| DEI Shares Outstanding |
0.00 |
0.00 |
360,453,194.00 |
356,913,974.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
360,453,194.00 |
356,913,974.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.11 |
-0.06 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-4.35% |
-24.03% |
7.22% |
| EBITDA Growth |
0.00% |
67.33% |
28.42% |
1.52% |
| EBIT Growth |
0.00% |
64.23% |
32.38% |
2.66% |
| NOPAT Growth |
0.00% |
48.58% |
44.62% |
21.31% |
| Net Income Growth |
0.00% |
65.13% |
61.04% |
-80.21% |
| EPS Growth |
0.00% |
78.60% |
88.65% |
-65.21% |
| Operating Cash Flow Growth |
0.00% |
45.34% |
19.87% |
28.09% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-8.12% |
43.79% |
| Invested Capital Growth |
0.00% |
0.00% |
75.11% |
-4.18% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
54.04% |
54.14% |
61.80% |
68.35% |
| EBITDA Margin |
-143.84% |
-49.13% |
-46.29% |
-42.51% |
| Operating Margin |
-144.17% |
-77.50% |
-56.48% |
-41.45% |
| EBIT Margin |
-151.14% |
-56.52% |
-50.31% |
-45.67% |
| Profit (Net Income) Margin |
-148.69% |
-54.21% |
-27.79% |
-46.71% |
| Tax Burden Percent |
99.17% |
95.88% |
100.00% |
100.35% |
| Interest Burden Percent |
99.20% |
100.02% |
55.25% |
101.94% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
-150.53% |
-47.92% |
-108.73% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-25.91% |
-18.80% |
-24.00% |
| Return on Assets (ROA) |
0.00% |
-24.85% |
-10.39% |
-24.55% |
| Return on Common Equity (ROCE) |
0.00% |
3,397.13% |
413.50% |
-108.73% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-63 |
-32 |
-18 |
-14 |
| NOPAT Margin |
-100.92% |
-54.25% |
-39.54% |
-29.02% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.16% |
16.58% |
-37.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
7.36% |
-25.39% |
-44.44% |
| Cost of Revenue to Revenue |
45.96% |
45.86% |
38.20% |
31.66% |
| SG&A Expenses to Revenue |
47.90% |
33.69% |
41.79% |
35.85% |
| R&D to Revenue |
72.47% |
41.63% |
35.06% |
32.75% |
| Operating Expenses to Revenue |
198.21% |
131.63% |
118.28% |
109.80% |
| Earnings before Interest and Taxes (EBIT) |
-94 |
-34 |
-23 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-90 |
-29 |
-21 |
-21 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.17 |
27.02 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.70 |
0.00 |
| Price to Revenue (P/Rev) |
0.40 |
0.42 |
0.12 |
5.93 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.14 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
725.14% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
8.39 |
0.00 |
5.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
1.87 |
1.27 |
1.98 |
| Long-Term Debt to Equity |
0.00 |
1.57 |
0.55 |
0.11 |
| Financial Leverage |
0.00 |
-1.43 |
-1.22 |
-1.11 |
| Leverage Ratio |
0.00 |
6.06 |
4.61 |
4.43 |
| Compound Leverage Factor |
0.00 |
6.06 |
2.55 |
4.51 |
| Debt to Total Capital |
0.00% |
65.20% |
55.94% |
66.40% |
| Short-Term Debt to Total Capital |
0.00% |
10.67% |
31.61% |
62.80% |
| Long-Term Debt to Total Capital |
0.00% |
54.53% |
24.33% |
3.60% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
820.20% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
-785.39% |
44.06% |
33.60% |
| Debt to EBITDA |
0.00 |
-1.37 |
-1.88 |
-1.02 |
| Net Debt to EBITDA |
0.00 |
1.05 |
1.59 |
0.63 |
| Long-Term Debt to EBITDA |
0.00 |
-1.15 |
-0.82 |
-0.06 |
| Debt to NOPAT |
0.00 |
-1.24 |
-2.20 |
-1.49 |
| Net Debt to NOPAT |
0.00 |
0.95 |
1.86 |
0.93 |
| Long-Term Debt to NOPAT |
0.00 |
-1.04 |
-0.96 |
-0.08 |
| Altman Z-Score |
0.00 |
-5.61 |
-5.71 |
-7.49 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
2,356.81% |
962.93% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.89 |
1.21 |
0.49 |
| Quick Ratio |
0.00 |
0.87 |
1.11 |
0.43 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-23 |
-25 |
-14 |
| Operating Cash Flow to CapEx |
-3,836.69% |
-5,552.58% |
-12,824.60% |
-9,267.22% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-35.23 |
-17.02 |
-14.92 |
| Operating Cash Flow to Interest Expense |
-919.19 |
-55.28 |
-19.79 |
-22.20 |
| Operating Cash Flow Less CapEx to Interest Expense |
-943.15 |
-56.27 |
-19.94 |
-22.44 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.46 |
0.37 |
0.53 |
| Accounts Receivable Turnover |
0.00 |
12.93 |
12.02 |
15.83 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
18.12 |
16.88 |
27.34 |
| Accounts Payable Turnover |
0.00 |
10.89 |
9.83 |
12.63 |
| Days Sales Outstanding (DSO) |
0.00 |
28.23 |
30.36 |
23.06 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
33.51 |
37.14 |
28.90 |
| Cash Conversion Cycle (CCC) |
0.00 |
-5.29 |
-6.78 |
-5.84 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
-9.33 |
-2.32 |
-2.42 |
| Invested Capital Turnover |
0.00 |
-12.81 |
-7.79 |
-20.53 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-9.33 |
7.00 |
-0.10 |
| Enterprise Value (EV) |
0.00 |
501 |
-28 |
275 |
| Market Capitalization |
25 |
25 |
5.36 |
288 |
| Book Value per Share |
$0.00 |
($9.95) |
$0.32 |
$0.03 |
| Tangible Book Value per Share |
$0.00 |
($10.46) |
$0.08 |
($0.04) |
| Total Capital |
0.00 |
62 |
71 |
32 |
| Total Debt |
0.00 |
40 |
40 |
21 |
| Total Long-Term Debt |
0.00 |
34 |
17 |
1.14 |
| Net Debt |
0.00 |
-31 |
-33 |
-13 |
| Capital Expenditures (CapEx) |
1.73 |
0.65 |
0.23 |
0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-54 |
-24 |
-25 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-0.52 |
33 |
-6.21 |
| Net Working Capital (NWC) |
0.00 |
-7.11 |
11 |
-26 |
| Net Nonoperating Expense (NNE) |
30 |
-0.03 |
-5.33 |
8.61 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-31 |
-33 |
-13 |
| Total Depreciation and Amortization (D&A) |
4.56 |
4.42 |
1.82 |
1.53 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-90.17% |
-52.50% |
-52.36% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-0.88% |
73.79% |
-12.76% |
| Net Working Capital to Revenue |
0.00% |
-11.91% |
24.57% |
-53.76% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.40 |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
97.79M |
181.83M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.08) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
168.15M |
181.83M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
360.45M |
356.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-63 |
-32 |
-18 |
-14 |
| Normalized NOPAT Margin |
-100.92% |
-54.25% |
-39.54% |
-29.02% |
| Pre Tax Income Margin |
-149.94% |
-56.53% |
-27.79% |
-46.55% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-1,309.60 |
-51.54 |
-15.57 |
-23.64 |
| NOPAT to Interest Expense |
-874.41 |
-49.47 |
-12.24 |
-15.02 |
| EBIT Less CapEx to Interest Expense |
-1,333.56 |
-52.54 |
-15.73 |
-23.88 |
| NOPAT Less CapEx to Interest Expense |
-898.37 |
-50.46 |
-12.39 |
-15.26 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-0.38% |
-1.70% |
-29.37% |
-3.24% |