| DEI Shares Outstanding |
|
111,251,660.00 |
108,982,401.00 |
110,114,960.00 |
119,616,035.00 |
233,122,834.00 |
| DEI Adjusted Shares Outstanding |
|
111,251,660.00 |
108,982,401.00 |
110,114,960.00 |
119,616,035.00 |
233,122,834.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.04 |
-2.21 |
-1.80 |
-1.42 |
-0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
110.47% |
| EBITDA Growth |
|
0.00% |
-7.77% |
18.59% |
15.64% |
69.80% |
| EBIT Growth |
|
0.00% |
-6.41% |
17.68% |
14.46% |
69.11% |
| NOPAT Growth |
|
0.00% |
-9.31% |
14.22% |
16.87% |
68.59% |
| Net Income Growth |
|
0.00% |
-6.41% |
17.68% |
14.46% |
69.11% |
| EPS Growth |
|
0.00% |
58.08% |
18.83% |
20.99% |
79.02% |
| Operating Cash Flow Growth |
|
0.00% |
-19.08% |
21.28% |
1.54% |
65.90% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
25.77% |
-2.40% |
61.73% |
| Invested Capital Growth |
|
0.00% |
52.03% |
-44.64% |
92.19% |
920.50% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
119.51% |
6.77% |
| EBITDA Q/Q Growth |
|
0.00% |
12.45% |
-12.21% |
23.44% |
11.10% |
| EBIT Q/Q Growth |
|
0.00% |
13.75% |
-17.15% |
24.52% |
12.32% |
| NOPAT Q/Q Growth |
|
0.00% |
12.33% |
-15.49% |
24.54% |
10.72% |
| Net Income Q/Q Growth |
|
0.00% |
13.75% |
-17.15% |
24.52% |
12.32% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-16.77% |
27.04% |
34.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
10.50% |
-7.34% |
11.26% |
27.59% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
6.60% |
8.55% |
26.30% |
| Invested Capital Q/Q Growth |
|
0.00% |
61.14% |
-26.04% |
92.37% |
83.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
93.63% |
92.99% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
-657.15% |
-94.30% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
-696.80% |
-103.99% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
-669.42% |
-98.25% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-669.42% |
-98.25% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-596.46% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-587.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
562.49% |
| Return on Equity (ROE) |
|
-68.48% |
-52.81% |
-74.48% |
-138.71% |
-33.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-374.07% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-94.75% |
-25.83% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-94.75% |
-25.83% |
| Return on Common Equity (ROCE) |
|
-50.95% |
-52.81% |
-74.48% |
-138.71% |
-33.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-40.64% |
-67.79% |
-111.93% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-159 |
-174 |
-149 |
-124 |
-39 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-487.76% |
-72.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.49% |
-14.05% |
-17.36% |
-34.16% |
-9.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-83.92% |
-183.32% |
-16.10% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
6.37% |
7.01% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
249.72% |
125.28% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
540.71% |
71.70% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
790.43% |
196.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-227 |
-241 |
-199 |
-170 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-225 |
-243 |
-198 |
-167 |
-50 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.45 |
0.46 |
2.44 |
0.78 |
2.38 |
| Price to Tangible Book Value (P/TBV) |
|
1.45 |
0.46 |
2.44 |
0.78 |
2.38 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.09 |
10.78 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
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 |
23.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.06 |
-1.05 |
-1.07 |
-1.10 |
-0.96 |
| Leverage Ratio |
|
1.11 |
1.10 |
1.15 |
1.46 |
1.31 |
| Compound Leverage Factor |
|
1.11 |
1.10 |
1.15 |
1.46 |
1.31 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
7.01 |
0.68 |
-1.38 |
-13.01 |
5.44 |
| Noncontrolling Interest Sharing Ratio |
|
25.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
9.94 |
15.06 |
4.47 |
1.62 |
7.24 |
| Quick Ratio |
|
9.53 |
14.86 |
3.99 |
1.29 |
7.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-191 |
-142 |
-145 |
-56 |
| Operating Cash Flow to CapEx |
|
-219,923.81% |
-12,902.46% |
-28,156.75% |
-121,779.29% |
-37,506.45% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.26 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.30 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
14.91 |
37.19 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.18 |
0.31 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
84.80 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
2,075.51 |
1,178.29 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-2,075.51 |
-1,093.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-33 |
-16 |
-23 |
-1.81 |
15 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
-2.03 |
8.19 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
17 |
-7.15 |
21 |
17 |
| Enterprise Value (EV) |
|
216 |
-209 |
233 |
-16 |
349 |
| Market Capitalization |
|
808 |
163 |
434 |
53 |
576 |
| Book Value per Share |
|
$5.02 |
$3.27 |
$1.61 |
$0.56 |
$1.04 |
| Tangible Book Value per Share |
|
$5.02 |
$3.27 |
$1.61 |
$0.56 |
$1.04 |
| Total Capital |
|
558 |
356 |
177 |
68 |
242 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-591 |
-372 |
-201 |
-69 |
-227 |
| Capital Expenditures (CapEx) |
|
0.08 |
1.71 |
0.62 |
0.14 |
0.16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-37 |
-20 |
-26 |
-31 |
-13 |
| Debt-free Net Working Capital (DFNWC) |
|
555 |
352 |
175 |
39 |
213 |
| Net Working Capital (NWC) |
|
555 |
352 |
175 |
39 |
213 |
| Net Nonoperating Expense (NNE) |
|
68 |
68 |
50 |
46 |
14 |
| Net Nonoperating Obligations (NNO) |
|
-591 |
-372 |
-201 |
-69 |
-227 |
| Total Depreciation and Amortization (D&A) |
|
1.43 |
-1.56 |
0.91 |
3.11 |
2.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-120.72% |
-25.05% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
152.48% |
399.25% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
152.48% |
399.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.23) |
($1.81) |
($1.43) |
($0.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
109.68M |
108.27M |
109.53M |
118.56M |
172.21M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.23) |
($1.81) |
($1.43) |
($0.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
109.68M |
108.27M |
109.53M |
118.56M |
172.21M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
42.62M |
109.19M |
119.22M |
119.96M |
282.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-159 |
-174 |
-149 |
-124 |
-39 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-487.76% |
-72.80% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-669.42% |
-98.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
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 |
| NOPAT Less CapEx to Interest Expense |
|
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |