Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
40.84% |
43.74% |
47.34% |
55.09% |
0.00% |
EBITDA Growth |
|
1,224.17% |
89.81% |
-6.55% |
-318.41% |
0.00% |
EBIT Growth |
|
547.72% |
79.79% |
-9.83% |
-276.29% |
0.00% |
NOPAT Growth |
|
552.23% |
73.74% |
-8.65% |
-274.79% |
0.00% |
Net Income Growth |
|
451.28% |
126.97% |
0.93% |
-281.18% |
0.00% |
EPS Growth |
|
437.14% |
123.18% |
41.25% |
-107.26% |
0.00% |
Operating Cash Flow Growth |
|
85.86% |
186.29% |
485.13% |
-48.22% |
0.00% |
Free Cash Flow Firm Growth |
|
709.16% |
168.74% |
-3.50% |
0.00% |
0.00% |
Invested Capital Growth |
|
-64.36% |
-39.34% |
-61.75% |
-120.04% |
0.00% |
Revenue Q/Q Growth |
|
8.49% |
9.75% |
9.10% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
10.90% |
79.38% |
-1.20% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
10.79% |
63.67% |
-2.19% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
10.97% |
52.72% |
-1.14% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
2.06% |
260.99% |
5.68% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
2.17% |
225.00% |
10.65% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
13.59% |
32.39% |
26.31% |
-26.16% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
50.18% |
407.05% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-33.22% |
-5.97% |
0.06% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
72.78% |
73.24% |
73.09% |
72.41% |
71.56% |
EBITDA Margin |
|
9.35% |
-1.17% |
-16.51% |
-22.83% |
-8.46% |
Operating Margin |
|
8.37% |
-2.50% |
-17.64% |
-23.93% |
-9.90% |
EBIT Margin |
|
7.97% |
-2.51% |
-17.83% |
-23.92% |
-9.86% |
Profit (Net Income) Margin |
|
11.84% |
3.03% |
-16.12% |
-23.98% |
-9.76% |
Tax Burden Percent |
|
86.58% |
90.38% |
101.60% |
100.30% |
100.43% |
Interest Burden Percent |
|
171.63% |
-133.52% |
89.02% |
99.97% |
98.55% |
Effective Tax Rate |
|
13.42% |
9.62% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
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% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
11.97% |
2.68% |
-11.29% |
-19.56% |
-15.48% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
5.29% |
-1.57% |
-9.35% |
-14.33% |
-9.07% |
Return on Assets (ROA) |
|
7.85% |
1.89% |
-8.46% |
-14.37% |
-8.98% |
Return on Common Equity (ROCE) |
|
11.97% |
2.68% |
-11.29% |
-13.75% |
12.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.74% |
2.45% |
-10.99% |
-11.72% |
19.55% |
Net Operating Profit after Tax (NOPAT) |
|
54 |
-12 |
-46 |
-42 |
-11 |
NOPAT Margin |
|
7.24% |
-2.26% |
-12.35% |
-16.75% |
-6.93% |
Net Nonoperating Expense Percent (NNEP) |
|
3.99% |
4.14% |
-2.40% |
-5.38% |
-3.79% |
Return On Investment Capital (ROIC_SIMPLE) |
|
6.57% |
-1.83% |
-8.42% |
- |
- |
Cost of Revenue to Revenue |
|
27.22% |
26.76% |
26.91% |
27.59% |
28.44% |
SG&A Expenses to Revenue |
|
21.42% |
25.00% |
32.11% |
31.45% |
27.09% |
R&D to Revenue |
|
31.46% |
36.59% |
40.72% |
41.41% |
32.79% |
Operating Expenses to Revenue |
|
64.41% |
75.74% |
90.73% |
96.34% |
81.46% |
Earnings before Interest and Taxes (EBIT) |
|
60 |
-13 |
-66 |
-60 |
-16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
70 |
-6.22 |
-61 |
-57 |
-14 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
17.30 |
14.54 |
5.27 |
7.75 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
17.96 |
15.00 |
5.40 |
7.82 |
0.00 |
Price to Revenue (P/Rev) |
|
19.07 |
17.95 |
7.73 |
15.86 |
3.22 |
Price to Earnings (P/E) |
|
161.01 |
593.19 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.62% |
0.17% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
17.76 |
16.54 |
6.09 |
13.65 |
3.61 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
190.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
222.87 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
245.14 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
46.53 |
57.18 |
41.92 |
373.20 |
32.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
117.08 |
626.33 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-1.16 |
-1.13 |
-1.10 |
-1.10 |
-1.18 |
Leverage Ratio |
|
1.52 |
1.42 |
1.34 |
1.36 |
1.72 |
Compound Leverage Factor |
|
2.62 |
-1.90 |
1.19 |
1.36 |
1.70 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
179.17% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
-79.17% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
19.15 |
20.14 |
8.95 |
16.72 |
4.60 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
29.69% |
179.17% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
2.61 |
3.24 |
3.84 |
5.20 |
2.41 |
Quick Ratio |
|
2.38 |
3.02 |
3.60 |
4.93 |
2.15 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
113 |
14 |
-20 |
-20 |
0.00 |
Operating Cash Flow to CapEx |
|
2,356.50% |
4,969.72% |
964.69% |
255.72% |
524.53% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.66 |
0.62 |
0.52 |
0.60 |
0.92 |
Accounts Receivable Turnover |
|
6.87 |
7.83 |
9.25 |
9.35 |
7.91 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
48.68 |
42.90 |
34.89 |
34.26 |
25.15 |
Accounts Payable Turnover |
|
46.14 |
78.42 |
22.11 |
13.82 |
20.94 |
Days Sales Outstanding (DSO) |
|
53.16 |
46.63 |
39.46 |
39.02 |
46.16 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
7.91 |
4.65 |
16.51 |
26.42 |
17.43 |
Cash Conversion Cycle (CCC) |
|
45.25 |
41.98 |
22.95 |
12.60 |
28.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
-151 |
-92 |
-66 |
-41 |
-19 |
Invested Capital Turnover |
|
-6.14 |
-6.71 |
-6.91 |
-8.44 |
-8.71 |
Increase / (Decrease) in Invested Capital |
|
-59 |
-26 |
-25 |
-22 |
0.00 |
Enterprise Value (EV) |
|
13,285 |
8,783 |
2,249 |
3,422 |
583 |
Market Capitalization |
|
14,261 |
9,531 |
2,857 |
3,976 |
521 |
Book Value per Share |
|
$18.23 |
$15.60 |
$13.49 |
$13.69 |
($15.80) |
Tangible Book Value per Share |
|
$17.55 |
$15.12 |
$13.18 |
$13.57 |
($16.25) |
Total Capital |
|
825 |
656 |
542 |
513 |
102 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-976 |
-748 |
-608 |
-554 |
-120 |
Capital Expenditures (CapEx) |
|
12 |
3.09 |
5.56 |
3.59 |
3.38 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-198 |
-127 |
-93 |
-54 |
-28 |
Debt-free Net Working Capital (DFNWC) |
|
679 |
620 |
515 |
500 |
93 |
Net Working Capital (NWC) |
|
679 |
620 |
515 |
500 |
93 |
Net Nonoperating Expense (NNE) |
|
-34 |
-28 |
14 |
18 |
4.57 |
Net Nonoperating Obligations (NNO) |
|
-976 |
-748 |
-608 |
-554 |
-120 |
Total Depreciation and Amortization (D&A) |
|
10 |
7.10 |
4.87 |
2.73 |
2.26 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.51% |
-23.95% |
-25.11% |
-21.45% |
-17.19% |
Debt-free Net Working Capital to Revenue |
|
90.82% |
116.82% |
139.49% |
199.44% |
57.32% |
Net Working Capital to Revenue |
|
90.82% |
116.82% |
139.49% |
199.44% |
57.32% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.04 |
$0.39 |
($1.51) |
($2.57) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
45.24M |
42.88M |
40.64M |
38.63M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$1.88 |
$0.35 |
($1.51) |
($2.57) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.24M |
42.88M |
40.64M |
38.63M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.24M |
42.88M |
40.64M |
38.63M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
54 |
-12 |
-46 |
-42 |
-11 |
Normalized NOPAT Margin |
|
7.24% |
-2.26% |
-12.35% |
-16.75% |
-6.93% |
Pre Tax Income Margin |
|
13.68% |
3.35% |
-15.87% |
-23.91% |
-9.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-1.44% |
0.00% |