| DEI Shares Outstanding |
|
0.00 |
40,470,323.00 |
40,925,284.00 |
57,910,461.00 |
60,079,778.00 |
60,573,425.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
40,470,323.00 |
40,925,284.00 |
57,910,461.00 |
60,079,778.00 |
60,573,425.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.49 |
-1.05 |
-0.90 |
-1.70 |
-2.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-1,272.25% |
55.64% |
-47.20% |
-78.87% |
-6.62% |
| EBIT Growth |
|
0.00% |
-1,274.42% |
55.06% |
-38.31% |
-79.89% |
-10.64% |
| NOPAT Growth |
|
0.00% |
-147.52% |
-130.99% |
-35.15% |
-86.49% |
-8.61% |
| Net Income Growth |
|
0.00% |
-1,273.46% |
57.40% |
-22.20% |
-95.39% |
-18.57% |
| EPS Growth |
|
0.00% |
71.28% |
78.88% |
-1.89% |
-58.33% |
-16.96% |
| Operating Cash Flow Growth |
|
0.00% |
-141.09% |
-95.72% |
-22.50% |
-100.20% |
-34.01% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-47.58% |
-37.42% |
-81.35% |
-32.97% |
| Invested Capital Growth |
|
0.00% |
88.22% |
-593.46% |
-102.23% |
-114.98% |
24.72% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-15.70% |
-12.76% |
-17.81% |
10.23% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-14.84% |
-9.84% |
-20.62% |
9.93% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-14.81% |
-7.45% |
-22.72% |
10.42% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-11.78% |
-7.45% |
-25.29% |
9.01% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-100.53% |
3.57% |
-24.82% |
9.91% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-27.42% |
6.29% |
-28.08% |
6.57% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.12% |
-24.37% |
5.03% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-31.72% |
-288.24% |
-68.82% |
-24.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-510.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-550.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-510.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-510.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.99% |
99.92% |
94.71% |
83.69% |
90.90% |
97.41% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-19.24% |
-76.44% |
-20.71% |
-22.98% |
-45.60% |
-96.20% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-16.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-16.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
9.40% |
-59.99% |
-20.71% |
-22.98% |
-45.60% |
-96.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
39.40% |
-44.68% |
-22.70% |
-19.62% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.54 |
-14 |
-32 |
-43 |
-80 |
-87 |
| NOPAT Margin |
|
-385.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.08% |
-64.46% |
-5.34% |
-4.08% |
-9.41% |
-24.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-14.42% |
-37.78% |
-85.32% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
94.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
556.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
650.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.33 |
-101 |
-45 |
-63 |
-113 |
-125 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-7.33 |
-101 |
-45 |
-66 |
-117 |
-125 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.21 |
1.17 |
0.83 |
0.57 |
1.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.21 |
1.17 |
0.83 |
0.57 |
1.81 |
| Price to Revenue (P/Rev) |
|
92.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
101.82 |
0.00 |
0.00 |
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 |
0.11 |
0.16 |
0.44 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.11 |
0.16 |
0.32 |
| Financial Leverage |
|
-1.15 |
-1.02 |
-1.01 |
-1.03 |
-1.07 |
-1.14 |
| Leverage Ratio |
|
1.17 |
1.04 |
1.03 |
1.11 |
1.22 |
1.43 |
| Compound Leverage Factor |
|
1.17 |
1.04 |
0.98 |
0.93 |
1.11 |
1.40 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
10.07% |
13.93% |
30.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.63% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
10.07% |
13.93% |
22.05% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
148.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-48.84% |
100.00% |
100.00% |
89.93% |
86.07% |
69.33% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.46 |
-0.25 |
-0.25 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.21 |
1.72 |
0.68 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.46 |
-0.25 |
-0.18 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.70 |
-0.37 |
-0.36 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
6.46 |
2.53 |
0.99 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.70 |
-0.37 |
-0.26 |
| Altman Z-Score |
|
12.38 |
30.68 |
16.05 |
2.32 |
-1.62 |
-6.07 |
| Noncontrolling Interest Sharing Ratio |
|
148.84% |
21.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
46.57 |
38.60 |
23.08 |
19.01 |
6.46 |
4.07 |
| Quick Ratio |
|
45.89 |
37.74 |
22.73 |
18.77 |
6.21 |
3.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-19 |
-28 |
-38 |
-69 |
-92 |
| Operating Cash Flow to CapEx |
|
0.00% |
-44,902.50% |
-21,834.16% |
-239,244.44% |
-538,843.75% |
-131,293.18% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-65.45 |
-16.95 |
-21.71 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-74.12 |
-21.19 |
-27.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-74.15 |
-21.20 |
-27.37 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-5.72 |
-0.67 |
-4.67 |
-9.44 |
-20 |
-15 |
| Invested Capital Turnover |
|
-0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
5.04 |
-3.99 |
-4.77 |
-11 |
5.02 |
| Enterprise Value (EV) |
|
146 |
48 |
28 |
-54 |
-99 |
42 |
| Market Capitalization |
|
133 |
274 |
221 |
222 |
103 |
128 |
| Book Value per Share |
|
($44.36) |
$5.56 |
$4.61 |
$4.61 |
$3.03 |
$1.16 |
| Tangible Book Value per Share |
|
($44.36) |
$5.56 |
$4.61 |
$4.61 |
$3.03 |
$1.16 |
| Total Capital |
|
38 |
225 |
189 |
297 |
211 |
102 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
30 |
29 |
31 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
30 |
29 |
22 |
| Net Debt |
|
-44 |
-226 |
-193 |
-276 |
-202 |
-86 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.04 |
0.16 |
0.02 |
0.02 |
0.09 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.30 |
-0.72 |
-5.09 |
-10 |
-21 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
43 |
194 |
173 |
234 |
151 |
101 |
| Net Working Capital (NWC) |
|
43 |
194 |
173 |
234 |
151 |
92 |
| Net Nonoperating Expense (NNE) |
|
1.79 |
87 |
11 |
9.57 |
23 |
35 |
| Net Nonoperating Obligations (NNO) |
|
-44 |
-226 |
-193 |
-276 |
-202 |
-86 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.16 |
0.66 |
-3.06 |
-4.84 |
-0.63 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-21.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
3,027.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
3,027.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($5.02) |
($1.06) |
($1.08) |
($1.71) |
($2.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
40.47M |
40.60M |
48.61M |
60.01M |
60.56M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($5.02) |
($1.06) |
($1.08) |
($1.71) |
($2.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
40.47M |
40.60M |
48.61M |
60.01M |
60.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($5.02) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
20.06M |
41.03M |
60.08M |
60.57M |
72.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.54 |
-14 |
-32 |
-43 |
-80 |
-87 |
| Normalized NOPAT Margin |
|
-385.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-510.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-107.71 |
-27.67 |
-29.49 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-73.66 |
-19.62 |
-20.52 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-107.74 |
-27.68 |
-29.51 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-73.69 |
-19.62 |
-20.54 |
| 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% |
0.00% |
0.00% |
0.00% |