| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
35.25% |
4.47% |
-5.21% |
523.81% |
| EBITDA Growth |
|
0.00% |
-139.85% |
-78.20% |
-24.39% |
81.83% |
| EBIT Growth |
|
0.00% |
-124.08% |
-74.21% |
-24.17% |
77.70% |
| NOPAT Growth |
|
0.00% |
-117.08% |
-74.75% |
-23.41% |
77.45% |
| Net Income Growth |
|
0.00% |
40.31% |
-405.97% |
-7.43% |
57.98% |
| EPS Growth |
|
0.00% |
49.45% |
-182.61% |
6.54% |
64.20% |
| Operating Cash Flow Growth |
|
0.00% |
-274.34% |
-129.16% |
40.30% |
-49.14% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-7.39% |
90.31% |
-1,306.24% |
| Invested Capital Growth |
|
0.00% |
0.00% |
60.02% |
-83.70% |
824.37% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
-24.94% |
-157.32% |
-360.12% |
15.82% |
| EBITDA Margin |
|
-169.77% |
-301.06% |
-513.52% |
-673.86% |
-19.63% |
| Operating Margin |
|
-198.04% |
-317.85% |
-531.68% |
-692.20% |
-25.02% |
| EBIT Margin |
|
-193.41% |
-320.43% |
-534.32% |
-699.89% |
-25.02% |
| Profit (Net Income) Margin |
|
-244.85% |
-108.06% |
-523.36% |
-593.12% |
-39.96% |
| Tax Burden Percent |
|
58.28% |
68.03% |
93.10% |
84.74% |
106.57% |
| Interest Burden Percent |
|
217.22% |
49.57% |
105.21% |
100.00% |
149.82% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-140.65% |
-94.52% |
-162.99% |
-25.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-90.97% |
-114.67% |
-172.84% |
-37.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
290.34% |
241.25% |
236.70% |
60.07% |
| Return on Equity (ROE) |
|
0.00% |
149.70% |
146.73% |
73.72% |
34.47% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-340.65% |
-140.69% |
-19.05% |
-186.55% |
| Operating Return on Assets (OROA) |
|
0.00% |
-50.33% |
-73.52% |
-73.21% |
-13.37% |
| Return on Assets (ROA) |
|
0.00% |
-16.97% |
-72.01% |
-62.04% |
-21.36% |
| Return on Common Equity (ROCE) |
|
0.00% |
1,253.70% |
578.22% |
186.40% |
117.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
74.85% |
90.99% |
59.17% |
56.17% |
| Net Operating Profit after Tax (NOPAT) |
|
-96 |
-209 |
-365 |
-451 |
-102 |
| NOPAT Margin |
|
-138.63% |
-222.50% |
-372.17% |
-484.54% |
-17.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-49.67% |
20.15% |
9.85% |
12.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-59.31% |
-338.14% |
-13.24% |
| Cost of Revenue to Revenue |
|
0.00% |
124.94% |
257.32% |
460.12% |
84.18% |
| SG&A Expenses to Revenue |
|
84.83% |
89.57% |
190.30% |
82.30% |
11.32% |
| R&D to Revenue |
|
213.21% |
203.34% |
184.06% |
226.64% |
29.52% |
| Operating Expenses to Revenue |
|
298.04% |
292.91% |
374.36% |
332.08% |
40.85% |
| Earnings before Interest and Taxes (EBIT) |
|
-134 |
-301 |
-524 |
-651 |
-145 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-118 |
-283 |
-504 |
-627 |
-114 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
30.69 |
6.08 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
65.72 |
9.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
54.76 |
11.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-3.80 |
-2.09 |
-1.14 |
-2.86 |
| Long-Term Debt to Equity |
|
0.00 |
-3.78 |
-2.06 |
-1.10 |
-2.78 |
| Financial Leverage |
|
0.00 |
-3.19 |
-2.10 |
-1.37 |
-1.59 |
| Leverage Ratio |
|
0.00 |
-4.41 |
-2.04 |
-1.19 |
-1.61 |
| Compound Leverage Factor |
|
0.00 |
-2.19 |
-2.14 |
-1.19 |
-2.42 |
| Debt to Total Capital |
|
0.00% |
135.67% |
191.66% |
799.56% |
153.75% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.73% |
3.23% |
28.53% |
4.26% |
| Long-Term Debt to Total Capital |
|
0.00% |
134.94% |
188.43% |
771.03% |
149.49% |
| Preferred Equity to Total Capital |
|
0.00% |
263.09% |
171.89% |
922.51% |
261.35% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-298.76% |
-263.55% |
-1,622.07% |
-315.10% |
| Debt to EBITDA |
|
0.00 |
-1.82 |
-2.34 |
-1.70 |
-10.37 |
| Net Debt to EBITDA |
|
0.00 |
-1.53 |
-2.06 |
-1.61 |
-9.91 |
| Long-Term Debt to EBITDA |
|
0.00 |
-1.81 |
-2.30 |
-1.64 |
-10.08 |
| Debt to NOPAT |
|
0.00 |
-2.47 |
-3.23 |
-2.36 |
-11.62 |
| Net Debt to NOPAT |
|
0.00 |
-2.07 |
-2.85 |
-2.24 |
-11.11 |
| Long-Term Debt to NOPAT |
|
0.00 |
-2.45 |
-3.18 |
-2.28 |
-11.29 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-4.59 |
-1.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-737.48% |
-294.07% |
-152.86% |
-240.60% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.07 |
1.38 |
0.75 |
2.35 |
| Quick Ratio |
|
0.00 |
0.43 |
0.60 |
0.20 |
1.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-506 |
-544 |
-53 |
-741 |
| Operating Cash Flow to CapEx |
|
-823.02% |
-561.54% |
-1,380.36% |
-673.68% |
-867.63% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-19.90 |
0.00 |
-10.68 |
| Operating Cash Flow to Interest Expense |
|
-0.38 |
0.00 |
-19.15 |
0.00 |
-6.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.42 |
0.00 |
-20.53 |
0.00 |
-7.48 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.16 |
0.14 |
0.10 |
0.53 |
| Accounts Receivable Turnover |
|
0.00 |
3.08 |
3.02 |
2.43 |
5.73 |
| Inventory Turnover |
|
0.00 |
3.00 |
4.57 |
5.87 |
4.83 |
| Fixed Asset Turnover |
|
0.00 |
1.20 |
0.66 |
0.41 |
2.23 |
| Accounts Payable Turnover |
|
0.00 |
4.02 |
6.35 |
6.54 |
6.61 |
| Days Sales Outstanding (DSO) |
|
0.00 |
118.54 |
120.93 |
150.49 |
63.69 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
121.47 |
79.88 |
62.21 |
75.59 |
| Days Payable Outstanding (DPO) |
|
0.00 |
90.89 |
57.49 |
55.81 |
55.18 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
149.12 |
143.33 |
156.90 |
84.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
297 |
476 |
78 |
717 |
| Invested Capital Turnover |
|
0.00 |
0.63 |
0.25 |
0.34 |
1.46 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
297 |
178 |
-398 |
639 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
5,094 |
6,666 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2,854 |
3,530 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($6.53) |
($8.70) |
($9.07) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($6.68) |
($8.82) |
($9.19) |
| Total Capital |
|
0.00 |
380 |
616 |
133 |
768 |
| Total Debt |
|
0.00 |
516 |
1,180 |
1,066 |
1,181 |
| Total Long-Term Debt |
|
0.00 |
513 |
1,160 |
1,028 |
1,148 |
| Net Debt |
|
0.00 |
433 |
1,040 |
1,010 |
1,129 |
| Capital Expenditures (CapEx) |
|
7.41 |
41 |
38 |
46 |
54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-17 |
-8.26 |
-65 |
243 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
11 |
83 |
-28 |
294 |
| Net Working Capital (NWC) |
|
0.00 |
7.98 |
63 |
-66 |
262 |
| Net Nonoperating Expense (NNE) |
|
74 |
-107 |
148 |
101 |
130 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
433 |
1,040 |
1,010 |
1,129 |
| Total Depreciation and Amortization (D&A) |
|
16 |
18 |
20 |
24 |
31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-17.98% |
-8.41% |
-70.28% |
41.86% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
11.45% |
84.94% |
-30.19% |
50.72% |
| Net Working Capital to Revenue |
|
0.00% |
8.50% |
64.65% |
-71.07% |
45.09% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.60) |
($2.43) |
($0.87) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
248.65M |
266.82M |
301.81M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.60) |
($2.43) |
($0.87) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
248.65M |
266.82M |
301.81M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
248.65M |
266.82M |
301.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-96 |
-209 |
-365 |
-436 |
-102 |
| Normalized NOPAT Margin |
|
-138.63% |
-222.50% |
-372.17% |
-468.35% |
-17.52% |
| Pre Tax Income Margin |
|
-420.12% |
-158.83% |
-562.15% |
-699.89% |
-37.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.83 |
0.00 |
-19.20 |
0.00 |
-2.09 |
| NOPAT to Interest Expense |
|
-0.60 |
0.00 |
-13.37 |
0.00 |
-1.47 |
| EBIT Less CapEx to Interest Expense |
|
-0.88 |
0.00 |
-20.59 |
0.00 |
-2.87 |
| NOPAT Less CapEx to Interest Expense |
|
-0.64 |
0.00 |
-14.76 |
0.00 |
-2.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-0.75% |
0.00% |