| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
229,750,755.00 |
230,756,019.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
229,750,755.00 |
230,756,019.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.53 |
-0.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
190.87% |
5.56% |
145.69% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-497.43% |
-73.57% |
-105.35% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-497.43% |
-70.07% |
-99.34% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-10.38% |
-70.42% |
-99.34% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-482.46% |
-56.25% |
-84.98% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-443.09% |
73.23% |
68.32% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-63.67% |
-33.05% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-37.85% |
0.00% |
0.00% |
44.66% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-1.18% |
0.00% |
0.00% |
-19.71% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-1.46% |
0.00% |
0.00% |
-18.92% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-1.67% |
0.00% |
0.00% |
-18.92% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-2.73% |
0.00% |
0.00% |
-21.62% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-2.02% |
0.00% |
0.00% |
-20.75% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-1.50% |
3.40% |
0.00% |
-12.97% |
21.48% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.03% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.22% |
81.89% |
80.05% |
69.26% |
57.55% |
54.72% |
| EBITDA Margin |
|
-2,380.95% |
-761.11% |
-1,239.04% |
-4,890.39% |
-1,251.42% |
-1,035.58% |
| Operating Margin |
|
-2,380.95% |
-812.76% |
-1,329.53% |
-903.50% |
-1,312.12% |
-1,078.71% |
| EBIT Margin |
|
-2,380.95% |
-814.46% |
-1,329.53% |
-4,890.39% |
-1,312.12% |
-1,078.71% |
| Profit (Net Income) Margin |
|
-2,448.27% |
-815.48% |
-1,347.90% |
-4,902.60% |
-1,207.04% |
-1,014.82% |
| Tax Burden Percent |
|
100.26% |
100.13% |
100.29% |
100.06% |
100.18% |
100.18% |
| Interest Burden Percent |
|
102.57% |
100.00% |
101.09% |
100.19% |
91.83% |
93.91% |
| Effective Tax Rate |
|
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% |
-207.14% |
-211.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-202.98% |
-205.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
165.26% |
165.21% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-41.88% |
-46.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-23.56% |
-25.02% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-21.68% |
-23.54% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-41.88% |
-46.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-51 |
-55 |
-56 |
-56 |
-93 |
-111 |
| NOPAT Margin |
|
-1,666.67% |
-568.93% |
-930.67% |
-632.45% |
-918.48% |
-755.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-151.46% |
-4.16% |
-5.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-5.79% |
-4.87% |
-6.15% |
| Cost of Revenue to Revenue |
|
38.78% |
18.11% |
19.95% |
30.74% |
42.45% |
45.28% |
| SG&A Expenses to Revenue |
|
679.52% |
291.84% |
436.83% |
340.66% |
464.32% |
298.64% |
| R&D to Revenue |
|
1,762.65% |
602.81% |
972.76% |
632.10% |
905.35% |
834.80% |
| Operating Expenses to Revenue |
|
2,442.17% |
894.66% |
1,409.59% |
972.76% |
1,369.67% |
1,133.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-73 |
-78 |
-79 |
-436 |
-133 |
-158 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-73 |
-73 |
-74 |
-436 |
-127 |
-152 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.97 |
2.43 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.97 |
2.43 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
93.83 |
87.38 |
| 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 |
0.00 |
0.00 |
10.08 |
6.20 |
8.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
54.98 |
58.49 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.11 |
0.11 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.10 |
0.11 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.64 |
-0.81 |
-0.80 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.35 |
1.17 |
1.20 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.36 |
1.07 |
1.12 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
18.96% |
9.67% |
10.22% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.58% |
0.37% |
0.48% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
18.38% |
9.30% |
9.75% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
244.29% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
-163.24% |
90.33% |
89.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.46 |
-0.38 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.47 |
2.69 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.44 |
-0.36 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.62 |
-0.52 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.69 |
3.65 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.59 |
-0.49 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.38 |
6.43 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
10.43 |
21.37 |
14.47 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
10.18 |
21.04 |
14.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-343 |
-414 |
-430 |
| Operating Cash Flow to CapEx |
|
0.00% |
-932.19% |
-1,018.44% |
0.00% |
-394.44% |
-182.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-99.14 |
-114.36 |
-117.55 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-20.37 |
-19.47 |
0.00 |
-26.36 |
-20.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-22.56 |
-21.39 |
0.00 |
-33.05 |
-31.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.62 |
12.43 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.11 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
0.79 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
64.92 |
29.38 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
656.29 |
464.79 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-591.37 |
-435.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
287 |
321 |
320 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
287 |
321 |
320 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,893 |
1,987 |
2,623 |
| Market Capitalization |
|
1,015 |
1,015 |
1,015 |
1,015 |
3,392 |
3,919 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($34.63) |
$7.51 |
$7.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($34.63) |
$7.51 |
$7.00 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
975 |
1,910 |
1,799 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
185 |
185 |
184 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
179 |
178 |
175 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-503 |
-1,405 |
-1,296 |
| Capital Expenditures (CapEx) |
|
0.00 |
6.25 |
5.53 |
0.00 |
24 |
41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-38 |
-37 |
-71 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
650 |
1,552 |
1,408 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
644 |
1,545 |
1,400 |
| Net Nonoperating Expense (NNE) |
|
24 |
24 |
25 |
381 |
29 |
38 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-503 |
-1,405 |
-1,296 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
5.12 |
5.40 |
0.00 |
6.15 |
6.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-103.21% |
-158.79% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4,293.47% |
3,140.50% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4,273.75% |
3,121.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($9.83) |
($0.53) |
($0.64) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
45.95M |
230.76M |
233.94M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($9.83) |
($0.53) |
($0.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
45.95M |
230.76M |
233.94M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
229.03M |
230.76M |
233.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-51 |
-55 |
-56 |
-56 |
-93 |
-111 |
| Normalized NOPAT Margin |
|
-1,666.67% |
-568.93% |
-930.67% |
-632.45% |
-918.48% |
-755.10% |
| Pre Tax Income Margin |
|
-2,442.04% |
-814.46% |
-1,344.07% |
-4,899.76% |
-1,204.90% |
-1,013.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-25.10 |
-27.34 |
-27.45 |
-125.90 |
-36.76 |
-43.19 |
| NOPAT to Interest Expense |
|
-17.57 |
-19.10 |
-19.21 |
-16.28 |
-25.73 |
-30.23 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-29.52 |
-29.36 |
0.00 |
-43.44 |
-54.42 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-21.28 |
-21.12 |
0.00 |
-32.42 |
-41.46 |
| 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% |