| DEI Shares Outstanding |
|
0.00 |
42,769,315.00 |
44,149,172.00 |
- |
20,017,746.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
1,859,535.00 |
1,919,529.00 |
- |
20,017,746.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-35.88 |
-15.95 |
- |
-1.58 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-245.75% |
70.42% |
-33.78% |
19.50% |
| EBIT Growth |
|
0.00% |
-246.42% |
62.65% |
-40.92% |
-20.63% |
| NOPAT Growth |
|
0.00% |
-284.66% |
45.88% |
2.31% |
-21.92% |
| Net Income Growth |
|
0.00% |
-246.51% |
54.10% |
-102.50% |
49.12% |
| EPS Growth |
|
0.00% |
-191.07% |
57.06% |
-68.57% |
85.45% |
| Operating Cash Flow Growth |
|
0.00% |
-162.81% |
-7.27% |
12.45% |
12.03% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-12.55% |
61.72% |
22.11% |
| Invested Capital Growth |
|
0.00% |
46.93% |
123.33% |
-0.39% |
-15.95% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
23.21% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
15.47% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
11.27% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
8.88% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
10.26% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-4.58% |
-2.54% |
4.07% |
| 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% |
12.17% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.57% |
| Interest Burden Percent |
|
99.98% |
100.00% |
122.90% |
176.61% |
74.08% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-30.89% |
-106.75% |
-52.70% |
-192.97% |
-85.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-215.96% |
-126.34% |
-35.08% |
-29.75% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-30.89% |
-106.75% |
-52.70% |
-192.97% |
-85.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-30.89% |
-106.46% |
-57.17% |
-579.24% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-47 |
-26 |
-25 |
-31 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-16.97% |
-53.70% |
-72.70% |
95.52% |
3.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-48.41% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-19 |
-67 |
-25 |
-35 |
-42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-19 |
-66 |
-20 |
-26 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.70 |
7.15 |
1.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.70 |
7.15 |
1.12 |
| Price to Revenue (P/Rev) |
|
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 |
| 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 |
2.29 |
1.93 |
1.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| 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 |
0.70 |
6.06 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.70 |
6.06 |
0.00 |
| Financial Leverage |
|
-0.65 |
-0.57 |
-0.12 |
1.20 |
0.76 |
| Leverage Ratio |
|
1.04 |
1.08 |
1.48 |
2.96 |
2.17 |
| Compound Leverage Factor |
|
1.04 |
1.08 |
1.82 |
5.23 |
1.61 |
| Debt to Total Capital |
|
0.15% |
0.24% |
41.29% |
85.83% |
0.03% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.15% |
0.24% |
41.29% |
85.83% |
0.03% |
| 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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.85% |
99.76% |
58.71% |
14.17% |
99.97% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-1.92 |
-2.46 |
0.00 |
| Net Debt to EBITDA |
|
2.12 |
0.47 |
-0.88 |
-2.28 |
0.18 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-1.92 |
-2.46 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
0.00 |
-1.47 |
-2.58 |
0.00 |
| Net Debt to NOPAT |
|
3.30 |
0.65 |
-0.68 |
-2.39 |
0.12 |
| Long-Term Debt to NOPAT |
|
-0.01 |
0.00 |
-1.47 |
-2.58 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
-0.74 |
-3.88 |
-0.98 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
24.31 |
4.41 |
2.50 |
0.70 |
0.72 |
| Quick Ratio |
|
24.22 |
4.21 |
2.29 |
0.50 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-58 |
-65 |
-25 |
-19 |
| Operating Cash Flow to CapEx |
|
-7,163.16% |
-2,035.21% |
-8,720.17% |
-30,536.36% |
-20,736.84% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9,603.95 |
-9.46 |
-0.91 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-2,177.60 |
-4,769.17 |
-4.48 |
-0.99 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2,208.00 |
-5,003.50 |
-4.53 |
-0.99 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
22 |
32 |
71 |
71 |
59 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
10 |
39 |
-0.27 |
-11 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
162 |
137 |
67 |
| Market Capitalization |
|
0.00 |
0.00 |
145 |
77 |
70 |
| Book Value per Share |
|
$1.82 |
$1.54 |
$1.21 |
$0.17 |
$3.16 |
| Tangible Book Value per Share |
|
$1.82 |
$1.54 |
$1.21 |
$0.17 |
$3.16 |
| Total Capital |
|
62 |
63 |
91 |
76 |
63 |
| Total Debt |
|
0.09 |
0.15 |
38 |
65 |
0.02 |
| Total Long-Term Debt |
|
0.09 |
0.15 |
38 |
65 |
0.02 |
| Net Debt |
|
-41 |
-31 |
17 |
60 |
-3.81 |
| Capital Expenditures (CapEx) |
|
0.15 |
1.41 |
0.35 |
0.09 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.53 |
-5.87 |
-7.06 |
-7.80 |
-5.66 |
| Debt-free Net Working Capital (DFNWC) |
|
39 |
25 |
13 |
-2.90 |
-1.82 |
| Net Working Capital (NWC) |
|
39 |
25 |
13 |
-2.90 |
-1.82 |
| Net Nonoperating Expense (NNE) |
|
6.91 |
19 |
4.93 |
37 |
0.95 |
| Net Nonoperating Obligations (NNO) |
|
-41 |
-31 |
17 |
60 |
-3.81 |
| Total Depreciation and Amortization (D&A) |
|
0.03 |
0.24 |
5.26 |
8.81 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.63) |
($0.70) |
($1.18) |
($3.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
40.81M |
43.84M |
52.52M |
8.00M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.63) |
($0.70) |
($1.18) |
($3.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
40.81M |
43.84M |
52.52M |
8.00M |
| 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 |
43.36M |
44.22M |
68.83M |
22.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-47 |
-25 |
-25 |
-31 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3,851.40 |
-11,118.33 |
-3.64 |
-1.29 |
0.00 |
| NOPAT to Interest Expense |
|
-2,468.76 |
-7,913.62 |
-3.75 |
-0.92 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-3,881.80 |
-11,352.67 |
-3.69 |
-1.30 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2,499.16 |
-8,147.95 |
-3.80 |
-0.93 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-8.18% |
-1.19% |
0.00% |
0.00% |
0.00% |