| DEI Shares Outstanding |
|
0.00 |
0.00 |
37,107,522.00 |
40,499,538.00 |
40,755,452.00 |
49,818,812.00 |
- |
54,218,001.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
37,107,522.00 |
40,499,538.00 |
40,755,452.00 |
49,818,812.00 |
- |
54,218,001.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.37 |
0.00 |
0.00 |
-3.23 |
- |
-1.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
132.03% |
-75.35% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-41.44% |
-136.71% |
-88.18% |
-53.29% |
-36.93% |
16.71% |
28.56% |
| EBIT Growth |
|
0.00% |
-40.20% |
-134.53% |
-85.69% |
-52.53% |
-33.29% |
16.13% |
26.97% |
| NOPAT Growth |
|
0.00% |
-40.19% |
-127.61% |
-91.36% |
-52.52% |
-33.62% |
16.33% |
26.99% |
| Net Income Growth |
|
0.00% |
-40.14% |
-137.70% |
-82.47% |
-47.95% |
-30.23% |
16.14% |
24.59% |
| EPS Growth |
|
0.00% |
-19.43% |
0.00% |
0.00% |
-46.38% |
-23.43% |
31.02% |
26.36% |
| Operating Cash Flow Growth |
|
0.00% |
-8.03% |
-168.71% |
-77.86% |
-31.02% |
-46.11% |
6.48% |
30.98% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-214.59% |
-107.05% |
-28.16% |
-38.46% |
-0.28% |
38.59% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-12.96% |
85.87% |
-1,526.70% |
-86.97% |
58.72% |
-61.80% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.24% |
-3.50% |
-10.67% |
11.30% |
7.18% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.15% |
-3.03% |
-10.28% |
10.90% |
6.79% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.60% |
-3.03% |
-10.23% |
10.89% |
6.80% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.10% |
-1.87% |
-10.11% |
10.79% |
5.85% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.34% |
-4.76% |
13.13% |
5.47% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-38.99% |
-6.03% |
-3.70% |
-17.07% |
5.89% |
13.44% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.78% |
-14.84% |
2.89% |
17.60% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2,786.96% |
-63.12% |
-3.75% |
51.41% |
-8.67% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-641.27% |
-390.91% |
-3,754.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-662.02% |
-399.98% |
-3,693.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-662.12% |
-400.08% |
-3,807.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-664.30% |
-401.23% |
-3,869.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.33% |
100.18% |
100.53% |
99.97% |
100.05% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.11% |
101.10% |
99.91% |
96.83% |
94.65% |
94.64% |
97.73% |
| 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% |
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% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
6,972.10% |
-21.30% |
-21.05% |
-39.42% |
-70.97% |
-88.91% |
-145.70% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-179.73% |
-20.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
-180.25% |
-20.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
1,784,428.53% |
-17.81% |
-21.05% |
-39.42% |
-70.97% |
-88.91% |
-145.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
27.24% |
-10.64% |
-22.99% |
-46.87% |
0.00% |
-118.69% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.58 |
-13 |
-31 |
-58 |
-89 |
-119 |
-100 |
-73 |
| NOPAT Margin |
|
-463.42% |
-279.99% |
-2,585.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-323.41% |
-6.93% |
-6.26% |
-10.76% |
-17.26% |
-21.29% |
-36.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-32.69% |
-59.79% |
-80.74% |
-203.79% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
125.83% |
69.08% |
1,252.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
545.23% |
339.99% |
2,450.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
762.02% |
499.98% |
3,793.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-14 |
-19 |
-45 |
-84 |
-127 |
-170 |
-142 |
-104 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-19 |
-44 |
-84 |
-128 |
-175 |
-146 |
-104 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
7.44 |
2.40 |
1.74 |
3.91 |
0.78 |
2.36 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
7.44 |
2.40 |
1.74 |
3.91 |
0.78 |
2.36 |
| Price to Revenue (P/Rev) |
|
73.54 |
31.69 |
2,706.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
45.61 |
2,338.79 |
0.00 |
0.00 |
0.00 |
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 |
| 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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-19.64 |
0.00 |
0.00 |
0.04 |
0.05 |
0.09 |
0.38 |
| Long-Term Debt to Equity |
|
0.00 |
-19.64 |
0.00 |
0.00 |
0.04 |
0.05 |
0.08 |
0.17 |
| Financial Leverage |
|
0.00 |
13.03 |
-1.02 |
-1.01 |
-1.02 |
-1.06 |
-1.09 |
-1.15 |
| Leverage Ratio |
|
0.00 |
-38.68 |
1.04 |
1.03 |
1.10 |
1.21 |
1.29 |
1.48 |
| Compound Leverage Factor |
|
0.00 |
-38.72 |
1.05 |
1.03 |
1.06 |
1.15 |
1.22 |
1.45 |
| Debt to Total Capital |
|
0.00% |
105.36% |
0.00% |
0.00% |
3.44% |
4.84% |
8.02% |
27.29% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.35% |
14.60% |
| Long-Term Debt to Total Capital |
|
0.00% |
105.36% |
0.00% |
0.00% |
3.44% |
4.84% |
7.67% |
12.68% |
| 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% |
1,367.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-1,372.96% |
100.00% |
100.00% |
96.56% |
95.16% |
91.98% |
72.71% |
| Debt to EBITDA |
|
0.00 |
-0.29 |
0.00 |
0.00 |
-0.07 |
-0.06 |
-0.07 |
-0.09 |
| Net Debt to EBITDA |
|
0.00 |
0.19 |
0.00 |
0.00 |
2.14 |
1.19 |
0.83 |
0.37 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.29 |
0.00 |
0.00 |
-0.07 |
-0.06 |
-0.06 |
-0.04 |
| Debt to NOPAT |
|
0.00 |
-0.40 |
0.00 |
0.00 |
-0.11 |
-0.08 |
-0.10 |
-0.13 |
| Net Debt to NOPAT |
|
0.00 |
0.27 |
0.00 |
0.00 |
3.07 |
1.75 |
1.22 |
0.53 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.40 |
0.00 |
0.00 |
-0.11 |
-0.08 |
-0.09 |
-0.06 |
| Altman Z-Score |
|
0.00 |
-6.16 |
309.56 |
30.12 |
4.50 |
4.06 |
-6.58 |
-21.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-25,493.84% |
16.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.97 |
70.28 |
24.00 |
9.57 |
5.24 |
7.26 |
2.07 |
| Quick Ratio |
|
0.00 |
1.92 |
69.99 |
23.78 |
9.40 |
5.08 |
6.91 |
1.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-9.56 |
-30 |
-62 |
-80 |
-110 |
-111 |
-68 |
| Operating Cash Flow to CapEx |
|
-2,019.91% |
-4,036.54% |
0.00% |
-10,225.38% |
-6,252.49% |
-10,232.65% |
-27,273.38% |
-39,689.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-48.41 |
-4,788.04 |
-335.17 |
-70.58 |
-64.06 |
-42.46 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-61.66 |
-5,238.54 |
-374.89 |
-83.30 |
-70.51 |
-52.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-60.67 |
-5,289.77 |
-380.88 |
-84.11 |
-70.77 |
-52.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.45 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
8.95 |
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 |
| Fixed Asset Turnover |
|
0.00 |
5.58 |
2.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
40.79 |
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 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
40.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-3.87 |
-4.37 |
-0.62 |
-10 |
-19 |
-7.76 |
-13 |
| Invested Capital Turnover |
|
0.00 |
-2.48 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-3.87 |
-0.50 |
3.76 |
-9.44 |
-8.74 |
11 |
-4.80 |
| Enterprise Value (EV) |
|
0.00 |
219 |
2,764 |
507 |
186 |
533 |
-33 |
23 |
| Market Capitalization |
|
152 |
152 |
3,199 |
870 |
459 |
742 |
88 |
61 |
| Book Value per Share |
|
$0.00 |
($22.96) |
$11.58 |
$8.96 |
$6.46 |
$3.81 |
$2.15 |
$0.48 |
| Tangible Book Value per Share |
|
$0.00 |
($22.96) |
$11.58 |
$8.96 |
$6.46 |
$3.81 |
$2.15 |
$0.48 |
| Total Capital |
|
0.00 |
5.15 |
430 |
363 |
273 |
199 |
124 |
36 |
| Total Debt |
|
0.00 |
5.42 |
0.00 |
0.00 |
9.39 |
9.64 |
9.90 |
9.75 |
| Total Long-Term Debt |
|
0.00 |
5.42 |
0.00 |
0.00 |
9.39 |
9.64 |
9.47 |
4.53 |
| Net Debt |
|
0.00 |
-3.60 |
-434 |
-364 |
-274 |
-209 |
-121 |
-39 |
| Capital Expenditures (CapEx) |
|
0.65 |
0.35 |
-0.61 |
0.67 |
1.43 |
1.27 |
0.45 |
0.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-4.19 |
-4.43 |
-12 |
-24 |
-30 |
-11 |
-13 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
4.83 |
430 |
352 |
243 |
153 |
116 |
31 |
| Net Working Capital (NWC) |
|
0.00 |
4.83 |
430 |
352 |
243 |
153 |
116 |
26 |
| Net Nonoperating Expense (NNE) |
|
4.15 |
5.81 |
15 |
25 |
34 |
42 |
35 |
29 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-3.60 |
-434 |
-364 |
-274 |
-209 |
-121 |
-39 |
| Total Depreciation and Amortization (D&A) |
|
0.43 |
0.44 |
0.62 |
0.05 |
-0.55 |
-5.40 |
-3.52 |
-0.26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-87.41% |
-374.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
100.60% |
36,361.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
100.60% |
36,361.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($2.07) |
$0.00 |
($3.74) |
($2.58) |
($1.90) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
40.13M |
40.63M |
40.70M |
42.99M |
52.17M |
53.66M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($2.07) |
$0.00 |
($3.74) |
($2.58) |
($1.90) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.13M |
40.63M |
40.70M |
42.99M |
52.17M |
53.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($2.07) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
18.49M |
40.31M |
40.86M |
50.15M |
53.38M |
131.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.58 |
-13 |
-31 |
-58 |
-89 |
-119 |
-100 |
-71 |
| Normalized NOPAT Margin |
|
-463.42% |
-279.99% |
-2,585.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-662.12% |
-400.52% |
-3,849.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-72.47 |
-6,427.85 |
-535.54 |
-108.56 |
-82.41 |
-64.95 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-49.22 |
-4,499.12 |
-374.81 |
-76.16 |
-57.68 |
-45.45 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-71.48 |
-6,479.08 |
-541.53 |
-109.37 |
-82.67 |
-65.09 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-48.24 |
-4,550.35 |
-380.81 |
-76.98 |
-57.94 |
-45.58 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.04% |
0.00% |
-8.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |