| DEI Shares Outstanding |
|
0.00 |
32,595,397.00 |
32,949,415.00 |
48,813,720.00 |
49,072,342.00 |
- |
71,029,512.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
32,595,397.00 |
32,949,415.00 |
48,813,720.00 |
49,072,342.00 |
- |
71,029,512.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.80 |
-2.61 |
-2.34 |
-2.38 |
- |
-1.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-355.92% |
9.65% |
-44.39% |
-14.52% |
6.54% |
8.66% |
| EBIT Growth |
|
0.00% |
-354.85% |
5.70% |
-38.15% |
-10.20% |
2.66% |
6.66% |
| NOPAT Growth |
|
0.00% |
-130.47% |
-67.80% |
-37.63% |
-10.67% |
2.63% |
4.83% |
| Net Income Growth |
|
0.00% |
-333.48% |
5.79% |
-32.25% |
-3.22% |
7.41% |
4.33% |
| EPS Growth |
|
0.00% |
62.25% |
0.00% |
0.00% |
8.05% |
33.33% |
11.88% |
| Operating Cash Flow Growth |
|
0.00% |
-136.87% |
-56.13% |
16.09% |
-51.16% |
-15.71% |
11.03% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-48.98% |
-34.86% |
-7.44% |
2.38% |
20.83% |
| Invested Capital Growth |
|
0.00% |
337.28% |
104.20% |
55.79% |
25.08% |
20.46% |
-34.04% |
| Revenue Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-2.55% |
0.00% |
0.00% |
3.81% |
0.40% |
1.01% |
| EBIT Q/Q Growth |
|
0.00% |
-3.43% |
0.00% |
0.00% |
3.14% |
0.30% |
0.10% |
| NOPAT Q/Q Growth |
|
0.00% |
-12.11% |
0.00% |
0.00% |
2.80% |
0.20% |
-0.03% |
| Net Income Q/Q Growth |
|
0.00% |
-2.66% |
0.00% |
0.00% |
3.95% |
1.64% |
-1.44% |
| EPS Q/Q Growth |
|
0.00% |
84.43% |
0.00% |
0.00% |
2.44% |
14.89% |
-6.82% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-16.68% |
-7.46% |
15.23% |
-22.85% |
-1.42% |
3.38% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.26% |
7.47% |
| Invested Capital Q/Q Growth |
|
0.00% |
20.78% |
0.00% |
0.00% |
18.36% |
6.63% |
-17.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-17,193.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-19,433.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-17,526.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-18,326.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
104.57% |
99.66% |
99.57% |
95.32% |
89.28% |
84.92% |
87.04% |
| Effective Tax Rate |
|
0.00% |
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% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-61.39% |
-51.39% |
-30.09% |
-36.53% |
-36.41% |
-31.94% |
-28.90% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-713.82% |
-699.18% |
-549.15% |
-430.41% |
-342.95% |
-299.42% |
| Operating Return on Assets (OROA) |
|
-41.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-43.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
45.56% |
-42.75% |
-30.09% |
-36.53% |
-36.41% |
-31.94% |
-28.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
82.71% |
-28.44% |
-34.30% |
-30.58% |
-43.00% |
-26.67% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-36 |
-61 |
-83 |
-92 |
-90 |
-85 |
| NOPAT Margin |
|
-13,603.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-14.68% |
-31.43% |
-9.25% |
-10.36% |
-8.44% |
-6.09% |
-5.58% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-33.72% |
-22.00% |
-27.34% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
4,562.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
14,971.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
19,533.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-92 |
-86 |
-119 |
-132 |
-128 |
-120 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-90 |
-81 |
-118 |
-135 |
-126 |
-115 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
6.24 |
2.02 |
0.79 |
1.19 |
0.43 |
0.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
6.24 |
2.02 |
0.79 |
1.19 |
0.43 |
0.42 |
| Price to Revenue (P/Rev) |
|
1,565.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
267.75 |
20.78 |
0.00 |
3.02 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1,763.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.08 |
-0.99 |
-0.97 |
-0.95 |
-0.93 |
-0.92 |
-0.93 |
| Leverage Ratio |
|
1.41 |
1.09 |
1.07 |
1.20 |
1.32 |
1.29 |
1.26 |
| Compound Leverage Factor |
|
1.47 |
1.08 |
1.06 |
1.14 |
1.18 |
1.10 |
1.09 |
| Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
174.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-74.22% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.25 |
72.89 |
12.17 |
0.83 |
-0.19 |
-0.62 |
-1.59 |
| Noncontrolling Interest Sharing Ratio |
|
174.22% |
16.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.59 |
36.10 |
18.99 |
16.36 |
10.85 |
14.45 |
12.69 |
| Quick Ratio |
|
4.53 |
35.66 |
18.40 |
15.97 |
10.64 |
14.13 |
12.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-45 |
-67 |
-90 |
-97 |
-95 |
-75 |
| Operating Cash Flow to CapEx |
|
-952.65% |
-579.23% |
-1,351.78% |
-120.99% |
-306.11% |
-2,261.19% |
-7,342.63% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-14.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-16.57 |
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 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.66 |
6.31 |
13 |
20 |
25 |
30 |
20 |
| Invested Capital Turnover |
|
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
8.97 |
6.57 |
7.19 |
5.03 |
5.13 |
-10 |
| Enterprise Value (EV) |
|
203 |
1,689 |
268 |
-60 |
76 |
-202 |
-161 |
| Market Capitalization |
|
180 |
2,004 |
506 |
292 |
324 |
176 |
131 |
| Book Value per Share |
|
($17.42) |
$9.85 |
$7.62 |
$7.63 |
$5.57 |
$5.78 |
$4.40 |
| Tangible Book Value per Share |
|
($17.42) |
$9.85 |
$7.62 |
$7.63 |
$5.57 |
$5.78 |
$4.40 |
| Total Capital |
|
34 |
321 |
251 |
372 |
273 |
408 |
312 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-37 |
-315 |
-238 |
-352 |
-248 |
-378 |
-292 |
| Capital Expenditures (CapEx) |
|
1.93 |
7.51 |
5.03 |
47 |
28 |
4.41 |
1.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7.69 |
-4.91 |
-5.25 |
-14 |
-18 |
-13 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
29 |
310 |
233 |
339 |
230 |
254 |
260 |
| Net Working Capital (NWC) |
|
29 |
310 |
233 |
339 |
230 |
254 |
260 |
| Net Nonoperating Expense (NNE) |
|
5.43 |
55 |
26 |
31 |
25 |
19 |
19 |
| Net Nonoperating Obligations (NNO) |
|
-37 |
-315 |
-238 |
-352 |
-248 |
-378 |
-292 |
| Total Depreciation and Amortization (D&A) |
|
0.38 |
1.52 |
4.99 |
1.82 |
-3.07 |
2.24 |
4.61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6,687.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
25,478.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
25,478.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($5.44) |
($2.62) |
$0.00 |
($2.40) |
($1.60) |
($1.41) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
32.79M |
33.00M |
43.63M |
49.01M |
67.87M |
73.99M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($5.44) |
($2.62) |
$0.00 |
($2.40) |
($1.60) |
($1.41) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
32.79M |
33.00M |
43.63M |
49.01M |
67.87M |
73.99M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($5.44) |
($2.62) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
16.81M |
32.86M |
43.63M |
49.42M |
70.96M |
71.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-36 |
-61 |
-83 |
-92 |
-90 |
-85 |
| Normalized NOPAT Margin |
|
-13,603.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-18,326.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-16.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-12.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-18.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-14.34 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |