| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
87.35% |
66.03% |
67.95% |
36.66% |
30.93% |
| EBITDA Growth |
|
0.00% |
-37.17% |
27.08% |
-16.04% |
-17.01% |
47.32% |
| EBIT Growth |
|
0.00% |
-43.00% |
16.08% |
-18.76% |
-5.21% |
33.13% |
| NOPAT Growth |
|
0.00% |
-66.62% |
39.71% |
-63.94% |
11.34% |
23.86% |
| Net Income Growth |
|
0.00% |
-47.00% |
18.02% |
-15.38% |
-136.28% |
97.88% |
| EPS Growth |
|
0.00% |
-38.41% |
48.95% |
40.00% |
-135.90% |
98.55% |
| Operating Cash Flow Growth |
|
0.00% |
-22.30% |
32.30% |
-55.39% |
145.27% |
-282.57% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
27.33% |
-260.91% |
209.61% |
-306.07% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-51.89% |
7.99% |
-245.00% |
60.21% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
11.90% |
7.58% |
6.70% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.21% |
-1.50% |
28.42% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.50% |
0.34% |
18.64% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.78% |
5.73% |
9.82% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.91% |
0.70% |
82.44% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-21.88% |
0.36% |
87.50% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
11.17% |
-15.91% |
2,385.71% |
37.49% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
24.15% |
3.08% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.64% |
-5.86% |
-16.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
88.46% |
87.87% |
88.13% |
87.82% |
89.70% |
88.79% |
| EBITDA Margin |
|
-154.14% |
-112.86% |
-49.57% |
-34.25% |
-29.32% |
-11.80% |
| Operating Margin |
|
-158.03% |
-140.55% |
-51.04% |
-49.82% |
-32.32% |
-18.80% |
| EBIT Margin |
|
-163.94% |
-125.14% |
-63.25% |
-44.73% |
-34.43% |
-17.59% |
| Profit (Net Income) Margin |
|
-160.96% |
-126.30% |
-62.36% |
-42.84% |
-74.07% |
-1.20% |
| Tax Burden Percent |
|
100.93% |
101.50% |
99.05% |
103.71% |
267.51% |
10.63% |
| Interest Burden Percent |
|
97.28% |
99.44% |
99.54% |
92.36% |
80.41% |
64.25% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
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% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-99.23% |
-31.74% |
-22.39% |
-60.03% |
-1.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-52.52% |
-21.98% |
-16.79% |
-16.03% |
-9.82% |
| Return on Assets (ROA) |
|
0.00% |
-53.01% |
-21.67% |
-16.08% |
-34.49% |
-0.67% |
| Return on Common Equity (ROCE) |
|
0.00% |
118.47% |
-17.38% |
-21.31% |
-55.82% |
-1.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
83.12% |
-20.33% |
-23.58% |
-76.73% |
-1.18% |
| Net Operating Profit after Tax (NOPAT) |
|
-90 |
-150 |
-90 |
-148 |
-131 |
-100 |
| NOPAT Margin |
|
-110.62% |
-98.39% |
-35.73% |
-34.88% |
-22.63% |
-13.16% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-30.03% |
-11.05% |
-3.59% |
-30.05% |
8.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-17.94% |
-21.64% |
-12.16% |
| Cost of Revenue to Revenue |
|
11.54% |
12.13% |
11.87% |
12.18% |
10.30% |
11.21% |
| SG&A Expenses to Revenue |
|
51.25% |
57.08% |
25.19% |
27.79% |
25.94% |
25.40% |
| R&D to Revenue |
|
73.08% |
70.08% |
38.48% |
36.80% |
34.63% |
31.56% |
| Operating Expenses to Revenue |
|
246.49% |
228.42% |
139.17% |
137.64% |
122.03% |
107.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-133 |
-190 |
-160 |
-190 |
-200 |
-134 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-125 |
-172 |
-125 |
-145 |
-170 |
-90 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
11.96 |
9.59 |
19.78 |
15.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
12.19 |
9.75 |
20.13 |
15.92 |
| Price to Revenue (P/Rev) |
|
9.86 |
5.26 |
36.69 |
17.43 |
19.09 |
15.55 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.20 |
33.08 |
15.32 |
17.39 |
14.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
287.73 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
57.92 |
0.00 |
| 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 |
-1.46 |
-1.23 |
-1.16 |
-1.39 |
-1.42 |
| Leverage Ratio |
|
0.00 |
1.87 |
1.46 |
1.39 |
1.74 |
1.91 |
| Compound Leverage Factor |
|
0.00 |
1.86 |
1.46 |
1.29 |
1.40 |
1.22 |
| Debt to Total Capital |
|
0.00% |
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% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
219.38% |
3.05% |
6.51% |
7.69% |
5.53% |
| Common Equity to Total Capital |
|
0.00% |
-119.38% |
96.95% |
93.49% |
92.31% |
94.47% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
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 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
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 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.73 |
18.96 |
12.67 |
8.55 |
12.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
219.38% |
45.25% |
4.81% |
7.01% |
6.45% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.74 |
4.35 |
3.65 |
1.90 |
2.45 |
| Quick Ratio |
|
0.00 |
2.54 |
4.19 |
3.48 |
1.78 |
2.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-61 |
-44 |
-159 |
174 |
-359 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-1,406.78% |
-1,275.26% |
2,192.74% |
-1,699.10% |
| 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 |
0.42 |
0.35 |
0.38 |
0.47 |
0.56 |
| Accounts Receivable Turnover |
|
0.00 |
3.84 |
4.32 |
4.09 |
3.90 |
3.52 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
93.59 |
132.53 |
217.96 |
| Accounts Payable Turnover |
|
0.00 |
5.93 |
7.41 |
10.17 |
17.25 |
18.39 |
| Days Sales Outstanding (DSO) |
|
0.00 |
95.10 |
84.43 |
89.33 |
93.53 |
103.67 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
61.50 |
49.27 |
35.91 |
21.16 |
19.84 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
33.60 |
35.16 |
53.43 |
72.38 |
83.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-89 |
-135 |
-125 |
-430 |
-171 |
| Invested Capital Turnover |
|
0.00 |
-3.41 |
-2.25 |
-3.26 |
-2.09 |
-2.53 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-89 |
-46 |
11 |
-305 |
259 |
| Enterprise Value (EV) |
|
0.00 |
943 |
8,358 |
6,501 |
10,082 |
10,862 |
| Market Capitalization |
|
801 |
801 |
9,269 |
7,397 |
11,072 |
11,809 |
| Book Value per Share |
|
$0.00 |
($4.59) |
$5.35 |
$5.15 |
$3.60 |
$4.78 |
| Tangible Book Value per Share |
|
$0.00 |
($4.61) |
$5.25 |
$5.07 |
$3.53 |
$4.57 |
| Total Capital |
|
0.00 |
194 |
799 |
825 |
606 |
821 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-283 |
-935 |
-949 |
-1,036 |
-992 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
3.54 |
6.07 |
1.60 |
3.77 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-62 |
-124 |
-125 |
-429 |
-201 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
221 |
810 |
812 |
607 |
791 |
| Net Working Capital (NWC) |
|
0.00 |
221 |
810 |
812 |
607 |
791 |
| Net Nonoperating Expense (NNE) |
|
41 |
42 |
67 |
34 |
298 |
-91 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-283 |
-935 |
-949 |
-1,036 |
-992 |
| Total Depreciation and Amortization (D&A) |
|
7.96 |
19 |
35 |
44 |
30 |
44 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-40.44% |
-49.26% |
-29.45% |
-73.97% |
-26.49% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
145.43% |
320.69% |
191.28% |
104.72% |
104.22% |
| Net Working Capital to Revenue |
|
0.00% |
145.43% |
320.69% |
191.28% |
104.72% |
104.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.95) |
($1.16) |
($2.75) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
79.76M |
148.41M |
154.28M |
160.58M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.95) |
($1.16) |
($2.75) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
79.76M |
148.41M |
154.28M |
160.58M |
| 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 |
147.60M |
151.80M |
158.60M |
164M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-90 |
-150 |
-90 |
-148 |
-131 |
-100 |
| Normalized NOPAT Margin |
|
-110.62% |
-98.39% |
-35.73% |
-34.88% |
-22.63% |
-13.16% |
| Pre Tax Income Margin |
|
-159.48% |
-124.44% |
-62.96% |
-41.31% |
-27.69% |
-11.30% |
| 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% |
-0.43% |
-3.34% |
0.00% |
0.00% |
0.00% |