| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
83.80% |
147.32% |
33.21% |
24.47% |
18.43% |
| EBITDA Growth |
|
0.00% |
-107.46% |
-129.31% |
-360.15% |
90.51% |
-537.12% |
| EBIT Growth |
|
0.00% |
-122.09% |
-145.41% |
-245.24% |
81.53% |
-242.83% |
| NOPAT Growth |
|
0.00% |
-122.09% |
-145.41% |
-245.24% |
81.53% |
-242.83% |
| Net Income Growth |
|
0.00% |
-132.16% |
-132.09% |
-270.97% |
84.68% |
-306.92% |
| EPS Growth |
|
0.00% |
-90.32% |
-72.88% |
-248.53% |
84.95% |
-305.61% |
| Operating Cash Flow Growth |
|
0.00% |
-225.97% |
-13.31% |
-18.81% |
22.04% |
66.46% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-41.48% |
102.56% |
-332.11% |
242.25% |
| Invested Capital Growth |
|
0.00% |
612.32% |
113.48% |
-32.65% |
-3.04% |
-38.17% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
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% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.12% |
57.58% |
49.45% |
45.44% |
42.37% |
41.81% |
| EBITDA Margin |
|
-37.25% |
-42.05% |
-38.99% |
-134.67% |
-10.27% |
-55.26% |
| Operating Margin |
|
-48.42% |
-58.50% |
-58.05% |
-150.45% |
-22.33% |
-64.64% |
| EBIT Margin |
|
-48.42% |
-58.50% |
-58.05% |
-150.45% |
-22.33% |
-64.64% |
| Profit (Net Income) Margin |
|
-44.37% |
-56.05% |
-52.60% |
-146.48% |
-18.03% |
-61.96% |
| Tax Burden Percent |
|
94.51% |
95.55% |
91.46% |
99.61% |
102.17% |
101.17% |
| Interest Burden Percent |
|
96.98% |
100.27% |
99.06% |
97.74% |
79.05% |
94.76% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-25.10% |
-13.73% |
-12.26% |
-37.13% |
-8.65% |
-37.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-18.13% |
-6.72% |
-4.53% |
-2.81% |
-5.96% |
-12.57% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.55% |
2.82% |
1.44% |
0.84% |
1.97% |
4.50% |
| Return on Equity (ROE) |
|
-15.56% |
-10.91% |
-10.82% |
-36.29% |
-6.68% |
-32.73% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-164.49% |
-84.66% |
1.90% |
-5.56% |
9.93% |
| Operating Return on Assets (OROA) |
|
-12.21% |
-10.04% |
-11.12% |
-34.95% |
-7.74% |
-31.63% |
| Return on Assets (ROA) |
|
-11.19% |
-9.62% |
-10.08% |
-34.03% |
-6.25% |
-30.32% |
| Return on Common Equity (ROCE) |
|
-15.56% |
-10.91% |
-10.82% |
-36.29% |
-6.68% |
-32.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-15.56% |
-6.43% |
-8.49% |
-42.84% |
-6.80% |
-40.10% |
| Net Operating Profit after Tax (NOPAT) |
|
-41 |
-91 |
-223 |
-769 |
-142 |
-487 |
| NOPAT Margin |
|
-33.89% |
-40.95% |
-40.64% |
-105.31% |
-15.63% |
-45.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.98% |
-7.01% |
-7.73% |
-34.32% |
-2.69% |
-24.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-29.28% |
| Cost of Revenue to Revenue |
|
32.88% |
42.42% |
50.55% |
54.56% |
57.63% |
58.19% |
| SG&A Expenses to Revenue |
|
17.69% |
23.92% |
17.37% |
14.50% |
11.41% |
10.69% |
| R&D to Revenue |
|
27.15% |
24.94% |
22.09% |
19.23% |
14.23% |
11.18% |
| Operating Expenses to Revenue |
|
115.53% |
116.08% |
107.50% |
195.89% |
64.70% |
106.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-58 |
-130 |
-318 |
-1,099 |
-203 |
-696 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-93 |
-214 |
-984 |
-93 |
-595 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.17 |
1.15 |
0.78 |
0.89 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
11.09 |
4.42 |
2.34 |
2.58 |
1.90 |
| Price to Revenue (P/Rev) |
|
0.00 |
36.41 |
7.14 |
2.67 |
2.37 |
1.25 |
| 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 |
6.29 |
1.21 |
0.69 |
0.89 |
0.78 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
32.90 |
5.46 |
1.58 |
1.58 |
0.73 |
| 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 |
29.25 |
0.00 |
6.02 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.09 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.09 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.53 |
-0.42 |
-0.32 |
-0.30 |
-0.33 |
-0.36 |
| Leverage Ratio |
|
1.39 |
1.13 |
1.07 |
1.07 |
1.07 |
1.08 |
| Compound Leverage Factor |
|
1.35 |
1.14 |
1.06 |
1.04 |
0.84 |
1.02 |
| Debt to Total Capital |
|
7.94% |
1.52% |
0.87% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
7.94% |
1.52% |
0.87% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
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% |
0.00% |
| Common Equity to Total Capital |
|
92.06% |
98.48% |
99.13% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.66 |
-0.32 |
-0.14 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
4.03 |
8.34 |
4.32 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.66 |
-0.32 |
-0.14 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.73 |
-0.33 |
-0.13 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
4.43 |
8.56 |
4.15 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.73 |
-0.33 |
-0.13 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
28.22 |
10.44 |
5.05 |
7.22 |
2.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.29 |
7.56 |
6.60 |
6.21 |
6.35 |
5.36 |
| Quick Ratio |
|
3.13 |
7.34 |
6.33 |
5.68 |
5.42 |
4.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,088 |
-1,539 |
39 |
-91 |
130 |
| Operating Cash Flow to CapEx |
|
-791.08% |
-5,187.51% |
-989.86% |
-954.84% |
-537.10% |
-141.69% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
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 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.17 |
0.19 |
0.23 |
0.35 |
0.49 |
| Accounts Receivable Turnover |
|
11.09 |
12.44 |
15.55 |
14.52 |
15.53 |
18.67 |
| Inventory Turnover |
|
42.56 |
75.10 |
60.84 |
39.11 |
35.73 |
40.29 |
| Fixed Asset Turnover |
|
15.10 |
27.15 |
44.23 |
40.64 |
45.48 |
57.28 |
| Accounts Payable Turnover |
|
1.29 |
1.96 |
3.87 |
5.42 |
7.62 |
8.84 |
| Days Sales Outstanding (DSO) |
|
32.92 |
29.34 |
23.47 |
25.13 |
23.51 |
19.55 |
| Days Inventory Outstanding (DIO) |
|
8.58 |
4.86 |
6.00 |
9.33 |
10.22 |
9.06 |
| Days Payable Outstanding (DPO) |
|
283.49 |
186.00 |
94.38 |
67.38 |
47.89 |
41.29 |
| Cash Conversion Cycle (CCC) |
|
-242.00 |
-151.80 |
-64.91 |
-32.91 |
-14.17 |
-12.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
163 |
1,160 |
2,476 |
1,668 |
1,617 |
1,000 |
| Invested Capital Turnover |
|
0.74 |
0.34 |
0.30 |
0.35 |
0.55 |
0.82 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
997 |
1,316 |
-809 |
-51 |
-617 |
| Enterprise Value (EV) |
|
0.00 |
7,295 |
2,992 |
1,151 |
1,433 |
782 |
| Market Capitalization |
|
0.00 |
8,073 |
3,916 |
1,951 |
2,155 |
1,341 |
| Book Value per Share |
|
$0.00 |
$15.05 |
$26.45 |
$0.00 |
$7.86 |
$10.84 |
| Tangible Book Value per Share |
|
$0.00 |
$5.66 |
$6.89 |
$0.00 |
$2.72 |
$4.60 |
| Total Capital |
|
374 |
1,964 |
3,429 |
2,497 |
2,412 |
1,664 |
| Total Debt |
|
30 |
30 |
30 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
30 |
30 |
30 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-181 |
-777 |
-924 |
-800 |
-722 |
-558 |
| Capital Expenditures (CapEx) |
|
3.61 |
1.79 |
11 |
13 |
18 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-49 |
-63 |
-69 |
-16 |
51 |
91 |
| Debt-free Net Working Capital (DFNWC) |
|
162 |
744 |
885 |
784 |
773 |
649 |
| Net Working Capital (NWC) |
|
162 |
744 |
885 |
784 |
773 |
649 |
| Net Nonoperating Expense (NNE) |
|
13 |
33 |
66 |
301 |
22 |
180 |
| Net Nonoperating Obligations (NNO) |
|
-181 |
-774 |
-923 |
-830 |
-795 |
-664 |
| Total Depreciation and Amortization (D&A) |
|
13 |
36 |
105 |
115 |
110 |
101 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-40.26% |
-28.36% |
-12.58% |
-2.23% |
5.62% |
8.41% |
| Debt-free Net Working Capital to Revenue |
|
134.62% |
335.66% |
161.32% |
107.31% |
85.04% |
60.27% |
| Net Working Capital to Revenue |
|
134.62% |
335.66% |
161.32% |
107.31% |
85.04% |
60.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.18) |
($2.04) |
($7.11) |
($1.07) |
($4.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
128.53M |
0.00 |
0.00 |
307.10M |
146.40M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.18) |
($2.04) |
($7.11) |
($1.07) |
($4.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
128.53M |
0.00 |
0.00 |
307.10M |
146.40M |
| 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 |
128.53M |
0.00 |
0.00 |
307.10M |
146.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-81 |
-187 |
-196 |
-135 |
-85 |
| Normalized NOPAT Margin |
|
-27.46% |
-36.67% |
-34.09% |
-26.82% |
-14.84% |
-7.91% |
| Pre Tax Income Margin |
|
-46.95% |
-58.66% |
-57.51% |
-147.05% |
-17.65% |
-61.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
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 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
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% |
0.00% |
| Augmented Payout Ratio |
|
-12.88% |
-36.47% |
0.00% |
-0.02% |
-0.06% |
-19.83% |