| DEI Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
384,099,820.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
384,099,820.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
37.46% |
28.84% |
24.80% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-24,562.58% |
-212.33% |
205.21% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-199,759.40% |
-174.59% |
272.03% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-8,198.15% |
-111.17% |
461.06% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-239,937.92% |
-148.44% |
313.14% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
55.88% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
170.14% |
439.71% |
| 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% |
9.80% |
0.00% |
0.00% |
2.91% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-513.29% |
0.00% |
0.00% |
94.72% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
-4,382.29% |
0.00% |
0.00% |
94.11% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
-173.24% |
0.00% |
0.00% |
93.05% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
-5,821.04% |
0.00% |
0.00% |
94.07% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
97.94% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-241.25% |
0.00% |
0.00% |
168.73% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
57.54% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.46% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
86.86% |
87.31% |
88.35% |
87.29% |
87.23% |
89.64% |
| EBITDA Margin |
|
0.98% |
-3.69% |
3.88% |
-174.29% |
-8.94% |
9.49% |
| Operating Margin |
|
-2.46% |
-7.26% |
1.76% |
-176.21% |
-11.91% |
7.13% |
| EBIT Margin |
|
0.12% |
-4.70% |
2.79% |
-175.03% |
-10.02% |
8.33% |
| Profit (Net Income) Margin |
|
0.10% |
-5.22% |
2.49% |
-174.83% |
-10.07% |
8.26% |
| Tax Burden Percent |
|
83.15% |
111.09% |
89.29% |
99.89% |
100.51% |
99.16% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
16.85% |
0.00% |
10.71% |
0.00% |
0.00% |
0.84% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
76.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
74.55% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-52.28% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.78% |
| 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% |
9.89% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.80% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.85 |
-21 |
8.16 |
-651 |
-45 |
46 |
| NOPAT Margin |
|
-2.04% |
-5.08% |
1.57% |
-123.35% |
-8.33% |
7.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-49.14% |
-1.75% |
1.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-45.62% |
-2.89% |
2.93% |
| Cost of Revenue to Revenue |
|
13.14% |
12.69% |
11.65% |
12.71% |
12.77% |
10.36% |
| SG&A Expenses to Revenue |
|
10.84% |
11.06% |
9.09% |
52.95% |
14.09% |
10.88% |
| R&D to Revenue |
|
19.62% |
19.06% |
15.01% |
117.72% |
22.80% |
16.96% |
| Operating Expenses to Revenue |
|
89.31% |
94.58% |
86.59% |
263.50% |
99.14% |
82.51% |
| Earnings before Interest and Taxes (EBIT) |
|
0.46 |
-20 |
14 |
-924 |
-54 |
54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.76 |
-16 |
20 |
-921 |
-49 |
61 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.06 |
5.20 |
5.20 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
3.06 |
5.20 |
5.20 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.24 |
| 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 |
10.16 |
17.47 |
15.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
39.09 |
| 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 |
0.00 |
0.09 |
0.08 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.08 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.78 |
-0.75 |
-0.70 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.33 |
1.36 |
1.35 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.33 |
1.36 |
1.35 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.02% |
7.72% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.02% |
7.72% |
| 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% |
100.00% |
91.98% |
92.28% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.13 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.13 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.17 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.44 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.17 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.60 |
| 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 |
4.83 |
4.94 |
5.07 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
4.00 |
4.00 |
4.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-973 |
-413 |
-385 |
| Operating Cash Flow to CapEx |
|
0.00% |
-403.43% |
-1,616.51% |
0.00% |
470.76% |
1,321.24% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.19 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.87 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.47 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.11 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.40 |
| Days Inventory Outstanding (DIO) |
|
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 |
51.32 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
321 |
368 |
430 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.76 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
321 |
368 |
430 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3,263 |
6,424 |
6,490 |
| Market Capitalization |
|
864 |
864 |
864 |
4,370 |
7,500 |
7,501 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$11.28 |
$3.88 |
$3.75 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$11.28 |
$3.88 |
$3.75 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,428 |
1,569 |
1,562 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
126 |
121 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
126 |
121 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-1,107 |
-1,076 |
-1,011 |
| Capital Expenditures (CapEx) |
|
0.00 |
6.18 |
1.59 |
0.00 |
3.71 |
6.62 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
270 |
202 |
269 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,376 |
1,403 |
1,400 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
1,376 |
1,403 |
1,400 |
| Net Nonoperating Expense (NNE) |
|
-8.24 |
0.58 |
-4.78 |
272 |
9.43 |
-7.68 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-1,107 |
-1,076 |
-1,011 |
| Total Depreciation and Amortization (D&A) |
|
3.30 |
4.28 |
5.63 |
3.90 |
5.87 |
7.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.60% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.47% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($7.29) |
($0.15) |
$0.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
126.62M |
371.83M |
381.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($7.29) |
($0.15) |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
126.62M |
371.83M |
400.48M |
| 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 |
371.71M |
374.58M |
381.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.85 |
-21 |
8.16 |
-651 |
-45 |
46 |
| Normalized NOPAT Margin |
|
-2.04% |
-5.08% |
1.57% |
-123.35% |
-8.33% |
7.07% |
| Pre Tax Income Margin |
|
0.12% |
-4.70% |
2.79% |
-175.03% |
-10.02% |
8.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| 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% |
-16.84% |