| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
25.12% |
24.92% |
19.15% |
43.42% |
31.74% |
26.84% |
17.83% |
| EBITDA Growth |
|
0.00% |
194.53% |
-232.71% |
-123.89% |
-1,166.93% |
-60.50% |
29.34% |
75.18% |
| EBIT Growth |
|
0.00% |
20.55% |
-69.81% |
-30.78% |
-355.38% |
-51.18% |
22.80% |
58.85% |
| NOPAT Growth |
|
0.00% |
34.76% |
-61.13% |
-67.81% |
-355.05% |
-51.14% |
22.70% |
57.43% |
| Net Income Growth |
|
0.00% |
17.21% |
-34.73% |
-34.49% |
-332.95% |
-49.07% |
22.29% |
57.24% |
| EPS Growth |
|
0.00% |
1.13% |
81.66% |
84.67% |
-243.48% |
-41.77% |
25.30% |
59.36% |
| Operating Cash Flow Growth |
|
0.00% |
80.88% |
138.78% |
249.88% |
-2,685.12% |
-20.63% |
64.07% |
200.01% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
39.63% |
-93.40% |
-271.26% |
11.72% |
-20.63% |
59.14% |
| Invested Capital Growth |
|
0.00% |
0.00% |
34.86% |
57.73% |
108.94% |
1.99% |
47.34% |
12.20% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.44% |
8.23% |
7.08% |
5.45% |
3.62% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-78.48% |
-63.51% |
4.92% |
9.77% |
46.28% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.72% |
-49.12% |
3.69% |
7.01% |
30.03% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.36% |
-48.85% |
3.71% |
6.98% |
27.44% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-19.37% |
-48.06% |
4.57% |
5.11% |
29.30% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.15% |
6.34% |
30.14% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
119.45% |
3,221.84% |
-128.79% |
19.68% |
28.37% |
148.19% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-84.09% |
30.48% |
3.58% |
15.24% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
24.91% |
73.54% |
-0.81% |
0.32% |
2.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
62.71% |
62.96% |
64.16% |
64.77% |
61.83% |
61.10% |
65.19% |
67.86% |
| EBITDA Margin |
|
-3.28% |
2.48% |
-2.63% |
-4.94% |
-43.66% |
-53.19% |
-29.63% |
-6.24% |
| Operating Margin |
|
-18.23% |
-9.50% |
-12.26% |
-17.27% |
-54.78% |
-62.85% |
-38.30% |
-13.84% |
| EBIT Margin |
|
-18.22% |
-11.57% |
-15.73% |
-17.27% |
-54.82% |
-62.91% |
-38.29% |
-13.37% |
| Profit (Net Income) Margin |
|
-22.79% |
-15.08% |
-16.26% |
-18.36% |
-55.41% |
-62.71% |
-38.42% |
-13.94% |
| Tax Burden Percent |
|
100.00% |
100.00% |
91.94% |
100.18% |
100.15% |
100.28% |
101.14% |
104.87% |
| Interest Burden Percent |
|
125.04% |
130.31% |
112.46% |
106.13% |
100.93% |
99.40% |
99.20% |
99.41% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-50.62% |
-34.73% |
-39.38% |
-94.77% |
-104.85% |
-64.90% |
-21.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-105.37% |
18.96% |
-32.57% |
-80.44% |
-82.45% |
-31.12% |
2.93% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
722.43% |
-6.95% |
24.43% |
60.05% |
54.88% |
14.13% |
-0.82% |
| Return on Equity (ROE) |
|
0.00% |
671.81% |
-41.68% |
-14.95% |
-34.72% |
-49.96% |
-50.77% |
-22.67% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-250.62% |
-64.42% |
-84.18% |
-165.29% |
-106.82% |
-103.18% |
-33.35% |
| Operating Return on Assets (OROA) |
|
0.00% |
-19.50% |
-18.01% |
-10.58% |
-28.47% |
-40.88% |
-36.86% |
-14.80% |
| Return on Assets (ROA) |
|
0.00% |
-25.42% |
-18.62% |
-11.24% |
-28.78% |
-40.75% |
-36.98% |
-15.43% |
| Return on Common Equity (ROCE) |
|
0.00% |
31,608.97% |
46.70% |
-14.95% |
-34.72% |
-49.96% |
-50.77% |
-22.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.14% |
-19.92% |
-10.37% |
-28.32% |
-61.20% |
-54.44% |
-22.10% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-6.65 |
-11 |
-18 |
-82 |
-124 |
-96 |
-41 |
| NOPAT Margin |
|
-12.76% |
-6.65% |
-8.58% |
-12.09% |
-38.35% |
-44.00% |
-26.81% |
-9.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
54.75% |
-53.68% |
-6.81% |
-14.33% |
-22.40% |
-33.78% |
-24.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-41.79% |
-36.34% |
-14.47% |
| Cost of Revenue to Revenue |
|
37.29% |
37.04% |
35.84% |
35.23% |
38.17% |
38.90% |
34.81% |
32.14% |
| SG&A Expenses to Revenue |
|
23.60% |
20.10% |
24.41% |
27.21% |
32.21% |
28.62% |
22.43% |
18.25% |
| R&D to Revenue |
|
14.25% |
14.36% |
14.92% |
15.22% |
24.51% |
32.48% |
31.53% |
27.96% |
| Operating Expenses to Revenue |
|
80.94% |
72.47% |
76.42% |
82.03% |
116.62% |
123.95% |
103.50% |
81.70% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-12 |
-20 |
-26 |
-117 |
-177 |
-136 |
-56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.62 |
2.47 |
-3.28 |
-7.35 |
-93 |
-149 |
-106 |
-26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
10.92 |
10.95 |
3.83 |
6.87 |
5.64 |
6.25 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
12.13 |
11.92 |
4.52 |
9.53 |
14.49 |
15.31 |
| Price to Revenue (P/Rev) |
|
2.09 |
1.67 |
8.91 |
19.39 |
7.50 |
7.04 |
3.98 |
3.94 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
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% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
15.40 |
29.54 |
47.90 |
11.12 |
15.20 |
7.65 |
8.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.05 |
8.38 |
18.00 |
6.09 |
6.44 |
3.77 |
3.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
163.53 |
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 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
1,266.33 |
925.93 |
0.00 |
0.00 |
0.00 |
48.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-7.20 |
0.23 |
0.04 |
0.03 |
0.03 |
0.05 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
-6.76 |
0.21 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
| Financial Leverage |
|
0.00 |
-6.86 |
-0.37 |
-0.75 |
-0.75 |
-0.67 |
-0.45 |
-0.28 |
| Leverage Ratio |
|
0.00 |
-13.22 |
2.24 |
1.33 |
1.21 |
1.23 |
1.37 |
1.47 |
| Compound Leverage Factor |
|
0.00 |
-17.22 |
2.52 |
1.41 |
1.22 |
1.22 |
1.36 |
1.46 |
| Debt to Total Capital |
|
0.00% |
116.13% |
18.98% |
4.13% |
3.08% |
2.67% |
4.36% |
5.76% |
| Short-Term Debt to Total Capital |
|
0.00% |
7.07% |
1.85% |
1.77% |
1.35% |
1.75% |
2.30% |
2.86% |
| Long-Term Debt to Total Capital |
|
0.00% |
109.06% |
17.13% |
2.36% |
1.72% |
0.92% |
2.05% |
2.90% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
742.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-758.87% |
81.02% |
95.87% |
96.92% |
97.33% |
95.64% |
94.24% |
| Debt to EBITDA |
|
0.00 |
13.06 |
-7.27 |
-1.54 |
-0.14 |
-0.05 |
-0.11 |
-0.62 |
| Net Debt to EBITDA |
|
0.00 |
12.43 |
20.25 |
28.23 |
3.23 |
1.13 |
0.72 |
2.60 |
| Long-Term Debt to EBITDA |
|
0.00 |
12.26 |
-6.56 |
-0.88 |
-0.08 |
-0.02 |
-0.05 |
-0.31 |
| Debt to NOPAT |
|
0.00 |
-4.86 |
-2.23 |
-0.63 |
-0.16 |
-0.06 |
-0.12 |
-0.40 |
| Net Debt to NOPAT |
|
0.00 |
-4.63 |
6.21 |
11.54 |
3.68 |
1.37 |
0.80 |
1.67 |
| Long-Term Debt to NOPAT |
|
0.00 |
-4.56 |
-2.01 |
-0.36 |
-0.09 |
-0.02 |
-0.06 |
-0.20 |
| Altman Z-Score |
|
0.00 |
-2.26 |
10.33 |
26.96 |
11.63 |
11.91 |
4.37 |
6.02 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-4,605.04% |
212.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.19 |
3.72 |
4.95 |
5.65 |
3.32 |
1.78 |
1.78 |
| Quick Ratio |
|
0.00 |
0.63 |
3.18 |
4.51 |
5.17 |
2.89 |
1.38 |
1.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-33 |
-20 |
-38 |
-143 |
-126 |
-152 |
-62 |
| Operating Cash Flow to CapEx |
|
-93.12% |
-21.66% |
6.70% |
15.56% |
-242.53% |
-343.94% |
-129.01% |
134.42% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9.39 |
-8.12 |
-24.42 |
-131.57 |
0.00 |
-135.86 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-3.06 |
-0.61 |
0.34 |
1.84 |
-68.92 |
0.00 |
-28.96 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.34 |
-3.41 |
-4.70 |
-9.97 |
-97.34 |
0.00 |
-51.41 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.69 |
1.14 |
0.61 |
0.52 |
0.65 |
0.96 |
1.11 |
| Accounts Receivable Turnover |
|
0.00 |
6.21 |
6.56 |
5.83 |
6.15 |
6.13 |
6.13 |
6.06 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
7.03 |
8.70 |
0.00 |
0.00 |
0.00 |
18.47 |
20.70 |
| Accounts Payable Turnover |
|
0.00 |
9.87 |
9.16 |
10.07 |
17.12 |
13.70 |
12.84 |
19.14 |
| Days Sales Outstanding (DSO) |
|
0.00 |
58.73 |
55.65 |
62.64 |
59.32 |
59.55 |
59.55 |
60.20 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
37.00 |
39.86 |
36.25 |
21.32 |
26.65 |
28.43 |
19.07 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
21.74 |
15.79 |
26.39 |
38.00 |
32.90 |
31.12 |
41.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
26 |
35 |
56 |
117 |
119 |
175 |
197 |
| Invested Capital Turnover |
|
0.00 |
7.61 |
4.05 |
3.26 |
2.47 |
2.38 |
2.42 |
2.26 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
26 |
9.16 |
20 |
61 |
2.32 |
56 |
21 |
| Enterprise Value (EV) |
|
0.00 |
404 |
1,046 |
2,676 |
1,298 |
1,809 |
1,342 |
1,586 |
| Market Capitalization |
|
167 |
167 |
1,112 |
2,883 |
1,598 |
1,977 |
1,418 |
1,654 |
| Book Value per Share |
|
$0.00 |
($114.35) |
$2.84 |
$5.96 |
$8.14 |
$5.46 |
$4.52 |
$4.56 |
| Tangible Book Value per Share |
|
$0.00 |
($119.50) |
$2.55 |
$5.48 |
$6.89 |
$3.93 |
$1.76 |
$1.86 |
| Total Capital |
|
0.00 |
28 |
126 |
275 |
431 |
296 |
263 |
281 |
| Total Debt |
|
0.00 |
32 |
24 |
11 |
13 |
7.90 |
11 |
16 |
| Total Long-Term Debt |
|
0.00 |
30 |
22 |
6.47 |
7.42 |
2.73 |
5.40 |
8.15 |
| Net Debt |
|
0.00 |
31 |
-66 |
-207 |
-301 |
-169 |
-76 |
-68 |
| Capital Expenditures (CapEx) |
|
12 |
9.83 |
12 |
19 |
31 |
26 |
25 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
5.81 |
8.19 |
3.36 |
9.93 |
12 |
4.10 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
7.35 |
99 |
222 |
324 |
189 |
92 |
97 |
| Net Working Capital (NWC) |
|
0.00 |
5.39 |
96 |
217 |
318 |
183 |
86 |
89 |
| Net Nonoperating Expense (NNE) |
|
8.00 |
8.42 |
9.58 |
9.32 |
36 |
53 |
41 |
18 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
31 |
-66 |
-207 |
-301 |
-169 |
-76 |
-68 |
| Total Depreciation and Amortization (D&A) |
|
12 |
14 |
16 |
18 |
24 |
27 |
31 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
5.82% |
6.57% |
2.26% |
4.66% |
4.23% |
1.15% |
3.12% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
7.36% |
78.94% |
149.41% |
151.82% |
67.13% |
25.71% |
23.18% |
| Net Working Capital to Revenue |
|
0.00% |
5.39% |
77.08% |
146.14% |
149.09% |
65.29% |
24.01% |
21.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($4.50) |
($0.69) |
($2.37) |
($3.36) |
($2.51) |
($1.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
37.52M |
44.90M |
49.89M |
52.44M |
54.56M |
57.59M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($4.50) |
($0.69) |
($2.37) |
($3.36) |
($2.51) |
($1.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
37.52M |
44.90M |
49.89M |
52.44M |
54.56M |
57.59M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($4.50) |
($0.69) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
20.30M |
39.52M |
51.95M |
53.36M |
56.39M |
58.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-6.65 |
-11 |
-18 |
-82 |
-124 |
-96 |
-41 |
| Normalized NOPAT Margin |
|
-12.76% |
-6.65% |
-8.58% |
-12.09% |
-38.35% |
-44.00% |
-26.81% |
-9.69% |
| Pre Tax Income Margin |
|
-22.79% |
-15.08% |
-17.69% |
-18.32% |
-55.33% |
-62.53% |
-37.99% |
-13.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.99 |
-3.30 |
-8.03 |
-16.32 |
-107.84 |
0.00 |
-122.03 |
0.00 |
| NOPAT to Interest Expense |
|
-2.80 |
-1.90 |
-4.38 |
-11.42 |
-75.44 |
0.00 |
-85.45 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-7.28 |
-6.11 |
-13.07 |
-28.13 |
-136.25 |
0.00 |
-144.48 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-6.08 |
-4.70 |
-9.42 |
-23.23 |
-103.85 |
0.00 |
-107.90 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-73.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-1.29% |
-104.33% |
-1.06% |
0.00% |
0.00% |
0.00% |
0.00% |