| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
116.03% |
123.29% |
12.55% |
13.15% |
-16.63% |
| EBITDA Growth |
|
0.00% |
40.36% |
-140.62% |
-13.76% |
41.91% |
67.17% |
| EBIT Growth |
|
0.00% |
39.51% |
-136.39% |
-13.68% |
41.35% |
65.88% |
| NOPAT Growth |
|
0.00% |
38.98% |
-135.35% |
-6.55% |
35.05% |
56.36% |
| Net Income Growth |
|
0.00% |
44.79% |
-156.05% |
-12.28% |
48.33% |
80.42% |
| EPS Growth |
|
0.00% |
20.14% |
66.67% |
15.20% |
45.66% |
78.27% |
| Operating Cash Flow Growth |
|
0.00% |
63.41% |
-83.76% |
-134.00% |
63.80% |
34.41% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-124.84% |
136.33% |
-209.56% |
173.46% |
| Invested Capital Growth |
|
0.00% |
0.00% |
218.86% |
-84.84% |
98.93% |
-149.15% |
| 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 |
|
46.57% |
56.04% |
52.51% |
50.16% |
54.68% |
60.60% |
| EBITDA Margin |
|
-154.75% |
-42.72% |
-46.04% |
-46.53% |
-23.89% |
-9.36% |
| Operating Margin |
|
-157.86% |
-44.59% |
-46.99% |
-44.49% |
-25.54% |
-13.37% |
| EBIT Margin |
|
-157.77% |
-44.17% |
-46.76% |
-47.23% |
-24.48% |
-9.97% |
| Profit (Net Income) Margin |
|
-149.77% |
-38.27% |
-43.89% |
-43.78% |
-19.99% |
-4.70% |
| Tax Burden Percent |
|
100.00% |
100.21% |
100.42% |
100.91% |
101.43% |
94.73% |
| Interest Burden Percent |
|
94.92% |
86.47% |
93.46% |
91.87% |
80.51% |
49.71% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-113.59% |
-63.82% |
-77.57% |
-127.98% |
-165.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-104.05% |
-53.62% |
-68.54% |
-126.09% |
-168.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
75.91% |
36.28% |
53.26% |
112.09% |
161.30% |
| Return on Equity (ROE) |
|
0.00% |
-37.68% |
-27.55% |
-24.31% |
-15.90% |
-3.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-313.59% |
-168.33% |
69.76% |
-194.18% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-15.88% |
-22.16% |
-19.81% |
-14.01% |
-5.64% |
| Return on Assets (ROA) |
|
0.00% |
-13.76% |
-20.80% |
-18.37% |
-11.44% |
-2.66% |
| Return on Common Equity (ROCE) |
|
0.00% |
70.57% |
-4.93% |
-24.22% |
-15.68% |
-3.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.06% |
-19.30% |
-27.92% |
-18.25% |
-4.09% |
| Net Operating Profit after Tax (NOPAT) |
|
-106 |
-65 |
-153 |
-163 |
-106 |
-46 |
| NOPAT Margin |
|
-110.50% |
-31.21% |
-32.90% |
-31.14% |
-17.88% |
-9.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-9.54% |
-10.20% |
-9.03% |
-1.89% |
3.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-8.03% |
| Cost of Revenue to Revenue |
|
53.43% |
43.96% |
47.49% |
49.84% |
45.32% |
39.40% |
| SG&A Expenses to Revenue |
|
37.77% |
21.90% |
23.33% |
17.25% |
9.97% |
9.17% |
| R&D to Revenue |
|
52.35% |
24.39% |
20.94% |
21.18% |
21.47% |
20.35% |
| Operating Expenses to Revenue |
|
204.43% |
100.63% |
99.50% |
94.64% |
80.21% |
73.96% |
| Earnings before Interest and Taxes (EBIT) |
|
-152 |
-92 |
-217 |
-247 |
-145 |
-49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-149 |
-89 |
-214 |
-243 |
-141 |
-46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.73 |
0.49 |
0.46 |
0.32 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.77 |
0.51 |
0.50 |
0.34 |
| Price to Revenue (P/Rev) |
|
5.43 |
2.51 |
3.94 |
0.77 |
0.51 |
0.37 |
| 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 |
12.50 |
3.12 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.87 |
2.45 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.73 |
-0.68 |
-0.78 |
-0.89 |
-0.95 |
| Leverage Ratio |
|
0.00 |
1.37 |
1.32 |
1.32 |
1.39 |
1.41 |
| Compound Leverage Factor |
|
0.00 |
1.18 |
1.24 |
1.22 |
1.12 |
0.70 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
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% |
287.28% |
0.11% |
0.71% |
2.17% |
1.42% |
| Common Equity to Total Capital |
|
0.00% |
-187.28% |
99.89% |
99.29% |
97.83% |
98.58% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.87 |
3.08 |
0.01 |
-0.28 |
-0.40 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
287.28% |
82.10% |
0.37% |
1.36% |
1.82% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.67 |
4.39 |
4.01 |
3.28 |
3.60 |
| Quick Ratio |
|
0.00 |
2.47 |
2.76 |
3.38 |
2.34 |
3.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-179 |
-403 |
146 |
-160 |
118 |
| Operating Cash Flow to CapEx |
|
-16,452.57% |
-12,579.56% |
-5,917.13% |
-156,156.43% |
-4,894.89% |
-10,259.44% |
| 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 |
|
0.00 |
0.36 |
0.47 |
0.42 |
0.57 |
0.57 |
| Accounts Receivable Turnover |
|
0.00 |
2.71 |
4.42 |
4.05 |
5.36 |
6.18 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
166.83 |
332.34 |
401.28 |
457.56 |
366.42 |
| Accounts Payable Turnover |
|
0.00 |
1.09 |
1.71 |
1.70 |
1.92 |
1.49 |
| Days Sales Outstanding (DSO) |
|
0.00 |
134.94 |
82.62 |
90.05 |
68.12 |
59.04 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
336.40 |
213.88 |
215.08 |
190.03 |
244.96 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-201.47 |
-131.26 |
-125.02 |
-121.91 |
-185.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
114 |
364 |
55 |
110 |
-54 |
| Invested Capital Turnover |
|
0.00 |
3.64 |
1.94 |
2.49 |
7.16 |
17.64 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
114 |
250 |
-309 |
55 |
-164 |
| Enterprise Value (EV) |
|
0.00 |
1,428 |
1,136 |
-360 |
-237 |
-439 |
| Market Capitalization |
|
523 |
523 |
1,828 |
404 |
301 |
182 |
| Book Value per Share |
|
$0.00 |
($12.12) |
$4.40 |
$2.64 |
$2.02 |
$1.84 |
| Tangible Book Value per Share |
|
$0.00 |
($12.18) |
$4.30 |
$2.54 |
$1.88 |
$1.76 |
| Total Capital |
|
0.00 |
422 |
1,057 |
826 |
662 |
575 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-308 |
-693 |
-770 |
-552 |
-629 |
| Capital Expenditures (CapEx) |
|
0.62 |
0.30 |
1.17 |
0.10 |
1.20 |
0.37 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
108 |
320 |
26 |
78 |
-79 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
416 |
1,010 |
797 |
624 |
543 |
| Net Working Capital (NWC) |
|
0.00 |
416 |
1,010 |
797 |
624 |
543 |
| Net Nonoperating Expense (NNE) |
|
38 |
15 |
51 |
66 |
13 |
-23 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-308 |
-693 |
-770 |
-552 |
-629 |
| Total Depreciation and Amortization (D&A) |
|
2.91 |
3.02 |
3.37 |
3.66 |
3.51 |
3.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
51.90% |
68.92% |
5.04% |
13.24% |
-16.09% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
200.09% |
217.50% |
152.43% |
105.56% |
110.03% |
| Net Working Capital to Revenue |
|
0.00% |
200.09% |
217.50% |
152.43% |
105.56% |
110.03% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($36.72) |
($31.14) |
($16.92) |
($0.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
40.03M |
50.81M |
49.86M |
273.56M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($36.72) |
($31.14) |
($16.92) |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.03M |
50.81M |
49.86M |
273.56M |
| 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 |
51.79M |
53.53M |
51.29M |
261.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-106 |
-65 |
-153 |
-163 |
-106 |
-46 |
| Normalized NOPAT Margin |
|
-110.50% |
-31.21% |
-32.90% |
-31.14% |
-17.88% |
-9.36% |
| Pre Tax Income Margin |
|
-149.76% |
-38.19% |
-43.71% |
-43.39% |
-19.71% |
-4.96% |
| 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 |
|
0.00% |
0.00% |
0.00% |
-8.11% |
-44.02% |
-237.15% |