| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
110.90% |
72.87% |
63.60% |
30.07% |
| EBITDA Growth |
|
0.00% |
-21.25% |
7.58% |
50.09% |
43.17% |
| EBIT Growth |
|
0.00% |
-23.46% |
3.81% |
42.05% |
24.74% |
| NOPAT Growth |
|
0.00% |
-85.19% |
3.19% |
47.79% |
22.84% |
| Net Income Growth |
|
0.00% |
-23.65% |
9.53% |
41.79% |
36.76% |
| EPS Growth |
|
0.00% |
6.20% |
16.40% |
45.25% |
39.31% |
| Operating Cash Flow Growth |
|
0.00% |
-116.07% |
-49.11% |
99.72% |
23,958.77% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
41.92% |
47.25% |
3.65% |
| Invested Capital Growth |
|
0.00% |
0.00% |
2.70% |
2.13% |
15.23% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
11.42% |
3.52% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
23.11% |
-31.14% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.11% |
-18.16% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
19.27% |
-18.57% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
19.80% |
-21.64% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
20.28% |
-19.32% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
3.66% |
99.21% |
153.74% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
35.78% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.11% |
-35.30% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
43.60% |
38.72% |
33.75% |
37.46% |
38.11% |
| EBITDA Margin |
|
-187.69% |
-107.90% |
-57.68% |
-17.60% |
-7.69% |
| Operating Margin |
|
-137.22% |
-120.49% |
-67.48% |
-21.53% |
-12.77% |
| EBIT Margin |
|
-200.29% |
-117.25% |
-65.24% |
-23.11% |
-13.37% |
| Profit (Net Income) Margin |
|
-200.45% |
-117.53% |
-61.50% |
-21.88% |
-10.64% |
| Tax Burden Percent |
|
100.00% |
100.37% |
95.50% |
101.38% |
85.52% |
| Interest Burden Percent |
|
100.09% |
99.87% |
98.72% |
93.42% |
93.05% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-286.06% |
-136.62% |
-69.65% |
-49.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-191.98% |
-92.58% |
16.97% |
79.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
104.57% |
44.79% |
-4.52% |
-5.40% |
| Return on Equity (ROE) |
|
0.00% |
-181.49% |
-91.83% |
-74.17% |
-54.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-486.06% |
-139.28% |
-71.75% |
-63.57% |
| Operating Return on Assets (OROA) |
|
0.00% |
-37.35% |
-36.05% |
-21.21% |
-15.49% |
| Return on Assets (ROA) |
|
0.00% |
-37.43% |
-33.99% |
-20.09% |
-12.33% |
| Return on Common Equity (ROCE) |
|
0.00% |
-181.49% |
-91.83% |
-74.17% |
-54.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-90.75% |
-104.18% |
-95.46% |
-50.20% |
| Net Operating Profit after Tax (NOPAT) |
|
-590 |
-1,093 |
-1,058 |
-552 |
-426 |
| NOPAT Margin |
|
-96.05% |
-84.35% |
-47.23% |
-15.07% |
-8.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-94.08% |
-44.04% |
-86.62% |
-128.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-41.12% |
-26.38% |
-18.80% |
| Cost of Revenue to Revenue |
|
56.40% |
61.28% |
66.25% |
62.54% |
61.89% |
| SG&A Expenses to Revenue |
|
72.80% |
63.91% |
34.09% |
16.55% |
16.03% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
180.82% |
159.22% |
101.23% |
59.00% |
50.89% |
| Earnings before Interest and Taxes (EBIT) |
|
-1,231 |
-1,520 |
-1,462 |
-847 |
-637 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,153 |
-1,398 |
-1,292 |
-645 |
-367 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
7.25 |
36.04 |
32.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4.28 |
8.26 |
6.87 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
11.53 |
37.74 |
35.37 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.04 |
8.25 |
6.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
78.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.74 |
0.95 |
1.49 |
1.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.74 |
0.95 |
1.49 |
1.24 |
| Financial Leverage |
|
0.00 |
-0.54 |
-0.48 |
-0.27 |
-0.07 |
| Leverage Ratio |
|
0.00 |
2.42 |
2.70 |
3.69 |
4.45 |
| Compound Leverage Factor |
|
0.00 |
2.42 |
2.67 |
3.45 |
4.14 |
| Debt to Total Capital |
|
0.00% |
42.65% |
48.61% |
59.87% |
55.42% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
42.65% |
48.61% |
59.87% |
55.42% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
57.35% |
51.39% |
40.13% |
44.58% |
| Debt to EBITDA |
|
0.00 |
-0.89 |
-0.97 |
-1.94 |
-3.43 |
| Net Debt to EBITDA |
|
0.00 |
0.65 |
0.42 |
0.06 |
0.24 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.89 |
-0.97 |
-1.94 |
-3.43 |
| Debt to NOPAT |
|
0.00 |
-1.14 |
-1.18 |
-2.27 |
-2.95 |
| Net Debt to NOPAT |
|
0.00 |
0.84 |
0.51 |
0.07 |
0.20 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.14 |
-1.18 |
-2.27 |
-2.95 |
| Altman Z-Score |
|
0.00 |
0.00 |
-0.05 |
4.13 |
4.49 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.96 |
1.67 |
1.34 |
0.93 |
| Quick Ratio |
|
0.00 |
2.37 |
1.47 |
0.85 |
0.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,857 |
-1,079 |
-569 |
-548 |
| Operating Cash Flow to CapEx |
|
-494.78% |
-671.57% |
-648.66% |
-1.73% |
394.59% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-880.70 |
-406.96 |
-212.45 |
-185.33 |
| Operating Cash Flow to Interest Expense |
|
-181.46 |
-198.91 |
-235.96 |
-0.65 |
141.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-218.13 |
-228.53 |
-272.33 |
-38.46 |
105.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.32 |
0.55 |
0.92 |
1.16 |
| Accounts Receivable Turnover |
|
0.00 |
28.26 |
46.21 |
74.32 |
90.49 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
28.16 |
42.22 |
60.69 |
85.72 |
| Accounts Payable Turnover |
|
0.00 |
2.05 |
3.28 |
3.96 |
4.54 |
| Days Sales Outstanding (DSO) |
|
0.00 |
12.92 |
7.90 |
4.91 |
4.03 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
178.21 |
111.31 |
92.13 |
80.46 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-165.29 |
-103.42 |
-87.22 |
-76.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
764 |
785 |
802 |
924 |
| Invested Capital Turnover |
|
0.00 |
3.39 |
2.89 |
4.62 |
5.53 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
764 |
21 |
17 |
122 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
9,051 |
30,250 |
32,673 |
| Market Capitalization |
|
0.00 |
0.00 |
9,589 |
30,289 |
32,760 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$1.57 |
$0.98 |
$1.15 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.40) |
($0.86) |
($1.68) |
| Total Capital |
|
0.00 |
2,927 |
2,574 |
2,094 |
2,267 |
| Total Debt |
|
0.00 |
1,248 |
1,251 |
1,254 |
1,256 |
| Total Long-Term Debt |
|
0.00 |
1,248 |
1,251 |
1,254 |
1,256 |
| Net Debt |
|
0.00 |
-914 |
-538 |
-39 |
-87 |
| Capital Expenditures (CapEx) |
|
39 |
62 |
96 |
101 |
106 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-329 |
-940 |
-760 |
-1,451 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1,824 |
838 |
522 |
-121 |
| Net Working Capital (NWC) |
|
0.00 |
1,824 |
838 |
522 |
-121 |
| Net Nonoperating Expense (NNE) |
|
642 |
430 |
320 |
250 |
81 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-914 |
-538 |
-39 |
-87 |
| Total Depreciation and Amortization (D&A) |
|
77 |
121 |
169 |
202 |
271 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-25.38% |
-41.98% |
-20.75% |
-30.44% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
140.73% |
37.42% |
14.23% |
-2.54% |
| Net Working Capital to Revenue |
|
0.00% |
140.73% |
37.42% |
14.23% |
-2.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($3.16) |
($1.73) |
($1.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
844.64M |
1.73B |
882.97M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.16) |
($1.73) |
($1.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
844.64M |
1.73B |
882.97M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
844.64M |
1.73B |
882.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-590 |
-1,093 |
-1,058 |
-552 |
-426 |
| Normalized NOPAT Margin |
|
-96.05% |
-84.35% |
-47.23% |
-15.07% |
-8.94% |
| Pre Tax Income Margin |
|
-200.46% |
-117.10% |
-64.40% |
-21.59% |
-12.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1,150.30 |
-720.53 |
-551.36 |
-316.16 |
-215.43 |
| NOPAT to Interest Expense |
|
-551.66 |
-518.32 |
-399.18 |
-206.22 |
-144.07 |
| EBIT Less CapEx to Interest Expense |
|
-1,186.97 |
-750.15 |
-587.74 |
-353.96 |
-251.21 |
| NOPAT Less CapEx to Interest Expense |
|
-588.34 |
-547.94 |
-435.56 |
-244.02 |
-179.85 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-24.38% |
-1.17% |
0.00% |
0.00% |
-9.48% |