| DEI Shares Outstanding |
0.00 |
0.00 |
130,814,526.00 |
162,983,725.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
130,814,526.00 |
162,983,725.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.80 |
-0.07 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
11.19% |
72.56% |
18.09% |
| EBITDA Growth |
0.00% |
951.02% |
-502.78% |
99.44% |
| EBIT Growth |
0.00% |
394.70% |
-624.90% |
94.54% |
| NOPAT Growth |
0.00% |
334.26% |
-727.91% |
90.34% |
| Net Income Growth |
0.00% |
408.90% |
-908.69% |
89.05% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
190.07% |
-71.95% |
-123.01% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-944.42% |
13.93% |
| Invested Capital Growth |
0.00% |
4.84% |
54.19% |
164.21% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
-0.41% |
4.16% |
-0.26% |
2.75% |
| EBITDA Margin |
-0.21% |
1.57% |
-3.67% |
-0.02% |
| Operating Margin |
-0.50% |
1.07% |
-3.86% |
-0.32% |
| EBIT Margin |
-0.48% |
1.27% |
-3.85% |
-0.18% |
| Profit (Net Income) Margin |
-0.32% |
0.88% |
-4.11% |
-0.38% |
| Tax Burden Percent |
66.08% |
69.26% |
118.03% |
213.89% |
| Interest Burden Percent |
100.00% |
100.00% |
90.40% |
100.00% |
| Effective Tax Rate |
0.00% |
30.74% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-19.27% |
44.07% |
-212.69% |
-9.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-20.16% |
40.47% |
-131.74% |
5.62% |
| Return on Net Nonoperating Assets (RNNOA) |
13.93% |
-27.93% |
76.20% |
-1.75% |
| Return on Equity (ROE) |
-5.34% |
16.14% |
-136.49% |
-11.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
39.34% |
-255.33% |
-99.47% |
| Operating Return on Assets (OROA) |
-1.18% |
2.82% |
-12.82% |
-0.73% |
| Return on Assets (ROA) |
-0.78% |
1.96% |
-13.68% |
-1.55% |
| Return on Common Equity (ROCE) |
-5.00% |
15.19% |
-53.91% |
1.98% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-4.70 |
11 |
-69 |
-6.68 |
| NOPAT Margin |
-0.35% |
0.74% |
-2.70% |
-0.22% |
| Net Nonoperating Expense Percent (NNEP) |
0.89% |
3.60% |
-80.95% |
-14.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
-5.26% |
11.15% |
-71.46% |
-3.87% |
| Cost of Revenue to Revenue |
95.96% |
95.84% |
100.09% |
97.25% |
| SG&A Expenses to Revenue |
4.54% |
3.02% |
3.77% |
3.02% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
4.54% |
3.08% |
3.77% |
3.07% |
| Earnings before Interest and Taxes (EBIT) |
-6.37 |
19 |
-99 |
-5.39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-2.73 |
23 |
-94 |
-0.52 |
| 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 |
0.25 |
0.08 |
| 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 |
0.00 |
17.52 |
4.13 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.27 |
0.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
95.39 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.13 |
0.20 |
0.35 |
0.26 |
| Long-Term Debt to Equity |
0.01 |
0.10 |
0.08 |
0.06 |
| Financial Leverage |
-0.69 |
-0.69 |
-0.58 |
-0.31 |
| Leverage Ratio |
6.87 |
8.25 |
9.98 |
7.12 |
| Compound Leverage Factor |
6.87 |
8.25 |
9.02 |
7.12 |
| Debt to Total Capital |
11.65% |
16.63% |
25.71% |
20.83% |
| Short-Term Debt to Total Capital |
10.87% |
8.08% |
19.50% |
16.45% |
| Long-Term Debt to Total Capital |
0.78% |
8.56% |
6.22% |
4.38% |
| Preferred Equity to Total Capital |
5.63% |
4.48% |
91.87% |
124.69% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
82.72% |
78.89% |
-17.58% |
-11.81% |
| Debt to EBITDA |
-3.80 |
0.71 |
-0.27 |
-68.92 |
| Net Debt to EBITDA |
17.40 |
-2.37 |
0.35 |
50.95 |
| Long-Term Debt to EBITDA |
-0.25 |
0.36 |
-0.06 |
-14.49 |
| Debt to NOPAT |
-2.21 |
1.49 |
-0.36 |
-5.39 |
| Net Debt to NOPAT |
10.13 |
-5.02 |
0.47 |
3.98 |
| Long-Term Debt to NOPAT |
-0.15 |
0.77 |
-0.09 |
-1.13 |
| Altman Z-Score |
0.00 |
0.00 |
3.58 |
4.34 |
| Noncontrolling Interest Sharing Ratio |
6.38% |
5.86% |
60.50% |
117.93% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.13 |
1.09 |
1.07 |
1.08 |
| Quick Ratio |
0.13 |
0.11 |
0.10 |
0.12 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
9.82 |
-83 |
-71 |
| Operating Cash Flow to CapEx |
-4,089.25% |
1,292.05% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
2.46 |
2.23 |
3.33 |
4.06 |
| Accounts Receivable Turnover |
403.02 |
367.65 |
426.22 |
373.19 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
274.73 |
165.59 |
198.37 |
275.30 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.91 |
0.99 |
0.86 |
0.98 |
| 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) |
0.91 |
0.99 |
0.86 |
0.98 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
24 |
26 |
39 |
104 |
| Invested Capital Turnover |
54.66 |
59.34 |
78.70 |
42.07 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.18 |
14 |
65 |
| Enterprise Value (EV) |
0.00 |
0.00 |
690 |
430 |
| Market Capitalization |
0.00 |
0.00 |
634 |
241 |
| Book Value per Share |
$0.60 |
$0.64 |
($0.14) |
($0.16) |
| Tangible Book Value per Share |
$0.57 |
$0.59 |
($0.27) |
($0.81) |
| Total Capital |
89 |
99 |
97 |
173 |
| Total Debt |
10 |
16 |
25 |
36 |
| Total Long-Term Debt |
0.69 |
8.44 |
6.01 |
7.56 |
| Net Debt |
-48 |
-55 |
-32 |
-27 |
| Capital Expenditures (CapEx) |
0.70 |
2.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
13 |
2.21 |
9.94 |
15 |
| Debt-free Net Working Capital (DFNWC) |
71 |
74 |
67 |
75 |
| Net Working Capital (NWC) |
61 |
66 |
48 |
46 |
| Net Nonoperating Expense (NNE) |
-0.49 |
-2.00 |
36 |
4.85 |
| Net Nonoperating Obligations (NNO) |
-55 |
-57 |
-32 |
-33 |
| Total Depreciation and Amortization (D&A) |
3.64 |
4.49 |
4.85 |
4.87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.98% |
0.15% |
0.39% |
0.50% |
| Debt-free Net Working Capital to Revenue |
5.33% |
4.98% |
2.63% |
2.47% |
| Net Working Capital to Revenue |
4.60% |
4.45% |
1.89% |
1.53% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.77) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
124.80M |
162.98M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.77) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
124.80M |
162.98M |
| 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 |
130.81M |
271.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-4.70 |
11 |
-69 |
-6.68 |
| Normalized NOPAT Margin |
-0.35% |
0.74% |
-2.70% |
-0.22% |
| Pre Tax Income Margin |
-0.48% |
1.27% |
-3.49% |
-0.18% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
-894.45% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-894.45% |
0.00% |
0.00% |
0.00% |