Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
81.73% |
107.73% |
15.94% |
25.81% |
28.68% |
EBITDA Growth |
|
0.00% |
-344.84% |
-89.36% |
-89.57% |
-40.73% |
17.22% |
EBIT Growth |
|
0.00% |
-242.78% |
-86.68% |
-87.07% |
-35.51% |
14.67% |
NOPAT Growth |
|
0.00% |
-248.16% |
-86.03% |
-86.59% |
-36.29% |
15.55% |
Net Income Growth |
|
0.00% |
-262.36% |
-95.38% |
-85.54% |
-24.06% |
18.84% |
EPS Growth |
|
0.00% |
-215.91% |
30.22% |
-59.79% |
-20.65% |
22.99% |
Operating Cash Flow Growth |
|
0.00% |
428.65% |
25.70% |
-43.97% |
24.07% |
79.47% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-50.34% |
-230.87% |
-3.85% |
74.45% |
Invested Capital Growth |
|
0.00% |
0.00% |
-82.17% |
-18.25% |
-28.49% |
-29.67% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
15.58% |
0.46% |
6.50% |
7.08% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-17.77% |
-21.24% |
-5.97% |
9.30% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-17.04% |
-20.84% |
-4.51% |
8.51% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-16.75% |
-21.31% |
-4.42% |
9.46% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-20.81% |
-18.26% |
-3.01% |
9.98% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
14.16% |
-29.17% |
-2.19% |
12.20% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-7.93% |
-0.81% |
5.55% |
5.27% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-58.19% |
12.89% |
11.40% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-7.87% |
-4.68% |
-8.64% |
-3.98% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
75.93% |
74.03% |
74.11% |
75.39% |
76.81% |
77.76% |
EBITDA Margin |
|
-9.83% |
-24.07% |
-21.94% |
-35.87% |
-40.13% |
-25.82% |
Operating Margin |
|
-15.04% |
-28.81% |
-25.80% |
-41.52% |
-44.98% |
-29.52% |
EBIT Margin |
|
-15.27% |
-28.81% |
-25.89% |
-41.78% |
-45.00% |
-29.84% |
Profit (Net Income) Margin |
|
-13.99% |
-27.89% |
-26.23% |
-41.98% |
-41.40% |
-26.11% |
Tax Burden Percent |
|
100.01% |
97.48% |
99.94% |
100.38% |
100.04% |
100.44% |
Interest Burden Percent |
|
91.57% |
99.32% |
101.39% |
100.11% |
91.97% |
87.13% |
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% |
-229.17% |
-142.76% |
-208.06% |
-620.31% |
-678.46% |
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% |
-14.40% |
-15.51% |
-18.71% |
-21.82% |
-16.11% |
Return on Assets (ROA) |
|
0.00% |
-13.95% |
-15.71% |
-18.80% |
-20.08% |
-14.10% |
Return on Common Equity (ROCE) |
|
0.00% |
514.38% |
-67.28% |
-206.41% |
-634.68% |
-728.51% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
102.10% |
-86.09% |
-305.25% |
-1,519.12% |
-424.76% |
Net Operating Profit after Tax (NOPAT) |
|
-54 |
-186 |
-347 |
-647 |
-881 |
-744 |
NOPAT Margin |
|
-10.52% |
-20.16% |
-18.06% |
-29.06% |
-31.48% |
-20.66% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-15.97% |
-10.78% |
-14.36% |
-13.16% |
-7.48% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-49.97% |
-82.09% |
-61.26% |
Cost of Revenue to Revenue |
|
24.07% |
25.97% |
25.89% |
24.61% |
23.19% |
22.24% |
SG&A Expenses to Revenue |
|
8.25% |
10.54% |
15.79% |
13.36% |
13.93% |
11.31% |
R&D to Revenue |
|
21.07% |
21.80% |
27.78% |
39.26% |
44.78% |
40.09% |
Operating Expenses to Revenue |
|
90.96% |
102.84% |
99.91% |
116.90% |
121.79% |
107.28% |
Earnings before Interest and Taxes (EBIT) |
|
-78 |
-266 |
-497 |
-930 |
-1,260 |
-1,075 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-50 |
-222 |
-421 |
-798 |
-1,123 |
-930 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
102.10 |
55.88 |
373.80 |
171.46 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
146.69 |
146.18 |
0.00 |
832.57 |
Price to Revenue (P/Rev) |
|
17.61 |
9.69 |
31.11 |
7.68 |
10.19 |
10.54 |
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 |
9.12 |
30.07 |
6.79 |
9.39 |
9.70 |
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 |
16.06 |
87.55 |
40.92 |
57.35 |
42.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
14.15 |
195.22 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
1.67 |
3.24 |
14.64 |
4.82 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
1.67 |
3.24 |
14.64 |
4.82 |
Financial Leverage |
|
0.00 |
-7.95 |
-4.13 |
-4.46 |
-11.29 |
-18.92 |
Leverage Ratio |
|
0.00 |
16.43 |
9.09 |
11.07 |
30.89 |
48.12 |
Compound Leverage Factor |
|
0.00 |
16.32 |
9.21 |
11.08 |
28.41 |
41.93 |
Debt to Total Capital |
|
0.00% |
0.00% |
62.49% |
76.43% |
93.61% |
82.83% |
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% |
62.49% |
76.43% |
93.61% |
82.83% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
324.45% |
0.51% |
-0.08% |
-0.71% |
-1.05% |
Common Equity to Total Capital |
|
0.00% |
-224.45% |
37.00% |
23.65% |
7.11% |
18.23% |
Debt to EBITDA |
|
0.00 |
0.00 |
-2.35 |
-1.24 |
-0.89 |
-1.08 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
4.79 |
2.49 |
1.99 |
3.24 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-2.35 |
-1.24 |
-0.89 |
-1.08 |
Debt to NOPAT |
|
0.00 |
0.00 |
-2.85 |
-1.53 |
-1.14 |
-1.35 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
5.82 |
3.08 |
2.53 |
4.05 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-2.85 |
-1.53 |
-1.14 |
-1.35 |
Altman Z-Score |
|
0.00 |
2.87 |
9.21 |
1.67 |
1.93 |
2.51 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
324.45% |
52.87% |
0.79% |
-2.32% |
-7.38% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.16 |
1.73 |
1.55 |
1.07 |
1.02 |
Quick Ratio |
|
0.00 |
0.93 |
1.53 |
1.35 |
0.88 |
0.83 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
595 |
296 |
-387 |
-402 |
-103 |
Operating Cash Flow to CapEx |
|
119.12% |
503.43% |
706.65% |
86.66% |
142.88% |
457.74% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
42.24 |
-9.69 |
-9.87 |
-2.49 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
94.19 |
9.25 |
11.26 |
19.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
80.86 |
-1.43 |
3.38 |
15.60 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.50 |
0.60 |
0.45 |
0.49 |
0.54 |
Accounts Receivable Turnover |
|
0.00 |
3.74 |
6.92 |
6.48 |
6.33 |
6.43 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
4.48 |
8.03 |
5.15 |
4.35 |
5.32 |
Accounts Payable Turnover |
|
0.00 |
19.97 |
13.01 |
8.08 |
9.89 |
15.56 |
Days Sales Outstanding (DSO) |
|
0.00 |
97.58 |
52.71 |
56.32 |
57.71 |
56.78 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
18.28 |
28.06 |
45.18 |
36.91 |
23.46 |
Cash Conversion Cycle (CCC) |
|
0.00 |
79.30 |
24.65 |
11.14 |
20.80 |
33.32 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-781 |
-1,424 |
-1,683 |
-2,163 |
-2,805 |
Invested Capital Turnover |
|
0.00 |
-2.36 |
-1.74 |
-1.43 |
-1.46 |
-1.45 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-781 |
-642 |
-260 |
-480 |
-642 |
Enterprise Value (EV) |
|
0.00 |
8,422 |
57,704 |
15,110 |
26,278 |
34,943 |
Market Capitalization |
|
8,951 |
8,951 |
59,713 |
17,099 |
28,517 |
37,969 |
Book Value per Share |
|
$0.00 |
($1.39) |
$1.01 |
$0.51 |
$0.12 |
$0.34 |
Tangible Book Value per Share |
|
$0.00 |
($1.95) |
$0.70 |
$0.19 |
($0.19) |
$0.07 |
Total Capital |
|
0.00 |
112 |
1,581 |
1,294 |
1,074 |
1,215 |
Total Debt |
|
0.00 |
0.00 |
988 |
989 |
1,005 |
1,006 |
Total Long-Term Debt |
|
0.00 |
0.00 |
988 |
989 |
1,005 |
1,006 |
Net Debt |
|
0.00 |
-894 |
-2,017 |
-1,988 |
-2,232 |
-3,013 |
Capital Expenditures (CapEx) |
|
83 |
104 |
93 |
426 |
321 |
180 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-698 |
-1,422 |
-1,620 |
-1,970 |
-2,345 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
196 |
1,583 |
1,358 |
223 |
65 |
Net Working Capital (NWC) |
|
0.00 |
196 |
1,583 |
1,358 |
223 |
65 |
Net Nonoperating Expense (NNE) |
|
18 |
71 |
157 |
287 |
278 |
196 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-894 |
-2,017 |
-1,988 |
-2,232 |
-3,013 |
Total Depreciation and Amortization (D&A) |
|
28 |
44 |
76 |
131 |
136 |
145 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-75.59% |
-74.07% |
-72.79% |
-70.38% |
-65.10% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
21.17% |
82.47% |
61.02% |
7.97% |
1.80% |
Net Working Capital to Revenue |
|
0.00% |
21.17% |
82.47% |
61.02% |
7.97% |
1.80% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.97) |
($1.55) |
($1.87) |
($1.44) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
505.86M |
595.56M |
616.45M |
647.48M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.97) |
($1.55) |
($1.87) |
($1.44) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
505.86M |
595.56M |
616.45M |
647.48M |
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 |
587.76M |
605.14M |
631.64M |
667.30M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-54 |
-186 |
-347 |
-647 |
-881 |
-744 |
Normalized NOPAT Margin |
|
-10.52% |
-20.16% |
-18.06% |
-29.06% |
-31.48% |
-20.66% |
Pre Tax Income Margin |
|
-13.99% |
-28.61% |
-26.25% |
-41.82% |
-41.39% |
-26.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
-71.01 |
-23.29 |
-30.94 |
-26.10 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
-49.52 |
-16.21 |
-21.65 |
-18.07 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-84.33 |
-33.97 |
-38.82 |
-30.46 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-62.85 |
-26.89 |
-29.53 |
-22.44 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |