| DEI Shares Outstanding |
- |
- |
- |
148,089,758.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
- |
148,089,758.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
- |
77.20 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
9.48% |
10.39% |
175.30% |
| EBITDA Growth |
0.00% |
83.74% |
-406.77% |
1,135.85% |
| EBIT Growth |
0.00% |
76.15% |
-202.74% |
1,005.42% |
| NOPAT Growth |
0.00% |
77.00% |
-194.23% |
1,228.90% |
| Net Income Growth |
0.00% |
68.64% |
-144.20% |
796.71% |
| EPS Growth |
0.00% |
68.67% |
-144.49% |
751.59% |
| Operating Cash Flow Growth |
0.00% |
56.66% |
127.18% |
13,794.05% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
106.18% |
1,577.67% |
| Invested Capital Growth |
0.00% |
0.00% |
-15.49% |
-4.60% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
53.58% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
145.50% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
149.86% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
131.54% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
153.67% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
156.47% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
151.58% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
-8.97% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
7.07% |
16.09% |
30.07% |
71.47% |
| EBITDA Margin |
-25.37% |
-3.77% |
-17.29% |
65.07% |
| Operating Margin |
-33.44% |
-7.02% |
-18.72% |
61.19% |
| EBIT Margin |
-32.73% |
-7.13% |
-19.55% |
64.30% |
| Profit (Net Income) Margin |
-35.21% |
-10.09% |
-22.31% |
56.46% |
| Tax Burden Percent |
107.04% |
133.60% |
110.95% |
87.83% |
| Interest Burden Percent |
100.50% |
105.89% |
102.85% |
99.98% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
12.17% |
| Return on Invested Capital (ROIC) |
0.00% |
-6.20% |
-9.89% |
124.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
127.55% |
159.18% |
110.02% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-5.93% |
-6.28% |
-33.08% |
| Return on Equity (ROE) |
0.00% |
-12.13% |
-16.17% |
91.64% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-206.20% |
6.90% |
129.43% |
| Operating Return on Assets (OROA) |
0.00% |
-3.52% |
-10.86% |
73.37% |
| Return on Assets (ROA) |
0.00% |
-4.98% |
-12.39% |
64.43% |
| Return on Common Equity (ROCE) |
0.00% |
-12.13% |
-16.17% |
91.64% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1,425 |
-328 |
-964 |
10,881 |
| NOPAT Margin |
-23.41% |
-4.92% |
-13.11% |
53.74% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-133.75% |
-169.06% |
14.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-2.75% |
-8.71% |
69.15% |
| Cost of Revenue to Revenue |
92.93% |
83.91% |
69.93% |
28.53% |
| SG&A Expenses to Revenue |
9.17% |
6.83% |
7.79% |
3.34% |
| R&D to Revenue |
19.18% |
15.92% |
15.39% |
6.56% |
| Operating Expenses to Revenue |
40.50% |
23.11% |
48.80% |
10.06% |
| Earnings before Interest and Taxes (EBIT) |
-1,992 |
-475 |
-1,438 |
13,020 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1,544 |
-251 |
-1,272 |
13,176 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.74 |
17.19 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.62 |
25.18 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.93 |
13.36 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
23.66 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
4.23% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.73 |
30.90 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.89 |
13.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
19.98 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
20.22 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
24.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
77.99 |
22.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
9.73 |
23.31 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.07 |
0.20 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.20 |
0.00 |
| Financial Leverage |
0.00 |
-0.05 |
-0.04 |
-0.30 |
| Leverage Ratio |
0.00 |
1.22 |
1.31 |
1.42 |
| Compound Leverage Factor |
0.00 |
1.29 |
1.34 |
1.42 |
| Debt to Total Capital |
0.00% |
6.84% |
16.71% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
6.84% |
0.18% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
16.53% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
93.16% |
83.29% |
100.00% |
| Debt to EBITDA |
0.00 |
-3.24 |
-1.45 |
0.00 |
| Net Debt to EBITDA |
0.00 |
2.05 |
0.22 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-1.44 |
0.00 |
| Debt to NOPAT |
0.00 |
-2.48 |
-1.92 |
0.00 |
| Net Debt to NOPAT |
0.00 |
1.57 |
0.30 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-1.90 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
1.44 |
27.76 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.67 |
3.56 |
2.29 |
| Quick Ratio |
0.00 |
0.64 |
1.79 |
1.70 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-10,895 |
673 |
11,292 |
| Operating Cash Flow to CapEx |
-325.57% |
-1,065.52% |
41.18% |
6,593.79% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-272.37 |
10.68 |
94.89 |
| Operating Cash Flow to Interest Expense |
-23.00 |
-7.73 |
1.33 |
98.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
-30.06 |
-8.45 |
-1.90 |
96.59 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.49 |
0.56 |
1.14 |
| Accounts Receivable Turnover |
0.00 |
7.13 |
7.34 |
7.01 |
| Inventory Turnover |
0.00 |
2.86 |
2.55 |
2.42 |
| Fixed Asset Turnover |
0.00 |
8.42 |
10.43 |
31.32 |
| Accounts Payable Turnover |
0.00 |
8.34 |
7.16 |
6.63 |
| Days Sales Outstanding (DSO) |
0.00 |
51.22 |
49.70 |
52.06 |
| Days Inventory Outstanding (DIO) |
0.00 |
127.63 |
143.15 |
150.94 |
| Days Payable Outstanding (DPO) |
0.00 |
43.74 |
50.96 |
55.04 |
| Cash Conversion Cycle (CCC) |
0.00 |
135.11 |
141.89 |
147.96 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
10,567 |
8,930 |
8,519 |
| Invested Capital Turnover |
0.00 |
1.26 |
0.75 |
2.32 |
| Increase / (Decrease) in Invested Capital |
0.00 |
10,567 |
-1,637 |
-411 |
| Enterprise Value (EV) |
0.00 |
0.00 |
6,551 |
263,258 |
| Market Capitalization |
0.00 |
0.00 |
6,837 |
270,475 |
| Book Value per Share |
$0.00 |
$76.43 |
$63.43 |
$106.26 |
| Tangible Book Value per Share |
$0.00 |
$26.72 |
$29.02 |
$72.54 |
| Total Capital |
0.00 |
11,896 |
11,065 |
15,736 |
| Total Debt |
0.00 |
814 |
1,849 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
1,829 |
0.00 |
| Net Debt |
0.00 |
-515 |
-286 |
-7,217 |
| Capital Expenditures (CapEx) |
219 |
29 |
204 |
177 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1,911 |
2,198 |
2,437 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
2,239 |
3,679 |
7,199 |
| Net Working Capital (NWC) |
0.00 |
1,425 |
3,659 |
7,199 |
| Net Nonoperating Expense (NNE) |
719 |
344 |
677 |
-552 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-515 |
-286 |
-7,217 |
| Total Depreciation and Amortization (D&A) |
448 |
224 |
166 |
156 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
28.68% |
29.88% |
12.04% |
| Debt-free Net Working Capital to Revenue |
0.00% |
33.60% |
50.02% |
35.55% |
| Net Working Capital to Revenue |
0.00% |
21.39% |
49.75% |
35.55% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($11.32) |
$77.78 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
145M |
147M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($11.32) |
$73.76 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
145M |
155M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
145.81M |
146.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-907 |
-356 |
332 |
10,880 |
| Normalized NOPAT Margin |
-14.89% |
-5.34% |
4.51% |
53.73% |
| Pre Tax Income Margin |
-32.90% |
-7.55% |
-20.11% |
64.29% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-64.26 |
-11.88 |
-22.83 |
109.41 |
| NOPAT to Interest Expense |
-45.95 |
-8.19 |
-15.30 |
91.44 |
| EBIT Less CapEx to Interest Expense |
-71.32 |
-12.60 |
-26.06 |
107.92 |
| NOPAT Less CapEx to Interest Expense |
-53.02 |
-8.92 |
-18.54 |
89.95 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
39.57% |