8.33 |
Long-Term Debt to Equity |
|
0.00 |
2.40 |
2.53 |
30.91 |
-5.00 |
-7.96 |
Financial Leverage |
|
0.00 |
1.56 |
-0.14 |
0.56 |
-6.92 |
-4.84 |
Leverage Ratio |
|
0.00 |
4.26 |
3.73 |
6.26 |
-12.31 |
-6.00 |
Compound Leverage Factor |
|
0.00 |
6.31 |
6.15 |
9.91 |
-9.23 |
-5.49 |
Debt to Total Capital |
|
0.00% |
72.00% |
71.67% |
96.87% |
123.47% |
113.63% |
Short-Term Debt to Total Capital |
|
0.00% |
4.84% |
0.00% |
0.00% |
6.08% |
5.09% |
Long-Term Debt to Total Capital |
|
0.00% |
67.16% |
71.67% |
96.87% |
117.39% |
108.54% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
47.99% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-19.99% |
28.33% |
3.13% |
-23.47% |
-13.63% |
Debt to EBITDA |
|
0.00 |
5.55 |
18.91 |
18.15 |
10.62 |
7.06 |
Net Debt to EBITDA |
|
0.00 |
3.41 |
-3.24 |
7.48 |
7.97 |
5.28 |
Long-Term Debt to EBITDA |
|
0.00 |
5.18 |
18.91 |
18.15 |
10.09 |
6.75 |
Debt to NOPAT |
|
0.00 |
-23.49 |
-186.80 |
-81.74 |
191.38 |
21.49 |
Net Debt to NOPAT |
|
0.00 |
-14.42 |
32.02 |
-33.69 |
143.63 |
16.05 |
Long-Term Debt to NOPAT |
|
0.00 |
-21.91 |
-186.80 |
-81.74 |
181.95 |
20.53 |
Altman Z-Score |
|
0.00 |
1.57 |
4.50 |
1.47 |
1.55 |
1.73 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
171.39% |
25.48% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.75 |
30.39 |
5.72 |
2.61 |
2.45 |
Quick Ratio |
|
0.00 |
1.51 |
30.10 |
5.55 |
2.46 |
2.27 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-269 |
-75 |
-344 |
-263 |
-57 |
Operating Cash Flow to CapEx |
|
56.68% |
52.90% |
129.27% |
170.71% |
188.59% |
151.61% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-19.41 |
-10.47 |
-39.10 |
-29.38 |
-6.22 |
Operating Cash Flow to Interest Expense |
|
4.26 |
4.22 |
18.54 |
22.17 |
26.27 |
31.02 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-3.26 |
-3.75 |
4.20 |
9.18 |
12.34 |
10.56 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.74 |
0.34 |
0.29 |
0.42 |
0.50 |
Accounts Receivable Turnover |
|
0.00 |
11.33 |
12.66 |
12.33 |
11.94 |
11.59 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
1.33 |
1.75 |
2.20 |
2.40 |
2.12 |
Accounts Payable Turnover |
|
0.00 |
11.71 |
13.60 |
12.54 |
23.54 |
10.75 |
Days Sales Outstanding (DSO) |
|
0.00 |
32.21 |
28.84 |
29.59 |
30.56 |
31.49 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
31.18 |
26.84 |
29.10 |
15.50 |
33.94 |
Cash Conversion Cycle (CCC) |
|
0.00 |
1.03 |
2.00 |
0.49 |
15.05 |
-2.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
258 |
325 |
652 |
923 |
1,058 |
Invested Capital Turnover |
|
0.00 |
2.47 |
1.47 |
1.18 |
0.88 |
0.79 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
258 |
67 |
326 |
271 |
135 |
Enterprise Value (EV) |
|
0.00 |
1,108 |
8,519 |
3,059 |
4,394 |
4,407 |
Market Capitalization |
|
776 |
776 |
8,769 |
2,453 |
3,156 |
3,144 |
Book Value per Share |
|
$0.00 |
($1.73) |
$5.30 |
$0.49 |
($3.65) |
($2.20) |
Tangible Book Value per Share |
|
$0.00 |
($2.63) |
$4.61 |
($4.01) |
($9.33) |
($7.25) |
Total Capital |
|
0.00 |
361 |
2,041 |
1,518 |
1,337 |
1,489 |
Total Debt |
|
0.00 |
260 |
1,463 |
1,470 |
1,650 |
1,692 |
Total Long-Term Debt |
|
0.00 |
242 |
1,463 |
1,470 |
1,569 |
1,616 |
Net Debt |
|
0.00 |
159 |
-251 |
606 |
1,239 |
1,263 |
Capital Expenditures (CapEx) |
|
70 |
111 |
103 |
114 |
125 |
186 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-20 |
-1.57 |
-84 |
-20 |
-32 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
81 |
1,712 |
780 |
392 |
397 |
Net Working Capital (NWC) |
|
0.00 |
63 |
1,712 |
780 |
310 |
321 |
Net Nonoperating Expense (NNE) |
|
19 |
33 |
12 |
9.82 |
-11 |
-5.79 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
157 |
-253 |
604 |
1,237 |
1,261 |
Total Depreciation and Amortization (D&A) |
|
63 |
76 |
88 |
96 |
120 |
133 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-6.18% |
-0.37% |
-14.53% |
-2.90% |
-4.09% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
25.33% |
399.43% |
135.42% |
56.53% |
50.80% |
Net Working Capital to Revenue |
|
0.00% |
19.84% |
399.43% |
135.42% |
44.79% |
41.09% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.21) |
$0.00 |
$0.22 |
$0.92 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
93.22M |
0.00 |
90.14M |
91.63M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.21) |
$0.00 |
$0.20 |
$0.89 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
93.22M |
0.00 |
96.42M |
94.50M |
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 |
215.23M |
0.00 |
90.80M |
92.07M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-11 |
-7.83 |
-18 |
24 |
79 |
Normalized NOPAT Margin |
|
-8.21% |
-3.47% |
-1.83% |
-3.12% |
3.43% |
10.08% |
Pre Tax Income Margin |
|
-15.54% |
-13.40% |
-4.25% |
-4.14% |
3.86% |
12.52% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-3.23 |
-2.08 |
-1.54 |
-1.71 |
3.99 |
11.72 |
NOPAT to Interest Expense |
|
-2.24 |
-0.80 |
-1.09 |
-2.04 |
0.96 |
8.64 |
EBIT Less CapEx to Interest Expense |
|
-10.76 |
-10.04 |
-15.88 |
-14.70 |
-9.93 |
-8.74 |
NOPAT Less CapEx to Interest Expense |
|
-9.76 |
-8.77 |
-15.43 |
-15.03 |
-12.96 |
-11.83 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-1,794.60% |
-2,157.96% |
2,516.64% |
70.76% |