| DEI Shares Outstanding |
0.00 |
0.00 |
54,047,815.00 |
55,543,104.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
54,047,815.00 |
55,543,104.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.76 |
-0.41 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
43.80% |
47.83% |
24.56% |
| EBITDA Growth |
0.00% |
-240.21% |
161.04% |
69.73% |
| EBIT Growth |
0.00% |
-145.59% |
113.60% |
268.15% |
| NOPAT Growth |
0.00% |
-154.11% |
109.25% |
336.35% |
| Net Income Growth |
0.00% |
-83.64% |
79.88% |
126.59% |
| EPS Growth |
0.00% |
87.80% |
19.00% |
48.15% |
| Operating Cash Flow Growth |
0.00% |
-170.30% |
134.90% |
78.86% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
88.73% |
-348.73% |
| Invested Capital Growth |
0.00% |
5.27% |
4.79% |
20.27% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
17.21% |
-5.42% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
340.97% |
-6.62% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
169.01% |
-6.14% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
140.65% |
-46.21% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
54.03% |
-35.75% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-26.56% |
-5.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-21.05% |
-54.72% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-155.48% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-11.60% |
13.90% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
26.95% |
38.03% |
41.72% |
42.08% |
| EBITDA Margin |
-26.76% |
-63.31% |
26.14% |
35.62% |
| Operating Margin |
-48.78% |
-86.19% |
5.39% |
12.54% |
| EBIT Margin |
-47.65% |
-81.38% |
7.49% |
22.13% |
| Profit (Net Income) Margin |
-90.81% |
-115.97% |
-15.79% |
3.37% |
| Tax Burden Percent |
100.00% |
99.61% |
95.33% |
105.48% |
| Interest Burden Percent |
190.57% |
143.05% |
-221.11% |
14.44% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
-5.48% |
| Return on Invested Capital (ROIC) |
-8.52% |
-21.10% |
1.86% |
7.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-32.31% |
-47.68% |
-10.19% |
-0.07% |
| Return on Net Nonoperating Assets (RNNOA) |
-47.35% |
-130.10% |
-40.58% |
-0.18% |
| Return on Equity (ROE) |
-55.87% |
-151.19% |
-38.72% |
7.01% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-26.23% |
-2.82% |
-11.21% |
| Operating Return on Assets (OROA) |
-7.22% |
-18.74% |
2.62% |
8.75% |
| Return on Assets (ROA) |
-13.77% |
-26.70% |
-5.52% |
1.33% |
| Return on Common Equity (ROCE) |
306.48% |
1,095.60% |
315.22% |
-39.70% |
| Return on Equity Simple (ROE_SIMPLE) |
10.18% |
23.59% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-16 |
-40 |
3.72 |
16 |
| NOPAT Margin |
-34.14% |
-60.33% |
3.78% |
13.22% |
| Net Nonoperating Expense Percent (NNEP) |
23.79% |
26.58% |
12.04% |
7.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
33.20% |
-3.05% |
-12.56% |
| Cost of Revenue to Revenue |
73.05% |
61.97% |
58.28% |
57.92% |
| SG&A Expenses to Revenue |
75.73% |
124.22% |
36.32% |
29.54% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
75.73% |
124.22% |
36.32% |
29.54% |
| Earnings before Interest and Taxes (EBIT) |
-22 |
-54 |
7.39 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-12 |
-42 |
26 |
44 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.17 |
0.83 |
| 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) |
0.00 |
0.00 |
3.15 |
2.80 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
6.56 |
5.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
25.09 |
15.79 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
87.59 |
25.41 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
173.76 |
42.53 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
69.15 |
41.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
2.76 |
7.67 |
3.83 |
3.30 |
| Long-Term Debt to Equity |
2.73 |
7.60 |
3.79 |
3.28 |
| Financial Leverage |
1.47 |
2.73 |
3.98 |
2.82 |
| Leverage Ratio |
4.06 |
5.66 |
7.02 |
5.26 |
| Compound Leverage Factor |
7.73 |
8.10 |
-15.52 |
0.76 |
| Debt to Total Capital |
73.39% |
88.47% |
79.28% |
76.74% |
| Short-Term Debt to Total Capital |
0.86% |
0.90% |
0.84% |
0.33% |
| Long-Term Debt to Total Capital |
72.52% |
87.57% |
78.44% |
76.40% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
172.61% |
151.89% |
147.29% |
146.51% |
| Common Equity to Total Capital |
-145.99% |
-140.36% |
-126.57% |
-123.25% |
| Debt to EBITDA |
-16.75 |
-4.89 |
7.94 |
4.88 |
| Net Debt to EBITDA |
-8.90 |
-4.00 |
5.88 |
4.16 |
| Long-Term Debt to EBITDA |
-16.55 |
-4.84 |
7.85 |
4.85 |
| Debt to NOPAT |
-13.13 |
-5.14 |
54.97 |
13.13 |
| Net Debt to NOPAT |
-6.98 |
-4.19 |
40.71 |
11.20 |
| Long-Term Debt to NOPAT |
-12.97 |
-5.08 |
54.39 |
13.07 |
| Altman Z-Score |
0.00 |
0.00 |
-1.19 |
-0.84 |
| Noncontrolling Interest Sharing Ratio |
648.57% |
824.64% |
914.11% |
666.51% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
4.40 |
1.78 |
2.73 |
2.43 |
| Quick Ratio |
3.50 |
1.11 |
1.94 |
2.09 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-50 |
-5.64 |
-25 |
| Operating Cash Flow to CapEx |
-39.21% |
-132.39% |
203.77% |
20.58% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-2.16 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-0.50 |
-1.15 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.76 |
-2.03 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.15 |
0.23 |
0.35 |
0.40 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
19.24 |
36.76 |
85.46 |
56.67 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
10.69 |
11.57 |
12.35 |
16.27 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
18.97 |
9.93 |
4.27 |
6.44 |
| Days Payable Outstanding (DPO) |
34.15 |
31.56 |
29.56 |
22.44 |
| Cash Conversion Cycle (CCC) |
-15.18 |
-21.63 |
-25.28 |
-16.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
186 |
196 |
205 |
247 |
| Invested Capital Turnover |
0.25 |
0.35 |
0.49 |
0.54 |
| Increase / (Decrease) in Invested Capital |
0.00 |
9.79 |
9.36 |
42 |
| Enterprise Value (EV) |
0.00 |
0.00 |
647 |
691 |
| Market Capitalization |
0.00 |
0.00 |
115 |
102 |
| Book Value per Share |
($10.27) |
($7.24) |
($6.04) |
($6.17) |
| Tangible Book Value per Share |
($10.33) |
($7.57) |
($6.54) |
($6.65) |
| Total Capital |
283 |
234 |
258 |
278 |
| Total Debt |
208 |
207 |
205 |
213 |
| Total Long-Term Debt |
205 |
205 |
202 |
212 |
| Net Debt |
110 |
169 |
152 |
182 |
| Capital Expenditures (CapEx) |
25 |
20 |
4.59 |
81 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-12 |
-16 |
-10 |
-6.76 |
| Debt-free Net Working Capital (DFNWC) |
85 |
22 |
43 |
25 |
| Net Working Capital (NWC) |
83 |
20 |
40 |
24 |
| Net Nonoperating Expense (NNE) |
26 |
37 |
19 |
12 |
| Net Nonoperating Obligations (NNO) |
110 |
169 |
152 |
182 |
| Total Depreciation and Amortization (D&A) |
9.69 |
12 |
18 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-26.81% |
-24.06% |
-10.64% |
-5.50% |
| Debt-free Net Working Capital to Revenue |
183.25% |
32.82% |
43.19% |
20.05% |
| Net Working Capital to Revenue |
177.97% |
29.68% |
40.99% |
19.29% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.81) |
($0.42) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
50.52M |
54.28M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.81) |
($0.42) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
50.52M |
54.28M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
54.22M |
55.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-16 |
-40 |
3.72 |
11 |
| Normalized NOPAT Margin |
-34.14% |
-60.33% |
3.78% |
8.78% |
| Pre Tax Income Margin |
-90.81% |
-116.42% |
-16.56% |
3.20% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-1.10 |
-2.34 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
-0.79 |
-1.73 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
-2.37 |
-3.21 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-2.05 |
-2.61 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-8.33% |
0.00% |
-6.46% |
0.00% |