Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.03% |
12.89% |
46.95% |
56.91% |
62.36% |
103.26% |
0.00% |
EBITDA Growth |
|
-61.98% |
49.56% |
49.91% |
101.13% |
33.77% |
109.09% |
0.00% |
EBIT Growth |
|
-83.73% |
80.97% |
58.72% |
190.67% |
45.43% |
35.21% |
0.00% |
NOPAT Growth |
|
26.44% |
25.43% |
-46.37% |
309.92% |
2.77% |
35.71% |
0.00% |
Net Income Growth |
|
-72.88% |
69.78% |
-33.40% |
360.71% |
53.33% |
-172.73% |
0.00% |
EPS Growth |
|
-70.37% |
68.75% |
-62.79% |
490.91% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-15.06% |
4.29% |
39.28% |
76.53% |
281.98% |
1.37% |
0.00% |
Free Cash Flow Firm Growth |
|
-37.76% |
-93.06% |
172.69% |
-771.54% |
57.15% |
0.00% |
0.00% |
Invested Capital Growth |
|
-1.45% |
-4.71% |
-50.22% |
259.76% |
44.17% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
-0.60% |
1.21% |
7.78% |
12.43% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-48.86% |
21.51% |
16.77% |
14.06% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
-75.43% |
32.98% |
24.85% |
16.93% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
1,710.35% |
-38.60% |
-69.67% |
627.22% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
223.33% |
-21.10% |
-65.87% |
576.88% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
166.67% |
-20.59% |
-73.77% |
377.78% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-5.09% |
2.04% |
13.25% |
1.49% |
41.69% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-23.13% |
-93.46% |
201.33% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
1.16% |
-3.20% |
-50.86% |
109.98% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
84.37% |
85.60% |
82.81% |
81.71% |
77.43% |
76.61% |
73.80% |
EBITDA Margin |
|
18.68% |
48.13% |
36.33% |
35.61% |
27.78% |
33.72% |
32.78% |
Operating Margin |
|
8.02% |
20.94% |
16.01% |
15.16% |
7.79% |
12.31% |
18.43% |
EBIT Margin |
|
5.87% |
35.36% |
22.06% |
20.42% |
11.02% |
12.31% |
18.50% |
Profit (Net Income) Margin |
|
2.40% |
8.66% |
5.76% |
12.70% |
-7.64% |
-26.59% |
-19.82% |
Tax Burden Percent |
|
92.97% |
27.60% |
32.48% |
93.96% |
114.83% |
92.31% |
90.79% |
Interest Burden Percent |
|
43.90% |
88.71% |
80.35% |
66.19% |
-60.38% |
-234.07% |
-117.98% |
Effective Tax Rate |
|
7.03% |
72.40% |
67.52% |
6.04% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
3.23% |
2.48% |
1.28% |
2.80% |
1.85% |
4.41% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.63% |
7.60% |
1.54% |
2.30% |
-5.65% |
-17.40% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.71% |
2.41% |
1.68% |
3.66% |
-8.24% |
-82.33% |
0.00% |
Return on Equity (ROE) |
|
1.53% |
4.89% |
2.96% |
6.46% |
-6.39% |
-77.92% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
4.69% |
7.30% |
68.34% |
-110.20% |
-34.32% |
-195.59% |
0.00% |
Operating Return on Assets (OROA) |
|
1.07% |
6.26% |
3.46% |
3.32% |
2.70% |
2.31% |
0.00% |
Return on Assets (ROA) |
|
0.44% |
1.53% |
0.90% |
2.07% |
-1.87% |
-4.99% |
0.00% |
Return on Common Equity (ROCE) |
|
1.53% |
4.89% |
2.96% |
5.50% |
-1.62% |
83.22% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.72% |
5.06% |
2.78% |
4.75% |
-7.24% |
36.48% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
91 |
72 |
57 |
106 |
26 |
25 |
19 |
NOPAT Margin |
|
7.46% |
5.78% |
5.20% |
14.25% |
5.45% |
8.62% |
12.90% |
Net Nonoperating Expense Percent (NNEP) |
|
6.86% |
-5.12% |
-0.26% |
0.50% |
7.51% |
21.81% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
3.10% |
2.14% |
1.63% |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
15.63% |
14.40% |
17.19% |
18.30% |
22.57% |
23.39% |
46.02% |
SG&A Expenses to Revenue |
|
24.32% |
14.49% |
11.39% |
12.37% |
13.19% |
11.97% |
14.41% |
R&D to Revenue |
|
16.15% |
15.45% |
18.86% |
16.02% |
10.79% |
10.26% |
4.23% |
Operating Expenses to Revenue |
|
76.35% |
64.66% |
66.80% |
66.54% |
69.63% |
64.30% |
110.74% |
Earnings before Interest and Taxes (EBIT) |
|
71 |
438 |
242 |
153 |
53 |
36 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
227 |
597 |
399 |
266 |
132 |
99 |
47 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.13 |
3.40 |
5.35 |
12.78 |
37.34 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
78.34 |
66.23 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.97 |
5.81 |
11.07 |
34.17 |
39.43 |
3.19 |
6.48 |
Price to Earnings (P/E) |
|
124.01 |
67.17 |
192.31 |
218.62 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.81% |
1.49% |
0.52% |
0.46% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.69 |
2.80 |
4.34 |
4.44 |
11.89 |
2.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
3.87 |
6.38 |
11.70 |
35.39 |
41.28 |
7.83 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.71 |
13.26 |
32.20 |
99.36 |
148.58 |
23.21 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
65.87 |
18.05 |
53.03 |
173.27 |
374.41 |
63.59 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
51.87 |
110.45 |
224.96 |
248.37 |
756.90 |
90.84 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.71 |
18.19 |
30.80 |
88.31 |
115.90 |
51.70 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
35.73 |
37.45 |
4.22 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.72 |
0.58 |
0.54 |
0.62 |
0.79 |
6.01 |
0.00 |
Long-Term Debt to Equity |
|
0.72 |
0.58 |
0.54 |
0.62 |
0.79 |
5.97 |
0.00 |
Financial Leverage |
|
0.47 |
0.32 |
1.09 |
1.59 |
1.46 |
4.73 |
0.00 |
Leverage Ratio |
|
3.50 |
3.19 |
3.28 |
3.13 |
3.41 |
7.80 |
0.00 |
Compound Leverage Factor |
|
1.54 |
2.83 |
2.63 |
2.07 |
-2.06 |
-18.26 |
0.00 |
Debt to Total Capital |
|
42.03% |
36.77% |
35.23% |
38.16% |
44.22% |
85.74% |
0.00% |
Short-Term Debt to Total Capital |
|
0.20% |
0.18% |
0.00% |
0.00% |
0.00% |
0.62% |
0.00% |
Long-Term Debt to Total Capital |
|
41.83% |
36.59% |
35.23% |
38.16% |
44.22% |
85.12% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.93% |
14.26% |
0.00% |
Common Equity to Total Capital |
|
57.97% |
63.23% |
64.77% |
61.84% |
29.85% |
-15.23% |
0.00% |
Debt to EBITDA |
|
5.41 |
2.07 |
3.10 |
4.63 |
5.63 |
12.17 |
0.00 |
Net Debt to EBITDA |
|
4.80 |
1.18 |
1.73 |
3.41 |
3.35 |
11.74 |
0.00 |
Long-Term Debt to EBITDA |
|
5.39 |
2.06 |
3.10 |
4.63 |
5.63 |
12.08 |
0.00 |
Debt to NOPAT |
|
13.56 |
17.21 |
21.64 |
11.58 |
28.68 |
47.62 |
0.00 |
Net Debt to NOPAT |
|
12.01 |
9.81 |
12.09 |
8.51 |
17.07 |
45.94 |
0.00 |
Long-Term Debt to NOPAT |
|
13.49 |
17.12 |
21.64 |
11.58 |
28.68 |
47.27 |
0.00 |
Altman Z-Score |
|
0.71 |
1.40 |
1.84 |
3.37 |
8.46 |
0.55 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
14.87% |
74.64% |
206.79% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.69 |
1.35 |
1.45 |
1.08 |
1.37 |
0.61 |
0.00 |
Quick Ratio |
|
0.59 |
1.26 |
1.34 |
1.01 |
1.31 |
0.53 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
131 |
211 |
3,045 |
-4,190 |
-481 |
-1,122 |
0.00 |
Operating Cash Flow to CapEx |
|
569.18% |
1,641.13% |
1,442.91% |
1,268.64% |
1,009.52% |
326.47% |
952.17% |
Free Cash Flow to Firm to Interest Expense |
|
3.29 |
4.27 |
63.98 |
-81.20 |
-5.71 |
-9.30 |
0.00 |
Operating Cash Flow to Interest Expense |
|
9.24 |
8.79 |
8.76 |
5.80 |
2.01 |
0.37 |
0.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.61 |
8.25 |
8.15 |
5.35 |
1.81 |
0.26 |
0.67 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.18 |
0.16 |
0.16 |
0.24 |
0.19 |
0.00 |
Accounts Receivable Turnover |
|
4.69 |
5.01 |
5.36 |
4.85 |
4.58 |
3.38 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
13.67 |
21.15 |
23.41 |
20.56 |
17.54 |
12.59 |
0.00 |
Accounts Payable Turnover |
|
7.44 |
5.10 |
6.10 |
7.83 |
13.03 |
8.68 |
0.00 |
Days Sales Outstanding (DSO) |
|
77.87 |
72.87 |
68.13 |
75.28 |
79.75 |
108.14 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
49.04 |
71.57 |
59.87 |
46.59 |
28.01 |
42.03 |
0.00 |
Cash Conversion Cycle (CCC) |
|
28.83 |
1.30 |
8.26 |
28.68 |
51.74 |
66.11 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,781 |
2,822 |
2,962 |
5,950 |
1,654 |
1,147 |
0.00 |
Invested Capital Turnover |
|
0.43 |
0.43 |
0.25 |
0.20 |
0.34 |
0.51 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-41 |
-140 |
-2,988 |
4,296 |
507 |
1,147 |
0.00 |
Enterprise Value (EV) |
|
4,697 |
7,910 |
12,844 |
26,441 |
19,657 |
2,296 |
0.00 |
Market Capitalization |
|
3,609 |
7,207 |
12,154 |
25,534 |
18,776 |
935 |
935 |
Book Value per Share |
|
$4.95 |
$5.44 |
$5.63 |
$5.02 |
$1.29 |
($4.80) |
$0.00 |
Tangible Book Value per Share |
|
($0.80) |
$0.24 |
$0.45 |
($0.02) |
($2.22) |
($34.86) |
$0.00 |
Total Capital |
|
2,921 |
3,352 |
3,508 |
3,231 |
1,685 |
1,404 |
0.00 |
Total Debt |
|
1,228 |
1,232 |
1,236 |
1,233 |
745 |
1,203 |
0.00 |
Total Long-Term Debt |
|
1,222 |
1,226 |
1,236 |
1,233 |
745 |
1,195 |
0.00 |
Net Debt |
|
1,088 |
703 |
690 |
906 |
443 |
1,161 |
0.00 |
Capital Expenditures (CapEx) |
|
65 |
27 |
29 |
24 |
17 |
14 |
4.60 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-335 |
-298 |
-286 |
-289 |
-183 |
-127 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
-195 |
232 |
259 |
38 |
119 |
-85 |
0.00 |
Net Working Capital (NWC) |
|
-201 |
226 |
259 |
38 |
119 |
-94 |
0.00 |
Net Nonoperating Expense (NNE) |
|
61 |
-36 |
-6.11 |
12 |
62 |
103 |
47 |
Net Nonoperating Obligations (NNO) |
|
1,088 |
703 |
690 |
3,952 |
714 |
947 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
156 |
158 |
157 |
114 |
80 |
63 |
21 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-27.60% |
-24.01% |
-26.08% |
-38.62% |
-38.41% |
-43.40% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
-16.08% |
18.71% |
23.62% |
5.10% |
24.93% |
-28.91% |
0.00% |
Net Working Capital to Revenue |
|
-16.56% |
18.23% |
23.62% |
5.10% |
24.93% |
-31.88% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.08 |
$0.27 |
$0.16 |
$0.46 |
($0.10) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
342.29M |
379.70M |
404.29M |
403.30M |
390.66M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.08 |
$0.27 |
$0.16 |
$0.43 |
($0.11) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
342.29M |
379.70M |
404.29M |
403.30M |
390.66M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
342.29M |
379.70M |
404.29M |
403.30M |
390.66M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
91 |
182 |
123 |
129 |
36 |
36 |
21 |
Normalized NOPAT Margin |
|
7.46% |
14.66% |
11.21% |
17.23% |
7.48% |
12.34% |
14.65% |
Pre Tax Income Margin |
|
2.58% |
31.37% |
17.72% |
13.52% |
-6.66% |
-28.81% |
-21.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.78 |
8.85 |
5.09 |
2.96 |
0.62 |
0.30 |
0.46 |
NOPAT to Interest Expense |
|
2.26 |
1.45 |
1.20 |
2.06 |
0.31 |
0.21 |
0.32 |
EBIT Less CapEx to Interest Expense |
|
0.16 |
8.32 |
4.48 |
2.50 |
0.42 |
0.19 |
0.38 |
NOPAT Less CapEx to Interest Expense |
|
0.64 |
0.91 |
0.59 |
1.61 |
0.11 |
0.10 |
0.24 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
10.65% |
0.00% |
0.00% |
20.97% |
-27.20% |
-21.15% |
-326.57% |
Augmented Payout Ratio |
|
1,954.30% |
372.88% |
0.47% |
22.76% |
-960.16% |
-36.41% |
-326.57% |