Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
38.42% |
28.61% |
39.89% |
31.91% |
21.23% |
EBITDA Growth |
|
0.00% |
-2.80% |
-262.33% |
8.48% |
41.26% |
63.00% |
EBIT Growth |
|
0.00% |
-15.83% |
-201.55% |
-1.89% |
29.42% |
32.33% |
NOPAT Growth |
|
0.00% |
29.16% |
-388.51% |
-1.58% |
25.74% |
36.75% |
Net Income Growth |
|
0.00% |
-15.71% |
-175.73% |
-8.21% |
33.89% |
44.14% |
EPS Growth |
|
0.00% |
100.00% |
0.00% |
26.57% |
36.19% |
46.27% |
Operating Cash Flow Growth |
|
0.00% |
412.01% |
68.08% |
-65.67% |
629.81% |
113.20% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-525.12% |
75.23% |
48.94% |
10.36% |
Invested Capital Growth |
|
0.00% |
0.00% |
699.29% |
-3.82% |
-10.15% |
-2.49% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.42% |
6.50% |
3.79% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.05% |
25.75% |
-147.15% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.36% |
17.44% |
-32.95% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.26% |
14.94% |
-26.89% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.58% |
18.01% |
-44.78% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-32.91% |
18.29% |
-41.18% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-29.48% |
192.31% |
24.41% |
-5.62% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
39.64% |
-57.95% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.46% |
-3.70% |
-1.93% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
81.62% |
82.10% |
80.90% |
79.39% |
81.64% |
82.15% |
EBITDA Margin |
|
-23.25% |
-17.26% |
-48.64% |
-31.82% |
-14.17% |
-4.32% |
Operating Margin |
|
-28.57% |
-14.62% |
-55.54% |
-40.33% |
-22.70% |
-11.85% |
EBIT Margin |
|
-28.39% |
-23.76% |
-55.70% |
-40.57% |
-21.71% |
-12.12% |
Profit (Net Income) Margin |
|
-28.74% |
-24.02% |
-51.51% |
-39.84% |
-19.97% |
-9.20% |
Tax Burden Percent |
|
100.09% |
98.98% |
91.78% |
100.16% |
100.68% |
101.70% |
Interest Burden Percent |
|
101.13% |
102.17% |
100.75% |
98.04% |
91.36% |
74.65% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-108.58% |
-58.98% |
-34.36% |
-27.42% |
-18.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-79.53% |
-45.52% |
-19.47% |
-20.80% |
-17.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
66.35% |
26.74% |
9.48% |
10.72% |
9.88% |
Return on Equity (ROE) |
|
0.00% |
-42.24% |
-32.25% |
-24.88% |
-16.70% |
-8.67% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-308.58% |
-214.51% |
-30.47% |
-16.72% |
-16.03% |
Operating Return on Assets (OROA) |
|
0.00% |
-11.59% |
-22.84% |
-17.03% |
-11.35% |
-6.99% |
Return on Assets (ROA) |
|
0.00% |
-11.72% |
-21.12% |
-16.73% |
-10.44% |
-5.30% |
Return on Common Equity (ROCE) |
|
0.00% |
25.24% |
-17.98% |
-24.88% |
-16.70% |
-8.67% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
35.34% |
-22.30% |
-25.69% |
-16.42% |
-8.22% |
Net Operating Profit after Tax (NOPAT) |
|
-58 |
-41 |
-200 |
-203 |
-151 |
-95 |
NOPAT Margin |
|
-20.00% |
-10.24% |
-38.88% |
-28.23% |
-15.89% |
-8.29% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-29.06% |
-13.46% |
-14.89% |
-6.61% |
-1.48% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-17.49% |
-12.59% |
-7.18% |
Cost of Revenue to Revenue |
|
18.38% |
17.90% |
19.10% |
20.61% |
18.36% |
17.85% |
SG&A Expenses to Revenue |
|
20.11% |
18.35% |
30.43% |
23.09% |
20.60% |
18.89% |
R&D to Revenue |
|
30.09% |
31.14% |
46.09% |
37.63% |
31.64% |
27.18% |
Operating Expenses to Revenue |
|
110.19% |
96.72% |
136.44% |
119.72% |
104.34% |
93.99% |
Earnings before Interest and Taxes (EBIT) |
|
-82 |
-95 |
-287 |
-292 |
-206 |
-140 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-67 |
-69 |
-250 |
-229 |
-135 |
-50 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
8.88 |
5.83 |
8.60 |
8.65 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
25.18 |
18.28 |
25.10 |
22.04 |
Price to Revenue (P/Rev) |
|
2.19 |
1.59 |
20.51 |
9.04 |
10.46 |
9.67 |
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 |
13.01 |
16.53 |
10.30 |
17.84 |
20.38 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.45 |
19.37 |
8.30 |
9.79 |
8.99 |
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 |
44.94 |
271.48 |
473.88 |
101.05 |
52.81 |
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 |
0.00 |
0.00 |
0.04 |
0.04 |
0.03 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.04 |
0.03 |
Financial Leverage |
|
0.00 |
-0.83 |
-0.59 |
-0.49 |
-0.52 |
-0.58 |
Leverage Ratio |
|
0.00 |
1.80 |
1.53 |
1.49 |
1.60 |
1.63 |
Compound Leverage Factor |
|
0.00 |
1.84 |
1.54 |
1.46 |
1.46 |
1.22 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
3.92% |
3.63% |
3.11% |
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% |
3.92% |
3.63% |
3.11% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
159.75% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-59.75% |
100.00% |
96.08% |
96.37% |
96.89% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.20 |
-0.32 |
-0.83 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
2.34 |
4.71 |
15.66 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.20 |
-0.32 |
-0.83 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.22 |
-0.29 |
-0.43 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
2.64 |
4.20 |
8.17 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.22 |
-0.29 |
-0.43 |
Altman Z-Score |
|
0.00 |
0.80 |
12.08 |
5.55 |
7.57 |
7.93 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
159.75% |
44.23% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.86 |
1.86 |
1.50 |
1.49 |
1.51 |
Quick Ratio |
|
0.00 |
1.75 |
1.73 |
1.37 |
1.38 |
1.40 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-116 |
-728 |
-180 |
-92 |
-83 |
Operating Cash Flow to CapEx |
|
-25.02% |
115.22% |
132.93% |
25.51% |
174.16% |
270.72% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-49.48 |
-312.66 |
-84.44 |
-47.04 |
-43.46 |
Operating Cash Flow to Interest Expense |
|
-7.53 |
9.29 |
15.78 |
5.91 |
47.02 |
103.30 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-37.63 |
1.23 |
3.91 |
-17.25 |
20.02 |
65.14 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.49 |
0.41 |
0.42 |
0.52 |
0.58 |
Accounts Receivable Turnover |
|
0.00 |
5.15 |
5.37 |
5.48 |
5.35 |
5.08 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
13.23 |
15.35 |
18.95 |
25.18 |
28.85 |
Accounts Payable Turnover |
|
0.00 |
7.95 |
8.02 |
9.97 |
12.71 |
8.88 |
Days Sales Outstanding (DSO) |
|
0.00 |
70.84 |
67.95 |
66.56 |
68.26 |
71.80 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
45.90 |
45.48 |
36.61 |
28.72 |
41.12 |
Cash Conversion Cycle (CCC) |
|
0.00 |
24.94 |
22.46 |
29.95 |
39.54 |
30.68 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
75 |
603 |
580 |
521 |
508 |
Invested Capital Turnover |
|
0.00 |
10.61 |
1.52 |
1.22 |
1.73 |
2.24 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
75 |
528 |
-23 |
-59 |
-13 |
Enterprise Value (EV) |
|
0.00 |
982 |
9,971 |
5,975 |
9,298 |
10,359 |
Market Capitalization |
|
634 |
634 |
10,557 |
6,511 |
9,933 |
11,139 |
Book Value per Share |
|
$0.00 |
($9.75) |
$9.01 |
$8.09 |
$8.05 |
$8.67 |
Tangible Book Value per Share |
|
$0.00 |
($16.13) |
$3.18 |
$2.58 |
$2.76 |
$3.40 |
Total Capital |
|
0.00 |
455 |
1,189 |
1,162 |
1,199 |
1,330 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
46 |
44 |
41 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
46 |
44 |
41 |
Net Debt |
|
0.00 |
-380 |
-586 |
-537 |
-634 |
-780 |
Capital Expenditures (CapEx) |
|
28 |
19 |
28 |
49 |
53 |
72 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-154 |
-238 |
-315 |
-365 |
-404 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
226 |
349 |
268 |
313 |
372 |
Net Working Capital (NWC) |
|
0.00 |
226 |
349 |
268 |
313 |
372 |
Net Nonoperating Expense (NNE) |
|
25 |
55 |
65 |
84 |
39 |
10 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-380 |
-586 |
-537 |
-634 |
-780 |
Total Depreciation and Amortization (D&A) |
|
15 |
26 |
36 |
63 |
72 |
90 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-38.38% |
-46.14% |
-43.69% |
-38.38% |
-35.04% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
56.52% |
67.71% |
37.15% |
32.98% |
32.29% |
Net Working Capital to Revenue |
|
0.00% |
56.52% |
67.71% |
37.15% |
32.98% |
32.29% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.86) |
($2.10) |
($1.34) |
($0.72) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
135.10M |
136.53M |
141.96M |
147.44M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.86) |
$0.00 |
($1.34) |
($0.72) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
135.10M |
136.53M |
141.96M |
147.44M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.86) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
92.67M |
140.25M |
144.92M |
149.92M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-58 |
-41 |
-200 |
-203 |
-151 |
-95 |
Normalized NOPAT Margin |
|
-20.00% |
-10.24% |
-38.88% |
-28.23% |
-15.89% |
-8.29% |
Pre Tax Income Margin |
|
-28.71% |
-24.27% |
-56.12% |
-39.78% |
-19.83% |
-9.05% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-88.29 |
-40.42 |
-123.18 |
-136.86 |
-105.39 |
-73.49 |
NOPAT to Interest Expense |
|
-62.19 |
-17.41 |
-85.97 |
-95.23 |
-77.15 |
-50.29 |
EBIT Less CapEx to Interest Expense |
|
-118.38 |
-48.48 |
-135.05 |
-160.01 |
-132.39 |
-111.65 |
NOPAT Less CapEx to Interest Expense |
|
-92.29 |
-25.47 |
-97.84 |
-118.38 |
-104.14 |
-88.45 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-2.12% |
-0.17% |
-0.18% |
-1.35% |
0.00% |
-1.39% |
Augmented Payout Ratio |
|
-3.38% |
-2.56% |
-1.64% |
-1.44% |
0.00% |
-1.39% |