| DEI Shares Outstanding |
0.00 |
0.00 |
280,819,988.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
280,819,988.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-1.19 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
9.96% |
14.25% |
| EBITDA Growth |
0.00% |
-106.78% |
-725.00% |
| EBIT Growth |
0.00% |
-110.00% |
-28.57% |
| NOPAT Growth |
0.00% |
-111.59% |
-30.14% |
| Net Income Growth |
0.00% |
-85.05% |
-60.10% |
| EPS Growth |
0.00% |
-90.91% |
-54.76% |
| Operating Cash Flow Growth |
0.00% |
241.46% |
-240.71% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
96.32% |
| Invested Capital Growth |
0.00% |
0.00% |
-0.21% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
58.16% |
56.28% |
54.16% |
| EBITDA Margin |
2.39% |
-0.15% |
-1.06% |
| Operating Margin |
-2.79% |
-5.38% |
-6.13% |
| EBIT Margin |
-2.84% |
-5.41% |
-6.09% |
| Profit (Net Income) Margin |
-4.33% |
-7.29% |
-10.22% |
| Tax Burden Percent |
152.86% |
134.69% |
167.72% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-6.16% |
-4.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
1,909.84% |
115.47% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-5.74% |
-5.12% |
| Return on Equity (ROE) |
0.00% |
-11.89% |
-9.13% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-206.16% |
-3.80% |
| Operating Return on Assets (OROA) |
0.00% |
-3.50% |
-4.28% |
| Return on Assets (ROA) |
0.00% |
-4.71% |
-7.18% |
| Return on Common Equity (ROCE) |
0.00% |
-11.90% |
-9.14% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-48 |
-102 |
-133 |
| NOPAT Margin |
-1.96% |
-3.76% |
-4.29% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-1,916.00% |
-119.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-3.07% |
-3.68% |
| Cost of Revenue to Revenue |
41.80% |
43.72% |
45.84% |
| SG&A Expenses to Revenue |
42.81% |
39.78% |
38.14% |
| R&D to Revenue |
17.70% |
16.06% |
14.44% |
| Operating Expenses to Revenue |
60.96% |
61.62% |
60.28% |
| Earnings before Interest and Taxes (EBIT) |
-70 |
-147 |
-189 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
59 |
-4.00 |
-33 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.17 |
0.94 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.59 |
2.71 |
| Price to Revenue (P/Rev) |
0.23 |
0.21 |
1.09 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.17 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.20 |
1.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.92 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.00 |
-0.04 |
| Leverage Ratio |
0.00 |
1.26 |
1.27 |
| Compound Leverage Factor |
0.00 |
1.26 |
1.27 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.03% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.98 |
2.66 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.03% |
-0.01% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.32 |
1.92 |
| Quick Ratio |
0.00 |
0.82 |
1.36 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-3,422 |
-126 |
| Operating Cash Flow to CapEx |
27.70% |
72.54% |
-88.34% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.65 |
0.70 |
| Accounts Receivable Turnover |
0.00 |
4.76 |
5.06 |
| Inventory Turnover |
0.00 |
3.82 |
4.36 |
| Fixed Asset Turnover |
0.00 |
3.85 |
4.38 |
| Accounts Payable Turnover |
0.00 |
5.79 |
7.73 |
| Days Sales Outstanding (DSO) |
0.00 |
76.63 |
72.07 |
| Days Inventory Outstanding (DIO) |
0.00 |
95.63 |
83.68 |
| Days Payable Outstanding (DPO) |
0.00 |
63.04 |
47.23 |
| Cash Conversion Cycle (CCC) |
0.00 |
109.22 |
108.52 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
3,320 |
3,313 |
| Invested Capital Turnover |
0.00 |
1.64 |
0.94 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3,320 |
-7.00 |
| Enterprise Value (EV) |
0.00 |
549 |
3,089 |
| Market Capitalization |
560 |
560 |
3,387 |
| Book Value per Share |
$0.00 |
$13.18 |
$12.86 |
| Tangible Book Value per Share |
$0.00 |
$3.73 |
$4.44 |
| Total Capital |
0.00 |
3,330 |
3,611 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-11 |
-298 |
| Capital Expenditures (CapEx) |
148 |
193 |
223 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
218 |
348 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
229 |
646 |
| Net Working Capital (NWC) |
0.00 |
229 |
646 |
| Net Nonoperating Expense (NNE) |
59 |
96 |
184 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-10 |
-298 |
| Total Depreciation and Amortization (D&A) |
129 |
143 |
156 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
8.03% |
11.22% |
| Debt-free Net Working Capital to Revenue |
0.00% |
8.43% |
20.83% |
| Net Working Capital to Revenue |
0.00% |
8.43% |
20.83% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($1.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
256.60M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($1.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
256.60M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
280.84M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-48 |
13 |
-120 |
| Normalized NOPAT Margin |
-1.96% |
0.49% |
-3.88% |
| Pre Tax Income Margin |
-2.84% |
-5.41% |
-6.09% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
-72.24% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-72.24% |