Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
70.03% |
67.94% |
-31.09% |
10.48% |
29.84% |
EBITDA Growth |
|
0.00% |
8.59% |
-167.54% |
10.03% |
38.25% |
59.67% |
EBIT Growth |
|
0.00% |
5.09% |
-160.59% |
10.63% |
37.34% |
57.30% |
NOPAT Growth |
|
0.00% |
4.89% |
-162.81% |
8.38% |
37.08% |
55.02% |
Net Income Growth |
|
0.00% |
5.06% |
-162.17% |
16.67% |
58.74% |
108.28% |
EPS Growth |
|
0.00% |
9.09% |
-20.00% |
27.78% |
57.69% |
109.09% |
Operating Cash Flow Growth |
|
0.00% |
13.00% |
-156.25% |
43.97% |
151.58% |
120.49% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-335.23% |
46.22% |
33.56% |
31.62% |
Invested Capital Growth |
|
0.00% |
0.00% |
276.13% |
-148.67% |
-162.18% |
22.79% |
Revenue Q/Q Growth |
|
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% |
EBIT Q/Q Growth |
|
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% |
Net Income Q/Q Growth |
|
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% |
Operating Cash Flow Q/Q Growth |
|
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% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
26.27% |
34.43% |
42.33% |
42.96% |
46.37% |
47.36% |
EBITDA Margin |
|
-66.44% |
-35.72% |
-56.90% |
-74.28% |
-41.52% |
-12.90% |
Operating Margin |
|
-69.42% |
-38.83% |
-60.77% |
-80.79% |
-46.01% |
-15.95% |
EBIT Margin |
|
-69.65% |
-38.88% |
-60.32% |
-78.22% |
-44.37% |
-14.59% |
Profit (Net Income) Margin |
|
-66.62% |
-37.20% |
-58.07% |
-70.22% |
-26.23% |
1.67% |
Tax Burden Percent |
|
100.18% |
100.31% |
100.28% |
101.30% |
105.69% |
69.97% |
Interest Burden Percent |
|
95.49% |
95.40% |
96.00% |
88.61% |
55.92% |
-16.39% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30.03% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-2,848.42% |
-2,197.69% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-2,841.05% |
-2,194.93% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
2,821.06% |
2,183.61% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-39.59% |
-27.35% |
-14.08% |
-6.24% |
0.51% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-772.37% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-26.16% |
-24.05% |
-14.13% |
-9.62% |
-4.02% |
Return on Assets (ROA) |
|
0.00% |
-25.03% |
-23.15% |
-12.69% |
-5.68% |
0.46% |
Return on Common Equity (ROCE) |
|
0.00% |
38.58% |
-20.24% |
-14.08% |
-6.24% |
0.51% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
40.63% |
-15.75% |
-15.19% |
-6.21% |
0.50% |
Net Operating Profit after Tax (NOPAT) |
|
-51 |
-49 |
-128 |
-118 |
-74 |
-33 |
NOPAT Margin |
|
-48.59% |
-27.18% |
-42.54% |
-56.55% |
-32.21% |
-11.16% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-19.93% |
-7.37% |
-2.75% |
1.40% |
3.78% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-3.31% |
Cost of Revenue to Revenue |
|
73.73% |
65.57% |
57.67% |
57.04% |
53.63% |
52.64% |
SG&A Expenses to Revenue |
|
11.53% |
9.93% |
23.70% |
32.43% |
35.07% |
22.86% |
R&D to Revenue |
|
49.16% |
43.05% |
57.70% |
69.63% |
44.47% |
31.83% |
Operating Expenses to Revenue |
|
95.69% |
73.26% |
103.10% |
123.75% |
92.39% |
63.31% |
Earnings before Interest and Taxes (EBIT) |
|
-74 |
-70 |
-182 |
-163 |
-102 |
-44 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-70 |
-64 |
-172 |
-155 |
-95 |
-39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.24 |
1.13 |
1.37 |
1.01 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.24 |
1.13 |
1.37 |
1.01 |
Price to Revenue (P/Rev) |
|
8.65 |
5.09 |
0.90 |
5.24 |
5.79 |
3.40 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
203.32 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.33% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.49% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
5.94 |
0.00 |
0.57 |
1.45 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.15 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-1.07 |
-0.99 |
-0.99 |
-1.02 |
-1.02 |
Leverage Ratio |
|
0.00 |
1.58 |
1.18 |
1.11 |
1.10 |
1.10 |
Compound Leverage Factor |
|
0.00 |
1.51 |
1.13 |
0.98 |
0.61 |
-0.18 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
197.44% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-97.44% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
5.09 |
1.60 |
7.04 |
8.33 |
6.62 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
197.44% |
26.01% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.70 |
10.92 |
12.59 |
9.69 |
9.57 |
Quick Ratio |
|
0.00 |
2.19 |
10.08 |
11.92 |
9.18 |
9.15 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-37 |
-161 |
-87 |
-58 |
-39 |
Operating Cash Flow to CapEx |
|
-2,278.93% |
-1,539.77% |
-2,045.47% |
-28,721.14% |
3,681.11% |
621.20% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.67 |
0.40 |
0.18 |
0.22 |
0.28 |
Accounts Receivable Turnover |
|
0.00 |
14.60 |
13.42 |
9.28 |
21.51 |
35.54 |
Inventory Turnover |
|
0.00 |
2.79 |
3.32 |
2.20 |
3.15 |
5.54 |
Fixed Asset Turnover |
|
0.00 |
41.12 |
54.04 |
39.16 |
71.69 |
64.86 |
Accounts Payable Turnover |
|
0.00 |
5.09 |
9.85 |
10.89 |
11.65 |
10.26 |
Days Sales Outstanding (DSO) |
|
0.00 |
24.99 |
27.20 |
39.34 |
16.97 |
10.27 |
Days Inventory Outstanding (DIO) |
|
0.00 |
130.81 |
109.84 |
165.92 |
115.78 |
65.84 |
Days Payable Outstanding (DPO) |
|
0.00 |
71.67 |
37.05 |
33.51 |
31.33 |
35.56 |
Cash Conversion Cycle (CCC) |
|
0.00 |
84.13 |
99.98 |
171.75 |
101.42 |
40.55 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-12 |
21 |
-10 |
-27 |
-21 |
Invested Capital Turnover |
|
0.00 |
-30.36 |
66.96 |
38.86 |
-12.50 |
-12.65 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-12 |
33 |
-31 |
-16 |
6.07 |
Enterprise Value (EV) |
|
0.00 |
1,068 |
-820 |
119 |
333 |
-12 |
Market Capitalization |
|
915 |
915 |
272 |
1,091 |
1,331 |
1,016 |
Book Value per Share |
|
$0.00 |
($0.74) |
$2.28 |
$1.68 |
$1.68 |
$1.75 |
Tangible Book Value per Share |
|
$0.00 |
($0.74) |
$2.28 |
$1.68 |
$1.68 |
$1.75 |
Total Capital |
|
0.00 |
169 |
1,114 |
962 |
971 |
1,007 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-181 |
-1,093 |
-972 |
-997 |
-1,028 |
Capital Expenditures (CapEx) |
|
2.48 |
3.20 |
6.17 |
0.25 |
0.99 |
13 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-24 |
15 |
-12 |
-29 |
-39 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
156 |
1,082 |
942 |
760 |
809 |
Net Working Capital (NWC) |
|
0.00 |
156 |
1,082 |
942 |
760 |
809 |
Net Nonoperating Expense (NNE) |
|
19 |
18 |
47 |
28 |
-14 |
-38 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-181 |
-1,093 |
-972 |
-997 |
-1,028 |
Total Depreciation and Amortization (D&A) |
|
3.40 |
5.68 |
10 |
8.21 |
6.55 |
5.07 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-13.25% |
5.12% |
-5.87% |
-12.80% |
-13.14% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
86.79% |
358.24% |
452.55% |
330.56% |
270.81% |
Net Working Capital to Revenue |
|
0.00% |
86.79% |
358.24% |
452.55% |
330.56% |
270.81% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.36) |
($0.26) |
($0.11) |
$0.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
489.15M |
553.53M |
555.47M |
573.78M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.36) |
($0.26) |
($0.11) |
$0.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
489.15M |
553.53M |
555.47M |
591.01M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
571.25M |
578.55M |
574.59M |
574.59M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-51 |
-49 |
-128 |
-118 |
-74 |
-33 |
Normalized NOPAT Margin |
|
-48.59% |
-27.18% |
-42.54% |
-56.55% |
-32.21% |
-11.16% |
Pre Tax Income Margin |
|
-66.50% |
-37.08% |
-57.91% |
-69.32% |
-24.81% |
2.39% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
660.84% |
Augmented Payout Ratio |
|
0.00% |
-0.27% |
-36.48% |
-33.30% |
-5.65% |
667.76% |