| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
16.59% |
0.53% |
| EBITDA Growth |
0.00% |
71.57% |
309.07% |
| EBIT Growth |
0.00% |
112.38% |
557.09% |
| NOPAT Growth |
0.00% |
22.26% |
35.83% |
| Net Income Growth |
0.00% |
73.24% |
539.08% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-221.44% |
-2,525.59% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
87.64% |
| Invested Capital Growth |
0.00% |
0.00% |
20.75% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
84.15% |
87.70% |
87.81% |
| EBITDA Margin |
7.15% |
10.52% |
42.82% |
| Operating Margin |
62.75% |
65.80% |
88.90% |
| EBIT Margin |
3.19% |
5.81% |
38.00% |
| Profit (Net Income) Margin |
4.04% |
6.00% |
38.15% |
| Tax Burden Percent |
126.56% |
103.23% |
100.40% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
644.28% |
396.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
3,366.74% |
5,022.49% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-595.91% |
-234.24% |
| Return on Equity (ROE) |
0.00% |
48.37% |
162.21% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
444.28% |
377.65% |
| Operating Return on Assets (OROA) |
0.00% |
1.88% |
12.17% |
| Return on Assets (ROA) |
0.00% |
1.94% |
12.22% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
5,069 |
6,197 |
8,417 |
| NOPAT Margin |
62.75% |
65.80% |
88.90% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-2,722.46% |
-4,626.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
41.38% |
60.63% |
| Cost of Revenue to Revenue |
15.85% |
12.30% |
12.19% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
21.40% |
21.91% |
-1.09% |
| Earnings before Interest and Taxes (EBIT) |
258 |
548 |
3,598 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
578 |
991 |
4,054 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
3.20 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
8.40 |
| Dividend Yield |
0.00% |
0.00% |
2.05% |
| Earnings Yield |
0.00% |
0.00% |
11.91% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
11.38 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
2.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
6.52 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
7.35 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
3.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
3.30 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
5.41 |
5.56 |
| Long-Term Debt to Equity |
0.00 |
0.44 |
0.55 |
| Financial Leverage |
0.00 |
-0.18 |
-0.05 |
| Leverage Ratio |
0.00 |
12.46 |
13.28 |
| Compound Leverage Factor |
0.00 |
12.46 |
13.28 |
| Debt to Total Capital |
0.00% |
84.39% |
84.75% |
| Short-Term Debt to Total Capital |
0.00% |
77.46% |
76.31% |
| Long-Term Debt to Total Capital |
0.00% |
6.93% |
8.45% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
15.61% |
15.25% |
| Common Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Debt to EBITDA |
0.00 |
12.75 |
2.90 |
| Net Debt to EBITDA |
0.00 |
-4.62 |
-1.49 |
| Long-Term Debt to EBITDA |
0.00 |
1.05 |
0.29 |
| Debt to NOPAT |
0.00 |
2.04 |
1.40 |
| Net Debt to NOPAT |
0.00 |
-0.74 |
-0.72 |
| Long-Term Debt to NOPAT |
0.00 |
0.17 |
0.14 |
| Altman Z-Score |
0.00 |
0.00 |
1.05 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
100.00% |
100.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.14 |
0.18 |
| Quick Ratio |
0.00 |
0.11 |
0.15 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
4,273 |
8,018 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.32 |
0.32 |
| Accounts Receivable Turnover |
0.00 |
5.08 |
4.55 |
| Inventory Turnover |
0.00 |
2.29 |
2.27 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.62 |
0.62 |
| Days Sales Outstanding (DSO) |
0.00 |
71.89 |
80.21 |
| Days Inventory Outstanding (DIO) |
0.00 |
159.67 |
160.64 |
| Days Payable Outstanding (DPO) |
0.00 |
591.95 |
588.52 |
| Cash Conversion Cycle (CCC) |
0.00 |
-360.39 |
-347.67 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
1,924 |
2,323 |
| Invested Capital Turnover |
0.00 |
9.79 |
4.46 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,924 |
399 |
| Enterprise Value (EV) |
0.00 |
0.00 |
26,430 |
| Market Capitalization |
0.00 |
0.00 |
30,338 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($0.90) |
| Total Capital |
0.00 |
14,975 |
13,884 |
| Total Debt |
0.00 |
12,637 |
11,767 |
| Total Long-Term Debt |
0.00 |
1,038 |
1,173 |
| Net Debt |
0.00 |
-4,580 |
-6,024 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-2,843 |
-2,248 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-2,809 |
-2,230 |
| Net Working Capital (NWC) |
0.00 |
-14,408 |
-12,824 |
| Net Nonoperating Expense (NNE) |
4,742 |
5,632 |
4,805 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-414 |
206 |
| Total Depreciation and Amortization (D&A) |
320 |
444 |
456 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-30.19% |
-23.75% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-29.82% |
-23.55% |
| Net Working Capital to Revenue |
0.00% |
-152.98% |
-135.44% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
721.81M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
721.81M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
721.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
3,553 |
4,311 |
4,292 |
| Normalized NOPAT Margin |
43.98% |
45.77% |
45.34% |
| Pre Tax Income Margin |
3.19% |
5.81% |
38.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |