| DEI Shares Outstanding |
35,282,000.00 |
15,000,000.00 |
- |
42,300,000.00 |
| DEI Adjusted Shares Outstanding |
35,282,000.00 |
15,000,000.00 |
- |
42,300,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
-0.32 |
-2.17 |
- |
-0.53 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
4.02% |
22.25% |
-5.22% |
| EBITDA Growth |
0.00% |
-443.95% |
204.12% |
-26.76% |
| EBIT Growth |
0.00% |
-323.69% |
122.40% |
-138.08% |
| NOPAT Growth |
0.00% |
-421.60% |
105.03% |
-306.71% |
| Net Income Growth |
0.00% |
-108.65% |
78.08% |
-182.95% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-240.82% |
63.11% |
208.16% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
579.46% |
292.99% |
| Invested Capital Growth |
0.00% |
-4.28% |
-5.36% |
-8.53% |
| Revenue Q/Q Growth |
0.00% |
-29.81% |
3.54% |
-1.11% |
| EBITDA Q/Q Growth |
0.00% |
31.64% |
92.97% |
-20.43% |
| EBIT Q/Q Growth |
0.00% |
22.35% |
472.45% |
-211.08% |
| NOPAT Q/Q Growth |
0.00% |
3.50% |
166.96% |
-124.91% |
| Net Income Q/Q Growth |
0.00% |
14.52% |
39.68% |
-44.11% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-13.39% |
54.31% |
-50.15% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
32.35% |
355.27% |
| Invested Capital Q/Q Growth |
0.00% |
-1.76% |
-2.54% |
-4.42% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
14.57% |
-48.16% |
41.02% |
31.88% |
| Operating Margin |
-19.92% |
-99.87% |
4.11% |
-8.96% |
| EBIT Margin |
-19.73% |
-80.36% |
14.72% |
-5.92% |
| Profit (Net Income) Margin |
-62.97% |
-126.31% |
-22.65% |
-67.61% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
319.16% |
157.18% |
-153.81% |
1,142.84% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-1.04% |
-5.53% |
0.29% |
-0.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-8.02% |
-14.61% |
-5.32% |
-11.29% |
| Return on Net Nonoperating Assets (RNNOA) |
-8.76% |
-14.08% |
-4.57% |
-13.03% |
| Return on Equity (ROE) |
-9.80% |
-19.61% |
-4.27% |
-13.62% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-1.15% |
5.80% |
8.32% |
| Operating Return on Assets (OROA) |
-1.61% |
-5.66% |
1.30% |
-0.52% |
| Return on Assets (ROA) |
-5.14% |
-8.90% |
-2.00% |
-5.95% |
| Return on Common Equity (ROCE) |
-1.71% |
-10.99% |
-3.28% |
-12.17% |
| Return on Equity Simple (ROE_SIMPLE) |
-20.99% |
-29.14% |
-4.93% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-4.06 |
-21 |
1.06 |
-2.20 |
| NOPAT Margin |
-13.94% |
-69.91% |
2.88% |
-6.27% |
| Net Nonoperating Expense Percent (NNEP) |
6.98% |
9.09% |
5.61% |
10.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-5.35% |
0.28% |
-0.60% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
38.57% |
49.17% |
33.92% |
27.15% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
119.92% |
199.87% |
95.89% |
108.96% |
| Earnings before Interest and Taxes (EBIT) |
-5.74 |
-24 |
5.45 |
-2.08 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
4.24 |
-15 |
15 |
11 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.46 |
1.11 |
0.76 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.46 |
1.11 |
0.80 |
| Price to Revenue (P/Rev) |
0.00 |
2.01 |
5.09 |
3.08 |
| 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 |
0.84 |
1.08 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
10.38 |
10.35 |
9.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
25.24 |
29.06 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
70.31 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
360.06 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
383.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
18.13 |
10.41 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
1.17 |
0.95 |
0.98 |
1.31 |
| Long-Term Debt to Equity |
1.17 |
0.95 |
0.98 |
1.31 |
| Financial Leverage |
1.09 |
0.96 |
0.86 |
1.15 |
| Leverage Ratio |
1.57 |
2.20 |
2.14 |
2.29 |
| Compound Leverage Factor |
5.01 |
3.46 |
-3.29 |
26.17 |
| Debt to Total Capital |
54.02% |
48.73% |
49.55% |
56.63% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
54.02% |
48.73% |
49.55% |
56.63% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
24.51% |
18.12% |
5.14% |
4.85% |
| Common Equity to Total Capital |
21.47% |
33.15% |
45.31% |
38.52% |
| Debt to EBITDA |
51.82 |
-13.23 |
12.25 |
18.57 |
| Net Debt to EBITDA |
50.47 |
-12.47 |
11.55 |
17.82 |
| Long-Term Debt to EBITDA |
51.82 |
-13.23 |
12.25 |
18.57 |
| Debt to NOPAT |
-54.15 |
-9.12 |
174.74 |
-94.42 |
| Net Debt to NOPAT |
-52.73 |
-8.59 |
164.72 |
-90.62 |
| Long-Term Debt to NOPAT |
-54.15 |
-9.12 |
174.74 |
-94.42 |
| Altman Z-Score |
0.00 |
-0.40 |
0.17 |
-0.24 |
| Noncontrolling Interest Sharing Ratio |
82.54% |
43.96% |
23.21% |
10.64% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.40 |
0.89 |
1.28 |
0.79 |
| Quick Ratio |
0.40 |
0.89 |
1.28 |
0.79 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-4.41 |
21 |
31 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-0.32 |
1.53 |
1.44 |
| Operating Cash Flow to Interest Expense |
0.12 |
-0.15 |
-0.06 |
0.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.12 |
-0.15 |
-0.06 |
0.69 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.08 |
0.07 |
0.09 |
0.09 |
| Accounts Receivable Turnover |
0.00 |
14.17 |
12.79 |
9.35 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.08 |
0.10 |
0.10 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
25.77 |
28.53 |
39.03 |
| 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 |
25.77 |
28.53 |
39.03 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
391 |
375 |
354 |
358 |
| Invested Capital Turnover |
0.07 |
0.08 |
0.10 |
0.09 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-17 |
-20 |
-33 |
| Enterprise Value (EV) |
0.00 |
314 |
383 |
325 |
| Market Capitalization |
0.00 |
61 |
189 |
108 |
| Book Value per Share |
$2.48 |
$8.75 |
$4.06 |
$3.34 |
| Tangible Book Value per Share |
$2.48 |
$8.75 |
$4.06 |
$3.20 |
| Total Capital |
407 |
396 |
375 |
367 |
| Total Debt |
220 |
193 |
186 |
208 |
| Total Long-Term Debt |
220 |
193 |
186 |
208 |
| Net Debt |
214 |
182 |
175 |
199 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
-14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-17 |
-13 |
-7.59 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
-12 |
-1.73 |
3.07 |
-3.35 |
| Net Working Capital (NWC) |
-12 |
-1.73 |
3.07 |
-3.35 |
| Net Nonoperating Expense (NNE) |
14 |
17 |
9.45 |
22 |
| Net Nonoperating Obligations (NNO) |
204 |
172 |
165 |
199 |
| Total Depreciation and Amortization (D&A) |
9.98 |
9.75 |
9.73 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-60.06% |
-42.50% |
-20.50% |
-33.36% |
| Debt-free Net Working Capital to Revenue |
-40.28% |
-5.72% |
8.30% |
-9.56% |
| Net Working Capital to Revenue |
-40.28% |
-5.72% |
8.30% |
-9.56% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.45) |
($0.24) |
($0.55) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
13.24M |
32.01M |
40.50M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
30.40M |
42.60M |
41.20M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
30.40M |
42.60M |
41.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-4.06 |
-15 |
1.17 |
0.43 |
| Normalized NOPAT Margin |
-13.94% |
-49.14% |
3.17% |
1.24% |
| Pre Tax Income Margin |
-62.97% |
-126.31% |
-22.65% |
-67.61% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-0.46 |
-1.75 |
0.39 |
-0.10 |
| NOPAT to Interest Expense |
-0.32 |
-1.52 |
0.08 |
-0.10 |
| EBIT Less CapEx to Interest Expense |
-0.46 |
-1.75 |
0.39 |
0.55 |
| NOPAT Less CapEx to Interest Expense |
-0.32 |
-1.52 |
0.08 |
0.55 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
-1.21% |
-136.02% |
-4.95% |
| Augmented Payout Ratio |
0.00% |
-1.21% |
-153.43% |
-21.70% |