| DEI Shares Outstanding |
0.00 |
- |
51,105,201.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
- |
51,105,201.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
- |
-2.28 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
35.01% |
-102.11% |
| EBIT Growth |
0.00% |
35.03% |
-97.71% |
| NOPAT Growth |
0.00% |
-139.05% |
-97.71% |
| Net Income Growth |
0.00% |
44.81% |
-112.73% |
| EPS Growth |
0.00% |
-99.03% |
56.85% |
| Operating Cash Flow Growth |
0.00% |
-95.13% |
-105.54% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-88.90% |
| Invested Capital Growth |
0.00% |
-421.89% |
-426.36% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
51.98% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.02% |
99.97% |
100.00% |
| Interest Burden Percent |
103.99% |
88.38% |
95.24% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-137.84% |
-31.96% |
-53.28% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-137.84% |
-31.96% |
-53.28% |
| Return on Equity Simple (ROE_SIMPLE) |
-137.84% |
-20.23% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-18 |
-44 |
-86 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-113.72% |
-6.66% |
-13.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
-22.17% |
-14.74% |
-45.13% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-96 |
-62 |
-123 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-96 |
-62 |
-126 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.44 |
2.20 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.44 |
2.20 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.13 |
0.09 |
0.14 |
| Long-Term Debt to Equity |
0.13 |
0.08 |
0.09 |
| Financial Leverage |
-0.99 |
-1.00 |
-1.03 |
| Leverage Ratio |
1.20 |
1.15 |
1.21 |
| Compound Leverage Factor |
1.25 |
1.02 |
1.15 |
| Debt to Total Capital |
11.89% |
7.83% |
12.21% |
| Short-Term Debt to Total Capital |
0.68% |
0.24% |
4.19% |
| Long-Term Debt to Total Capital |
11.20% |
7.60% |
8.02% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
88.11% |
92.17% |
87.79% |
| Debt to EBITDA |
-0.10 |
-0.37 |
-0.19 |
| Net Debt to EBITDA |
0.75 |
4.41 |
1.42 |
| Long-Term Debt to EBITDA |
-0.10 |
-0.36 |
-0.12 |
| Debt to NOPAT |
-0.54 |
-0.53 |
-0.27 |
| Net Debt to NOPAT |
3.94 |
6.30 |
2.08 |
| Long-Term Debt to NOPAT |
-0.51 |
-0.52 |
-0.18 |
| Altman Z-Score |
0.00 |
5.18 |
0.84 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
16.25 |
16.87 |
6.30 |
| Quick Ratio |
15.51 |
16.26 |
6.06 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-41 |
-77 |
| Operating Cash Flow to CapEx |
-7,780.82% |
-5,219.57% |
-6,682.76% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-12.89 |
-25.74 |
| Operating Cash Flow to Interest Expense |
-5.00 |
-15.26 |
-33.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
-5.06 |
-15.55 |
-33.64 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.67 |
-2.15 |
-11 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.81 |
-9.15 |
| Enterprise Value (EV) |
0.00 |
117 |
189 |
| Market Capitalization |
0.00 |
391 |
368 |
| Book Value per Share |
$104.66 |
$6.17 |
$3.28 |
| Tangible Book Value per Share |
$104.66 |
$6.17 |
$3.28 |
| Total Capital |
82 |
296 |
191 |
| Total Debt |
9.78 |
23 |
23 |
| Total Long-Term Debt |
9.22 |
22 |
15 |
| Net Debt |
-72 |
-275 |
-179 |
| Capital Expenditures (CapEx) |
0.32 |
0.93 |
1.49 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.85 |
-5.00 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
81 |
233 |
177 |
| Net Working Capital (NWC) |
80 |
233 |
169 |
| Net Nonoperating Expense (NNE) |
82 |
12 |
31 |
| Net Nonoperating Obligations (NNO) |
-72 |
-275 |
-179 |
| Total Depreciation and Amortization (D&A) |
0.18 |
0.09 |
-2.56 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$1.46 |
$2.29 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
37.78M |
51.12M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$1.46 |
$2.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
37.78M |
51.12M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
50.98M |
66.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-18 |
-44 |
-86 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-19.40 |
-19.73 |
-41.14 |
| NOPAT to Interest Expense |
-3.68 |
-13.78 |
-28.80 |
| EBIT Less CapEx to Interest Expense |
-19.46 |
-20.02 |
-41.63 |
| NOPAT Less CapEx to Interest Expense |
-3.75 |
-14.07 |
-29.29 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |