| DEI Shares Outstanding |
|
0.00 |
88,263,333.00 |
105,080,062.00 |
- |
- |
103,303,387.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
88,263,333.00 |
105,080,062.00 |
- |
- |
103,303,387.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.20 |
-0.07 |
- |
- |
-1.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
40.43% |
34.00% |
12.92% |
0.31% |
-4.24% |
| EBITDA Growth |
|
0.00% |
-16.50% |
-16.38% |
-831.86% |
-134.53% |
76.68% |
| EBIT Growth |
|
0.00% |
-67.76% |
-23.84% |
-816.27% |
-106.61% |
67.73% |
| NOPAT Growth |
|
0.00% |
-71.96% |
-61.23% |
-648.81% |
-115.53% |
68.45% |
| Net Income Growth |
|
0.00% |
0.00% |
61.20% |
-1,097.85% |
-104.21% |
66.30% |
| EPS Growth |
|
0.00% |
0.00% |
63.16% |
-2,457.14% |
-97.77% |
63.28% |
| Operating Cash Flow Growth |
|
0.00% |
8.59% |
41.12% |
15.77% |
41.29% |
-7.59% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-136.90% |
138.08% |
148.15% |
-55.16% |
| Invested Capital Growth |
|
0.00% |
-16.99% |
4.75% |
-18.88% |
-51.18% |
-35.21% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
6.86% |
2.17% |
-1.42% |
-0.31% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
10.30% |
-0.47% |
-15.90% |
36.30% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
12.28% |
-0.78% |
-14.09% |
26.71% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
8.27% |
0.14% |
-14.40% |
24.54% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
47.32% |
-7.12% |
-13.72% |
25.32% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
75.00% |
-13.29% |
-13.83% |
23.08% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-15.01% |
-19.17% |
27.68% |
6.26% |
-9.15% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
446.53% |
6.14% |
-30.49% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.48% |
-0.75% |
-12.01% |
-2.09% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.25% |
75.51% |
80.86% |
81.11% |
78.30% |
75.88% |
| EBITDA Margin |
|
39.90% |
23.72% |
14.80% |
-95.94% |
-224.30% |
-54.62% |
| Operating Margin |
|
-13.43% |
-16.44% |
-19.78% |
-131.18% |
-281.85% |
-92.86% |
| EBIT Margin |
|
-13.61% |
-16.26% |
-15.03% |
-121.96% |
-251.19% |
-84.64% |
| Profit (Net Income) Margin |
|
0.00% |
-37.51% |
-10.86% |
-115.20% |
-234.51% |
-82.52% |
| Tax Burden Percent |
|
0.00% |
99.29% |
57.74% |
93.98% |
93.33% |
95.24% |
| Interest Burden Percent |
|
326.53% |
232.27% |
125.14% |
100.51% |
100.04% |
102.37% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-0.68% |
-1.28% |
-2.23% |
-18.02% |
-58.28% |
-34.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.90% |
-31.96% |
-8.36% |
80.53% |
131.75% |
100.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.68% |
-3.34% |
0.61% |
-3.58% |
-7.21% |
-6.40% |
| Return on Equity (ROE) |
|
0.00% |
-4.62% |
-1.62% |
-21.60% |
-65.48% |
-40.42% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
17.28% |
-6.87% |
2.82% |
10.51% |
8.71% |
| Operating Return on Assets (OROA) |
|
-0.92% |
-1.40% |
-1.58% |
-15.53% |
-43.46% |
-22.40% |
| Return on Assets (ROA) |
|
0.00% |
-3.23% |
-1.14% |
-14.67% |
-40.58% |
-21.84% |
| Return on Common Equity (ROCE) |
|
0.00% |
-1.49% |
-0.99% |
-14.59% |
-47.34% |
-29.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-7.15% |
-2.55% |
-33.62% |
-133.10% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-19 |
-31 |
-231 |
-498 |
-157 |
| NOPAT Margin |
|
-9.40% |
-11.51% |
-13.85% |
-91.82% |
-197.29% |
-65.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.58% |
30.68% |
6.13% |
-98.55% |
-190.03% |
-134.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-1.77% |
-15.86% |
-58.52% |
-28.87% |
| Cost of Revenue to Revenue |
|
25.75% |
24.49% |
19.14% |
18.89% |
21.70% |
24.12% |
| SG&A Expenses to Revenue |
|
12.14% |
19.78% |
23.16% |
23.41% |
19.53% |
21.38% |
| R&D to Revenue |
|
9.35% |
11.17% |
15.67% |
16.88% |
14.48% |
14.40% |
| Operating Expenses to Revenue |
|
87.68% |
91.95% |
100.64% |
212.29% |
360.14% |
168.74% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-27 |
-33 |
-307 |
-634 |
-204 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
47 |
39 |
33 |
-241 |
-566 |
-132 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.77 |
1.22 |
1.34 |
1.07 |
1.05 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.55 |
14.52 |
5.19 |
4.60 |
1.88 |
1.23 |
| 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) |
|
1.26 |
2.14 |
1.15 |
1.26 |
1.05 |
1.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
17.35 |
17.40 |
7.28 |
5.74 |
2.34 |
1.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
43.49 |
73.35 |
49.16 |
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) |
|
88.42 |
114.68 |
45.54 |
35.02 |
10.15 |
7.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
11.24 |
0.00 |
39.90 |
6.58 |
9.41 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.39 |
0.18 |
0.18 |
0.21 |
0.40 |
0.43 |
| Long-Term Debt to Equity |
|
0.38 |
0.18 |
0.17 |
0.20 |
0.38 |
0.41 |
| Financial Leverage |
|
0.36 |
0.10 |
-0.07 |
-0.04 |
-0.05 |
-0.06 |
| Leverage Ratio |
|
1.46 |
1.43 |
1.42 |
1.47 |
1.61 |
1.85 |
| Compound Leverage Factor |
|
4.77 |
3.33 |
1.78 |
1.48 |
1.61 |
1.89 |
| Debt to Total Capital |
|
27.87% |
15.29% |
15.14% |
17.61% |
28.59% |
30.31% |
| Short-Term Debt to Total Capital |
|
0.28% |
0.39% |
0.49% |
0.94% |
1.62% |
1.61% |
| Long-Term Debt to Total Capital |
|
27.58% |
14.90% |
14.65% |
16.67% |
26.97% |
28.70% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
72.14% |
35.50% |
30.52% |
23.21% |
19.15% |
18.00% |
| Common Equity to Total Capital |
|
-0.01% |
49.21% |
54.34% |
59.18% |
52.26% |
51.69% |
| Debt to EBITDA |
|
9.78 |
6.87 |
8.02 |
-1.06 |
-0.43 |
-1.25 |
| Net Debt to EBITDA |
|
9.26 |
-3.79 |
-2.05 |
0.21 |
0.08 |
0.12 |
| Long-Term Debt to EBITDA |
|
9.69 |
6.69 |
7.76 |
-1.01 |
-0.41 |
-1.18 |
| Debt to NOPAT |
|
-41.54 |
-14.16 |
-8.57 |
-1.11 |
-0.49 |
-1.05 |
| Net Debt to NOPAT |
|
-39.31 |
7.82 |
2.19 |
0.22 |
0.09 |
0.10 |
| Long-Term Debt to NOPAT |
|
-41.11 |
-13.80 |
-8.30 |
-1.05 |
-0.46 |
-0.99 |
| Altman Z-Score |
|
0.48 |
2.55 |
1.27 |
0.66 |
-1.69 |
-1.41 |
| Noncontrolling Interest Sharing Ratio |
|
100.01% |
67.68% |
38.96% |
32.48% |
27.72% |
26.44% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.72 |
3.61 |
2.94 |
2.31 |
2.30 |
1.64 |
| Quick Ratio |
|
0.65 |
3.50 |
2.78 |
2.15 |
2.13 |
1.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
257 |
-95 |
36 |
90 |
40 |
| Operating Cash Flow to CapEx |
|
1,664.30% |
374.57% |
427.32% |
1,383.61% |
471.45% |
321.63% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
7.19 |
-8.47 |
2.38 |
6.05 |
3.41 |
| Operating Cash Flow to Interest Expense |
|
0.64 |
0.70 |
3.18 |
2.71 |
3.92 |
4.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.60 |
0.52 |
2.43 |
2.51 |
3.09 |
3.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.09 |
0.11 |
0.13 |
0.17 |
0.26 |
| Accounts Receivable Turnover |
|
3.57 |
4.35 |
4.36 |
4.26 |
4.48 |
4.59 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
36.43 |
39.96 |
46.71 |
56.28 |
61.05 |
29.33 |
| Accounts Payable Turnover |
|
5.38 |
7.89 |
9.91 |
9.75 |
6.61 |
8.11 |
| Days Sales Outstanding (DSO) |
|
102.14 |
83.96 |
83.72 |
85.69 |
81.39 |
79.50 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
67.83 |
46.26 |
36.82 |
37.42 |
55.18 |
44.99 |
| Cash Conversion Cycle (CCC) |
|
34.31 |
37.71 |
46.90 |
48.27 |
26.21 |
34.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,627 |
1,350 |
1,414 |
1,147 |
560 |
363 |
| Invested Capital Turnover |
|
0.07 |
0.11 |
0.16 |
0.20 |
0.30 |
0.52 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-276 |
64 |
-267 |
-587 |
-197 |
| Enterprise Value (EV) |
|
2,053 |
2,891 |
1,620 |
1,442 |
591 |
378 |
| Market Capitalization |
|
420 |
2,412 |
1,155 |
1,156 |
475 |
296 |
| Book Value per Share |
|
($0.01) |
$9.87 |
$9.03 |
$7.40 |
$3.85 |
$2.72 |
| Tangible Book Value per Share |
|
($107.47) |
($8.43) |
($6.91) |
($4.61) |
($2.14) |
($1.58) |
| Total Capital |
|
1,657 |
1,771 |
1,746 |
1,455 |
850 |
544 |
| Total Debt |
|
462 |
271 |
264 |
256 |
243 |
165 |
| Total Long-Term Debt |
|
457 |
264 |
256 |
243 |
229 |
156 |
| Net Debt |
|
437 |
-149 |
-68 |
-52 |
-47 |
-16 |
| Capital Expenditures (CapEx) |
|
1.40 |
6.73 |
8.33 |
2.98 |
12 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-45 |
-60 |
-50 |
-71 |
-67 |
-71 |
| Debt-free Net Working Capital (DFNWC) |
|
-20 |
328 |
282 |
237 |
223 |
110 |
| Net Working Capital (NWC) |
|
-25 |
321 |
273 |
223 |
209 |
101 |
| Net Nonoperating Expense (NNE) |
|
-11 |
43 |
-6.65 |
59 |
94 |
42 |
| Net Nonoperating Obligations (NNO) |
|
431 |
-149 |
-68 |
-52 |
-47 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
63 |
66 |
66 |
65 |
68 |
73 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-38.01% |
-35.82% |
-22.52% |
-28.27% |
-26.73% |
-29.53% |
| Debt-free Net Working Capital to Revenue |
|
-17.07% |
197.40% |
126.53% |
94.26% |
88.33% |
45.37% |
| Net Working Capital to Revenue |
|
-21.03% |
193.26% |
122.67% |
88.80% |
82.87% |
41.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.19) |
($0.06) |
($1.79) |
($3.54) |
($1.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
97.39M |
101.11M |
112.76M |
116.64M |
106.65M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.19) |
($0.06) |
($1.79) |
($3.54) |
($1.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
97.39M |
101.11M |
112.76M |
116.64M |
106.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.19) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
91.92M |
107.60M |
117.72M |
112.91M |
104.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.48 |
-15 |
-25 |
-22 |
-6.82 |
-14 |
| Normalized NOPAT Margin |
|
-7.16% |
-8.86% |
-11.37% |
-8.61% |
-2.70% |
-5.97% |
| Pre Tax Income Margin |
|
-44.46% |
-37.78% |
-18.81% |
-122.58% |
-251.28% |
-86.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.44 |
-0.76 |
-2.99 |
-20.17 |
-42.70 |
-17.33 |
| NOPAT to Interest Expense |
|
-0.30 |
-0.53 |
-2.75 |
-15.19 |
-33.54 |
-13.31 |
| EBIT Less CapEx to Interest Expense |
|
-0.48 |
-0.94 |
-3.73 |
-20.36 |
-43.53 |
-18.75 |
| NOPAT Less CapEx to Interest Expense |
|
-0.34 |
-0.72 |
-3.50 |
-15.38 |
-34.37 |
-14.73 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-13.04% |
-53.23% |
-4.24% |
-0.87% |
-1.58% |
| Augmented Payout Ratio |
|
0.00% |
-403.71% |
-53.23% |
-4.25% |
-4.65% |
-26.39% |