| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
32.29% |
31.72% |
| EBITDA Growth |
0.00% |
3.10% |
-123.62% |
| EBIT Growth |
0.00% |
-3.61% |
-90.73% |
| NOPAT Growth |
0.00% |
18.24% |
-155.17% |
| Net Income Growth |
0.00% |
-2.80% |
-91.64% |
| EPS Growth |
0.00% |
3.45% |
12.64% |
| Operating Cash Flow Growth |
0.00% |
33.79% |
134.40% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-335.89% |
| Invested Capital Growth |
0.00% |
0.00% |
-129.70% |
| 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 |
59.78% |
64.63% |
68.08% |
| EBITDA Margin |
-64.80% |
-47.46% |
-80.58% |
| Operating Margin |
-76.88% |
-47.51% |
-92.04% |
| EBIT Margin |
-83.09% |
-65.07% |
-94.23% |
| Profit (Net Income) Margin |
-84.75% |
-65.86% |
-95.82% |
| Tax Burden Percent |
102.01% |
101.21% |
101.70% |
| 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% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
73.01% |
466.84% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-40.80% |
-50.79% |
| Return on Assets (ROA) |
0.00% |
-41.29% |
-51.65% |
| Return on Common Equity (ROCE) |
0.00% |
230.95% |
2,151.88% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-219 |
-179 |
-457 |
| NOPAT Margin |
-53.81% |
-33.26% |
-64.43% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
92.38% |
-776.97% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-126.93% |
-49.90% |
| Cost of Revenue to Revenue |
40.22% |
35.37% |
31.92% |
| SG&A Expenses to Revenue |
16.82% |
12.75% |
32.79% |
| R&D to Revenue |
55.17% |
47.22% |
71.80% |
| Operating Expenses to Revenue |
136.66% |
112.14% |
160.12% |
| Earnings before Interest and Taxes (EBIT) |
-338 |
-350 |
-668 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-264 |
-255 |
-571 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
16.33 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
28.35 |
| Price to Revenue (P/Rev) |
2.23 |
1.69 |
4.48 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
4.34 |
3.86 |
| 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 |
0.00 |
71.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
-1.29 |
3.71 |
| Long-Term Debt to Equity |
0.00 |
-1.29 |
3.71 |
| Financial Leverage |
0.00 |
-0.78 |
0.20 |
| Leverage Ratio |
0.00 |
-1.77 |
-9.04 |
| Compound Leverage Factor |
0.00 |
-1.77 |
-9.04 |
| Debt to Total Capital |
0.00% |
444.31% |
78.75% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
444.31% |
78.75% |
| Preferred Equity to Total Capital |
0.00% |
744.90% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
-1,089.21% |
21.25% |
| Debt to EBITDA |
0.00 |
-2.45 |
-1.26 |
| Net Debt to EBITDA |
0.00 |
-1.49 |
0.77 |
| Long-Term Debt to EBITDA |
0.00 |
-2.45 |
-1.26 |
| Debt to NOPAT |
0.00 |
-3.50 |
-1.58 |
| Net Debt to NOPAT |
0.00 |
-2.12 |
0.96 |
| Long-Term Debt to NOPAT |
0.00 |
-3.50 |
-1.58 |
| Altman Z-Score |
0.00 |
-3.49 |
-1.19 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-216.35% |
-360.95% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.00 |
2.13 |
| Quick Ratio |
0.00 |
0.84 |
1.93 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-73 |
-320 |
| Operating Cash Flow to CapEx |
-442.33% |
-298.69% |
148.14% |
| 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 |
0.63 |
0.54 |
| Accounts Receivable Turnover |
0.00 |
2.76 |
4.01 |
| Inventory Turnover |
0.00 |
33.03 |
42.44 |
| Fixed Asset Turnover |
0.00 |
5.41 |
7.33 |
| Accounts Payable Turnover |
0.00 |
71.78 |
26.49 |
| Days Sales Outstanding (DSO) |
0.00 |
132.30 |
90.96 |
| Days Inventory Outstanding (DIO) |
0.00 |
11.05 |
8.60 |
| Days Payable Outstanding (DPO) |
0.00 |
5.08 |
13.78 |
| Cash Conversion Cycle (CCC) |
0.00 |
138.26 |
85.78 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-106 |
-243 |
| Invested Capital Turnover |
0.00 |
-10.19 |
-4.07 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-106 |
-137 |
| Enterprise Value (EV) |
0.00 |
2,339 |
2,739 |
| Market Capitalization |
908 |
908 |
3,176 |
| Book Value per Share |
$0.00 |
($15.75) |
$0.91 |
| Tangible Book Value per Share |
$0.00 |
($16.76) |
$0.52 |
| Total Capital |
0.00 |
141 |
915 |
| Total Debt |
0.00 |
627 |
721 |
| Total Long-Term Debt |
0.00 |
627 |
721 |
| Net Debt |
0.00 |
380 |
-437 |
| Capital Expenditures (CapEx) |
38 |
37 |
26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-245 |
-391 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.70 |
767 |
| Net Working Capital (NWC) |
0.00 |
1.70 |
767 |
| Net Nonoperating Expense (NNE) |
126 |
175 |
223 |
| Net Nonoperating Obligations (NNO) |
0.00 |
380 |
-437 |
| Total Depreciation and Amortization (D&A) |
74 |
95 |
97 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-45.52% |
-55.11% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.32% |
108.24% |
| Net Working Capital to Revenue |
0.00% |
0.32% |
108.24% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($3.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
213.90M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($3.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
213.90M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
400.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-219 |
-179 |
-457 |
| Normalized NOPAT Margin |
-53.81% |
-33.26% |
-64.43% |
| Pre Tax Income Margin |
-83.09% |
-65.07% |
-94.23% |
| 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% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-0.04% |
-1.01% |