| DEI Shares Outstanding |
|
- |
- |
- |
- |
54,415,619.00 |
- |
- |
- |
54,781,950.00 |
65,467,187.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
54,415,619.00 |
- |
- |
- |
54,781,950.00 |
65,467,187.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
-0.39 |
- |
- |
- |
-0.68 |
-0.86 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
9.76% |
- |
-172.17% |
-61.60% |
-99.41% |
- |
-43.31% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
9.76% |
- |
-171.81% |
-62.12% |
-97.19% |
- |
-44.16% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-116.45% |
- |
-171.81% |
-62.12% |
-97.19% |
- |
-44.16% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
23.48% |
- |
-194.58% |
-60.64% |
-107.83% |
- |
-52.56% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
95.81% |
- |
96.41% |
97.37% |
58.13% |
- |
-36.76% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-92.68% |
-98.28% |
-69.81% |
- |
-33.45% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
-977.43% |
- |
25.48% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
57.12% |
- |
-729.96% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-28.60% |
0.00% |
- |
0.00% |
23.64% |
-28.88% |
- |
-46.68% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-28.46% |
0.00% |
- |
0.00% |
23.38% |
-27.04% |
- |
-46.50% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-28.46% |
0.00% |
- |
0.00% |
23.38% |
-27.04% |
- |
-46.50% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-36.30% |
0.00% |
- |
0.00% |
25.67% |
-32.65% |
- |
-50.35% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-0.37% |
0.00% |
- |
0.00% |
26.47% |
-34.00% |
- |
-38.81% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-81.52% |
11.51% |
0.00% |
- |
6.41% |
8.94% |
-14.28% |
- |
-57.03% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
19.66% |
-66.04% |
- |
-46.79% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
54.63% |
-240.71% |
- |
-93.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.01% |
100.00% |
100.00% |
- |
100.20% |
100.19% |
100.11% |
- |
100.09% |
| Interest Burden Percent |
|
99.94% |
81.35% |
86.32% |
84.74% |
- |
88.00% |
85.38% |
89.22% |
- |
93.22% |
| Effective Tax Rate |
|
0.00% |
0.00% |
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% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
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% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-20.12% |
-23.59% |
-26.64% |
- |
-32.34% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-20.12% |
-23.59% |
-26.64% |
- |
-32.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
-20.12% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.67 |
-11 |
-14 |
-14 |
-19 |
-29 |
-22 |
-28 |
-29 |
-42 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-1.17% |
- |
-3.29% |
-2.28% |
-1.69% |
- |
-2.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-3.79% |
-6.37% |
-5.15% |
-7.07% |
-7.17% |
-8.20% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-15 |
-20 |
-21 |
-27 |
-42 |
-32 |
-41 |
-41 |
-60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-15 |
-20 |
-21 |
-27 |
-42 |
-32 |
-41 |
-41 |
-60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.54 |
- |
1.55 |
1.16 |
2.14 |
- |
2.35 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.54 |
- |
1.55 |
1.16 |
2.14 |
- |
2.35 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
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% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-1.02 |
- |
-1.01 |
-1.00 |
-1.02 |
- |
-1.03 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.03 |
- |
1.04 |
1.04 |
1.04 |
- |
1.06 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.87 |
- |
0.92 |
0.89 |
0.93 |
- |
0.99 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
100.00% |
- |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
22.36 |
16.55 |
23.00 |
- |
17.97 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
36.01 |
- |
24.62 |
25.80 |
14.14 |
- |
13.85 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
35.96 |
- |
24.17 |
25.34 |
13.80 |
- |
13.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-3.24 |
0.00 |
-26 |
-21 |
-35 |
-13 |
-19 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-67,936.84% |
0.00% |
- |
0.00% |
0.00% |
-69,638.10% |
- |
-62,513.33% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
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 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
-11 |
2.16 |
-3.11 |
-1.41 |
-4.80 |
-13 |
-26 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
-11 |
0.00 |
-3.11 |
-1.41 |
6.40 |
-16 |
-23 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-243 |
- |
248 |
70 |
454 |
- |
668 |
| Market Capitalization |
|
315 |
315 |
315 |
278 |
- |
710 |
507 |
862 |
- |
1,208 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$46.74 |
$9.04 |
$8.42 |
$7.98 |
$7.38 |
$7.33 |
$7.85 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$46.74 |
$9.04 |
$8.42 |
$7.98 |
$7.38 |
$7.33 |
$7.85 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
510 |
492 |
459 |
435 |
403 |
401 |
514 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-521 |
-490 |
-462 |
-437 |
-408 |
-415 |
-540 |
| Capital Expenditures (CapEx) |
|
0.00 |
-0.06 |
0.02 |
0.00 |
0.04 |
0.00 |
0.00 |
0.04 |
0.24 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-14 |
-5.17 |
-10 |
-9.44 |
-14 |
-22 |
-34 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
507 |
485 |
452 |
427 |
276 |
393 |
506 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
507 |
485 |
452 |
427 |
276 |
393 |
506 |
| Net Nonoperating Expense (NNE) |
|
16 |
1.75 |
3.22 |
3.04 |
2.31 |
7.59 |
4.98 |
7.86 |
8.60 |
14 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-521 |
-490 |
-462 |
-437 |
-408 |
-415 |
-540 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.08 |
0.08 |
0.00 |
-0.18 |
0.16 |
0.23 |
-0.29 |
0.31 |
0.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.60) |
$35.50 |
($0.68) |
($0.50) |
($0.67) |
($0.67) |
($0.93) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
10.90M |
16.81M |
54.46M |
54.54M |
54.56M |
54.68M |
60.72M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.60) |
$35.50 |
($0.68) |
($0.50) |
($0.67) |
($0.67) |
($0.93) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
10.90M |
16.81M |
54.46M |
54.54M |
54.56M |
54.68M |
60.72M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
54.42M |
54.52M |
54.54M |
54.56M |
54.78M |
65.47M |
65.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.67 |
-11 |
-14 |
-14 |
-19 |
-29 |
-22 |
-28 |
-29 |
-42 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
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 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |