Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
269.68% |
613.56% |
126.62% |
111.43% |
61.12% |
28.40% |
84.26% |
54.69% |
EBITDA Growth |
|
0.00% |
-118.47% |
-1,519.35% |
26.47% |
-13.82% |
218.38% |
243.55% |
75.41% |
75.60% |
EBIT Growth |
|
0.00% |
-118.73% |
-1,591.11% |
23.36% |
-14.39% |
186.81% |
293.50% |
84.54% |
76.81% |
NOPAT Growth |
|
0.00% |
-122.74% |
-1,619.62% |
22.01% |
-17.69% |
185.25% |
345.55% |
80.00% |
82.27% |
Net Income Growth |
|
0.00% |
-92.46% |
-1,745.60% |
32.73% |
-10.39% |
210.40% |
275.09% |
84.90% |
82.19% |
EPS Growth |
|
0.00% |
76.11% |
-1,139.29% |
56.48% |
0.00% |
190.07% |
302.94% |
-73.54% |
-75.42% |
Operating Cash Flow Growth |
|
0.00% |
1,078.21% |
-23.93% |
88.21% |
103.80% |
4.15% |
55.71% |
88.58% |
25.95% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-100.85% |
12,104.54% |
89.41% |
-54.59% |
198.53% |
89.16% |
40.32% |
Invested Capital Growth |
|
0.00% |
0.00% |
-62.79% |
-90.95% |
-78.77% |
-6.28% |
-5.26% |
-12.72% |
8.05% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-14.46% |
58.56% |
77.86% |
78.97% |
67.59% |
66.24% |
75.90% |
62.96% |
60.92% |
EBITDA Margin |
|
-58.57% |
-34.61% |
-78.54% |
-25.48% |
-13.72% |
10.08% |
26.97% |
25.67% |
29.14% |
Operating Margin |
|
-56.69% |
-34.16% |
-82.32% |
-28.33% |
-15.77% |
7.34% |
23.29% |
23.70% |
27.53% |
EBIT Margin |
|
-58.72% |
-34.74% |
-82.33% |
-27.84% |
-15.06% |
8.12% |
24.87% |
24.91% |
28.47% |
Profit (Net Income) Margin |
|
-57.83% |
-30.11% |
-77.87% |
-23.12% |
-12.07% |
8.27% |
24.16% |
24.24% |
28.55% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.59% |
98.85% |
82.16% |
86.60% |
83.51% |
84.74% |
Interest Burden Percent |
|
98.50% |
86.67% |
94.58% |
83.37% |
81.05% |
124.01% |
112.15% |
116.53% |
118.33% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.45% |
12.98% |
16.49% |
15.27% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-43.58% |
-101.70% |
-31.87% |
-17.26% |
10.34% |
31.69% |
38.92% |
44.46% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-4.55% |
-37.76% |
-14.01% |
-7.80% |
4.21% |
14.99% |
20.83% |
25.99% |
Return on Assets (ROA) |
|
0.00% |
-3.94% |
-35.71% |
-11.63% |
-6.25% |
4.29% |
14.56% |
20.27% |
26.06% |
Return on Common Equity (ROCE) |
|
0.00% |
35.88% |
-89.98% |
-31.87% |
-17.26% |
10.34% |
31.69% |
38.92% |
44.46% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
52.94% |
-54.28% |
-28.27% |
-11.93% |
10.34% |
26.78% |
32.06% |
35.89% |
Net Operating Profit after Tax (NOPAT) |
|
-29 |
-64 |
-1,100 |
-858 |
-1,010 |
861 |
3,836 |
6,905 |
12,585 |
NOPAT Margin |
|
-39.68% |
-23.91% |
-57.62% |
-19.83% |
-11.04% |
5.84% |
20.26% |
19.80% |
23.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-1.73% |
-10.35% |
-1.97% |
-0.68% |
1.75% |
2.96% |
4.67% |
6.09% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
28.83% |
Cost of Revenue to Revenue |
|
114.46% |
41.44% |
22.14% |
21.03% |
32.41% |
33.76% |
24.10% |
37.04% |
39.08% |
SG&A Expenses to Revenue |
|
2.93% |
7.64% |
49.21% |
4.30% |
2.53% |
1.64% |
3.04% |
1.65% |
1.92% |
R&D to Revenue |
|
5.83% |
7.41% |
8.51% |
12.84% |
11.58% |
9.57% |
7.95% |
4.42% |
3.21% |
Operating Expenses to Revenue |
|
42.23% |
92.71% |
160.17% |
107.30% |
83.36% |
58.90% |
52.62% |
39.26% |
33.39% |
Earnings before Interest and Taxes (EBIT) |
|
-43 |
-93 |
-1,572 |
-1,205 |
-1,378 |
1,196 |
4,708 |
8,688 |
15,362 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-42 |
-93 |
-1,500 |
-1,103 |
-1,255 |
1,486 |
5,105 |
8,954 |
15,724 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.70 |
11.91 |
22.32 |
6.13 |
6.04 |
7.32 |
3.11 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.81 |
12.95 |
22.80 |
6.18 |
6.05 |
7.32 |
3.11 |
Price to Revenue (P/Rev) |
|
22.47 |
6.08 |
1.01 |
9.73 |
22.57 |
4.90 |
5.45 |
5.54 |
2.47 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
59.24 |
22.55 |
22.84 |
8.66 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.69% |
4.43% |
4.38% |
11.54% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.18 |
0.00 |
7.67 |
20.51 |
3.41 |
3.98 |
4.43 |
1.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.79 |
14.75 |
17.26 |
5.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.97 |
15.99 |
17.79 |
5.17 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
58.32 |
19.63 |
22.39 |
6.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.03 |
0.00 |
15.61 |
43.27 |
11.12 |
10.70 |
11.65 |
4.75 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.03 |
0.00 |
19.50 |
58.17 |
34.27 |
17.21 |
18.68 |
6.84 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.27 |
0.28 |
0.16 |
0.13 |
0.03 |
0.02 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.25 |
0.16 |
0.01 |
0.03 |
0.00 |
Financial Leverage |
|
0.00 |
-10.36 |
-2.55 |
-2.31 |
-2.17 |
-1.73 |
-1.73 |
-1.53 |
-1.34 |
Leverage Ratio |
|
0.00 |
11.05 |
2.85 |
2.74 |
2.76 |
2.41 |
2.18 |
1.92 |
1.71 |
Compound Leverage Factor |
|
0.00 |
9.58 |
2.69 |
2.28 |
2.24 |
2.99 |
2.44 |
2.24 |
2.02 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
20.96% |
21.74% |
14.10% |
11.60% |
3.04% |
1.67% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.88% |
2.43% |
0.00% |
10.42% |
0.34% |
1.67% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
18.07% |
19.31% |
14.10% |
1.18% |
2.71% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
182.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-82.32% |
100.00% |
79.04% |
78.26% |
85.90% |
88.40% |
96.96% |
98.33% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.85 |
-2.05 |
1.30 |
0.44 |
0.09 |
0.05 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
8.08 |
15.03 |
-14.81 |
-5.45 |
-4.30 |
-3.44 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.73 |
-1.82 |
1.30 |
0.04 |
0.08 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-1.09 |
-2.55 |
2.25 |
0.58 |
0.12 |
0.06 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
10.39 |
18.68 |
-25.56 |
-7.26 |
-5.58 |
-4.30 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.94 |
-2.26 |
2.25 |
0.06 |
0.11 |
0.00 |
Altman Z-Score |
|
0.00 |
0.49 |
-0.12 |
3.55 |
8.62 |
3.57 |
5.17 |
7.20 |
5.62 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
182.32% |
11.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.08 |
1.66 |
1.60 |
1.78 |
1.72 |
1.85 |
1.93 |
2.21 |
Quick Ratio |
|
0.00 |
0.29 |
0.94 |
0.95 |
1.09 |
1.04 |
1.33 |
1.47 |
1.80 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
1,666 |
-14 |
1,703 |
3,226 |
1,465 |
4,373 |
8,273 |
11,609 |
Operating Cash Flow to CapEx |
|
38,234.60% |
113,171.29% |
28,462.29% |
54,971.91% |
65,581.17% |
875.71% |
7,630.91% |
16,139.50% |
12,614.28% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
81.33 |
27.70 |
7.58 |
583.96 |
1,335.28 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
101.61 |
37.23 |
23.38 |
939.07 |
2,140.69 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
101.43 |
37.17 |
20.71 |
926.77 |
2,127.43 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.13 |
0.46 |
0.50 |
0.52 |
0.52 |
0.60 |
0.84 |
0.91 |
Accounts Receivable Turnover |
|
0.00 |
3.94 |
17.66 |
17.74 |
18.45 |
22.11 |
23.91 |
35.55 |
51.80 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
187.96 |
675.29 |
852.09 |
492.93 |
42.64 |
76.14 |
240.99 |
417.55 |
Accounts Payable Turnover |
|
0.00 |
9.50 |
10.41 |
6.38 |
8.05 |
16.16 |
2.73 |
2.38 |
2.44 |
Days Sales Outstanding (DSO) |
|
0.00 |
92.69 |
20.67 |
20.58 |
19.78 |
16.51 |
15.26 |
10.27 |
7.05 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
38.41 |
35.07 |
57.22 |
45.33 |
22.59 |
133.91 |
153.06 |
149.47 |
Cash Conversion Cycle (CCC) |
|
0.00 |
54.29 |
-14.40 |
-36.65 |
-25.55 |
-6.08 |
-118.65 |
-142.79 |
-142.43 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-1,730 |
-2,816 |
-5,377 |
-9,614 |
-10,218 |
-10,755 |
-12,123 |
-11,147 |
Invested Capital Turnover |
|
0.00 |
-0.31 |
-0.84 |
-1.06 |
-1.22 |
-1.49 |
-1.81 |
-3.05 |
-4.64 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-1,730 |
-1,086 |
-2,561 |
-4,236 |
-604 |
-538 |
-1,368 |
976 |
Enterprise Value (EV) |
|
0.00 |
49 |
-3,635 |
33,212 |
187,674 |
50,212 |
75,280 |
154,573 |
79,375 |
Market Capitalization |
|
1,626 |
1,626 |
1,921 |
42,129 |
206,543 |
72,216 |
103,111 |
193,069 |
133,446 |
Book Value per Share |
|
$0.00 |
($0.09) |
$0.92 |
$0.79 |
$1.99 |
$2.38 |
$3.38 |
$5.00 |
$7.80 |
Tangible Book Value per Share |
|
$0.00 |
($0.09) |
$0.80 |
$0.73 |
$1.95 |
$2.36 |
$3.37 |
$5.00 |
$7.80 |
Total Capital |
|
0.00 |
185 |
2,740 |
4,477 |
11,826 |
13,722 |
19,317 |
27,201 |
43,651 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
938 |
2,571 |
1,935 |
2,242 |
828 |
727 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
809 |
2,284 |
1,935 |
228 |
737 |
0.00 |
Net Debt |
|
0.00 |
-1,915 |
-5,556 |
-8,916 |
-18,869 |
-22,005 |
-27,830 |
-38,496 |
-54,070 |
Capital Expenditures (CapEx) |
|
0.33 |
1.31 |
3.97 |
3.87 |
6.61 |
516 |
92 |
82 |
132 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1,757 |
-3,222 |
-5,815 |
-11,057 |
-13,398 |
-13,600 |
-19,253 |
-22,941 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
158 |
2,333 |
4,039 |
10,383 |
10,542 |
16,473 |
20,070 |
31,857 |
Net Working Capital (NWC) |
|
0.00 |
158 |
2,333 |
3,910 |
10,096 |
10,542 |
14,459 |
19,979 |
31,130 |
Net Nonoperating Expense (NNE) |
|
13 |
17 |
387 |
142 |
94 |
-358 |
-737 |
-1,550 |
-2,818 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-1,915 |
-5,556 |
-8,916 |
-18,869 |
-22,005 |
-27,830 |
-38,496 |
-54,070 |
Total Depreciation and Amortization (D&A) |
|
0.11 |
0.35 |
72 |
102 |
123 |
289 |
397 |
266 |
362 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-656.55% |
-168.74% |
-134.37% |
-120.83% |
-90.88% |
-71.84% |
-55.20% |
-42.52% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
58.96% |
122.19% |
93.33% |
113.47% |
71.51% |
87.02% |
57.54% |
59.04% |
Net Working Capital to Revenue |
|
0.00% |
58.96% |
122.19% |
90.35% |
110.34% |
71.51% |
76.39% |
57.28% |
57.70% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.50) |
($0.22) |
$0.00 |
$0.00 |
$0.90 |
$1.56 |
$0.38 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.97B |
4.63B |
0.00 |
0.00 |
5.06B |
5.42B |
5.54M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.50) |
($0.22) |
$0.00 |
$0.00 |
$0.79 |
$1.45 |
$0.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.97B |
4.63B |
0.00 |
0.00 |
5.76B |
5.84B |
5.92M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.46B |
4.65B |
0.00 |
0.00 |
5.28B |
5.50B |
5.57B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-29 |
-63 |
-1,100 |
-858 |
-1,010 |
861 |
3,836 |
6,905 |
12,585 |
Normalized NOPAT Margin |
|
-39.68% |
-23.51% |
-57.62% |
-19.83% |
-11.04% |
5.84% |
20.26% |
19.80% |
23.32% |
Pre Tax Income Margin |
|
-57.83% |
-30.11% |
-77.87% |
-23.21% |
-12.21% |
10.06% |
27.90% |
29.03% |
33.69% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-57.54 |
-11.83 |
6.19 |
628.66 |
1,402.39 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-40.98 |
-8.67 |
4.46 |
512.19 |
1,114.47 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-57.72 |
-11.89 |
3.52 |
616.36 |
1,389.13 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-41.16 |
-8.73 |
1.79 |
499.88 |
1,101.20 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-6.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |