| DEI Shares Outstanding |
|
0.00 |
19,402,658.00 |
29,741,445.00 |
29,878,890.00 |
27,402,024.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
19,402,658.00 |
29,741,445.00 |
29,878,890.00 |
27,402,024.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.20 |
-2.15 |
-1.73 |
-1.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-99.24% |
-68.66% |
17.09% |
34.78% |
| EBIT Growth |
|
0.00% |
-95.55% |
-64.67% |
18.40% |
32.89% |
| NOPAT Growth |
|
0.00% |
-95.89% |
-64.77% |
18.45% |
32.89% |
| Net Income Growth |
|
0.00% |
-90.11% |
-58.05% |
20.72% |
31.46% |
| EPS Growth |
|
0.00% |
73.78% |
1.79% |
37.23% |
32.56% |
| Operating Cash Flow Growth |
|
0.00% |
-63.36% |
-59.25% |
7.56% |
39.43% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-66.07% |
0.26% |
37.98% |
| Invested Capital Growth |
|
0.00% |
-2,836.84% |
-150.59% |
30.63% |
-2.42% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-16.15% |
-11.08% |
15.43% |
-0.68% |
| EBIT Q/Q Growth |
|
0.00% |
-15.20% |
-9.95% |
15.25% |
-1.91% |
| NOPAT Q/Q Growth |
|
0.00% |
-13.06% |
-10.01% |
15.25% |
-1.92% |
| Net Income Q/Q Growth |
|
0.00% |
-11.72% |
-8.47% |
15.45% |
-3.50% |
| EPS Q/Q Growth |
|
0.00% |
63.77% |
-191.49% |
12.24% |
-3.57% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
3.89% |
-21.50% |
19.32% |
0.12% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-26.43% |
18.35% |
2.40% |
| Invested Capital Q/Q Growth |
|
0.00% |
-387.64% |
12.65% |
-18.00% |
-46.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
96.91% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.68% |
100.00% |
93.02% |
90.37% |
92.30% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-34.80% |
-52.08% |
-58.83% |
-49.69% |
-52.14% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
26.65% |
-15.88% |
-58.83% |
-49.69% |
-52.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
45.44% |
-42.94% |
-51.91% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-30 |
-49 |
-40 |
-27 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-10.38% |
-14.10% |
-13.68% |
-10.37% |
-11.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-39.09% |
-48.57% |
-50.28% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-22 |
-42 |
-70 |
-57 |
-38 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-22 |
-43 |
-72 |
-60 |
-39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.94 |
4.89 |
0.50 |
0.59 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.94 |
4.89 |
0.50 |
0.59 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
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 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| 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) |
|
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 |
| Financial Leverage |
|
-1.00 |
-1.03 |
-1.06 |
-1.08 |
-1.10 |
| Leverage Ratio |
|
1.06 |
1.07 |
1.10 |
1.12 |
1.14 |
| Compound Leverage Factor |
|
1.05 |
1.07 |
1.02 |
1.01 |
1.05 |
| Debt to Total Capital |
|
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% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
176.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-76.58% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 |
| Altman Z-Score |
|
11.08 |
13.92 |
23.78 |
-1.76 |
-4.37 |
| Noncontrolling Interest Sharing Ratio |
|
176.58% |
69.51% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
17.70 |
13.72 |
0.00 |
8.43 |
6.87 |
| Quick Ratio |
|
17.25 |
13.37 |
0.00 |
8.17 |
6.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-26 |
-43 |
-43 |
-27 |
| 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 |
|
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 |
| 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 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.13 |
-3.91 |
-9.79 |
-6.79 |
-6.95 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-3.77 |
-5.88 |
3.00 |
-0.16 |
| Enterprise Value (EV) |
|
116 |
86 |
475 |
-47 |
-29 |
| Market Capitalization |
|
69 |
185 |
609 |
41 |
31 |
| Book Value per Share |
|
($17.97) |
$4.92 |
$4.19 |
$2.74 |
$1.94 |
| Tangible Book Value per Share |
|
($17.97) |
$4.92 |
$4.19 |
$2.74 |
$1.94 |
| Total Capital |
|
62 |
95 |
125 |
82 |
53 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-62 |
-99 |
-134 |
-89 |
-60 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.84 |
-4.62 |
3.21 |
-7.59 |
-6.78 |
| Debt-free Net Working Capital (DFNWC) |
|
57 |
91 |
111 |
76 |
51 |
| Net Working Capital (NWC) |
|
57 |
91 |
111 |
76 |
51 |
| Net Nonoperating Expense (NNE) |
|
6.44 |
11 |
16 |
12 |
8.50 |
| Net Nonoperating Obligations (NNO) |
|
-62 |
-99 |
-134 |
-89 |
-60 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
-0.69 |
-2.86 |
-3.28 |
-1.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.79) |
($2.74) |
($1.72) |
($1.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
15.34M |
23.60M |
29.83M |
30.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.79) |
($2.74) |
($1.72) |
($1.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
15.34M |
23.60M |
29.83M |
30.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
19.40M |
29.77M |
30.10M |
35.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-30 |
-49 |
-38 |
-27 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
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 |
| NOPAT Less CapEx to Interest Expense |
|
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% |
| Augmented Payout Ratio |
|
-5.62% |
0.00% |
0.00% |
0.00% |
0.00% |