| DEI Shares Outstanding |
|
- |
- |
- |
82,426,279.00 |
- |
- |
- |
82,426,279.00 |
82,426,279.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
82,426,279.00 |
- |
- |
- |
82,426,279.00 |
82,426,279.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
0.35 |
- |
- |
- |
-2.29 |
-1.78 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
- |
-17.38% |
-55.83% |
33.39% |
- |
11.23% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
- |
-184.55% |
924.15% |
629.13% |
- |
-172.48% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-209.77% |
245.17% |
487.67% |
- |
-158.52% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-180.18% |
231.96% |
650.69% |
- |
-172.90% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
- |
-215.23% |
224.44% |
478.20% |
- |
-160.40% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
- |
-174.42% |
177.78% |
280.77% |
- |
-40.63% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
- |
183.39% |
286.19% |
-2,485.45% |
- |
-106.29% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-60.86% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
148.16% |
| Revenue Q/Q Growth |
|
0.00% |
91.16% |
-60.68% |
- |
0.00% |
2.21% |
18.72% |
- |
-13.63% |
| EBITDA Q/Q Growth |
|
0.00% |
-105.12% |
-894.23% |
- |
0.00% |
149.91% |
538.32% |
- |
35.25% |
| EBIT Q/Q Growth |
|
0.00% |
-121.96% |
-236.50% |
- |
0.00% |
129.04% |
798.60% |
- |
33.33% |
| NOPAT Q/Q Growth |
|
0.00% |
-117.58% |
-218.91% |
- |
0.00% |
128.93% |
1,230.88% |
- |
25.95% |
| Net Income Q/Q Growth |
|
0.00% |
-123.87% |
-224.56% |
- |
0.00% |
125.77% |
886.44% |
- |
20.41% |
| EPS Q/Q Growth |
|
0.00% |
-120.93% |
-188.89% |
- |
0.00% |
121.88% |
571.43% |
- |
15.09% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
54.46% |
205.86% |
- |
0.00% |
1.67% |
-1,456.23% |
- |
98.70% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
-10.79% |
-59.13% |
- |
0.77% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
26.62% |
89.45% |
- |
2.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.82% |
73.91% |
32.27% |
- |
49.05% |
48.62% |
60.17% |
- |
-376.91% |
| EBITDA Margin |
|
192.53% |
-5.16% |
-130.41% |
- |
-197.03% |
96.22% |
517.33% |
- |
-482.65% |
| Operating Margin |
|
155.20% |
-19.76% |
-160.31% |
- |
-208.60% |
45.75% |
465.48% |
- |
-511.78% |
| EBIT Margin |
|
170.01% |
-19.53% |
-167.12% |
- |
-225.88% |
64.17% |
485.69% |
- |
-524.96% |
| Profit (Net Income) Margin |
|
164.81% |
-20.58% |
-169.87% |
- |
-229.88% |
57.97% |
481.63% |
- |
-538.16% |
| Tax Burden Percent |
|
96.95% |
104.75% |
101.65% |
- |
101.18% |
90.33% |
99.53% |
- |
100.28% |
| Interest Burden Percent |
|
100.00% |
100.61% |
100.00% |
- |
100.59% |
100.00% |
99.64% |
- |
102.23% |
| Effective Tax Rate |
|
3.05% |
0.00% |
0.00% |
- |
0.00% |
9.67% |
0.47% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
- |
-92.75% |
14.19% |
93.06% |
- |
-74.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
-47.87% |
10.37% |
88.91% |
- |
-174.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
- |
10.76% |
-3.66% |
-22.90% |
- |
-17.04% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
- |
-81.99% |
10.53% |
70.16% |
- |
-91.06% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-107.77% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
- |
-47.84% |
6.24% |
33.42% |
- |
-73.35% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
- |
-48.69% |
5.64% |
33.14% |
- |
-75.19% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
- |
-80.21% |
10.38% |
60.20% |
- |
-77.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
- |
-19.04% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
46 |
-8.04 |
-26 |
27 |
-37 |
11 |
141 |
-135 |
-100 |
| NOPAT Margin |
|
150.46% |
-13.83% |
-112.21% |
- |
-146.02% |
41.33% |
463.27% |
- |
-358.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
-44.87% |
3.82% |
4.15% |
- |
99.99% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
5.89% |
-8.77% |
1.67% |
13.50% |
-13.85% |
-10.61% |
| Cost of Revenue to Revenue |
|
53.18% |
26.09% |
67.73% |
- |
50.95% |
51.38% |
39.84% |
- |
476.91% |
| SG&A Expenses to Revenue |
|
19.60% |
9.44% |
59.91% |
- |
32.81% |
76.65% |
108.64% |
- |
98.93% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
-108.37% |
93.57% |
192.57% |
- |
258.98% |
2.87% |
-403.54% |
- |
128.35% |
| Earnings before Interest and Taxes (EBIT) |
|
52 |
-11 |
-38 |
87 |
-57 |
16 |
148 |
-220 |
-147 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
59 |
-3.00 |
-30 |
95 |
-49 |
25 |
158 |
-208 |
-135 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
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 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
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 |
- |
0.55 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.55 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
- |
-0.22 |
-0.35 |
-0.26 |
- |
0.10 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.16 |
1.14 |
1.08 |
- |
1.62 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
- |
1.17 |
1.14 |
1.08 |
- |
1.66 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
0.14% |
0.06% |
0.02% |
- |
35.44% |
| Short-Term Debt to Total Capital |
|
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% |
- |
0.14% |
0.06% |
0.02% |
- |
35.44% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
2.17% |
1.43% |
0.87% |
- |
0.96% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
13.33% |
- |
14.79% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
97.69% |
98.51% |
85.78% |
- |
48.80% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
-0.01 |
-0.03 |
0.00 |
- |
-2.10 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
2.21 |
15.07 |
-1.56 |
- |
-1.22 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
-0.01 |
-0.03 |
0.00 |
- |
-2.10 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
-0.01 |
-0.01 |
0.00 |
- |
-2.62 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
1.86 |
6.55 |
-2.14 |
- |
-1.52 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
-0.01 |
-0.01 |
0.00 |
- |
-2.62 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
- |
2.17% |
1.43% |
14.20% |
- |
15.36% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
- |
3.90 |
7.83 |
17.53 |
- |
6.36 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.30 |
4.78 |
5.24 |
- |
2.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-360 |
-399 |
-635 |
-584 |
-579 |
| Operating Cash Flow to CapEx |
|
-4,398.64% |
-186.85% |
702.26% |
- |
26.79% |
21.53% |
-1,516.79% |
- |
-0.77% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-113.96 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-0.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-28.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.21 |
0.10 |
0.07 |
- |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
40.60 |
10.84 |
4.47 |
- |
2.47 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
- |
56.93 |
110.70 |
52.27 |
- |
201.31 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.55 |
0.28 |
0.29 |
- |
0.37 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
2.93 |
2.71 |
2.28 |
- |
4.07 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
- |
8.99 |
33.68 |
81.65 |
- |
147.81 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
- |
6.41 |
3.30 |
6.98 |
- |
1.81 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
- |
124.54 |
134.59 |
160.24 |
- |
89.78 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
- |
-109.14 |
-97.61 |
-71.61 |
- |
59.84 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
335 |
324 |
410 |
776 |
784 |
803 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.64 |
0.34 |
0.20 |
- |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
324 |
410 |
776 |
449 |
479 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Market Capitalization |
|
237 |
262 |
289 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.24 |
$2.25 |
$3.02 |
$2.83 |
$2.77 |
$1.41 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.01 |
$2.07 |
$2.86 |
$2.72 |
$2.64 |
$1.31 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
464 |
418 |
634 |
1,046 |
976 |
943 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.79 |
0.59 |
0.39 |
0.20 |
110 |
334 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.79 |
0.59 |
0.39 |
0.20 |
110 |
334 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-129 |
-94 |
-223 |
-269 |
-81 |
194 |
| Capital Expenditures (CapEx) |
|
0.47 |
5.09 |
1.43 |
86 |
65 |
82 |
16 |
122 |
143 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
143 |
78 |
89 |
451 |
379 |
337 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
242 |
140 |
274 |
634 |
501 |
421 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
242 |
140 |
274 |
634 |
501 |
421 |
| Net Nonoperating Expense (NNE) |
|
-4.36 |
3.92 |
13 |
-1.64 |
21 |
-4.27 |
-5.59 |
54 |
50 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-128 |
-94 |
-223 |
-269 |
-81 |
194 |
| Total Depreciation and Amortization (D&A) |
|
6.85 |
8.35 |
8.38 |
8.74 |
7.24 |
8.22 |
9.64 |
12 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
76.37% |
126.18% |
579.00% |
- |
289.86% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
136.01% |
389.04% |
813.53% |
- |
361.91% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
136.01% |
389.04% |
813.53% |
- |
361.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.11 |
($0.32) |
$0.07 |
$0.48 |
($0.54) |
($0.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
140.35M |
181.41M |
206.89M |
317.30M |
257.88M |
325.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.11 |
($0.32) |
$0.07 |
$0.47 |
($0.53) |
($0.45) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
141.51M |
181.41M |
208.82M |
318.90M |
257.88M |
325.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
182.44M |
207.78M |
321.43M |
323.67M |
326.58M |
349.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.38 |
-8.04 |
-10 |
51 |
-1.98 |
-14 |
-24 |
-33 |
-101 |
| Normalized NOPAT Margin |
|
4.55% |
-13.83% |
-45.04% |
- |
-7.89% |
-54.27% |
-77.96% |
- |
-362.81% |
| Pre Tax Income Margin |
|
170.01% |
-19.65% |
-167.12% |
- |
-227.20% |
64.17% |
483.92% |
- |
-536.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-28.83 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-19.67 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-56.89 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-47.73 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
- |
-1.01% |
-1.52% |
0.60% |
- |
-0.45% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
- |
-1.01% |
-1.52% |
0.60% |
- |
-0.45% |