| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
107.09% |
79.85% |
66.77% |
39.33% |
32.08% |
| EBITDA Growth |
|
0.00% |
280.92% |
119.37% |
-157.24% |
427.97% |
185.31% |
| EBIT Growth |
|
0.00% |
269.93% |
-880.44% |
-188.35% |
27.61% |
50.44% |
| NOPAT Growth |
|
0.00% |
333.22% |
-668.64% |
-188.35% |
27.61% |
50.44% |
| Net Income Growth |
|
0.00% |
151.88% |
-2,014.49% |
-160.77% |
31.52% |
43.54% |
| EPS Growth |
|
0.00% |
107.89% |
-2,566.67% |
-67.57% |
34.68% |
44.44% |
| Operating Cash Flow Growth |
|
0.00% |
317.62% |
-38.16% |
392.14% |
21.15% |
56.52% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-547.95% |
-134.77% |
100.42% |
1,579.43% |
| Invested Capital Growth |
|
0.00% |
0.00% |
429.17% |
291.70% |
-14.72% |
-16.07% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.34% |
31.88% |
37.28% |
38.67% |
40.99% |
45.09% |
| EBITDA Margin |
|
-7.26% |
6.34% |
7.73% |
-2.65% |
6.25% |
13.50% |
| Operating Margin |
|
-7.52% |
6.17% |
-26.77% |
-46.28% |
-24.05% |
-9.02% |
| EBIT Margin |
|
-7.52% |
6.17% |
-26.77% |
-46.28% |
-24.05% |
-9.02% |
| Profit (Net Income) Margin |
|
-11.46% |
2.87% |
-30.55% |
-47.77% |
-23.48% |
-10.04% |
| Tax Burden Percent |
|
100.45% |
96.07% |
100.95% |
97.02% |
101.52% |
95.16% |
| Interest Burden Percent |
|
151.69% |
48.43% |
113.05% |
106.39% |
96.16% |
116.88% |
| Effective Tax Rate |
|
0.00% |
3.93% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-77.20% |
-31.52% |
-15.46% |
-9.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-68.21% |
-15.46% |
-2.60% |
-1.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
57.58% |
7.45% |
0.84% |
0.63% |
| Return on Equity (ROE) |
|
0.00% |
5.75% |
-19.62% |
-24.07% |
-14.62% |
-8.42% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-157.25% |
-150.17% |
0.42% |
8.43% |
| Operating Return on Assets (OROA) |
|
0.00% |
5.22% |
-13.03% |
-18.85% |
-11.59% |
-5.51% |
| Return on Assets (ROA) |
|
0.00% |
2.43% |
-14.88% |
-19.46% |
-11.32% |
-6.13% |
| Return on Common Equity (ROCE) |
|
0.00% |
-3.76% |
-16.73% |
-24.07% |
-14.62% |
-8.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-8.79% |
-10.77% |
-21.05% |
-14.83% |
-8.46% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.47 |
8.08 |
-46 |
-133 |
-96 |
-48 |
| NOPAT Margin |
|
-5.26% |
5.93% |
-18.74% |
-32.40% |
-16.83% |
-6.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-6.95% |
-8.99% |
-16.06% |
-12.86% |
-7.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-14.25% |
-10.62% |
-5.32% |
| Cost of Revenue to Revenue |
|
71.66% |
68.12% |
62.72% |
61.33% |
59.01% |
54.91% |
| SG&A Expenses to Revenue |
|
10.61% |
7.20% |
9.23% |
14.72% |
9.84% |
6.80% |
| R&D to Revenue |
|
18.27% |
11.29% |
12.13% |
19.85% |
17.12% |
14.01% |
| Operating Expenses to Revenue |
|
35.86% |
25.71% |
64.05% |
84.95% |
65.03% |
54.12% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.95 |
8.41 |
-66 |
-189 |
-137 |
-68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.78 |
8.65 |
19 |
-11 |
36 |
102 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.37 |
3.35 |
7.09 |
10.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.37 |
6.72 |
14.01 |
19.37 |
| Price to Revenue (P/Rev) |
|
5.69 |
2.75 |
3.88 |
7.59 |
11.22 |
12.01 |
| Price to Earnings (P/E) |
|
0.00 |
517.24 |
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% |
0.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.49 |
4.25 |
10.61 |
17.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.70 |
1.74 |
6.96 |
10.64 |
11.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
42.50 |
22.46 |
0.00 |
170.22 |
84.89 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
43.69 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
45.47 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.52 |
23.48 |
31.87 |
56.02 |
50.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.12 |
0.00 |
0.00 |
2,299.21 |
194.79 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
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 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.76 |
-0.84 |
-0.48 |
-0.32 |
-0.41 |
| Leverage Ratio |
|
0.00 |
2.37 |
1.32 |
1.24 |
1.29 |
1.37 |
| Compound Leverage Factor |
|
0.00 |
1.15 |
1.49 |
1.32 |
1.24 |
1.61 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.19% |
0.12% |
0.12% |
| 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% |
0.00% |
0.19% |
0.12% |
0.12% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
165.41% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-65.41% |
100.00% |
99.81% |
99.88% |
99.88% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.16 |
0.03 |
0.01 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
23.78 |
-9.28 |
-4.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.16 |
0.03 |
0.01 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
1.95 |
3.45 |
8.71 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
| Altman Z-Score |
|
0.00 |
3.49 |
4.31 |
7.54 |
12.58 |
14.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
165.41% |
14.74% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.82 |
4.73 |
1.79 |
1.90 |
2.08 |
| Quick Ratio |
|
0.00 |
1.06 |
3.62 |
0.95 |
0.91 |
0.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
60 |
-269 |
-631 |
2.64 |
44 |
| Operating Cash Flow to CapEx |
|
2,662.12% |
6,436.40% |
629.59% |
1,069.54% |
6,216.08% |
7,254.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
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 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.85 |
0.49 |
0.41 |
0.48 |
0.61 |
| Accounts Receivable Turnover |
|
0.00 |
37.95 |
38.39 |
31.95 |
25.75 |
21.82 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
190.20 |
123.07 |
60.37 |
55.55 |
72.82 |
| Accounts Payable Turnover |
|
0.00 |
4.88 |
7.14 |
6.58 |
6.52 |
6.33 |
| Days Sales Outstanding (DSO) |
|
0.00 |
9.62 |
9.51 |
11.43 |
14.17 |
16.73 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
74.87 |
51.15 |
55.49 |
55.98 |
57.62 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-65.25 |
-41.65 |
-44.07 |
-41.80 |
-40.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-52 |
171 |
670 |
571 |
480 |
| Invested Capital Turnover |
|
0.00 |
-5.25 |
4.12 |
0.97 |
0.92 |
1.43 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-52 |
223 |
499 |
-99 |
-92 |
| Enterprise Value (EV) |
|
0.00 |
368 |
426 |
2,847 |
6,062 |
8,626 |
| Market Capitalization |
|
375 |
375 |
951 |
3,105 |
6,393 |
9,040 |
| Book Value per Share |
|
$0.00 |
($2.11) |
$6.84 |
$6.17 |
$5.59 |
$5.39 |
| Tangible Book Value per Share |
|
$0.00 |
($2.11) |
$6.84 |
$3.07 |
$2.83 |
$2.82 |
| Total Capital |
|
0.00 |
68 |
696 |
930 |
903 |
895 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1.76 |
1.07 |
1.10 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1.76 |
1.07 |
1.10 |
| Net Debt |
|
0.00 |
-120 |
-525 |
-258 |
-331 |
-414 |
| Capital Expenditures (CapEx) |
|
0.26 |
0.46 |
2.88 |
8.35 |
1.74 |
2.34 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-51 |
-34 |
-95 |
-85 |
-39 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
69 |
491 |
165 |
247 |
375 |
| Net Working Capital (NWC) |
|
0.00 |
69 |
491 |
165 |
247 |
375 |
| Net Nonoperating Expense (NNE) |
|
4.08 |
4.17 |
29 |
63 |
38 |
28 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-120 |
-525 |
-258 |
-331 |
-414 |
| Total Depreciation and Amortization (D&A) |
|
0.17 |
0.24 |
85 |
178 |
173 |
170 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-37.25% |
-13.80% |
-23.20% |
-14.87% |
-5.21% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
50.74% |
200.14% |
40.36% |
43.33% |
49.79% |
| Net Working Capital to Revenue |
|
0.00% |
50.74% |
200.14% |
40.36% |
43.33% |
49.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.74) |
($1.24) |
($0.81) |
($0.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
101.74M |
157.69M |
164.35M |
167.32M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.74) |
($1.24) |
($0.81) |
($0.45) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
101.74M |
157.69M |
164.35M |
167.32M |
| 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 |
150.46M |
161.32M |
165.77M |
169.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.47 |
8.08 |
-46 |
-133 |
-96 |
-48 |
| Normalized NOPAT Margin |
|
-5.26% |
5.93% |
-18.74% |
-32.40% |
-16.83% |
-6.32% |
| Pre Tax Income Margin |
|
-11.40% |
2.99% |
-30.26% |
-49.24% |
-23.12% |
-10.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
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 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |