| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-0.89% |
20.68% |
23.94% |
| EBITDA Growth |
0.00% |
1.93% |
-66.35% |
260.56% |
| EBIT Growth |
0.00% |
4.82% |
-81.90% |
589.34% |
| NOPAT Growth |
0.00% |
-3.76% |
-69.46% |
470.91% |
| Net Income Growth |
0.00% |
-4.55% |
-41.60% |
158.82% |
| EPS Growth |
0.00% |
-5.56% |
-43.14% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
61.35% |
47.50% |
-63.58% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
35.82% |
-133.91% |
| Invested Capital Growth |
0.00% |
0.00% |
48.34% |
108.90% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
95.15% |
96.04% |
95.24% |
96.98% |
| EBITDA Margin |
30.63% |
31.50% |
8.78% |
25.56% |
| Operating Margin |
23.42% |
25.05% |
3.43% |
20.74% |
| EBIT Margin |
23.79% |
25.16% |
3.77% |
20.99% |
| Profit (Net Income) Margin |
20.31% |
19.56% |
9.46% |
19.77% |
| Tax Burden Percent |
69.85% |
78.09% |
144.34% |
110.00% |
| Interest Burden Percent |
122.24% |
99.55% |
173.77% |
85.61% |
| Effective Tax Rate |
13.96% |
21.88% |
-44.25% |
-10.00% |
| Return on Invested Capital (ROIC) |
0.00% |
94.20% |
11.59% |
35.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
94.21% |
7.15% |
39.32% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-68.33% |
-5.04% |
-22.79% |
| Return on Equity (ROE) |
0.00% |
25.87% |
6.55% |
13.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-105.80% |
-27.34% |
-34.66% |
| Operating Return on Assets (OROA) |
0.00% |
9.82% |
1.65% |
9.98% |
| Return on Assets (ROA) |
0.00% |
7.63% |
4.14% |
9.40% |
| Return on Common Equity (ROCE) |
0.00% |
25.87% |
6.55% |
13.05% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
12.94% |
5.78% |
11.58% |
| Net Operating Profit after Tax (NOPAT) |
545 |
524 |
160 |
914 |
| NOPAT Margin |
20.15% |
19.57% |
4.95% |
22.81% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.01% |
4.43% |
-3.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
13.37% |
| Cost of Revenue to Revenue |
4.85% |
3.96% |
4.76% |
3.02% |
| SG&A Expenses to Revenue |
33.19% |
28.44% |
30.41% |
24.56% |
| R&D to Revenue |
36.81% |
42.29% |
61.21% |
51.68% |
| Operating Expenses to Revenue |
71.74% |
71.00% |
91.80% |
76.24% |
| Earnings before Interest and Taxes (EBIT) |
643 |
674 |
122 |
841 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
828 |
844 |
284 |
1,024 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.20 |
24.66 |
16.60 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.12 |
37.11 |
22.40 |
| Price to Revenue (P/Rev) |
1.80 |
1.82 |
40.38 |
28.33 |
| Price to Earnings (P/E) |
8.87 |
9.29 |
426.64 |
143.33 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
11.27% |
10.76% |
0.23% |
0.70% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.74 |
76.86 |
31.93 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.72 |
39.25 |
27.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.29 |
446.79 |
107.55 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.87 |
1,040.06 |
130.95 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.69 |
792.49 |
120.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
2.62 |
116.41 |
277.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.73 |
-0.70 |
-0.58 |
| Leverage Ratio |
0.00 |
1.69 |
1.58 |
1.39 |
| Compound Leverage Factor |
0.00 |
1.69 |
2.75 |
1.19 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
2.63 |
31.11 |
34.38 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
2.60 |
2.79 |
5.20 |
| Quick Ratio |
0.00 |
2.36 |
2.46 |
4.23 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-589 |
-378 |
-884 |
| Operating Cash Flow to CapEx |
1,347.06% |
1,154.69% |
1,184.78% |
181.28% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.39 |
0.44 |
0.48 |
| Accounts Receivable Turnover |
0.00 |
2.68 |
3.63 |
4.24 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
14.48 |
16.17 |
13.16 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
136.11 |
100.48 |
85.99 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
136.11 |
100.48 |
85.99 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1,113 |
1,651 |
3,449 |
| Invested Capital Turnover |
0.00 |
4.81 |
2.34 |
1.57 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,113 |
538 |
1,798 |
| Enterprise Value (EV) |
0.00 |
1,933 |
126,888 |
110,128 |
| Market Capitalization |
4,871 |
4,871 |
130,552 |
113,518 |
| Book Value per Share |
$0.00 |
$3.95 |
$5.15 |
$6.57 |
| Tangible Book Value per Share |
$0.00 |
$2.24 |
$3.42 |
$4.87 |
| Total Capital |
0.00 |
4,051 |
5,295 |
6,839 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-2,938 |
-3,664 |
-3,390 |
| Capital Expenditures (CapEx) |
34 |
64 |
92 |
219 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-41 |
-231 |
1,076 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
2,174 |
2,692 |
3,901 |
| Net Working Capital (NWC) |
0.00 |
2,174 |
2,692 |
3,901 |
| Net Nonoperating Expense (NNE) |
-4.35 |
0.20 |
-146 |
122 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-2,938 |
-3,644 |
-3,390 |
| Total Depreciation and Amortization (D&A) |
185 |
170 |
162 |
183 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1.53% |
-7.15% |
26.85% |
| Debt-free Net Working Capital to Revenue |
0.00% |
81.15% |
83.27% |
97.35% |
| Net Working Capital to Revenue |
0.00% |
81.15% |
83.27% |
97.35% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.30 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.03B |
1.05B |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.29 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.04B |
1.06B |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.04B |
1.06B |
| Normalized Net Operating Profit after Tax (NOPAT) |
585 |
530 |
82 |
582 |
| Normalized NOPAT Margin |
21.65% |
19.77% |
2.53% |
14.52% |
| Pre Tax Income Margin |
29.08% |
25.05% |
6.56% |
17.97% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
7.83% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
7.83% |
0.00% |
0.00% |
0.00% |