| DEI Shares Outstanding |
|
0.00 |
0.00 |
68,923,730.00 |
79,242,709.00 |
81,276,097.00 |
82,701,539.00 |
84,136,381.00 |
- |
109,151,472.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
68,923,730.00 |
79,242,709.00 |
81,276,097.00 |
82,701,539.00 |
84,136,381.00 |
- |
109,151,472.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-3.50 |
-2.40 |
-0.45 |
-1.61 |
-1.55 |
- |
-1.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
641.02% |
-100.00% |
0.00% |
881.54% |
-35.48% |
-27.36% |
3.60% |
-79.07% |
| EBITDA Growth |
|
0.00% |
-69.73% |
-187.27% |
-74.51% |
85.79% |
-373.65% |
-7.25% |
5.46% |
-11.99% |
| EBIT Growth |
|
0.00% |
-60.86% |
-101.70% |
-80.51% |
80.90% |
-258.00% |
3.75% |
5.00% |
-20.05% |
| NOPAT Growth |
|
0.00% |
-75.31% |
-99.70% |
-70.60% |
80.86% |
-268.93% |
-10.09% |
4.44% |
-7.59% |
| Net Income Growth |
|
0.00% |
-60.86% |
-203.40% |
-80.51% |
80.90% |
-266.95% |
2.19% |
8.70% |
-20.06% |
| EPS Growth |
|
0.00% |
-30.14% |
125.97% |
-43.27% |
81.63% |
-260.00% |
3.70% |
21.15% |
-13.01% |
| Operating Cash Flow Growth |
|
0.00% |
817.26% |
-355.82% |
-67.90% |
279.06% |
-106.81% |
-805.91% |
-24.84% |
19.95% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-172.19% |
-50.62% |
276.03% |
-112.42% |
-482.56% |
-25.84% |
28.56% |
| Invested Capital Growth |
|
0.00% |
0.00% |
10.69% |
7.93% |
-198.07% |
-14.70% |
16.79% |
33.16% |
22.19% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-200.00% |
362.18% |
0.03% |
0.33% |
0.78% |
63.49% |
-69.52% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
48.71% |
-8.27% |
-0.92% |
0.27% |
6.20% |
24.23% |
-31.61% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-8.52% |
-8.85% |
-5.64% |
2.91% |
8.71% |
24.09% |
-32.57% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-13.18% |
-11.68% |
-8.64% |
0.21% |
5.00% |
21.71% |
-26.13% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-28.52% |
-12.84% |
-10.42% |
2.33% |
7.78% |
24.85% |
-32.67% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
75.64% |
-9.38% |
15.09% |
-3.18% |
8.24% |
28.07% |
-29.91% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-12.68% |
-12.73% |
-0.54% |
1.65% |
1.53% |
-4.05% |
6.76% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
49.69% |
-1.41% |
2.52% |
0.41% |
-9.79% |
15.09% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
102.78% |
3.79% |
1.68% |
1.34% |
2.72% |
18.05% |
3.62% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-851.41% |
-195.01% |
0.00% |
-864.44% |
-12.51% |
-91.86% |
-135.63% |
-123.77% |
-662.32% |
| Operating Margin |
|
-874.94% |
-206.99% |
0.00% |
-925.08% |
-18.04% |
-103.16% |
-156.33% |
-144.19% |
-741.30% |
| EBIT Margin |
|
-869.61% |
-188.78% |
0.00% |
-901.64% |
-17.54% |
-97.33% |
-128.97% |
-118.26% |
-678.36% |
| Profit (Net Income) Margin |
|
-869.61% |
-188.78% |
0.00% |
-901.64% |
-17.54% |
-99.77% |
-134.34% |
-118.39% |
-679.16% |
| Tax Burden Percent |
|
100.00% |
100.00% |
87.45% |
100.00% |
100.00% |
102.50% |
104.16% |
100.11% |
100.12% |
| Interest Burden Percent |
|
100.00% |
100.00% |
457.39% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-46.19% |
-68.46% |
-82.30% |
-12.79% |
-51.75% |
-74.81% |
-91.24% |
-181.56% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-16.94% |
0.00% |
-41.80% |
-5.58% |
-16.23% |
-17.76% |
-21.82% |
-37.49% |
| Return on Assets (ROA) |
|
0.00% |
-16.94% |
0.00% |
-41.80% |
-5.58% |
-16.64% |
-18.50% |
-21.84% |
-37.54% |
| Return on Common Equity (ROCE) |
|
0.00% |
39.77% |
-43.29% |
-82.30% |
-12.79% |
-51.75% |
-74.81% |
-91.24% |
-181.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
53.64% |
-108.23% |
-71.11% |
-12.08% |
-62.17% |
-97.19% |
-93.89% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
-40 |
-80 |
-137 |
-26 |
-96 |
-106 |
-101 |
-109 |
| NOPAT Margin |
|
-612.46% |
-144.89% |
0.00% |
-647.56% |
-12.63% |
-72.21% |
-109.43% |
-100.93% |
-518.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-8.37% |
-15.03% |
-13.99% |
-1.77% |
-5.09% |
-3.83% |
-3.68% |
-10.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-44.99% |
-79.17% |
-74.53% |
-270.72% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
174.11% |
43.12% |
0.00% |
281.56% |
26.58% |
45.68% |
58.40% |
59.28% |
256.53% |
| R&D to Revenue |
|
800.83% |
263.87% |
0.00% |
743.53% |
91.46% |
157.48% |
197.93% |
184.91% |
584.77% |
| Operating Expenses to Revenue |
|
974.94% |
306.99% |
0.00% |
1,025.08% |
118.04% |
203.16% |
256.33% |
244.19% |
841.30% |
| Earnings before Interest and Taxes (EBIT) |
|
-32 |
-52 |
-105 |
-190 |
-36 |
-130 |
-125 |
-119 |
-143 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-32 |
-54 |
-105 |
-182 |
-26 |
-123 |
-132 |
-124 |
-139 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
11.56 |
4.48 |
5.58 |
3.56 |
5.00 |
1.46 |
5.56 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
11.56 |
4.48 |
5.58 |
3.56 |
5.00 |
1.46 |
5.56 |
| Price to Revenue (P/Rev) |
|
47.05 |
6.35 |
0.00 |
56.83 |
8.10 |
5.71 |
6.92 |
1.84 |
8.09 |
| Price to Earnings (P/E) |
|
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.46 |
0.00 |
37.24 |
4.55 |
0.38 |
1.26 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.75 |
0.00 |
0.00 |
3.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.70 |
0.00 |
0.00 |
3.59 |
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 |
0.00 |
0.07 |
0.32 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.30 |
| Financial Leverage |
|
0.00 |
-2.57 |
-2.09 |
-1.66 |
-2.02 |
-2.81 |
-3.62 |
-3.65 |
-4.13 |
| Leverage Ratio |
|
0.00 |
2.73 |
4.74 |
1.97 |
2.29 |
3.11 |
4.04 |
4.18 |
4.84 |
| Compound Leverage Factor |
|
0.00 |
2.73 |
5.42 |
1.97 |
2.29 |
3.11 |
4.04 |
4.18 |
4.84 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.89% |
24.02% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.91% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.89% |
23.11% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
186.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-86.10% |
200.00% |
100.00% |
100.00% |
100.00% |
100.00% |
93.11% |
75.98% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
-0.07 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.25 |
1.77 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
-0.07 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.09 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.98 |
2.26 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.09 |
| Altman Z-Score |
|
0.00 |
0.51 |
2.42 |
1.71 |
2.20 |
0.36 |
-0.53 |
-2.01 |
-4.98 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
186.10% |
68.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
6.11 |
5.77 |
6.19 |
5.37 |
7.74 |
3.18 |
3.40 |
3.83 |
| Quick Ratio |
|
0.00 |
6.06 |
11.40 |
6.07 |
5.27 |
7.60 |
3.08 |
3.31 |
3.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
137 |
-99 |
-149 |
263 |
-33 |
-190 |
-239 |
-171 |
| Operating Cash Flow to CapEx |
|
-2,218.60% |
6,765.61% |
-1,301.12% |
-3,313.47% |
9,194.67% |
-493.78% |
-7,734.65% |
-18,319.12% |
-448,856.10% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.05 |
0.32 |
0.17 |
0.14 |
0.18 |
0.06 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
2.53 |
0.00 |
0.66 |
7.20 |
5.06 |
4.10 |
5.16 |
1.50 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-177 |
-158 |
-146 |
-435 |
-498 |
-415 |
-277 |
-216 |
| Invested Capital Turnover |
|
0.00 |
-0.31 |
0.00 |
-0.14 |
-0.71 |
-0.29 |
-0.21 |
-0.29 |
-0.09 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-177 |
19 |
13 |
-289 |
-64 |
84 |
137 |
62 |
| Enterprise Value (EV) |
|
0.00 |
96 |
1,545 |
786 |
943 |
50 |
123 |
-219 |
-76 |
| Market Capitalization |
|
176 |
176 |
1,188 |
1,199 |
1,678 |
763 |
671 |
185 |
170 |
| Book Value per Share |
|
$0.00 |
($8.62) |
$2.83 |
$3.38 |
$3.70 |
$2.59 |
$1.59 |
$1.29 |
$0.28 |
| Tangible Book Value per Share |
|
$0.00 |
($8.62) |
$2.83 |
$3.38 |
$3.70 |
$2.59 |
$1.59 |
$1.29 |
$0.28 |
| Total Capital |
|
0.00 |
113 |
195 |
268 |
301 |
214 |
134 |
136 |
40 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.39 |
9.69 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.39 |
9.32 |
| Net Debt |
|
0.00 |
-290 |
-353 |
-413 |
-735 |
-713 |
-549 |
-404 |
-246 |
| Capital Expenditures (CapEx) |
|
0.80 |
1.88 |
15 |
5.03 |
3.25 |
4.12 |
2.38 |
1.26 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-45 |
-58 |
-60 |
-125 |
-80 |
-161 |
-114 |
-59 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
245 |
295 |
353 |
610 |
633 |
388 |
300 |
197 |
| Net Working Capital (NWC) |
|
0.00 |
245 |
295 |
353 |
610 |
633 |
388 |
300 |
197 |
| Net Nonoperating Expense (NNE) |
|
9.60 |
12 |
25 |
54 |
10 |
37 |
24 |
18 |
34 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-290 |
-353 |
-413 |
-735 |
-713 |
-549 |
-404 |
-246 |
| Total Depreciation and Amortization (D&A) |
|
0.68 |
-1.73 |
0.87 |
7.85 |
10 |
7.31 |
-6.47 |
-5.54 |
3.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-163.24% |
0.00% |
-283.84% |
-60.41% |
-60.04% |
-165.88% |
-113.01% |
-278.97% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
886.04% |
0.00% |
1,675.15% |
294.64% |
473.46% |
399.60% |
298.09% |
937.59% |
| Net Working Capital to Revenue |
|
0.00% |
886.04% |
0.00% |
1,675.15% |
294.64% |
473.46% |
399.60% |
298.09% |
935.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.71) |
($2.45) |
($0.45) |
($1.62) |
($1.56) |
($1.23) |
($1.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
78.98M |
79.58M |
82.04M |
82.47M |
83.73M |
96.59M |
103.00M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.71) |
($2.45) |
($0.45) |
($1.62) |
($1.56) |
($1.23) |
($1.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
78.98M |
79.58M |
82.04M |
82.47M |
83.73M |
96.59M |
103.00M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.71) |
($2.45) |
($0.45) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
61.73M |
77.76M |
80.42M |
83.03M |
95.75M |
99.09M |
110.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-40 |
-80 |
-137 |
-26 |
-96 |
-106 |
-101 |
-109 |
| Normalized NOPAT Margin |
|
-612.46% |
-144.89% |
0.00% |
-647.56% |
-12.63% |
-72.21% |
-109.43% |
-100.93% |
-518.91% |
| Pre Tax Income Margin |
|
-869.61% |
-188.78% |
0.00% |
-901.64% |
-17.54% |
-97.33% |
-128.97% |
-118.26% |
-678.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |