| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
193.13% |
51.69% |
55.38% |
| EBITDA Growth |
0.00% |
102.64% |
2,709.41% |
-113.89% |
| EBIT Growth |
0.00% |
102.64% |
2,709.41% |
-113.89% |
| NOPAT Growth |
0.00% |
107.66% |
1,248.70% |
-111.08% |
| Net Income Growth |
0.00% |
105.02% |
767.74% |
-124.17% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-1,631.30% |
109.55% |
-162.91% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-102.39% |
-115.58% |
| Invested Capital Growth |
0.00% |
0.00% |
243.41% |
128.89% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
59.29% |
67.22% |
65.08% |
51.92% |
| EBITDA Margin |
-69.13% |
0.62% |
11.52% |
-0.64% |
| Operating Margin |
-57.42% |
0.62% |
10.49% |
-0.64% |
| EBIT Margin |
-69.13% |
0.62% |
11.52% |
-0.64% |
| Profit (Net Income) Margin |
-65.01% |
1.11% |
6.37% |
-1.89% |
| Tax Burden Percent |
105.53% |
168.80% |
89.05% |
238.05% |
| Interest Burden Percent |
89.10% |
106.08% |
62.11% |
123.59% |
| Effective Tax Rate |
0.00% |
-68.80% |
10.95% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
7.16% |
21.77% |
-0.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
2.03% |
98.27% |
-8.70% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-0.16% |
-8.14% |
-3.34% |
| Return on Equity (ROE) |
0.00% |
7.00% |
13.63% |
-4.03% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-192.84% |
-88.02% |
-79.07% |
| Operating Return on Assets (OROA) |
0.00% |
0.72% |
9.19% |
-0.50% |
| Return on Assets (ROA) |
0.00% |
1.28% |
5.08% |
-1.47% |
| Return on Common Equity (ROCE) |
0.00% |
9.95% |
14.44% |
-4.01% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
2.46% |
9.20% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-44 |
3.35 |
45 |
-3.69 |
| NOPAT Margin |
-40.20% |
1.05% |
9.34% |
-0.45% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
5.13% |
-76.50% |
8.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
2.96% |
6.38% |
-0.42% |
| Cost of Revenue to Revenue |
40.71% |
44.28% |
34.92% |
56.35% |
| SG&A Expenses to Revenue |
29.45% |
15.86% |
16.58% |
11.66% |
| R&D to Revenue |
50.40% |
27.48% |
24.85% |
20.85% |
| Operating Expenses to Revenue |
102.54% |
55.09% |
52.34% |
44.29% |
| Earnings before Interest and Taxes (EBIT) |
-75 |
1.99 |
56 |
-5.27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-75 |
1.99 |
56 |
-5.27 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.40 |
15.36 |
5.94 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.90 |
65.97 |
0.00 |
| Price to Revenue (P/Rev) |
1.85 |
0.63 |
10.64 |
3.09 |
| Price to Earnings (P/E) |
0.00 |
71.40 |
166.96 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
1.40% |
0.60% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.29 |
15.66 |
3.81 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.38 |
10.40 |
3.43 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
60.79 |
90.27 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
60.79 |
90.27 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
36.01 |
111.39 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
189.33 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.11 |
1.02 |
1.11 |
| Long-Term Debt to Equity |
0.00 |
0.11 |
0.99 |
1.08 |
| Financial Leverage |
0.00 |
-0.08 |
-0.08 |
0.38 |
| Leverage Ratio |
0.00 |
2.73 |
2.68 |
2.74 |
| Compound Leverage Factor |
0.00 |
2.89 |
1.67 |
3.38 |
| Debt to Total Capital |
0.00% |
10.17% |
50.47% |
52.63% |
| Short-Term Debt to Total Capital |
0.00% |
0.58% |
1.66% |
1.50% |
| Long-Term Debt to Total Capital |
0.00% |
9.58% |
48.81% |
51.14% |
| 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% |
127.74% |
47.29% |
48.69% |
| Debt to EBITDA |
0.00 |
5.79 |
6.41 |
-87.65 |
| Net Debt to EBITDA |
0.00 |
-40.77 |
-2.08 |
-53.66 |
| Long-Term Debt to EBITDA |
0.00 |
5.46 |
6.20 |
-85.16 |
| Debt to NOPAT |
0.00 |
3.43 |
7.92 |
-125.21 |
| Net Debt to NOPAT |
0.00 |
-24.15 |
-2.56 |
-76.66 |
| Long-Term Debt to NOPAT |
0.00 |
3.23 |
7.66 |
-121.66 |
| Altman Z-Score |
0.00 |
1.16 |
6.26 |
2.64 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-42.19% |
-5.95% |
0.56% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.41 |
2.78 |
1.43 |
| Quick Ratio |
0.00 |
1.14 |
2.57 |
1.17 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-90 |
-183 |
-420 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
126.44% |
-39.50% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-8.01 |
0.00 |
| Operating Cash Flow to Interest Expense |
-3.53 |
0.00 |
1.17 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-3.53 |
0.00 |
0.24 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.15 |
0.80 |
0.78 |
| Accounts Receivable Turnover |
0.00 |
7.22 |
7.43 |
7.60 |
| Inventory Turnover |
0.00 |
11.97 |
9.56 |
15.25 |
| Fixed Asset Turnover |
0.00 |
20.19 |
22.21 |
18.99 |
| Accounts Payable Turnover |
0.00 |
2.54 |
2.38 |
3.90 |
| Days Sales Outstanding (DSO) |
0.00 |
50.55 |
49.16 |
48.02 |
| Days Inventory Outstanding (DIO) |
0.00 |
30.50 |
38.20 |
23.94 |
| Days Payable Outstanding (DPO) |
0.00 |
143.98 |
153.54 |
93.51 |
| Cash Conversion Cycle (CCC) |
0.00 |
-62.93 |
-66.18 |
-21.55 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
94 |
322 |
740 |
| Invested Capital Turnover |
0.00 |
6.82 |
2.33 |
1.54 |
| Increase / (Decrease) in Invested Capital |
0.00 |
94 |
228 |
417 |
| Enterprise Value (EV) |
0.00 |
121 |
5,039 |
2,820 |
| Market Capitalization |
202 |
202 |
5,155 |
2,537 |
| Book Value per Share |
$0.00 |
$8.50 |
$1.00 |
$1.28 |
| Tangible Book Value per Share |
$0.00 |
$4.10 |
$0.23 |
($0.50) |
| Total Capital |
0.00 |
113 |
710 |
877 |
| Total Debt |
0.00 |
12 |
358 |
462 |
| Total Long-Term Debt |
0.00 |
11 |
346 |
448 |
| Net Debt |
0.00 |
-81 |
-116 |
283 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
21 |
44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-37 |
-64 |
-30 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
47 |
375 |
112 |
| Net Working Capital (NWC) |
0.00 |
46 |
363 |
99 |
| Net Nonoperating Expense (NNE) |
27 |
-0.20 |
14 |
12 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-7.96 |
-30 |
325 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-11.72% |
-13.24% |
-3.66% |
| Debt-free Net Working Capital to Revenue |
0.00% |
14.63% |
77.46% |
13.61% |
| Net Working Capital to Revenue |
0.00% |
14.42% |
75.03% |
12.01% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$9.32 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
334.72M |
338.78M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$8.94 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
334.72M |
338.78M |
| 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 |
334.72M |
338.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-44 |
1.39 |
45 |
-3.69 |
| Normalized NOPAT Margin |
-40.20% |
0.44% |
9.34% |
-0.45% |
| Pre Tax Income Margin |
-61.60% |
0.66% |
7.16% |
-0.79% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-16.54 |
0.00 |
2.44 |
0.00 |
| NOPAT to Interest Expense |
-9.61 |
0.00 |
1.98 |
0.00 |
| EBIT Less CapEx to Interest Expense |
-16.54 |
0.00 |
1.52 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-9.61 |
0.00 |
1.06 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |