| DEI Shares Outstanding |
|
0.00 |
47,307,477.00 |
48,151,302.00 |
48,749,876.00 |
- |
52,871,731.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
47,307,477.00 |
48,151,302.00 |
48,749,876.00 |
- |
52,871,731.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.33 |
-1.79 |
-1.14 |
- |
-0.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
77.12% |
45.70% |
13.63% |
-1.47% |
-3.13% |
| EBITDA Growth |
|
0.00% |
-83.33% |
-40.81% |
30.20% |
12.46% |
27.05% |
| EBIT Growth |
|
0.00% |
-81.05% |
-39.93% |
29.87% |
11.78% |
26.34% |
| NOPAT Growth |
|
0.00% |
-59.93% |
-63.09% |
31.78% |
11.77% |
26.58% |
| Net Income Growth |
|
0.00% |
-81.48% |
-36.98% |
35.59% |
7.27% |
25.40% |
| EPS Growth |
|
0.00% |
36.39% |
23.73% |
36.67% |
9.65% |
28.16% |
| Operating Cash Flow Growth |
|
0.00% |
-63.30% |
-44.59% |
37.89% |
52.63% |
-32.85% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-53.17% |
24.36% |
45.76% |
-22.58% |
| Invested Capital Growth |
|
0.00% |
479.52% |
105.81% |
90.88% |
-59.27% |
88.24% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
8.95% |
-2.16% |
0.40% |
1.72% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-1.20% |
7.53% |
-19.60% |
18.62% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-1.13% |
7.36% |
-19.09% |
18.11% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-2.86% |
9.40% |
-1.65% |
18.21% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-1.14% |
10.06% |
-2.29% |
16.66% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-592.31% |
10.24% |
-0.98% |
17.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-4.31% |
-6.71% |
16.05% |
11.92% |
5.21% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.14% |
10.78% |
4.42% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
33.63% |
-1.96% |
-38.15% |
2.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
66.68% |
82.41% |
82.67% |
85.34% |
85.50% |
86.17% |
| EBITDA Margin |
|
-112.63% |
-116.58% |
-112.66% |
-69.20% |
-61.48% |
-46.30% |
| Operating Margin |
|
-116.45% |
-105.15% |
-117.70% |
-70.66% |
-63.27% |
-47.95% |
| EBIT Margin |
|
-116.71% |
-119.30% |
-114.58% |
-70.71% |
-63.31% |
-48.15% |
| Profit (Net Income) Margin |
|
-125.52% |
-128.61% |
-120.90% |
-68.53% |
-64.49% |
-49.67% |
| Tax Burden Percent |
|
100.18% |
100.30% |
100.05% |
100.20% |
100.46% |
100.03% |
| Interest Burden Percent |
|
107.36% |
107.48% |
105.46% |
96.72% |
101.40% |
103.14% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-2,400.71% |
-942.93% |
-328.59% |
-313.93% |
-276.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-2,379.80% |
-928.45% |
-316.51% |
-296.51% |
-257.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2,352.38% |
898.94% |
288.96% |
264.34% |
225.54% |
| Return on Equity (ROE) |
|
-121.81% |
-48.32% |
-43.98% |
-39.64% |
-49.59% |
-50.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,010.42% |
-1,012.13% |
-391.08% |
-229.70% |
-337.51% |
| Operating Return on Assets (OROA) |
|
-44.31% |
-33.09% |
-33.14% |
-30.19% |
-32.68% |
-28.86% |
| Return on Assets (ROA) |
|
-47.65% |
-35.67% |
-34.97% |
-29.26% |
-33.29% |
-29.77% |
| Return on Common Equity (ROCE) |
|
379.97% |
-26.56% |
-43.98% |
-39.64% |
-49.59% |
-50.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
39.05% |
-27.13% |
-53.88% |
-46.21% |
-58.85% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
-36 |
-59 |
-40 |
-35 |
-26 |
| NOPAT Margin |
|
-81.52% |
-73.61% |
-82.39% |
-49.46% |
-44.29% |
-33.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
-41.15% |
-20.91% |
-14.47% |
-12.08% |
-17.42% |
-18.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-26.01% |
-27.88% |
-24.91% |
| Cost of Revenue to Revenue |
|
33.32% |
17.59% |
17.33% |
14.66% |
14.50% |
13.83% |
| SG&A Expenses to Revenue |
|
151.03% |
155.63% |
168.32% |
134.34% |
126.24% |
115.25% |
| R&D to Revenue |
|
32.11% |
31.93% |
32.05% |
21.66% |
22.53% |
18.88% |
| Operating Expenses to Revenue |
|
183.14% |
187.56% |
200.37% |
156.00% |
148.77% |
134.13% |
| Earnings before Interest and Taxes (EBIT) |
|
-32 |
-58 |
-82 |
-57 |
-51 |
-37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-31 |
-57 |
-80 |
-56 |
-49 |
-36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.58 |
3.67 |
2.09 |
2.11 |
6.56 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.58 |
3.67 |
2.09 |
2.11 |
6.56 |
| Price to Revenue (P/Rev) |
|
6.06 |
16.98 |
8.24 |
3.10 |
2.31 |
5.42 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
147.98 |
52.00 |
9.20 |
15.91 |
29.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.24 |
12.32 |
6.12 |
1.82 |
1.30 |
4.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.12 |
0.14 |
0.21 |
0.28 |
0.45 |
0.63 |
| Long-Term Debt to Equity |
|
1.12 |
0.14 |
0.21 |
0.26 |
0.45 |
0.63 |
| Financial Leverage |
|
-1.04 |
-0.99 |
-0.97 |
-0.91 |
-0.89 |
-0.88 |
| Leverage Ratio |
|
2.56 |
1.35 |
1.26 |
1.35 |
1.49 |
1.70 |
| Compound Leverage Factor |
|
2.74 |
1.46 |
1.33 |
1.31 |
1.51 |
1.76 |
| Debt to Total Capital |
|
52.87% |
12.33% |
17.23% |
22.01% |
31.02% |
38.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.44% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
52.87% |
12.33% |
17.23% |
20.57% |
31.02% |
38.66% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
194.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-147.01% |
87.67% |
82.77% |
77.99% |
68.98% |
61.34% |
| Debt to EBITDA |
|
-1.03 |
-0.57 |
-0.41 |
-0.60 |
-0.80 |
-1.13 |
| Net Debt to EBITDA |
|
0.95 |
4.00 |
1.89 |
1.86 |
1.65 |
1.44 |
| Long-Term Debt to EBITDA |
|
-1.03 |
-0.57 |
-0.41 |
-0.57 |
-0.80 |
-1.13 |
| Debt to NOPAT |
|
-1.42 |
-0.91 |
-0.57 |
-0.85 |
-1.11 |
-1.55 |
| Net Debt to NOPAT |
|
1.31 |
6.33 |
2.58 |
2.60 |
2.29 |
1.99 |
| Long-Term Debt to NOPAT |
|
-1.42 |
-0.91 |
-0.57 |
-0.79 |
-1.11 |
-1.55 |
| Altman Z-Score |
|
0.46 |
10.22 |
5.23 |
1.21 |
-0.96 |
0.89 |
| Noncontrolling Interest Sharing Ratio |
|
411.95% |
45.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.58 |
20.52 |
11.77 |
13.29 |
9.04 |
10.22 |
| Quick Ratio |
|
7.18 |
19.95 |
11.23 |
12.44 |
8.48 |
9.22 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-41 |
-63 |
-48 |
-26 |
-32 |
| Operating Cash Flow to CapEx |
|
-3,376.08% |
-6,462.48% |
-7,831.44% |
-5,965.11% |
-5,805.45% |
-13,256.25% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9.43 |
-14.12 |
-8.82 |
-3.91 |
-6.17 |
| Operating Cash Flow to Interest Expense |
|
-13.39 |
-12.03 |
-17.01 |
-8.72 |
-3.37 |
-5.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-13.79 |
-12.22 |
-17.23 |
-8.87 |
-3.43 |
-5.82 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.38 |
0.28 |
0.29 |
0.43 |
0.52 |
0.60 |
| Accounts Receivable Turnover |
|
5.15 |
6.96 |
5.98 |
5.51 |
6.37 |
7.54 |
| Inventory Turnover |
|
3.54 |
2.84 |
2.58 |
1.70 |
1.63 |
1.52 |
| Fixed Asset Turnover |
|
21.78 |
35.96 |
47.16 |
50.49 |
49.61 |
48.50 |
| Accounts Payable Turnover |
|
1.76 |
1.35 |
1.37 |
1.49 |
2.05 |
1.99 |
| Days Sales Outstanding (DSO) |
|
70.82 |
52.46 |
61.04 |
66.28 |
57.30 |
48.43 |
| Days Inventory Outstanding (DIO) |
|
102.97 |
128.73 |
141.57 |
214.48 |
223.36 |
240.42 |
| Days Payable Outstanding (DPO) |
|
207.85 |
270.49 |
265.49 |
245.31 |
177.96 |
183.25 |
| Cash Conversion Cycle (CCC) |
|
-34.05 |
-89.30 |
-62.88 |
35.45 |
102.70 |
105.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.07 |
4.08 |
8.39 |
16 |
6.52 |
12 |
| Invested Capital Turnover |
|
-25.74 |
32.62 |
11.45 |
6.64 |
7.09 |
8.23 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
5.15 |
4.31 |
7.62 |
-9.49 |
5.76 |
| Enterprise Value (EV) |
|
255 |
603 |
436 |
147 |
104 |
368 |
| Market Capitalization |
|
168 |
831 |
588 |
252 |
185 |
419 |
| Book Value per Share |
|
($9.50) |
$4.91 |
$3.32 |
$2.47 |
$1.72 |
$1.21 |
| Tangible Book Value per Share |
|
($9.50) |
$4.91 |
$3.32 |
$2.47 |
$1.72 |
$1.21 |
| Total Capital |
|
60 |
265 |
193 |
154 |
127 |
104 |
| Total Debt |
|
32 |
33 |
33 |
34 |
39 |
40 |
| Total Long-Term Debt |
|
32 |
33 |
33 |
32 |
39 |
40 |
| Net Debt |
|
-30 |
-228 |
-152 |
-104 |
-81 |
-52 |
| Capital Expenditures (CapEx) |
|
0.95 |
0.81 |
0.97 |
0.79 |
0.39 |
0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.19 |
2.84 |
6.86 |
15 |
3.95 |
9.74 |
| Debt-free Net Working Capital (DFNWC) |
|
61 |
264 |
192 |
153 |
124 |
102 |
| Net Working Capital (NWC) |
|
61 |
264 |
192 |
151 |
124 |
102 |
| Net Nonoperating Expense (NNE) |
|
12 |
27 |
27 |
15 |
16 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-30 |
-228 |
-152 |
-104 |
-81 |
-52 |
| Total Depreciation and Amortization (D&A) |
|
1.13 |
1.33 |
1.37 |
1.23 |
1.47 |
1.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.69% |
5.81% |
9.62% |
18.15% |
4.94% |
12.59% |
| Debt-free Net Working Capital to Revenue |
|
221.85% |
538.30% |
268.97% |
188.56% |
155.64% |
131.47% |
| Net Working Capital to Revenue |
|
221.85% |
538.30% |
268.97% |
185.82% |
155.64% |
131.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.36) |
($1.80) |
($1.14) |
($1.03) |
($0.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
47.59M |
47.85M |
48.63M |
50.13M |
52.15M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.36) |
($1.80) |
($1.14) |
($1.03) |
($0.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
47.59M |
47.85M |
48.63M |
50.13M |
52.15M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($2.36) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
26.73M |
48.42M |
49.55M |
51.33M |
54.01M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-36 |
-59 |
-40 |
-35 |
-26 |
| Normalized NOPAT Margin |
|
-81.52% |
-73.61% |
-82.39% |
-49.46% |
-44.29% |
-33.57% |
| Pre Tax Income Margin |
|
-125.30% |
-128.22% |
-120.84% |
-68.39% |
-64.20% |
-49.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-13.42 |
-13.38 |
-18.30 |
-10.60 |
-7.63 |
-7.24 |
| NOPAT to Interest Expense |
|
-9.38 |
-8.25 |
-13.16 |
-7.41 |
-5.34 |
-5.05 |
| EBIT Less CapEx to Interest Expense |
|
-13.82 |
-13.56 |
-18.52 |
-10.75 |
-7.69 |
-7.29 |
| NOPAT Less CapEx to Interest Expense |
|
-9.77 |
-8.44 |
-13.38 |
-7.56 |
-5.40 |
-5.09 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |