| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
281,224,124.00 |
282,579,919.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
281,224,124.00 |
282,579,919.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
81.31% |
113.38% |
78.78% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
1.73% |
187.28% |
116.01% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
1.73% |
154.73% |
105.90% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
73.16% |
176.64% |
109.11% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-8.47% |
135.92% |
99.50% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-213.78% |
103.09% |
100.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
189.91% |
204.91% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
1.57% |
0.00% |
0.00% |
19.53% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
21.46% |
0.00% |
0.00% |
169.75% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
-0.95% |
0.00% |
0.00% |
156.22% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
9.21% |
0.00% |
0.00% |
359.22% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
-2.33% |
0.00% |
0.00% |
133.88% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
-1.97% |
0.00% |
0.00% |
101.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
19.48% |
0.00% |
0.00% |
-26.58% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.06% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.87% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.54% |
43.70% |
47.19% |
62.67% |
68.03% |
65.39% |
| EBITDA Margin |
|
-55.13% |
-42.63% |
-67.25% |
-29.88% |
17.44% |
6.02% |
| Operating Margin |
|
-66.98% |
-59.87% |
-47.93% |
-9.92% |
15.05% |
2.44% |
| EBIT Margin |
|
-55.13% |
-54.79% |
-74.68% |
-29.88% |
14.05% |
2.47% |
| Profit (Net Income) Margin |
|
-66.15% |
-66.65% |
-84.84% |
-39.58% |
11.22% |
-0.24% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
79.19% |
| Interest Burden Percent |
|
120.01% |
121.65% |
113.60% |
132.45% |
79.83% |
-12.08% |
| Effective Tax Rate |
|
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% |
20.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.38% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.66% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.92% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.18% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-47 |
-43 |
-41 |
-13 |
33 |
3.70 |
| NOPAT Margin |
|
-46.88% |
-41.91% |
-33.55% |
-6.94% |
15.05% |
1.71% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-33.93% |
-4.37% |
-1.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-1.52% |
3.82% |
0.38% |
| Cost of Revenue to Revenue |
|
62.46% |
56.30% |
52.81% |
37.33% |
31.97% |
34.61% |
| SG&A Expenses to Revenue |
|
41.05% |
40.20% |
43.10% |
35.48% |
23.97% |
27.62% |
| R&D to Revenue |
|
24.77% |
27.20% |
19.08% |
13.81% |
9.97% |
14.49% |
| Operating Expenses to Revenue |
|
104.51% |
103.58% |
95.12% |
72.59% |
52.97% |
62.94% |
| Earnings before Interest and Taxes (EBIT) |
|
-55 |
-56 |
-90 |
-54 |
30 |
5.33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-55 |
-43 |
-81 |
-54 |
38 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.83 |
18.79 |
8.51 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
4.00 |
19.59 |
8.80 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.57 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
13.33 |
88.03 |
30.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
45.21 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
67.90 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.28 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.83 |
0.79 |
0.64 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.82 |
0.79 |
0.64 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.77 |
-0.80 |
-0.74 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
2.11 |
2.06 |
1.96 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
2.79 |
1.64 |
-0.24 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
45.21% |
44.04% |
39.13% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.01% |
0.02% |
0.02% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
45.20% |
44.02% |
39.12% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
54.79% |
55.96% |
60.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.74 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.33 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.74 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.51 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.06 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.51 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.95 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
9.24 |
9.93 |
7.05 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.59 |
9.11 |
6.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-117 |
-65 |
-148 |
| Operating Cash Flow to CapEx |
|
0.00% |
-3,797.98% |
-1,165.41% |
0.00% |
879.85% |
317.89% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-6.07 |
-4.83 |
-11.55 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-5.03 |
-2.45 |
0.00 |
4.62 |
2.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-5.16 |
-2.66 |
0.00 |
4.10 |
1.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.02 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.72 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.98 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.07 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.41 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98.10 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
89.76 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
104 |
98 |
152 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.97 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
104 |
98 |
152 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,386 |
8,610 |
4,610 |
| Market Capitalization |
|
494 |
494 |
494 |
1,735 |
8,991 |
5,052 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$6.98 |
$1.70 |
$2.10 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$6.68 |
$1.63 |
$2.03 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
827 |
855 |
975 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
374 |
376 |
382 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
374 |
376 |
381 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-349 |
-381 |
-442 |
| Capital Expenditures (CapEx) |
|
0.00 |
1.83 |
2.69 |
0.00 |
7.10 |
10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
21 |
11 |
47 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
743 |
768 |
870 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
743 |
768 |
870 |
| Net Nonoperating Expense (NNE) |
|
19 |
25 |
62 |
59 |
8.32 |
4.21 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-349 |
-381 |
-442 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
12 |
8.99 |
0.00 |
7.33 |
7.69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.18% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
95.94% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
95.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($7.97) |
$0.09 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
64.92M |
282.10M |
282.56M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($7.97) |
$0.08 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
64.92M |
297.21M |
282.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
281.22M |
282.15M |
282.68M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-47 |
-43 |
-41 |
-13 |
23 |
3.70 |
| Normalized NOPAT Margin |
|
-46.88% |
-41.91% |
-33.55% |
-6.94% |
10.54% |
1.71% |
| Pre Tax Income Margin |
|
-66.15% |
-66.65% |
-84.84% |
-39.58% |
11.22% |
-0.30% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.03 |
-4.03 |
-7.06 |
-2.82 |
2.26 |
0.42 |
| NOPAT to Interest Expense |
|
-3.43 |
-3.09 |
-3.17 |
-0.66 |
2.42 |
0.29 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-4.17 |
-7.28 |
0.00 |
1.73 |
-0.39 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-3.22 |
-3.38 |
0.00 |
1.89 |
-0.52 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
22.65% |