| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
106.33% |
91.25% |
68.43% |
40.59% |
33.21% |
| EBITDA Growth |
|
0.00% |
-64.53% |
17.00% |
-16.27% |
79.39% |
68.19% |
| EBIT Growth |
|
0.00% |
-65.56% |
16.22% |
-20.53% |
74.62% |
45.49% |
| NOPAT Growth |
|
0.00% |
-62.71% |
16.22% |
-20.53% |
120.46% |
-190.73% |
| Net Income Growth |
|
0.00% |
-66.14% |
15.05% |
-5.86% |
98.63% |
1,824.67% |
| EPS Growth |
|
0.00% |
-53.90% |
68.08% |
34.00% |
98.66% |
1,650.00% |
| Operating Cash Flow Growth |
|
0.00% |
-1.43% |
143.99% |
65.93% |
693.74% |
44.41% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
118.14% |
-3,785.25% |
241.31% |
-7.82% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-97.52% |
-12.40% |
-46.79% |
-42.55% |
| 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 |
|
84.66% |
86.04% |
87.34% |
87.18% |
88.95% |
89.33% |
| EBITDA Margin |
|
-115.70% |
-92.26% |
-40.04% |
-27.64% |
-4.05% |
-0.97% |
| Operating Margin |
|
-118.48% |
-93.43% |
-40.93% |
-29.29% |
-5.29% |
-2.16% |
| EBIT Margin |
|
-116.44% |
-93.43% |
-40.93% |
-29.29% |
-5.29% |
-2.16% |
| Profit (Net Income) Margin |
|
-117.32% |
-94.46% |
-41.96% |
-26.37% |
-0.26% |
3.33% |
| Tax Burden Percent |
|
100.75% |
101.46% |
101.84% |
105.72% |
-56.43% |
93.92% |
| Interest Burden Percent |
|
100.00% |
99.65% |
100.66% |
85.16% |
-8.62% |
-163.86% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
156.43% |
6.08% |
| 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% |
-954.91% |
-35.95% |
-19.79% |
-0.25% |
3.51% |
| 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% |
-95.63% |
-23.13% |
-15.42% |
-3.33% |
-1.42% |
| Return on Assets (ROA) |
|
0.00% |
-96.69% |
-23.71% |
-13.88% |
-0.16% |
2.19% |
| Return on Common Equity (ROCE) |
|
0.00% |
13,033.89% |
-24.28% |
-19.79% |
-0.25% |
3.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
69.96% |
-18.38% |
-20.14% |
-0.23% |
3.14% |
| Net Operating Profit after Tax (NOPAT) |
|
-65 |
-105 |
-88 |
-106 |
22 |
-20 |
| NOPAT Margin |
|
-82.93% |
-65.40% |
-28.65% |
-20.50% |
2.98% |
-2.03% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-86.08% |
-8.24% |
-3.44% |
-2.36% |
4.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-15.65% |
2.68% |
-1.92% |
| Cost of Revenue to Revenue |
|
15.34% |
13.96% |
12.66% |
12.82% |
11.05% |
10.67% |
| SG&A Expenses to Revenue |
|
19.80% |
33.73% |
17.36% |
16.45% |
12.71% |
14.62% |
| R&D to Revenue |
|
31.55% |
26.99% |
23.91% |
24.48% |
21.45% |
21.99% |
| Operating Expenses to Revenue |
|
203.14% |
179.47% |
128.27% |
116.47% |
94.24% |
91.50% |
| Earnings before Interest and Taxes (EBIT) |
|
-91 |
-151 |
-126 |
-152 |
-39 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-90 |
-149 |
-123 |
-143 |
-30 |
-9.40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.62 |
8.06 |
11.02 |
11.18 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.62 |
8.06 |
11.02 |
11.18 |
| Price to Revenue (P/Rev) |
|
7.34 |
3.56 |
3.71 |
10.56 |
12.29 |
11.85 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
355.82 |
| 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% |
0.28% |
| 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 |
4.33 |
0.83 |
8.85 |
10.76 |
10.35 |
| 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 |
360.48 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
15.62 |
169.31 |
36.44 |
32.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
112.51 |
0.00 |
66.39 |
92.27 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.32 |
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 |
-6.83 |
-1.38 |
-1.28 |
-1.34 |
-1.40 |
| Leverage Ratio |
|
0.00 |
9.88 |
1.52 |
1.43 |
1.55 |
1.61 |
| Compound Leverage Factor |
|
0.00 |
9.84 |
1.53 |
1.21 |
-0.13 |
-2.63 |
| Debt to Total Capital |
|
0.00% |
56.87% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
56.87% |
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% |
631.84% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-588.71% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.73 |
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 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.03 |
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 |
-2.46 |
3.08 |
9.11 |
12.18 |
11.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
1,464.94% |
32.46% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.05 |
4.00 |
3.10 |
2.82 |
2.66 |
| Quick Ratio |
|
0.00 |
0.95 |
3.92 |
3.01 |
2.73 |
2.58 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-13 |
2.27 |
-84 |
118 |
109 |
| Operating Cash Flow to CapEx |
|
-2,074.14% |
-678.25% |
120.00% |
142.82% |
2,059.51% |
2,041.78% |
| 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 |
1.02 |
0.57 |
0.53 |
0.63 |
0.66 |
| Accounts Receivable Turnover |
|
0.00 |
41.20 |
49.62 |
47.76 |
46.87 |
44.47 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
22.45 |
23.02 |
19.22 |
20.32 |
24.61 |
| Accounts Payable Turnover |
|
0.00 |
0.87 |
1.58 |
4.30 |
5.01 |
3.43 |
| Days Sales Outstanding (DSO) |
|
0.00 |
8.86 |
7.36 |
7.64 |
7.79 |
8.21 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
417.69 |
230.84 |
84.89 |
72.81 |
106.39 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-408.83 |
-223.48 |
-77.25 |
-65.02 |
-98.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-93 |
-183 |
-206 |
-303 |
-431 |
| Invested Capital Turnover |
|
0.00 |
-3.47 |
-2.23 |
-2.66 |
-2.87 |
-2.65 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-93 |
-91 |
-23 |
-96 |
-129 |
| Enterprise Value (EV) |
|
0.00 |
698 |
255 |
4,595 |
7,850 |
10,057 |
| Market Capitalization |
|
574 |
574 |
1,142 |
5,481 |
8,966 |
11,519 |
| Book Value per Share |
|
$0.00 |
($18.06) |
$23.19 |
$15.13 |
$17.04 |
$21.06 |
| Tangible Book Value per Share |
|
$0.00 |
($18.06) |
$23.19 |
$15.13 |
$17.04 |
$21.06 |
| Total Capital |
|
0.00 |
37 |
703 |
680 |
814 |
1,030 |
| Total Debt |
|
0.00 |
21 |
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 |
-109 |
-887 |
-886 |
-1,116 |
-1,462 |
| Capital Expenditures (CapEx) |
|
1.77 |
5.48 |
14 |
19 |
10 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-102 |
-202 |
-260 |
-359 |
-505 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
28 |
685 |
626 |
757 |
957 |
| Net Working Capital (NWC) |
|
0.00 |
7.19 |
685 |
626 |
757 |
957 |
| Net Nonoperating Expense (NNE) |
|
27 |
47 |
41 |
30 |
24 |
-52 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-109 |
-887 |
-886 |
-1,116 |
-1,462 |
| Total Depreciation and Amortization (D&A) |
|
0.58 |
1.89 |
2.75 |
8.57 |
9.02 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-63.06% |
-65.39% |
-50.15% |
-49.20% |
-51.95% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
17.50% |
222.39% |
120.54% |
103.76% |
98.42% |
| Net Working Capital to Revenue |
|
0.00% |
4.46% |
222.39% |
120.54% |
103.76% |
98.42% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($4.53) |
($2.99) |
($0.04) |
$0.65 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
44.92M |
45.80M |
48.37M |
49.91M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($4.53) |
($2.99) |
($0.04) |
$0.62 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
44.92M |
45.80M |
48.37M |
52.42M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($4.53) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.33M |
47.74M |
48.92M |
50.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-65 |
-105 |
-88 |
-106 |
-27 |
-20 |
| Normalized NOPAT Margin |
|
-82.93% |
-65.40% |
-28.65% |
-20.50% |
-3.70% |
-2.03% |
| Pre Tax Income Margin |
|
-116.44% |
-93.10% |
-41.20% |
-24.94% |
0.46% |
3.55% |
| 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% |