| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
1.37% |
64.52% |
94.23% |
8.23% |
-17.68% |
| EBITDA Growth |
|
0.00% |
-42.58% |
35.40% |
-173.51% |
-32.80% |
46.62% |
| EBIT Growth |
|
0.00% |
-44.90% |
31.01% |
-156.70% |
-31.33% |
43.15% |
| NOPAT Growth |
|
0.00% |
8.59% |
-119.39% |
-28.76% |
-31.65% |
43.77% |
| Net Income Growth |
|
0.00% |
-46.67% |
32.88% |
-160.97% |
-32.60% |
39.45% |
| EPS Growth |
|
0.00% |
-20.13% |
91.79% |
31.54% |
-19.61% |
47.54% |
| Operating Cash Flow Growth |
|
0.00% |
-4.45% |
-71.13% |
-69.90% |
-23.18% |
55.33% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-6,613.81% |
51.18% |
-23.18% |
58.16% |
| Invested Capital Growth |
|
0.00% |
-219.43% |
306.92% |
8.22% |
1.27% |
-17.34% |
| Revenue Q/Q Growth |
|
0.00% |
10.22% |
0.00% |
0.00% |
-6.81% |
-3.23% |
| EBITDA Q/Q Growth |
|
0.00% |
-7.04% |
0.00% |
0.00% |
-3.35% |
13.26% |
| EBIT Q/Q Growth |
|
0.00% |
-16.05% |
0.00% |
0.00% |
-3.33% |
11.87% |
| NOPAT Q/Q Growth |
|
0.00% |
47.84% |
0.00% |
0.00% |
-3.36% |
13.05% |
| Net Income Q/Q Growth |
|
0.00% |
-11.21% |
0.00% |
0.00% |
-3.64% |
11.48% |
| EPS Q/Q Growth |
|
0.00% |
-85.10% |
0.00% |
0.00% |
0.81% |
11.11% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
41.79% |
-20.90% |
-0.87% |
2.65% |
20.88% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.58% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.74% |
-19.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
12.48% |
22.49% |
22.21% |
18.36% |
5.94% |
24.14% |
| EBITDA Margin |
|
-86.79% |
-122.08% |
-47.93% |
-67.50% |
-82.82% |
-53.70% |
| Operating Margin |
|
-91.59% |
-82.59% |
-110.14% |
-73.02% |
-88.81% |
-60.66% |
| EBIT Margin |
|
-92.59% |
-132.36% |
-55.50% |
-73.36% |
-89.01% |
-61.47% |
| Profit (Net Income) Margin |
|
-92.95% |
-134.50% |
-54.87% |
-73.73% |
-90.32% |
-66.43% |
| Tax Burden Percent |
|
100.17% |
100.10% |
97.83% |
99.38% |
100.00% |
101.60% |
| Interest Burden Percent |
|
100.22% |
101.52% |
101.05% |
101.14% |
101.48% |
106.36% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-310.82% |
-99.32% |
-124.99% |
-76.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-335.94% |
-48.94% |
34.65% |
9,995.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
262.40% |
22.80% |
-9.07% |
-42.66% |
| Return on Equity (ROE) |
|
-91.05% |
23,910.68% |
-48.42% |
-76.52% |
-134.06% |
-119.13% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-228.63% |
-107.21% |
-126.25% |
-57.48% |
| Operating Return on Assets (OROA) |
|
-44.07% |
-66.83% |
-23.34% |
-35.48% |
-41.31% |
-25.62% |
| Return on Assets (ROA) |
|
-44.24% |
-67.91% |
-23.08% |
-35.65% |
-41.92% |
-27.69% |
| Return on Common Equity (ROCE) |
|
188.70% |
17,890,092.36% |
6.16% |
-76.52% |
-134.06% |
-119.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
21.79% |
31.96% |
-24.18% |
-97.22% |
-139.65% |
-201.55% |
| Net Operating Profit after Tax (NOPAT) |
|
-93 |
-85 |
-186 |
-239 |
-315 |
-177 |
| NOPAT Margin |
|
-64.11% |
-57.82% |
-77.10% |
-51.11% |
-62.17% |
-42.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
-121.91% |
-154.75% |
25.11% |
-50.38% |
-159.65% |
-10,072.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-36.81% |
-51.52% |
-40.75% |
| Cost of Revenue to Revenue |
|
87.52% |
77.51% |
77.79% |
81.64% |
94.06% |
75.86% |
| SG&A Expenses to Revenue |
|
16.57% |
17.70% |
33.77% |
19.31% |
21.53% |
19.54% |
| R&D to Revenue |
|
48.07% |
51.21% |
60.18% |
41.65% |
43.58% |
33.87% |
| Operating Expenses to Revenue |
|
104.08% |
105.09% |
132.35% |
91.37% |
94.76% |
84.80% |
| Earnings before Interest and Taxes (EBIT) |
|
-134 |
-194 |
-134 |
-343 |
-451 |
-256 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-125 |
-179 |
-116 |
-316 |
-420 |
-224 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
8.38 |
11.68 |
2.42 |
3.10 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
20.72 |
85.35 |
23.80 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.72 |
10.20 |
19.02 |
8.86 |
1.57 |
1.02 |
| 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 |
18.45 |
16.15 |
2.84 |
2.37 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.22 |
13.65 |
17.71 |
8.64 |
1.42 |
1.19 |
| 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 |
|
-43.53 |
-42.35 |
0.00 |
0.83 |
0.87 |
2.16 |
| Long-Term Debt to Equity |
|
-31.14 |
-29.96 |
0.00 |
0.83 |
0.87 |
2.16 |
| Financial Leverage |
|
41.48 |
88.09 |
-0.78 |
-0.47 |
-0.26 |
0.00 |
| Leverage Ratio |
|
2.06 |
-352.09 |
2.10 |
2.15 |
3.20 |
4.30 |
| Compound Leverage Factor |
|
2.06 |
-357.42 |
2.12 |
2.17 |
3.25 |
4.58 |
| Debt to Total Capital |
|
102.35% |
102.42% |
0.00% |
45.38% |
46.40% |
68.37% |
| Short-Term Debt to Total Capital |
|
29.13% |
29.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
73.22% |
72.46% |
0.00% |
45.38% |
46.40% |
68.37% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
1,757.03% |
1,807.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-1,759.38% |
-1,809.57% |
100.00% |
54.62% |
53.60% |
31.63% |
| Debt to EBITDA |
|
-0.29 |
-0.20 |
0.00 |
-0.93 |
-0.68 |
-1.33 |
| Net Debt to EBITDA |
|
0.88 |
0.62 |
0.00 |
0.33 |
0.18 |
-0.32 |
| Long-Term Debt to EBITDA |
|
-0.20 |
-0.14 |
0.00 |
-0.93 |
-0.68 |
-1.33 |
| Debt to NOPAT |
|
-0.39 |
-0.41 |
0.00 |
-1.23 |
-0.90 |
-1.68 |
| Net Debt to NOPAT |
|
1.19 |
1.31 |
0.00 |
0.44 |
0.24 |
-0.41 |
| Long-Term Debt to NOPAT |
|
-0.28 |
-0.29 |
0.00 |
-1.23 |
-0.90 |
-1.68 |
| Altman Z-Score |
|
-3.04 |
-1.45 |
7.73 |
1.78 |
-1.88 |
-2.73 |
| Noncontrolling Interest Sharing Ratio |
|
307.25% |
-74,720.51% |
112.73% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.92 |
1.92 |
2.45 |
2.48 |
2.25 |
1.93 |
| Quick Ratio |
|
1.53 |
1.53 |
2.07 |
1.88 |
1.37 |
1.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7.88 |
-529 |
-258 |
-318 |
-133 |
| Operating Cash Flow to CapEx |
|
-590.77% |
-799.77% |
-957.82% |
-1,438.61% |
-1,693.48% |
-1,217.15% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.42 |
-352.20 |
-27.38 |
-19.55 |
-5.40 |
| Operating Cash Flow to Interest Expense |
|
-24.81 |
-28.23 |
-104.65 |
-28.31 |
-20.21 |
-5.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-29.01 |
-31.76 |
-115.57 |
-30.27 |
-21.41 |
-6.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.48 |
0.50 |
0.42 |
0.48 |
0.46 |
0.42 |
| Accounts Receivable Turnover |
|
0.00 |
4.18 |
4.34 |
3.89 |
3.51 |
3.79 |
| Inventory Turnover |
|
0.00 |
3.38 |
5.40 |
7.31 |
3.57 |
1.55 |
| Fixed Asset Turnover |
|
0.00 |
4.89 |
7.46 |
12.54 |
12.28 |
10.72 |
| Accounts Payable Turnover |
|
12.66 |
5.74 |
7.92 |
8.53 |
7.16 |
4.68 |
| Days Sales Outstanding (DSO) |
|
0.00 |
87.39 |
84.06 |
93.89 |
104.08 |
96.24 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
107.99 |
67.63 |
49.96 |
102.38 |
235.24 |
| Days Payable Outstanding (DPO) |
|
28.84 |
63.60 |
46.10 |
42.81 |
51.00 |
77.94 |
| Cash Conversion Cycle (CCC) |
|
-28.84 |
131.78 |
105.59 |
101.04 |
155.46 |
253.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-35 |
-112 |
231 |
250 |
254 |
210 |
| Invested Capital Turnover |
|
-4.13 |
-2.00 |
4.03 |
1.94 |
2.01 |
1.80 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-77 |
343 |
19 |
3.17 |
-44 |
| Enterprise Value (EV) |
|
898 |
1,999 |
4,269 |
4,043 |
720 |
498 |
| Market Capitalization |
|
393 |
1,494 |
4,585 |
4,148 |
794 |
426 |
| Book Value per Share |
|
($15.70) |
($15.70) |
$1.65 |
$1.04 |
$0.78 |
$0.31 |
| Tangible Book Value per Share |
|
($15.73) |
($15.73) |
$0.67 |
$0.14 |
$0.08 |
($0.31) |
| Total Capital |
|
35 |
34 |
547 |
650 |
611 |
435 |
| Total Debt |
|
36 |
35 |
0.00 |
295 |
284 |
297 |
| Total Long-Term Debt |
|
26 |
25 |
0.00 |
295 |
284 |
297 |
| Net Debt |
|
-110 |
-111 |
-316 |
-105 |
-74 |
72 |
| Capital Expenditures (CapEx) |
|
15 |
11 |
16 |
19 |
19 |
12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-27 |
-27 |
-41 |
20 |
55 |
48 |
| Debt-free Net Working Capital (DFNWC) |
|
119 |
119 |
275 |
420 |
413 |
273 |
| Net Working Capital (NWC) |
|
109 |
109 |
275 |
420 |
413 |
273 |
| Net Nonoperating Expense (NNE) |
|
42 |
112 |
-54 |
106 |
143 |
100 |
| Net Nonoperating Obligations (NNO) |
|
-34 |
-111 |
-316 |
-105 |
-74 |
72 |
| Total Depreciation and Amortization (D&A) |
|
8.37 |
15 |
18 |
27 |
31 |
32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-18.78% |
-18.53% |
-16.86% |
4.34% |
10.80% |
11.47% |
| Debt-free Net Working Capital to Revenue |
|
82.17% |
81.06% |
114.11% |
89.69% |
81.42% |
65.41% |
| Net Working Capital to Revenue |
|
75.11% |
74.10% |
114.11% |
89.69% |
81.42% |
65.41% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.01) |
($1.02) |
($1.22) |
($0.64) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
297.42M |
338.49M |
375.53M |
433.49M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.49) |
($1.02) |
($1.22) |
($0.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
302.49M |
338.49M |
375.53M |
433.49M |
| 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 |
335.94M |
350.49M |
423.36M |
458.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-93 |
-85 |
-186 |
-239 |
-315 |
-177 |
| Normalized NOPAT Margin |
|
-64.11% |
-57.82% |
-77.10% |
-51.11% |
-62.17% |
-42.46% |
| Pre Tax Income Margin |
|
-92.80% |
-134.36% |
-56.09% |
-74.19% |
-90.33% |
-65.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-37.76 |
-59.60 |
-89.06 |
-36.40 |
-27.71 |
-10.40 |
| NOPAT to Interest Expense |
|
-26.14 |
-26.04 |
-123.71 |
-25.36 |
-19.36 |
-7.18 |
| EBIT Less CapEx to Interest Expense |
|
-41.96 |
-63.13 |
-99.98 |
-38.37 |
-28.91 |
-10.89 |
| NOPAT Less CapEx to Interest Expense |
|
-30.34 |
-29.57 |
-134.63 |
-27.33 |
-20.55 |
-7.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-24.55% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-2.03% |
-24.55% |
0.00% |
0.00% |
0.00% |