| DEI Shares Outstanding |
|
16,442,812.00 |
20,364,000.00 |
20,457,697.00 |
- |
22,594,541.00 |
| DEI Adjusted Shares Outstanding |
|
21,836,054.00 |
27,043,392.00 |
27,167,822.00 |
- |
22,594,541.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.96 |
1.33 |
0.77 |
- |
-0.92 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-1,614.24% |
-12.97% |
16.48% |
-6.66% |
| EBITDA Growth |
|
0.00% |
-158.47% |
0.52% |
19.00% |
-24.46% |
| EBIT Growth |
|
0.00% |
-178.76% |
-12.03% |
24.48% |
-40.57% |
| NOPAT Growth |
|
0.00% |
-142.89% |
4.79% |
29.53% |
-17.14% |
| Net Income Growth |
|
0.00% |
71.10% |
-41.69% |
-19.89% |
-223.17% |
| EPS Growth |
|
0.00% |
17.76% |
-41.69% |
-23.53% |
-221.79% |
| Operating Cash Flow Growth |
|
0.00% |
228.37% |
-32.22% |
1.55% |
-47.88% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
22.54% |
70.70% |
1,796.59% |
| Invested Capital Growth |
|
0.00% |
8.07% |
3.13% |
-4.80% |
-99.30% |
| Revenue Q/Q Growth |
|
0.00% |
-131.21% |
10.70% |
16.90% |
1.93% |
| EBITDA Q/Q Growth |
|
0.00% |
-33.84% |
-12.75% |
28.26% |
-24.86% |
| EBIT Q/Q Growth |
|
0.00% |
-43.81% |
-15.30% |
30.76% |
-26.37% |
| NOPAT Q/Q Growth |
|
0.00% |
-39.00% |
-2.38% |
17.77% |
-48.58% |
| Net Income Q/Q Growth |
|
0.00% |
-10.25% |
-36.66% |
95.45% |
8.44% |
| EPS Q/Q Growth |
|
0.00% |
-10.50% |
-36.66% |
85.71% |
6.86% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
6.58% |
12.58% |
-15.71% |
-19.85% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-114.30% |
92.62% |
763.46% |
| Invested Capital Q/Q Growth |
|
0.00% |
-36.23% |
381.89% |
25.55% |
-99.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
-2,337.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-4,761.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-3,688.40% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-3,550.66% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
4,666.78% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.83% |
97.22% |
93.63% |
117.29% |
97.12% |
| Interest Burden Percent |
|
-131.65% |
-82.98% |
-44.84% |
-37.97% |
40.19% |
| Effective Tax Rate |
|
0.17% |
2.78% |
7.42% |
3.13% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-6.66% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-162.40% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.35% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
7.69% |
11.74% |
6.36% |
6.44% |
-10.97% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-23.29% |
-17.10% |
-5.06% |
173.51% |
| Operating Return on Assets (OROA) |
|
-5.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
7.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
7.69% |
11.74% |
6.36% |
6.44% |
-10.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.69% |
10.60% |
6.55% |
8.33% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-40 |
-38 |
-27 |
-32 |
| NOPAT Margin |
|
-3,682.23% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
155.75% |
161.83% |
105.24% |
-434.69% |
19.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-8.51% |
-6.92% |
-11.55% |
| Cost of Revenue to Revenue |
|
2,437.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
962.46% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
1,350.43% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-45 |
-50 |
-38 |
-53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-55 |
-55 |
-45 |
-56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.94 |
0.74 |
0.66 |
0.91 |
0.36 |
| Price to Tangible Book Value (P/TBV) |
|
0.94 |
0.74 |
0.66 |
0.91 |
0.36 |
| Price to Revenue (P/Rev) |
|
570.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
12.22 |
6.97 |
10.01 |
10.90 |
0.00 |
| Dividend Yield |
|
11.45% |
18.14% |
19.51% |
17.96% |
30.76% |
| Earnings Yield |
|
8.18% |
14.35% |
9.99% |
9.18% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.62 |
0.68 |
0.90 |
56.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
501.96 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.68 |
5.36 |
8.84 |
11.01 |
9.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.63 |
0.46 |
0.41 |
0.94 |
0.55 |
| Long-Term Debt to Equity |
|
0.63 |
0.46 |
0.41 |
0.94 |
0.55 |
| Financial Leverage |
|
-0.09 |
-0.15 |
-0.17 |
0.04 |
-0.29 |
| Leverage Ratio |
|
1.53 |
1.61 |
1.50 |
1.67 |
1.80 |
| Compound Leverage Factor |
|
-2.02 |
-1.33 |
-0.67 |
-0.63 |
0.72 |
| Debt to Total Capital |
|
38.56% |
31.67% |
28.89% |
48.36% |
35.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
38.56% |
31.67% |
28.89% |
48.36% |
35.66% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
61.44% |
68.33% |
71.11% |
51.64% |
64.34% |
| Debt to EBITDA |
|
-8.00 |
-2.84 |
-2.36 |
-4.23 |
-1.75 |
| Net Debt to EBITDA |
|
1.44 |
1.49 |
0.40 |
-1.22 |
-0.76 |
| Long-Term Debt to EBITDA |
|
-8.00 |
-2.84 |
-2.36 |
-4.23 |
-1.75 |
| Debt to NOPAT |
|
-10.35 |
-3.90 |
-3.39 |
-6.98 |
-3.09 |
| Net Debt to NOPAT |
|
1.86 |
2.05 |
0.58 |
-2.02 |
-1.35 |
| Long-Term Debt to NOPAT |
|
-10.35 |
-3.90 |
-3.39 |
-6.98 |
-3.09 |
| Altman Z-Score |
|
1.64 |
1.43 |
1.40 |
1.12 |
-0.46 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
33.33 |
29.40 |
34.57 |
41.16 |
25.84 |
| Quick Ratio |
|
33.46 |
30.33 |
34.09 |
44.43 |
24.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-60 |
-47 |
-14 |
231 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
8.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
33.99 |
24.08 |
40.03 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
10.74 |
15.15 |
9.12 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
249 |
269 |
277 |
264 |
1.85 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
20 |
8.41 |
-13 |
-262 |
| Enterprise Value (EV) |
|
226 |
168 |
188 |
237 |
106 |
| Market Capitalization |
|
257 |
250 |
210 |
183 |
63 |
| Book Value per Share |
|
$16.61 |
$16.65 |
$15.64 |
$9.17 |
$7.77 |
| Tangible Book Value per Share |
|
$16.61 |
$16.65 |
$15.64 |
$9.17 |
$7.77 |
| Total Capital |
|
444 |
496 |
450 |
390 |
273 |
| Total Debt |
|
171 |
157 |
130 |
189 |
97 |
| Total Long-Term Debt |
|
171 |
157 |
130 |
189 |
97 |
| Net Debt |
|
-31 |
-82 |
-22 |
54 |
42 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
244 |
258 |
297 |
255 |
1.09 |
| Debt-free Net Working Capital (DFNWC) |
|
369 |
398 |
388 |
359 |
56 |
| Net Working Capital (NWC) |
|
369 |
398 |
388 |
359 |
56 |
| Net Nonoperating Expense (NNE) |
|
-38 |
-76 |
-59 |
-44 |
-11 |
| Net Nonoperating Obligations (NNO) |
|
-24 |
-70 |
-43 |
63 |
-174 |
| Total Depreciation and Amortization (D&A) |
|
-5.45 |
-11 |
-5.19 |
-6.94 |
-2.57 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
54,279.07% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
82,085.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
82,085.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.18 |
$1.36 |
$0.77 |
$0.78 |
($0.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.76M |
26.35M |
26.99M |
20.82M |
22.25M |
| Adjusted Diluted Earnings per Share |
|
$1.14 |
$1.35 |
$0.77 |
$0.78 |
($0.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.34M |
26.50M |
27.02M |
20.89M |
22.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
26.22M |
27.21M |
27.45M |
22.60M |
23.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-40 |
-38 |
-27 |
-32 |
| Normalized NOPAT Margin |
|
-3,294.91% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
4,674.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-14.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-14.70 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-14.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-14.70 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
68.52% |
115.83% |
203.00% |
238.25% |
-93.58% |
| Augmented Payout Ratio |
|
87.76% |
120.59% |
203.00% |
239.86% |
-93.58% |