| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
81,188,814.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
81,188,814.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-0.25 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
31.61% |
29.19% |
| EBITDA Growth |
0.00% |
0.00% |
-18.72% |
-101.34% |
| EBIT Growth |
0.00% |
0.00% |
-18.72% |
-61.55% |
| NOPAT Growth |
0.00% |
0.00% |
8.71% |
-36.93% |
| Net Income Growth |
0.00% |
0.00% |
-73.37% |
-23.48% |
| EPS Growth |
0.00% |
0.00% |
12.35% |
80.47% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
-278.79% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
68.30% |
0.00% |
-4,558.68% |
| 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 |
38.45% |
40.36% |
39.29% |
39.28% |
| EBITDA Margin |
-24.45% |
-9.94% |
-22.06% |
-15.49% |
| Operating Margin |
-24.84% |
-17.46% |
-17.23% |
-18.51% |
| EBIT Margin |
-24.45% |
-13.89% |
-22.06% |
-17.38% |
| Profit (Net Income) Margin |
-25.54% |
-16.54% |
-33.64% |
-15.81% |
| Tax Burden Percent |
101.91% |
104.97% |
101.35% |
102.84% |
| Interest Burden Percent |
102.49% |
113.42% |
150.50% |
88.48% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
-41.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
-39.54% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
21.26% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
-20.46% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
-11.13% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
-10.12% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
-20.46% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-14 |
-12 |
-13 |
-17 |
| NOPAT Margin |
-17.39% |
-12.22% |
-12.06% |
-12.95% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-13.98% |
-2.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-2.21% |
-2.65% |
| Cost of Revenue to Revenue |
61.55% |
59.64% |
60.71% |
60.72% |
| SG&A Expenses to Revenue |
20.56% |
20.77% |
19.32% |
22.46% |
| R&D to Revenue |
26.61% |
21.64% |
21.09% |
19.25% |
| Operating Expenses to Revenue |
63.29% |
57.82% |
56.52% |
57.79% |
| Earnings before Interest and Taxes (EBIT) |
-20 |
-14 |
-24 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-20 |
-9.81 |
-24 |
-20 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
2.07 |
1.96 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
3.09 |
3.07 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
2.63 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
3.54 |
3.02 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
1.88 |
| 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 |
0.00 |
0.04 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.04 |
0.00 |
| Financial Leverage |
0.00 |
0.00 |
-0.59 |
-0.54 |
| Leverage Ratio |
0.00 |
0.00 |
1.22 |
1.16 |
| Compound Leverage Factor |
0.00 |
0.00 |
1.84 |
1.03 |
| Debt to Total Capital |
0.00% |
0.00% |
4.17% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
4.17% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
0.00% |
95.83% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
6.03 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
5.17 |
5.09 |
| Quick Ratio |
0.00 |
0.00 |
4.99 |
4.89 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-249 |
-304 |
| Operating Cash Flow to CapEx |
0.00% |
-444.13% |
0.00% |
-929.29% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-19.03 |
-1,328.13 |
| Operating Cash Flow to Interest Expense |
0.00 |
-2.33 |
0.00 |
-92.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-2.85 |
0.00 |
-102.52 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.64 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
4.88 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
31.62 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
38.92 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
74.80 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
9.38 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
65.43 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
236 |
288 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
3.22 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
236 |
288 |
| Enterprise Value (EV) |
0.00 |
0.00 |
836 |
869 |
| Market Capitalization |
493 |
493 |
1,189 |
1,218 |
| Book Value per Share |
$0.00 |
$0.00 |
$23.23 |
$7.66 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$15.55 |
$4.89 |
| Total Capital |
0.00 |
0.00 |
600 |
622 |
| Total Debt |
0.00 |
0.00 |
25 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
25 |
0.00 |
| Net Debt |
0.00 |
0.00 |
-353 |
-348 |
| Capital Expenditures (CapEx) |
0.00 |
1.26 |
0.00 |
2.28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
8.04 |
22 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
386 |
371 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
386 |
371 |
| Net Nonoperating Expense (NNE) |
6.79 |
4.26 |
24 |
3.64 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
-339 |
-334 |
| Total Depreciation and Amortization (D&A) |
0.00 |
3.90 |
0.00 |
2.40 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
4.84% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
80.01% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
80.01% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($1.49) |
($0.25) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
24.73M |
81.18M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($1.49) |
($0.25) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
24.73M |
81.18M |
| 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 |
80.99M |
81.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-14 |
-12 |
-13 |
-17 |
| Normalized NOPAT Margin |
-17.39% |
-12.22% |
-12.06% |
-12.95% |
| Pre Tax Income Margin |
-25.06% |
-15.76% |
-33.19% |
-15.37% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-21.56 |
-5.70 |
-1.85 |
-96.69 |
| NOPAT to Interest Expense |
-15.33 |
-5.01 |
-1.01 |
-72.09 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-6.22 |
0.00 |
-106.65 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-5.53 |
0.00 |
-82.05 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |