| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
432,991,925.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
432,991,925.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
110.34% |
99.55% |
120.26% |
-10.93% |
-21.83% |
-3.56% |
-7.77% |
-1.80% |
| EBITDA Growth |
|
0.00% |
-346.94% |
76.81% |
-147.17% |
-2,367.37% |
59.42% |
61.37% |
121.00% |
155.11% |
| EBIT Growth |
|
0.00% |
-326.53% |
58.24% |
-126.00% |
-1,347.33% |
57.10% |
55.50% |
97.41% |
1,197.81% |
| NOPAT Growth |
|
0.00% |
-325.89% |
60.11% |
-132.71% |
-1,355.80% |
56.21% |
55.81% |
93.16% |
735.18% |
| Net Income Growth |
|
0.00% |
-308.35% |
63.39% |
-163.97% |
-1,396.14% |
55.38% |
56.26% |
78.46% |
153.15% |
| EPS Growth |
|
0.00% |
-391.74% |
97.01% |
-100.00% |
-1,270.31% |
58.49% |
58.52% |
80.13% |
146.67% |
| Operating Cash Flow Growth |
|
0.00% |
-318.51% |
446.59% |
-163.68% |
-742.72% |
80.81% |
82.95% |
603.78% |
16.40% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
127.01% |
-2,745.97% |
-54.93% |
71.96% |
85.23% |
379.05% |
19.45% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-416.87% |
1,369.09% |
-7.86% |
-35.86% |
-50.94% |
-83.90% |
-203.29% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
26.61% |
-27.07% |
77.55% |
-1.29% |
0.06% |
-1.46% |
0.04% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
77.48% |
-139.38% |
-53.94% |
48.54% |
27.63% |
603.55% |
14.08% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
62.10% |
-193.13% |
-49.85% |
45.84% |
23.25% |
88.77% |
31.58% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
63.33% |
-162.27% |
-49.97% |
45.19% |
23.49% |
71.98% |
60.36% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
65.61% |
-188.52% |
-49.95% |
44.54% |
27.71% |
30.47% |
172.41% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
91.21% |
-137.21% |
-48.64% |
46.71% |
28.10% |
31.82% |
133.33% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
2,237.89% |
-134.91% |
11.28% |
42.53% |
57.13% |
33.95% |
-6.29% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-813.29% |
36.11% |
-6.34% |
28.06% |
73.70% |
-3.32% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-190.91% |
654.01% |
-47.92% |
-15.61% |
-7.45% |
-51.18% |
31.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.59% |
41.92% |
45.88% |
36.16% |
19.50% |
32.98% |
44.68% |
50.92% |
52.60% |
| EBITDA Margin |
|
-9.40% |
-19.98% |
-2.32% |
-2.61% |
-72.19% |
-37.47% |
-15.01% |
3.42% |
8.88% |
| Operating Margin |
|
-10.92% |
-22.11% |
-4.42% |
-4.67% |
-76.32% |
-42.75% |
-19.59% |
-1.45% |
6.57% |
| EBIT Margin |
|
-10.92% |
-22.14% |
-4.63% |
-4.75% |
-77.25% |
-42.40% |
-19.56% |
-0.55% |
6.15% |
| Profit (Net Income) Margin |
|
-11.01% |
-21.38% |
-3.92% |
-4.70% |
-78.94% |
-45.06% |
-20.44% |
-4.77% |
2.58% |
| Tax Burden Percent |
|
100.21% |
100.00% |
104.68% |
95.36% |
100.70% |
100.29% |
99.96% |
102.85% |
100.16% |
| Interest Burden Percent |
|
100.63% |
96.54% |
80.85% |
103.66% |
101.47% |
105.96% |
104.51% |
843.80% |
41.95% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.16% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-1,165.51% |
0.00% |
-29.21% |
-203.86% |
-113.40% |
-86.04% |
-15.41% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-1,136.96% |
0.00% |
-24.66% |
185.53% |
-185.21% |
-107.72% |
-30.24% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1,068.32% |
0.00% |
18.19% |
-37.11% |
-733.95% |
221.60% |
40.90% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-97.19% |
-6.88% |
-11.01% |
-240.96% |
-847.35% |
135.57% |
25.49% |
-22.84% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,365.51% |
0.00% |
-121.33% |
-195.68% |
-69.70% |
-17.68% |
129.13% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-23.44% |
-4.40% |
-5.12% |
-65.01% |
-34.93% |
-21.33% |
-0.64% |
7.19% |
| Return on Assets (ROA) |
|
0.00% |
-22.63% |
-3.72% |
-5.06% |
-66.42% |
-37.12% |
-22.28% |
-5.52% |
3.02% |
| Return on Common Equity (ROCE) |
|
0.00% |
130.06% |
-3.77% |
-11.01% |
-240.96% |
-847.06% |
135.60% |
25.49% |
-22.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
36.32% |
-4.27% |
-10.77% |
-476.93% |
427.55% |
106.32% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-142 |
-56 |
-131 |
-1,914 |
-838 |
-370 |
-25 |
161 |
| NOPAT Margin |
|
-7.64% |
-15.48% |
-3.09% |
-3.27% |
-53.43% |
-29.93% |
-13.71% |
-1.02% |
6.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-28.55% |
-1.42% |
-4.55% |
-389.39% |
71.81% |
21.68% |
14.83% |
35.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-2.34% |
13.88% |
| Cost of Revenue to Revenue |
|
56.41% |
58.08% |
54.12% |
63.84% |
80.51% |
67.02% |
55.32% |
49.08% |
47.40% |
| SG&A Expenses to Revenue |
|
14.34% |
22.62% |
19.25% |
16.46% |
26.89% |
28.50% |
24.11% |
21.17% |
17.59% |
| R&D to Revenue |
|
5.38% |
5.99% |
4.88% |
6.16% |
10.04% |
11.37% |
11.29% |
9.40% |
9.93% |
| Operating Expenses to Revenue |
|
54.53% |
64.02% |
50.30% |
40.83% |
95.82% |
75.73% |
64.27% |
52.37% |
46.03% |
| Earnings before Interest and Taxes (EBIT) |
|
-48 |
-203 |
-85 |
-191 |
-2,767 |
-1,187 |
-528 |
-14 |
150 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-41 |
-183 |
-42 |
-105 |
-2,586 |
-1,049 |
-405 |
85 |
217 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
9.75 |
21.09 |
5.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
10.08 |
28.54 |
6.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.67 |
1.27 |
8.96 |
9.20 |
0.86 |
0.97 |
0.46 |
1.11 |
1.05 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.49 |
| Dividend Yield |
|
0.00% |
0.00% |
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% |
0.00% |
2.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
70.91 |
0.00 |
37.06 |
3.78 |
6.23 |
7.26 |
70.73 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.88 |
8.00 |
9.01 |
0.95 |
1.28 |
0.76 |
1.30 |
1.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.90 |
12.21 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.63 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
38.81 |
0.00 |
0.00 |
0.00 |
0.00 |
9.69 |
6.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
325.98 |
0.00 |
0.00 |
0.00 |
0.00 |
15.19 |
10.45 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.47 |
2.63 |
-5.71 |
-2.89 |
-3.62 |
-9.30 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.47 |
2.62 |
-5.69 |
-2.87 |
-3.12 |
-9.23 |
| Financial Leverage |
|
0.00 |
-0.94 |
-1.03 |
-0.74 |
-0.20 |
3.96 |
-2.06 |
-1.35 |
-1.00 |
| Leverage Ratio |
|
0.00 |
2.15 |
1.85 |
2.18 |
3.63 |
22.83 |
-6.08 |
-4.62 |
-7.55 |
| Compound Leverage Factor |
|
0.00 |
2.07 |
1.49 |
2.26 |
3.68 |
24.19 |
-6.36 |
-38.99 |
-3.17 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
32.11% |
72.48% |
121.21% |
152.92% |
138.13% |
112.05% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.35% |
0.54% |
1.02% |
19.21% |
0.86% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
32.11% |
72.13% |
120.67% |
151.90% |
118.92% |
111.19% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
233.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-133.81% |
100.00% |
67.89% |
27.52% |
-21.22% |
-52.93% |
-38.12% |
-12.05% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-7.92 |
-0.60 |
-1.61 |
-3.70 |
17.61 |
5.98 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
7.41 |
-0.12 |
-0.83 |
-1.98 |
5.40 |
0.43 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-7.92 |
-0.60 |
-1.60 |
-3.68 |
15.16 |
5.94 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-6.31 |
-0.82 |
-2.01 |
-4.05 |
-59.16 |
8.07 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
5.91 |
-0.16 |
-1.04 |
-2.17 |
-18.13 |
0.57 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-6.31 |
-0.81 |
-2.00 |
-4.02 |
-50.93 |
8.01 |
| Altman Z-Score |
|
0.00 |
1.18 |
8.28 |
9.03 |
-1.67 |
-1.98 |
-2.48 |
-1.53 |
-1.08 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
233.81% |
45.23% |
0.00% |
0.00% |
0.03% |
-0.02% |
0.00% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.00 |
2.80 |
2.27 |
2.38 |
2.15 |
1.85 |
1.79 |
2.84 |
| Quick Ratio |
|
0.00 |
1.36 |
2.32 |
1.35 |
1.21 |
1.20 |
1.17 |
1.42 |
2.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-166 |
45 |
-1,186 |
-1,837 |
-515 |
-76 |
212 |
254 |
| Operating Cash Flow to CapEx |
|
177.50% |
-129.90% |
240.51% |
-95.01% |
-598.87% |
-470.39% |
0.00% |
6,529.41% |
3,915.15% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-97.59 |
22.41 |
-80.11 |
-42.72 |
-5.30 |
-1.29 |
1.58 |
2.05 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-63.88 |
188.20 |
-16.20 |
-46.98 |
-3.99 |
-1.12 |
2.48 |
3.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-113.06 |
109.95 |
-33.24 |
-54.82 |
-4.84 |
-0.92 |
2.44 |
3.05 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.06 |
0.95 |
1.08 |
0.84 |
0.82 |
1.09 |
1.16 |
1.17 |
| Accounts Receivable Turnover |
|
0.00 |
49.46 |
68.77 |
75.88 |
46.22 |
30.98 |
26.90 |
24.32 |
26.63 |
| Inventory Turnover |
|
0.00 |
3.89 |
5.19 |
4.35 |
2.83 |
2.31 |
3.51 |
4.57 |
6.80 |
| Fixed Asset Turnover |
|
0.00 |
3.66 |
7.42 |
9.64 |
5.96 |
5.30 |
6.76 |
8.40 |
12.12 |
| Accounts Payable Turnover |
|
0.00 |
5.76 |
4.35 |
3.80 |
3.23 |
2.94 |
3.28 |
3.04 |
3.39 |
| Days Sales Outstanding (DSO) |
|
0.00 |
7.38 |
5.31 |
4.81 |
7.90 |
11.78 |
13.57 |
15.01 |
13.71 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
93.83 |
70.38 |
83.99 |
129.20 |
158.23 |
104.11 |
79.91 |
53.68 |
| Days Payable Outstanding (DPO) |
|
0.00 |
63.33 |
83.83 |
96.02 |
113.06 |
124.07 |
111.25 |
120.17 |
107.66 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
37.88 |
-8.14 |
-7.22 |
24.04 |
45.95 |
6.44 |
-25.26 |
-40.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
24 |
-77 |
977 |
900 |
578 |
283 |
46 |
-47 |
| Invested Capital Turnover |
|
0.00 |
75.31 |
-69.29 |
8.94 |
3.82 |
3.79 |
6.27 |
15.15 |
-3,261.33 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
24 |
-101 |
1,054 |
-77 |
-323 |
-294 |
-238 |
-93 |
| Enterprise Value (EV) |
|
0.00 |
1,723 |
14,607 |
36,217 |
3,405 |
3,597 |
2,056 |
3,226 |
2,651 |
| Market Capitalization |
|
1,160 |
1,160 |
16,362 |
36,994 |
3,097 |
2,725 |
1,253 |
2,766 |
2,559 |
| Book Value per Share |
|
$0.00 |
($23.51) |
$5.92 |
$5.88 |
$1.76 |
($0.83) |
($1.40) |
($1.04) |
($0.32) |
| Tangible Book Value per Share |
|
$0.00 |
($24.55) |
$5.73 |
$4.35 |
$1.51 |
($1.02) |
($1.55) |
($1.16) |
($0.45) |
| Total Capital |
|
0.00 |
403 |
1,678 |
2,584 |
2,154 |
1,391 |
981 |
1,085 |
1,159 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
830 |
1,562 |
1,686 |
1,500 |
1,499 |
1,299 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
830 |
1,554 |
1,679 |
1,490 |
1,291 |
1,289 |
| Net Debt |
|
0.00 |
-378 |
-1,755 |
-777 |
308 |
873 |
803 |
460 |
93 |
| Capital Expenditures (CapEx) |
|
28 |
84 |
157 |
252 |
337 |
82 |
-12 |
5.10 |
9.90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-87 |
-369 |
-32 |
283 |
71 |
-107 |
-197 |
-232 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
291 |
1,386 |
1,575 |
1,537 |
885 |
591 |
842 |
974 |
| Net Working Capital (NWC) |
|
0.00 |
291 |
1,386 |
1,575 |
1,529 |
878 |
581 |
634 |
964 |
| Net Nonoperating Expense (NNE) |
|
15 |
54 |
15 |
58 |
914 |
424 |
182 |
94 |
98 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-378 |
-1,755 |
-777 |
308 |
873 |
802 |
459 |
93 |
| Total Depreciation and Amortization (D&A) |
|
6.60 |
20 |
42 |
86 |
182 |
138 |
123 |
99 |
67 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-9.53% |
-20.19% |
-0.79% |
7.89% |
2.55% |
-3.95% |
-7.92% |
-9.49% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
31.79% |
75.93% |
39.16% |
42.90% |
31.61% |
21.88% |
33.81% |
39.84% |
| Net Working Capital to Revenue |
|
0.00% |
31.79% |
75.93% |
39.16% |
42.69% |
31.34% |
21.51% |
25.44% |
39.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.18) |
($10.72) |
($0.32) |
($0.64) |
($8.77) |
($3.64) |
($1.51) |
($0.30) |
$0.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
21.93M |
22.91M |
288.69M |
293.89M |
322.37M |
346.67M |
365.55M |
390.04M |
424.73M |
| Adjusted Diluted Earnings per Share |
|
($2.18) |
($10.72) |
($0.32) |
($0.64) |
($8.77) |
($3.64) |
($1.51) |
($0.30) |
$0.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
21.93M |
22.91M |
288.69M |
293.89M |
322.37M |
346.67M |
365.55M |
390.04M |
436.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
($2.18) |
($10.72) |
($0.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
21.93M |
22.91M |
220.95M |
300.50M |
338.43M |
357.01M |
376.42M |
407.76M |
438.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-142 |
-56 |
-128 |
-1,387 |
-604 |
-284 |
43 |
149 |
| Normalized NOPAT Margin |
|
-7.64% |
-15.48% |
-3.05% |
-3.19% |
-38.71% |
-21.58% |
-10.51% |
1.73% |
6.10% |
| Pre Tax Income Margin |
|
-10.99% |
-21.38% |
-3.75% |
-4.93% |
-78.39% |
-44.93% |
-20.44% |
-4.64% |
2.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-119.18 |
-42.30 |
-12.92 |
-64.36 |
-12.23 |
-8.97 |
-0.10 |
1.21 |
| NOPAT to Interest Expense |
|
0.00 |
-83.30 |
-28.25 |
-8.88 |
-44.51 |
-8.63 |
-6.29 |
-0.19 |
1.30 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-168.35 |
-120.55 |
-29.97 |
-72.20 |
-13.08 |
-8.76 |
-0.14 |
1.13 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-132.48 |
-106.50 |
-25.93 |
-52.35 |
-9.48 |
-6.08 |
-0.23 |
1.22 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-66.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |