| DEI Shares Outstanding |
- |
- |
- |
0.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
- |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
- |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-1.64% |
-3.79% |
13.33% |
| EBITDA Growth |
0.00% |
-65.79% |
-137.22% |
666.48% |
| EBIT Growth |
0.00% |
-69.28% |
-159.72% |
475.07% |
| NOPAT Growth |
0.00% |
-86.84% |
-318.51% |
413.74% |
| Net Income Growth |
0.00% |
-88.13% |
-485.79% |
311.96% |
| EPS Growth |
0.00% |
-24,100.00% |
-54.13% |
67.02% |
| Operating Cash Flow Growth |
0.00% |
1,607.69% |
-60.64% |
205.82% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
17.69% |
60.61% |
| Invested Capital Growth |
0.00% |
0.00% |
75.10% |
27.45% |
| 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 |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
20.42% |
7.10% |
-2.75% |
10.94% |
| Operating Margin |
20.86% |
7.11% |
-4.62% |
13.22% |
| EBIT Margin |
19.99% |
6.24% |
-3.88% |
10.22% |
| Profit (Net Income) Margin |
30.48% |
3.68% |
-14.75% |
11.11% |
| Tax Burden Percent |
152.48% |
58.93% |
380.69% |
108.71% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
49.04% |
79.99% |
0.00% |
46.09% |
| Return on Invested Capital (ROIC) |
0.00% |
4.79% |
-3.81% |
8.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.87% |
7.34% |
4.15% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-0.58% |
-4.03% |
-2.19% |
| Return on Equity (ROE) |
0.00% |
4.21% |
-7.84% |
6.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-195.21% |
-58.40% |
-15.89% |
| Operating Return on Assets (OROA) |
0.00% |
1.60% |
-0.72% |
1.52% |
| Return on Assets (ROA) |
0.00% |
0.94% |
-2.76% |
1.65% |
| Return on Common Equity (ROCE) |
0.00% |
-13.17% |
26.89% |
-4.62% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-0.67% |
2.03% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
35 |
4.60 |
-10 |
32 |
| NOPAT Margin |
10.63% |
1.42% |
-3.23% |
7.13% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
3.92% |
-11.14% |
4.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-0.26% |
0.45% |
2.91% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
22.21% |
29.64% |
39.47% |
38.13% |
| R&D to Revenue |
14.24% |
16.14% |
20.53% |
17.90% |
| Operating Expenses to Revenue |
79.14% |
92.89% |
104.62% |
86.78% |
| Earnings before Interest and Taxes (EBIT) |
66 |
20 |
-12 |
45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
67 |
23 |
-8.54 |
48 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
3.04 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
3.31 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
6.98 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
5.83 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
5.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
51.58 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
55.24 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
79.20 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
4.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.06 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.06 |
| Financial Leverage |
0.00 |
-0.66 |
-0.55 |
-0.53 |
| Leverage Ratio |
0.00 |
2.23 |
2.84 |
3.67 |
| Compound Leverage Factor |
0.00 |
2.23 |
2.84 |
3.67 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
6.01% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
6.01% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
412.41% |
471.84% |
0.02% |
| Common Equity to Total Capital |
0.00% |
-312.41% |
-371.84% |
93.97% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
1.34 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-12.15 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
1.34 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
2.06 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-18.66 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
2.06 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.29 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
412.41% |
443.20% |
176.39% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.74 |
1.34 |
1.33 |
| Quick Ratio |
0.00 |
0.55 |
0.19 |
0.24 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-187 |
-154 |
-61 |
| Operating Cash Flow to CapEx |
-98.93% |
10,356.60% |
7,678.18% |
11,589.79% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.26 |
0.19 |
0.15 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
9.42 |
9.15 |
12.72 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
192 |
336 |
428 |
| Invested Capital Turnover |
0.00 |
3.37 |
1.18 |
1.16 |
| Increase / (Decrease) in Invested Capital |
0.00 |
192 |
144 |
92 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
2,497 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
3,085 |
| Book Value per Share |
$0.00 |
($12.78) |
($16.25) |
$2.56 |
| Tangible Book Value per Share |
$0.00 |
($12.97) |
($16.43) |
$2.34 |
| Total Capital |
0.00 |
564 |
607 |
1,081 |
| Total Debt |
0.00 |
0.00 |
0.00 |
65 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
65 |
| Net Debt |
0.00 |
-372 |
-271 |
-588 |
| Capital Expenditures (CapEx) |
32 |
4.54 |
2.41 |
4.89 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
130 |
215 |
254 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
502 |
486 |
907 |
| Net Working Capital (NWC) |
0.00 |
502 |
486 |
907 |
| Net Nonoperating Expense (NNE) |
-65 |
-7.29 |
36 |
-18 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-372 |
-271 |
-588 |
| Total Depreciation and Amortization (D&A) |
1.42 |
2.78 |
3.51 |
3.20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
40.17% |
69.11% |
57.50% |
| Debt-free Net Working Capital to Revenue |
0.00% |
155.38% |
156.18% |
205.19% |
| Net Working Capital to Revenue |
0.00% |
155.38% |
156.18% |
205.19% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($3.73) |
($1.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
138.83M |
397.00M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($3.73) |
($1.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
138.83M |
397.00M |
| 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 |
461.45M |
524.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
35 |
16 |
-10 |
32 |
| Normalized NOPAT Margin |
10.63% |
4.98% |
-3.23% |
7.13% |
| Pre Tax Income Margin |
19.99% |
6.24% |
-3.88% |
10.22% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
3.44% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
44.15% |