| DEI Shares Outstanding |
0.00 |
0.00 |
276,481,206.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
276,481,206.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
2.08 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
56.21% |
38.97% |
| EBITDA Growth |
0.00% |
323.13% |
62.01% |
| EBIT Growth |
0.00% |
352.15% |
62.68% |
| NOPAT Growth |
0.00% |
363.25% |
55.27% |
| Net Income Growth |
0.00% |
314.63% |
57.63% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
165.77% |
29.23% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-7.17% |
| Invested Capital Growth |
0.00% |
0.00% |
18.26% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
93.25% |
94.94% |
96.17% |
| EBITDA Margin |
9.84% |
26.66% |
31.08% |
| Operating Margin |
8.57% |
26.14% |
30.56% |
| EBIT Margin |
9.05% |
26.20% |
30.67% |
| Profit (Net Income) Margin |
9.93% |
26.36% |
29.90% |
| Tax Burden Percent |
98.85% |
97.13% |
92.82% |
| Interest Burden Percent |
110.98% |
103.57% |
105.02% |
| Effective Tax Rate |
0.14% |
2.87% |
7.18% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
48.45% |
51.70% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
30.96% |
36.66% |
| Return on Assets (ROA) |
0.00% |
31.15% |
35.73% |
| Return on Common Equity (ROCE) |
0.00% |
-44.29% |
18.20% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
25 |
114 |
177 |
| NOPAT Margin |
8.56% |
25.39% |
28.37% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
2.83% |
2.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-51.05% |
37.07% |
| Cost of Revenue to Revenue |
6.75% |
5.06% |
3.83% |
| SG&A Expenses to Revenue |
6.92% |
7.27% |
6.56% |
| R&D to Revenue |
6.28% |
7.03% |
8.35% |
| Operating Expenses to Revenue |
84.68% |
68.80% |
65.61% |
| Earnings before Interest and Taxes (EBIT) |
26 |
118 |
192 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
28 |
120 |
194 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
12.10 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
12.34 |
| Price to Revenue (P/Rev) |
0.10 |
0.07 |
9.26 |
| Price to Earnings (P/E) |
0.00 |
0.50 |
10.08 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
199.07% |
9.92% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.42 |
8.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
1.58 |
27.07 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
1.61 |
27.43 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
1.66 |
29.66 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
1.15 |
24.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
1.06 |
31.76 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-1.26 |
-1.16 |
| Leverage Ratio |
0.00 |
1.56 |
1.45 |
| Compound Leverage Factor |
0.00 |
1.61 |
1.52 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
191.42% |
0.00% |
| Common Equity to Total Capital |
0.00% |
-91.42% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
2.11 |
21.29 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
191.42% |
64.79% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
2.84 |
3.91 |
| Quick Ratio |
0.00 |
2.66 |
3.63 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
178 |
166 |
| Operating Cash Flow to CapEx |
9,517.05% |
36,839.58% |
7,942.72% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.18 |
1.20 |
| Accounts Receivable Turnover |
0.00 |
12.59 |
12.65 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
670.86 |
473.42 |
| Accounts Payable Turnover |
0.00 |
15.58 |
12.13 |
| Days Sales Outstanding (DSO) |
0.00 |
29.00 |
28.85 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
23.43 |
30.09 |
| Cash Conversion Cycle (CCC) |
0.00 |
5.57 |
-1.23 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-64 |
-53 |
| Invested Capital Turnover |
0.00 |
-14.01 |
-10.71 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-64 |
12 |
| Enterprise Value (EV) |
0.00 |
190 |
5,261 |
| Market Capitalization |
30 |
30 |
5,792 |
| Book Value per Share |
$0.00 |
($2.23) |
$2.21 |
| Tangible Book Value per Share |
$0.00 |
($2.31) |
$2.17 |
| Total Capital |
0.00 |
245 |
479 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-309 |
-531 |
| Capital Expenditures (CapEx) |
0.65 |
0.45 |
2.69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-72 |
-56 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
237 |
475 |
| Net Working Capital (NWC) |
0.00 |
237 |
475 |
| Net Nonoperating Expense (NNE) |
-3.94 |
-4.37 |
-9.57 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-309 |
-531 |
| Total Depreciation and Amortization (D&A) |
2.27 |
2.05 |
2.53 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-15.95% |
-9.01% |
| Debt-free Net Working Capital to Revenue |
0.00% |
52.73% |
75.90% |
| Net Working Capital to Revenue |
0.00% |
52.73% |
75.90% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
216.25M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
285.90M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
276.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
25 |
114 |
177 |
| Normalized NOPAT Margin |
8.56% |
25.39% |
28.37% |
| Pre Tax Income Margin |
10.05% |
27.14% |
32.21% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
1.05% |
0.62% |