| DEI Shares Outstanding |
0.00 |
22,194,307.00 |
- |
31,555,126.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
22,194,307.00 |
- |
31,555,126.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-2.72 |
- |
-2.47 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-122.89% |
-31.78% |
9.79% |
| EBIT Growth |
0.00% |
-116.33% |
-33.12% |
5.99% |
| NOPAT Growth |
0.00% |
-105.48% |
-32.93% |
5.70% |
| Net Income Growth |
0.00% |
-93.76% |
-33.40% |
3.29% |
| EPS Growth |
0.00% |
63.76% |
13.14% |
15.13% |
| Operating Cash Flow Growth |
0.00% |
-41.58% |
-54.00% |
3.05% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-52.81% |
0.53% |
| Invested Capital Growth |
0.00% |
-842.94% |
-24.27% |
22.06% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-2,552.51% |
-13.98% |
6.76% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-14.38% |
5.55% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-4.57% |
5.44% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-4.65% |
4.70% |
| EPS Q/Q Growth |
0.00% |
0.00% |
12.18% |
2.42% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-7.60% |
-8.23% |
3.23% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-5.58% |
2.98% |
| Invested Capital Q/Q Growth |
0.00% |
-58.92% |
-30.78% |
-5.33% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
89.56% |
89.75% |
92.32% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-36.56% |
-41.41% |
-54.07% |
-53.86% |
| 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% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-36.56% |
-41.41% |
-54.07% |
-53.86% |
| Return on Equity Simple (ROE_SIMPLE) |
-18.28% |
-49.83% |
-45.57% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-23 |
-47 |
-62 |
-59 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-4.90% |
-9.03% |
-11.61% |
-12.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-38.76% |
-35.32% |
-52.33% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-31 |
-67 |
-90 |
-84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-32 |
-70 |
-93 |
-83 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
1.41 |
0.85 |
0.71 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
1.41 |
0.85 |
0.71 |
0.45 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
84.18 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.00 |
-1.02 |
-1.05 |
-1.05 |
| Leverage Ratio |
1.06 |
1.10 |
1.12 |
1.13 |
| Compound Leverage Factor |
1.06 |
0.98 |
1.01 |
1.04 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
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 |
100.00% |
100.00% |
100.00% |
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 |
13.26 |
1.83 |
1.90 |
-2.39 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
20.27 |
9.75 |
10.55 |
7.69 |
| Quick Ratio |
19.61 |
9.58 |
10.43 |
7.57 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-40 |
-61 |
-61 |
| Operating Cash Flow to CapEx |
-1,390.44% |
-3,310.64% |
-2,372.44% |
-3,814.56% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.84 |
-6.26 |
-7.78 |
-6.07 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-7.11 |
-1.52 |
1.72 |
| Enterprise Value (EV) |
71 |
-25 |
-59 |
-68 |
| Market Capitalization |
241 |
103 |
126 |
50 |
| Book Value per Share |
$41.36 |
$5.46 |
$5.68 |
$3.57 |
| Tangible Book Value per Share |
$41.36 |
$5.46 |
$5.68 |
$3.57 |
| Total Capital |
170 |
121 |
177 |
113 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-170 |
-127 |
-185 |
-119 |
| Capital Expenditures (CapEx) |
2.17 |
1.29 |
2.77 |
1.67 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.17 |
-11 |
-15 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
126 |
116 |
164 |
105 |
| Net Working Capital (NWC) |
126 |
116 |
164 |
105 |
| Net Nonoperating Expense (NNE) |
8.31 |
13 |
18 |
19 |
| Net Nonoperating Obligations (NNO) |
-170 |
-127 |
-185 |
-119 |
| Total Depreciation and Amortization (D&A) |
-0.33 |
-2.79 |
-2.77 |
0.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.74) |
($2.38) |
($2.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
22.08M |
33.79M |
38.51M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.74) |
($2.38) |
($2.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
22.08M |
33.79M |
38.51M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
22.64M |
31.35M |
38.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-23 |
-47 |
-62 |
-59 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-8.90% |
-1.71% |
-8.12% |
0.00% |