| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
28.53% |
29.26% |
4.35% |
-27.85% |
| EBITDA Growth |
|
0.00% |
47.03% |
-38.54% |
14.27% |
-20.68% |
| EBIT Growth |
|
0.00% |
39.88% |
-26.34% |
8.36% |
-11.25% |
| NOPAT Growth |
|
0.00% |
40.37% |
-24.50% |
13.83% |
-6.89% |
| Net Income Growth |
|
0.00% |
47.79% |
-196.42% |
36.92% |
-21.11% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
22.43% |
231.73% |
-158.77% |
-144.08% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
88.56% |
655.88% |
-130.19% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-11.37% |
-110.67% |
-0.62% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
52.73% |
55.02% |
56.34% |
58.88% |
55.62% |
| EBITDA Margin |
|
-59.51% |
-24.53% |
-26.29% |
-21.60% |
-36.12% |
| Operating Margin |
|
-75.39% |
-34.98% |
-33.69% |
-27.82% |
-41.21% |
| EBIT Margin |
|
-81.22% |
-37.99% |
-37.13% |
-32.61% |
-50.29% |
| Profit (Net Income) Margin |
|
-60.94% |
-24.76% |
-56.77% |
-34.32% |
-57.60% |
| Tax Burden Percent |
|
75.03% |
65.16% |
152.88% |
105.23% |
114.55% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-40.35% |
-26.63% |
-54.67% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-41.00% |
-52.86% |
-71.97% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-92.69% |
176.00% |
123.01% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-133.04% |
149.37% |
68.33% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-240.35% |
-14.58% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-16.63% |
-21.21% |
-19.91% |
-24.50% |
| Return on Assets (ROA) |
|
0.00% |
-10.84% |
-32.43% |
-20.95% |
-28.06% |
| Return on Common Equity (ROCE) |
|
0.00% |
-133.04% |
149.37% |
68.33% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-26.29% |
-79.70% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-144 |
-86 |
-107 |
-92 |
-98 |
| NOPAT Margin |
|
-52.77% |
-24.48% |
-23.58% |
-19.47% |
-28.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.65% |
26.23% |
17.29% |
-243.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-262.56% |
| Cost of Revenue to Revenue |
|
47.27% |
44.98% |
43.66% |
41.12% |
44.38% |
| SG&A Expenses to Revenue |
|
51.74% |
39.67% |
36.26% |
32.43% |
35.72% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
128.12% |
89.99% |
90.03% |
86.70% |
96.83% |
| Earnings before Interest and Taxes (EBIT) |
|
-221 |
-133 |
-168 |
-154 |
-171 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-162 |
-86 |
-119 |
-102 |
-123 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.82 |
0.86 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.90 |
0.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.30 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.48 |
-0.32 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.99 |
-0.28 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
2.26 |
-3.33 |
-1.71 |
0.00 |
| Leverage Ratio |
|
0.00 |
6.14 |
-4.61 |
-3.26 |
0.00 |
| Compound Leverage Factor |
|
0.00 |
6.14 |
-4.61 |
-3.26 |
0.00 |
| Debt to Total Capital |
|
0.00% |
59.63% |
-46.01% |
100.00% |
100.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
19.52% |
-5.07% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
40.11% |
-40.94% |
100.00% |
100.00% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
40.37% |
146.01% |
0.00% |
0.00% |
| Debt to EBITDA |
|
0.00 |
-2.24 |
-1.26 |
-0.36 |
-0.30 |
| Net Debt to EBITDA |
|
0.00 |
-2.24 |
-1.26 |
-0.36 |
-0.30 |
| Long-Term Debt to EBITDA |
|
0.00 |
-1.51 |
-1.12 |
-0.36 |
-0.30 |
| Debt to NOPAT |
|
0.00 |
-2.25 |
-1.40 |
-0.40 |
-0.38 |
| Net Debt to NOPAT |
|
0.00 |
-2.25 |
-1.40 |
-0.40 |
-0.38 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.51 |
-1.25 |
-0.40 |
-0.38 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.47 |
-0.02 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.18 |
1.20 |
1.80 |
1.44 |
| Quick Ratio |
|
0.00 |
0.18 |
0.21 |
0.54 |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-510 |
-58 |
324 |
-98 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
-151.28% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.44 |
0.57 |
0.61 |
0.49 |
| Accounts Receivable Turnover |
|
0.00 |
7.76 |
9.29 |
9.17 |
8.55 |
| Inventory Turnover |
|
0.00 |
1.50 |
1.78 |
1.65 |
1.43 |
| Fixed Asset Turnover |
|
0.00 |
7.61 |
9.41 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
2.39 |
2.74 |
2.35 |
1.77 |
| Days Sales Outstanding (DSO) |
|
0.00 |
47.02 |
39.31 |
39.79 |
42.70 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
242.60 |
204.69 |
221.50 |
255.59 |
| Days Payable Outstanding (DPO) |
|
0.00 |
152.79 |
133.27 |
155.47 |
205.71 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
136.83 |
110.72 |
105.82 |
92.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
424 |
376 |
-40 |
-40 |
| Invested Capital Turnover |
|
0.00 |
1.65 |
1.13 |
2.81 |
-8.46 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
424 |
-48 |
-416 |
-0.25 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
423 |
329 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
386 |
291 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($3.62) |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($5.66) |
($2.36) |
($1.86) |
| Total Capital |
|
0.00 |
322 |
-324 |
36 |
37 |
| Total Debt |
|
0.00 |
192 |
149 |
36 |
37 |
| Total Long-Term Debt |
|
0.00 |
129 |
133 |
36 |
37 |
| Net Debt |
|
0.00 |
192 |
149 |
36 |
37 |
| Capital Expenditures (CapEx) |
|
-82 |
-17 |
0.00 |
42 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
108 |
67 |
75 |
37 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
108 |
67 |
75 |
37 |
| Net Working Capital (NWC) |
|
0.00 |
46 |
51 |
75 |
37 |
| Net Nonoperating Expense (NNE) |
|
22 |
0.95 |
150 |
70 |
98 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
294 |
849 |
-40 |
-40 |
| Total Depreciation and Amortization (D&A) |
|
59 |
47 |
49 |
52 |
48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
31.01% |
14.91% |
15.95% |
10.91% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
31.01% |
14.91% |
15.95% |
10.91% |
| Net Working Capital to Revenue |
|
0.00% |
13.02% |
11.27% |
15.95% |
10.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
130.97M |
145.02M |
139.78M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
130.97M |
145.02M |
139.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
130.97M |
145.02M |
139.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-144 |
-86 |
-107 |
-92 |
-98 |
| Normalized NOPAT Margin |
|
-52.77% |
-24.48% |
-23.58% |
-19.47% |
-28.85% |
| Pre Tax Income Margin |
|
-81.22% |
-37.99% |
-37.13% |
-32.61% |
-50.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |