| DEI Shares Outstanding |
|
- |
- |
- |
0.00 |
- |
- |
- |
561,625,760.00 |
563,803,428.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
0.00 |
- |
- |
- |
561,625,760.00 |
563,803,428.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
0.00 |
- |
- |
- |
-0.06 |
-0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
- |
22.81% |
33.13% |
19.84% |
- |
21.55% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
- |
-4,428.04% |
246.30% |
-43.88% |
- |
84.45% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-166.86% |
36.53% |
-69.77% |
- |
55.26% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-171.24% |
38.03% |
-69.91% |
- |
56.84% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
- |
-110.05% |
87.89% |
39.46% |
- |
60.13% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
- |
45.45% |
99.33% |
97.75% |
- |
69.05% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
- |
-74.79% |
194.60% |
546.41% |
- |
139.50% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
100.64% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-1.50% |
| Revenue Q/Q Growth |
|
0.00% |
5.82% |
18.47% |
- |
0.00% |
14.71% |
6.65% |
- |
-4.92% |
| EBITDA Q/Q Growth |
|
0.00% |
137.35% |
500.23% |
- |
0.00% |
118.99% |
-2.74% |
- |
-172.06% |
| EBIT Q/Q Growth |
|
0.00% |
3.47% |
62.14% |
- |
0.00% |
77.04% |
-1.27% |
- |
-99.88% |
| NOPAT Q/Q Growth |
|
0.00% |
3.47% |
62.79% |
- |
0.00% |
77.94% |
-2.02% |
- |
-99.06% |
| Net Income Q/Q Growth |
|
0.00% |
2.29% |
31.80% |
- |
0.00% |
94.37% |
-240.93% |
- |
-106.20% |
| EPS Q/Q Growth |
|
0.00% |
-285.71% |
10.10% |
- |
0.00% |
95.24% |
-200.00% |
- |
-225.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
4.67% |
77.27% |
- |
0.00% |
151.59% |
7.27% |
- |
-40.12% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
1.58% |
0.20% |
- |
903.32% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
-0.07% |
-0.21% |
- |
-0.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.54% |
62.10% |
66.86% |
- |
55.39% |
67.26% |
66.34% |
- |
64.65% |
| EBITDA Margin |
|
1.35% |
3.02% |
15.29% |
- |
-47.42% |
7.85% |
7.16% |
- |
-6.06% |
| Operating Margin |
|
-36.34% |
-33.15% |
-10.41% |
- |
-80.26% |
-15.43% |
-14.76% |
- |
-28.49% |
| EBIT Margin |
|
-36.97% |
-33.73% |
-10.78% |
- |
-80.34% |
-16.08% |
-15.27% |
- |
-29.57% |
| Profit (Net Income) Margin |
|
-47.52% |
-43.88% |
-25.26% |
- |
-81.27% |
-3.99% |
-12.76% |
- |
-26.66% |
| Tax Burden Percent |
|
78.47% |
76.96% |
83.26% |
- |
91.68% |
25.20% |
88.16% |
- |
93.29% |
| Interest Burden Percent |
|
163.80% |
169.04% |
281.43% |
- |
110.35% |
98.49% |
94.79% |
- |
96.64% |
| 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% |
- |
-3.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
2.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-0.12% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-3.56% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-0.67% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-4.44% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-4.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-3.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-48 |
-46 |
-17 |
-21 |
-129 |
-29 |
-29 |
-28 |
-56 |
| NOPAT Margin |
|
-25.44% |
-23.21% |
-7.29% |
- |
-56.18% |
-10.80% |
-10.33% |
- |
-19.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
-50.71% |
13.29% |
-4.59% |
- |
-6.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.46% |
-1.91% |
-0.42% |
-0.43% |
-0.41% |
-0.82% |
| Cost of Revenue to Revenue |
|
38.46% |
37.90% |
33.14% |
- |
44.61% |
32.74% |
33.66% |
- |
35.35% |
| SG&A Expenses to Revenue |
|
14.32% |
13.33% |
11.46% |
- |
35.07% |
14.83% |
13.88% |
- |
16.05% |
| R&D to Revenue |
|
22.34% |
21.71% |
16.68% |
- |
29.19% |
18.20% |
18.16% |
- |
22.02% |
| Operating Expenses to Revenue |
|
97.88% |
95.25% |
77.28% |
- |
135.65% |
82.69% |
81.11% |
- |
93.14% |
| Earnings before Interest and Taxes (EBIT) |
|
-69 |
-67 |
-25 |
-32 |
-185 |
-43 |
-43 |
-41 |
-83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.53 |
5.99 |
36 |
36 |
-109 |
21 |
20 |
24 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
- |
1.27 |
1.82 |
1.77 |
- |
0.94 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
- |
74.42 |
60.90 |
48.46 |
- |
17.72 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.75 |
| 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 |
0.00 |
0.00 |
- |
1.28 |
1.86 |
1.80 |
- |
0.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
127.43 |
| 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 |
- |
29.45 |
| 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 |
|
0.00 |
0.00 |
0.00 |
- |
-0.03 |
-0.04 |
-0.04 |
- |
-0.05 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.09 |
1.09 |
1.09 |
- |
1.10 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
- |
1.21 |
1.08 |
1.04 |
- |
1.06 |
| 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 |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
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 |
|
0.00 |
0.00 |
0.00 |
- |
7.99 |
11.80 |
11.20 |
- |
5.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.17 |
1.24 |
1.28 |
- |
1.39 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
- |
0.88 |
0.94 |
0.98 |
- |
1.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-6,679 |
-6,574 |
-6,561 |
-5.28 |
42 |
| Operating Cash Flow to CapEx |
|
-1,792.43% |
-1,419.66% |
-251.19% |
- |
-2,484.14% |
1,252.70% |
257.86% |
- |
668.43% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
-298.32 |
-3,882.84 |
-23,264.58 |
- |
160.14 |
| Operating Cash Flow to Interest Expense |
|
-1.20 |
-1.12 |
-0.26 |
- |
-4.32 |
29.50 |
189.99 |
- |
144.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.26 |
-1.19 |
-0.36 |
- |
-4.50 |
27.15 |
116.31 |
- |
122.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.15 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.02 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
34.50 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
43.34 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
72.67 |
| 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 |
- |
8.42 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
64.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
6,511 |
6,550 |
6,545 |
6,531 |
6,488 |
6,451 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.17 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
6,550 |
6,545 |
6,531 |
-23 |
-98 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
- |
8,352 |
12,145 |
11,789 |
- |
6,056 |
| Market Capitalization |
|
1,380 |
1,380 |
1,380 |
- |
8,580 |
12,416 |
12,087 |
- |
6,447 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($66.75) |
$13.55 |
$12.25 |
$12.27 |
$12.19 |
$12.14 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($146.94) |
$0.23 |
$0.37 |
$0.45 |
$0.56 |
$0.65 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
6,632 |
6,778 |
6,816 |
6,830 |
6,846 |
6,842 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1,024 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1,024 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
903 |
-228 |
-271 |
-298 |
-358 |
-391 |
| Capital Expenditures (CapEx) |
|
3.09 |
3.72 |
4.78 |
1.98 |
3.90 |
3.99 |
21 |
6.89 |
5.72 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-184 |
-147 |
-149 |
-154 |
-151 |
-158 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
-62 |
82 |
122 |
144 |
207 |
233 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
-62 |
82 |
122 |
144 |
207 |
233 |
| Net Nonoperating Expense (NNE) |
|
41 |
41 |
42 |
59 |
58 |
-18 |
6.84 |
8.14 |
19 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
903 |
-228 |
-271 |
-298 |
-358 |
-391 |
| Total Depreciation and Amortization (D&A) |
|
72 |
73 |
61 |
69 |
76 |
63 |
63 |
65 |
66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-14.07% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
20.78% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
20.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($6.50) |
($0.42) |
($0.02) |
($0.06) |
($0.04) |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
83.72M |
500.03M |
555.76M |
557.52M |
544.16M |
564.55M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($6.50) |
($0.42) |
($0.02) |
($0.06) |
($0.04) |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
83.72M |
500.03M |
555.76M |
557.52M |
544.16M |
564.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
556.59M |
556.64M |
561.63M |
563.80M |
567.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-48 |
-46 |
-17 |
-21 |
-129 |
-29 |
-29 |
-28 |
-56 |
| Normalized NOPAT Margin |
|
-25.44% |
-23.21% |
-7.29% |
- |
-56.18% |
-10.80% |
-10.33% |
- |
-19.95% |
| Pre Tax Income Margin |
|
-60.56% |
-57.01% |
-30.33% |
- |
-88.65% |
-15.84% |
-14.47% |
- |
-28.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.50 |
-1.42 |
-0.54 |
- |
-8.27 |
-25.11 |
-152.66 |
- |
-312.57 |
| NOPAT to Interest Expense |
|
-1.03 |
-0.97 |
-0.37 |
- |
-5.78 |
-16.87 |
-103.32 |
- |
-210.86 |
| EBIT Less CapEx to Interest Expense |
|
-1.57 |
-1.49 |
-0.65 |
- |
-8.44 |
-27.46 |
-226.34 |
- |
-334.16 |
| NOPAT Less CapEx to Interest Expense |
|
-1.10 |
-1.05 |
-0.47 |
- |
-5.96 |
-19.22 |
-177.00 |
- |
-232.45 |
| 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% |