| DEI Shares Outstanding |
|
0.00 |
108,940,051.00 |
165,133,798.00 |
- |
187,249,534.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
108,940,051.00 |
165,133,798.00 |
- |
187,249,534.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.21 |
-0.16 |
- |
-0.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
421.74% |
163.38% |
-26.02% |
| EBITDA Growth |
|
0.00% |
-345.73% |
28.08% |
-304.92% |
21.40% |
| EBIT Growth |
|
0.00% |
-335.28% |
7.37% |
-225.07% |
17.18% |
| NOPAT Growth |
|
0.00% |
-352.69% |
-57.16% |
-77.25% |
8.89% |
| Net Income Growth |
|
0.00% |
-170.39% |
-10.61% |
-165.48% |
7.31% |
| EPS Growth |
|
0.00% |
0.00% |
18.18% |
-88.89% |
11.76% |
| Operating Cash Flow Growth |
|
0.00% |
-426.12% |
-13.18% |
-96.65% |
44.71% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-203.06% |
45.10% |
37.38% |
| Invested Capital Growth |
|
0.00% |
18.95% |
65.55% |
7.99% |
-0.62% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.23% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.98% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.30% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.02% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.14% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
33.43% |
| 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% |
0.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
37.43% |
11.63% |
-12.35% |
22.46% |
| EBITDA Margin |
|
0.00% |
-566.78% |
-78.13% |
-120.11% |
-130.05% |
| Operating Margin |
|
0.00% |
-610.39% |
-183.87% |
-123.74% |
-152.39% |
| EBIT Margin |
|
0.00% |
-584.12% |
-103.70% |
-127.99% |
-143.28% |
| Profit (Net Income) Margin |
|
0.00% |
-545.47% |
-115.64% |
-116.56% |
-146.04% |
| Tax Burden Percent |
|
147.99% |
99.29% |
98.21% |
91.98% |
99.23% |
| Interest Burden Percent |
|
101.58% |
94.05% |
113.54% |
99.01% |
102.71% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-12.86% |
-14.01% |
-19.15% |
-16.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-0.62% |
-22.28% |
47.18% |
94.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.14% |
3.27% |
-4.28% |
-5.00% |
| Return on Equity (ROE) |
|
-5.74% |
-12.72% |
-10.74% |
-23.43% |
-21.85% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-30.17% |
-63.38% |
-26.83% |
-16.23% |
| Operating Return on Assets (OROA) |
|
0.00% |
-12.95% |
-8.35% |
-20.76% |
-15.02% |
| Return on Assets (ROA) |
|
0.00% |
-12.10% |
-9.31% |
-18.91% |
-15.31% |
| Return on Common Equity (ROCE) |
|
-5.74% |
-12.72% |
-10.74% |
-22.10% |
-19.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.74% |
-10.77% |
-9.78% |
-23.80% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.01 |
-18 |
-29 |
-51 |
-46 |
| NOPAT Margin |
|
0.00% |
-427.27% |
-128.71% |
-86.62% |
-106.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
-22.54% |
-12.24% |
8.28% |
-66.33% |
-111.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-8.43% |
-10.14% |
-14.92% |
-12.50% |
| Cost of Revenue to Revenue |
|
0.00% |
62.57% |
88.37% |
112.35% |
77.54% |
| SG&A Expenses to Revenue |
|
0.00% |
393.64% |
105.55% |
54.59% |
108.48% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
647.82% |
195.49% |
111.39% |
174.85% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.70 |
-25 |
-23 |
-75 |
-62 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.40 |
-24 |
-17 |
-70 |
-56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.63 |
1.97 |
2.03 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.64 |
1.97 |
2.04 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
19.33 |
9.65 |
10.76 |
| 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 |
1.65 |
2.01 |
1.86 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
18.96 |
9.45 |
11.76 |
| 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 |
0.07 |
0.06 |
0.43 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.07 |
0.00 |
0.43 |
| Financial Leverage |
|
-0.14 |
-0.23 |
-0.15 |
-0.09 |
-0.05 |
| Leverage Ratio |
|
1.07 |
1.05 |
1.15 |
1.24 |
1.43 |
| Compound Leverage Factor |
|
1.09 |
0.99 |
1.31 |
1.23 |
1.47 |
| Debt to Total Capital |
|
0.00% |
0.00% |
6.84% |
5.94% |
29.86% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.94% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
6.84% |
0.00% |
29.86% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.69% |
7.91% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
93.16% |
84.38% |
62.23% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-1.11 |
-0.29 |
-1.96 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.47 |
0.63 |
-0.25 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-1.11 |
0.00 |
-1.96 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.67 |
-0.40 |
-2.39 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.29 |
0.88 |
-0.30 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.67 |
0.00 |
-2.39 |
| Altman Z-Score |
|
0.00 |
0.00 |
3.50 |
3.71 |
0.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
5.65% |
10.74% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
2.42 |
17.76 |
4.03 |
2.91 |
8.03 |
| Quick Ratio |
|
1.55 |
1.56 |
3.88 |
2.12 |
7.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-43 |
-129 |
-71 |
-44 |
| Operating Cash Flow to CapEx |
|
-145.24% |
-384.51% |
-144.28% |
-217.96% |
-79.11% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-36.82 |
-40.82 |
-13.07 |
| Operating Cash Flow to Interest Expense |
|
-42.93 |
0.00 |
-6.56 |
-26.05 |
-7.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-72.50 |
0.00 |
-11.11 |
-38.01 |
-16.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.08 |
0.16 |
0.10 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
13.01 |
6.25 |
2.55 |
| Fixed Asset Turnover |
|
0.00 |
2.16 |
2.56 |
2.99 |
1.32 |
| Accounts Payable Turnover |
|
0.00 |
0.59 |
4.25 |
8.22 |
2.87 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
28.06 |
58.41 |
143.35 |
| Days Payable Outstanding (DPO) |
|
80,041.24 |
614.30 |
85.86 |
44.40 |
127.27 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-614.30 |
-57.80 |
14.01 |
16.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
129 |
153 |
254 |
274 |
272 |
| Invested Capital Turnover |
|
0.00 |
0.03 |
0.11 |
0.22 |
0.16 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
24 |
100 |
20 |
-1.69 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
420 |
551 |
508 |
| Market Capitalization |
|
0.00 |
0.00 |
428 |
563 |
464 |
| Book Value per Share |
|
$2.28 |
$2.04 |
$1.82 |
$1.73 |
$1.22 |
| Tangible Book Value per Share |
|
$2.27 |
$2.03 |
$1.82 |
$1.73 |
$1.22 |
| Total Capital |
|
149 |
215 |
281 |
339 |
368 |
| Total Debt |
|
0.00 |
0.00 |
19 |
20 |
110 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
19 |
0.00 |
110 |
| Net Debt |
|
-18 |
-61 |
-8.19 |
-44 |
14 |
| Capital Expenditures (CapEx) |
|
2.66 |
5.28 |
16 |
21 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.30 |
0.61 |
-5.34 |
14 |
0.14 |
| Debt-free Net Working Capital (DFNWC) |
|
8.41 |
61 |
19 |
77 |
96 |
| Net Working Capital (NWC) |
|
8.41 |
61 |
19 |
57 |
96 |
| Net Nonoperating Expense (NNE) |
|
4.56 |
5.02 |
-2.90 |
17 |
17 |
| Net Nonoperating Obligations (NNO) |
|
-20 |
-62 |
-8.19 |
-44 |
14 |
| Total Depreciation and Amortization (D&A) |
|
0.30 |
0.74 |
5.66 |
4.60 |
5.71 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
14.46% |
-24.12% |
23.48% |
0.32% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
1,433.61% |
85.96% |
132.76% |
222.76% |
| Net Working Capital to Revenue |
|
0.00% |
1,433.61% |
85.96% |
98.29% |
222.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.34) |
($0.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
108.94M |
165.13M |
181.98M |
186.86M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.34) |
($0.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
105.53M |
144.04M |
181.98M |
186.86M |
| 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 |
105.53M |
144.04M |
186.26M |
194.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.01 |
-18 |
-29 |
-51 |
-46 |
| Normalized NOPAT Margin |
|
0.00% |
-427.27% |
-128.71% |
-86.62% |
-106.68% |
| Pre Tax Income Margin |
|
0.00% |
-549.35% |
-117.74% |
-126.72% |
-147.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-63.36 |
0.00 |
-6.56 |
-43.03 |
-18.23 |
| NOPAT to Interest Expense |
|
-44.56 |
0.00 |
-8.14 |
-29.12 |
-13.57 |
| EBIT Less CapEx to Interest Expense |
|
-92.92 |
0.00 |
-11.10 |
-54.99 |
-27.54 |
| NOPAT Less CapEx to Interest Expense |
|
-74.12 |
0.00 |
-12.69 |
-41.08 |
-22.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-6.62% |
-18.08% |
-0.07% |
0.00% |