| DEI Shares Outstanding |
|
0.00 |
0.00 |
75,440,709.00 |
80,321,873.00 |
83,020,061.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
75,440,709.00 |
80,321,873.00 |
83,020,061.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.72 |
-0.10 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
42.63% |
19.71% |
2.33% |
-9.54% |
| EBITDA Growth |
|
0.00% |
46.46% |
-70.37% |
62.82% |
80.32% |
| EBIT Growth |
|
0.00% |
45.85% |
-76.66% |
60.40% |
70.04% |
| NOPAT Growth |
|
0.00% |
31.20% |
-40.57% |
61.42% |
67.24% |
| Net Income Growth |
|
0.00% |
42.58% |
-70.33% |
62.68% |
69.68% |
| EPS Growth |
|
0.00% |
4.18% |
-124.36% |
96.26% |
70.53% |
| Operating Cash Flow Growth |
|
0.00% |
21.76% |
83.52% |
-311.94% |
62.92% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
55.69% |
-78.31% |
75.94% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-9.99% |
103.32% |
10.77% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
4.66% |
100.00% |
4.25% |
4.57% |
5.33% |
| EBITDA Margin |
|
-8.64% |
-3.24% |
-4.61% |
-1.68% |
-0.36% |
| Operating Margin |
|
-8.97% |
-4.33% |
-5.08% |
-1.92% |
-0.69% |
| EBIT Margin |
|
-8.86% |
-3.36% |
-4.96% |
-1.92% |
-0.64% |
| Profit (Net Income) Margin |
|
-8.44% |
-3.40% |
-4.83% |
-1.76% |
-0.59% |
| Tax Burden Percent |
|
99.64% |
99.43% |
99.77% |
99.53% |
97.77% |
| Interest Burden Percent |
|
95.59% |
101.57% |
97.59% |
92.21% |
95.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-112.83% |
-83.47% |
-22.41% |
-5.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-100.07% |
-62.60% |
-13.49% |
-0.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
51.81% |
36.89% |
5.96% |
0.08% |
| Return on Equity (ROE) |
|
0.00% |
-61.02% |
-46.58% |
-16.45% |
-5.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-312.83% |
-72.96% |
-90.53% |
-15.42% |
| Operating Return on Assets (OROA) |
|
0.00% |
-12.65% |
-20.14% |
-6.05% |
-1.41% |
| Return on Assets (ROA) |
|
0.00% |
-12.78% |
-19.61% |
-5.55% |
-1.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
257.82% |
62.49% |
-16.45% |
-5.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.22% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-12 |
-17 |
-6.38 |
-2.09 |
| NOPAT Margin |
|
-6.28% |
-3.03% |
-3.56% |
-1.34% |
-0.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-12.76% |
-20.87% |
-8.91% |
-4.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.44% |
-29.50% |
-10.79% |
-3.28% |
| Cost of Revenue to Revenue |
|
95.34% |
0.00% |
95.75% |
95.43% |
94.67% |
| SG&A Expenses to Revenue |
|
4.59% |
2.59% |
4.22% |
3.11% |
2.52% |
| R&D to Revenue |
|
2.70% |
1.86% |
1.73% |
1.09% |
1.24% |
| Operating Expenses to Revenue |
|
14.70% |
104.33% |
9.33% |
6.49% |
6.02% |
| Earnings before Interest and Taxes (EBIT) |
|
-24 |
-13 |
-23 |
-9.14 |
-2.74 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-13 |
-21 |
-7.98 |
-1.57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.38 |
1.31 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.85 |
1.75 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.15 |
| 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 |
1.48 |
1.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.14 |
| 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 |
0.05 |
0.21 |
0.25 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.03 |
| Financial Leverage |
|
0.00 |
-0.52 |
-0.59 |
-0.44 |
-0.19 |
| Leverage Ratio |
|
0.00 |
2.39 |
2.37 |
2.96 |
3.89 |
| Compound Leverage Factor |
|
0.00 |
2.43 |
2.32 |
2.73 |
3.70 |
| Debt to Total Capital |
|
0.00% |
0.00% |
5.02% |
17.57% |
20.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
5.02% |
6.95% |
18.07% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
10.62% |
2.20% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
522.52% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-422.52% |
94.98% |
82.43% |
79.73% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.13 |
-1.30 |
-8.22 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.61 |
1.32 |
5.41 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.79 |
-0.89 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.17 |
-1.63 |
-6.18 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
2.08 |
1.65 |
4.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.98 |
-0.67 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.76 |
0.37 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
522.52% |
234.16% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.75 |
1.56 |
1.34 |
1.23 |
| Quick Ratio |
|
0.00 |
1.60 |
1.46 |
1.29 |
1.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-33 |
-14 |
-26 |
-6.20 |
| Operating Cash Flow to CapEx |
|
-11,925.88% |
-12,811.38% |
-5,113.88% |
-6,913.09% |
-150,183.19% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-68.13 |
-70.99 |
-224.57 |
-19.03 |
| Operating Cash Flow to Interest Expense |
|
-28.76 |
-48.10 |
-18.64 |
-136.20 |
-17.79 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-29.00 |
-48.47 |
-19.00 |
-138.17 |
-17.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
3.76 |
4.06 |
3.15 |
2.22 |
| Accounts Receivable Turnover |
|
0.00 |
6.67 |
7.51 |
4.75 |
2.88 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
2,253.96 |
2,810.83 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
10.22 |
6.01 |
3.60 |
| Days Sales Outstanding (DSO) |
|
0.00 |
54.72 |
48.62 |
76.80 |
126.54 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
35.71 |
60.75 |
101.29 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
54.72 |
12.91 |
16.05 |
25.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
21 |
19 |
38 |
42 |
| Invested Capital Turnover |
|
0.00 |
37.24 |
23.46 |
16.71 |
10.70 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
21 |
-2.08 |
19 |
4.11 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
57 |
58 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
67 |
67 |
| Book Value per Share |
|
$0.00 |
($5.75) |
$1.17 |
$0.65 |
$0.63 |
| Tangible Book Value per Share |
|
$0.00 |
($6.18) |
$0.89 |
$0.48 |
$0.47 |
| Total Capital |
|
0.00 |
43 |
56 |
59 |
64 |
| Total Debt |
|
0.00 |
0.00 |
2.82 |
10 |
13 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
6.28 |
1.40 |
| Net Debt |
|
0.00 |
-22 |
-34 |
-11 |
-8.50 |
| Capital Expenditures (CapEx) |
|
0.25 |
0.18 |
0.07 |
0.23 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
15 |
4.77 |
25 |
26 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
37 |
42 |
46 |
47 |
| Net Working Capital (NWC) |
|
0.00 |
37 |
39 |
41 |
36 |
| Net Nonoperating Expense (NNE) |
|
5.88 |
1.43 |
5.94 |
2.01 |
0.45 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-22 |
-34 |
-11 |
-8.50 |
| Total Depreciation and Amortization (D&A) |
|
0.61 |
0.47 |
1.63 |
1.16 |
1.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
3.81% |
1.03% |
5.17% |
6.02% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
9.59% |
9.05% |
9.57% |
10.99% |
| Net Working Capital to Revenue |
|
0.00% |
9.59% |
8.44% |
8.71% |
8.32% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($20.30) |
($0.11) |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
45.42M |
78.04M |
82.58M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($20.30) |
($0.11) |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
45.42M |
78.04M |
82.58M |
| 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 |
0.00 |
75.44M |
80.32M |
83.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-12 |
-17 |
-6.38 |
-2.09 |
| Normalized NOPAT Margin |
|
-5.53% |
-3.03% |
-3.56% |
-1.34% |
-0.49% |
| Pre Tax Income Margin |
|
-8.47% |
-3.42% |
-4.85% |
-1.77% |
-0.60% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-23.58 |
-27.29 |
-113.35 |
-79.63 |
-8.40 |
| NOPAT to Interest Expense |
|
-16.71 |
-24.57 |
-81.22 |
-55.58 |
-6.42 |
| EBIT Less CapEx to Interest Expense |
|
-23.82 |
-27.66 |
-113.72 |
-81.60 |
-8.42 |
| NOPAT Less CapEx to Interest Expense |
|
-16.95 |
-24.95 |
-81.59 |
-57.55 |
-6.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |