| DEI Shares Outstanding |
|
0.00 |
23,340,544.00 |
27,462,565.00 |
40,548,783.00 |
52,051,405.00 |
61,822,554.00 |
- |
54,118,438.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
23,340,544.00 |
27,462,565.00 |
40,548,783.00 |
52,051,405.00 |
61,822,554.00 |
- |
54,118,438.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-3.85 |
-2.58 |
-1.99 |
-2.11 |
-1.57 |
- |
-1.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
117.19% |
-66.91% |
-55.77% |
2,752.05% |
-100.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
15.66% |
-12.36% |
-41.26% |
-4.08% |
78.43% |
-249.58% |
| EBIT Growth |
|
0.00% |
0.00% |
14.97% |
-13.19% |
-38.87% |
1.69% |
80.21% |
-287.13% |
| NOPAT Growth |
|
0.00% |
0.00% |
14.97% |
-13.19% |
-38.87% |
1.69% |
80.21% |
-287.13% |
| Net Income Growth |
|
0.00% |
0.00% |
14.34% |
-14.16% |
-35.90% |
11.41% |
90.01% |
-669.97% |
| EPS Growth |
|
0.00% |
0.00% |
65.68% |
17.92% |
-6.55% |
34.84% |
89.94% |
-637.50% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-35.89% |
-46.26% |
-23.67% |
6.27% |
97.56% |
-2,608.07% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
-62.42% |
-17.03% |
-1.98% |
77.16% |
-194.08% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-143.12% |
72.48% |
1.53% |
74.16% |
295.82% |
-264.23% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.54% |
-40.81% |
7.10% |
-1.08% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.65% |
-5.19% |
-0.73% |
26.29% |
-3.26% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.67% |
-4.08% |
-0.02% |
28.11% |
-4.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.67% |
-4.08% |
-0.02% |
28.11% |
-4.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.68% |
-2.47% |
1.40% |
45.71% |
-5.30% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.72% |
4.69% |
3.05% |
50.00% |
-5.36% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-40.00% |
-2.66% |
2.18% |
-3.96% |
74.25% |
-0.06% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.26% |
-5.54% |
20.16% |
1.28% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
42.58% |
-961.07% |
36.89% |
3,431.58% |
-45.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
-785.45% |
-406.34% |
-1,734.39% |
-4,081.39% |
-30.87% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
-811.64% |
-422.97% |
-1,774.85% |
-3,945.24% |
-27.37% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
-811.64% |
-422.97% |
-1,774.85% |
-3,945.24% |
-27.37% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-802.66% |
-421.89% |
-1,732.43% |
-3,470.05% |
-12.16% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
98.44% |
98.17% |
98.89% |
99.74% |
97.61% |
87.96% |
44.41% |
88.33% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
-3,112.26% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,114.61% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,108.20% |
0.00% |
| Return on Equity (ROE) |
|
-42.88% |
-101.35% |
-77.68% |
-52.72% |
-53.53% |
-44.84% |
-4.07% |
-25.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-912.51% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-59.67% |
-44.46% |
-48.76% |
-45.69% |
-8.45% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-59.01% |
-44.35% |
-47.60% |
-40.19% |
-3.75% |
0.00% |
| Return on Common Equity (ROCE) |
|
35.92% |
-14.59% |
-77.68% |
-52.72% |
-53.53% |
-44.84% |
-4.07% |
-25.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-94.86% |
-74.40% |
-38.22% |
-55.23% |
-41.39% |
-4.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
-59 |
-50 |
-57 |
-79 |
-77 |
-15 |
-59 |
| NOPAT Margin |
|
0.00% |
0.00% |
-568.15% |
-296.08% |
-1,242.40% |
-2,761.67% |
-19.16% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-13.28% |
-25.46% |
-20.38% |
-14.82% |
-14.85% |
-9.05% |
2.35% |
-5.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
39.29% |
- |
- |
- |
- |
-32.94% |
-6.31% |
-17.00% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
242.46% |
159.24% |
657.43% |
1,485.49% |
45.56% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
669.18% |
363.73% |
1,210.69% |
2,559.75% |
79.23% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
911.64% |
522.97% |
1,874.85% |
4,045.24% |
127.37% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-33 |
-84 |
-72 |
-81 |
-113 |
-111 |
-22 |
-85 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-32 |
-82 |
-69 |
-78 |
-110 |
-114 |
-25 |
-86 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.46 |
3.38 |
3.39 |
1.90 |
1.77 |
1.04 |
1.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.46 |
3.38 |
3.39 |
1.90 |
1.77 |
1.04 |
1.75 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
36.45 |
37.43 |
59.75 |
148.77 |
3.17 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
19.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.21 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
24.00 |
26.18 |
27.75 |
64.56 |
0.16 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.05 |
0.04 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.05 |
0.04 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.91 |
-1.07 |
-1.11 |
-1.06 |
-1.02 |
-1.01 |
-1.00 |
-1.00 |
| Leverage Ratio |
|
1.13 |
1.20 |
1.32 |
1.19 |
1.12 |
1.12 |
1.08 |
1.06 |
| Compound Leverage Factor |
|
1.11 |
1.18 |
1.30 |
1.19 |
1.10 |
0.98 |
0.48 |
0.94 |
| Debt to Total Capital |
|
4.99% |
3.88% |
3.11% |
1.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.99% |
3.88% |
3.11% |
1.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
174.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-79.60% |
96.12% |
96.89% |
98.79% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.13 |
-0.04 |
-0.04 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.17 |
1.13 |
1.59 |
2.77 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.13 |
-0.04 |
-0.04 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.17 |
-0.06 |
-0.06 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
2.93 |
1.58 |
2.19 |
3.80 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.17 |
-0.06 |
-0.06 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.01 |
6.53 |
2.32 |
16.54 |
5.05 |
8.02 |
6.94 |
19.34 |
| Noncontrolling Interest Sharing Ratio |
|
183.78% |
85.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
17.52 |
8.24 |
4.47 |
11.77 |
12.41 |
17.71 |
22.63 |
27.40 |
| Quick Ratio |
|
17.21 |
7.97 |
4.32 |
11.55 |
12.15 |
17.31 |
22.01 |
27.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-41 |
-67 |
-79 |
-80 |
-18 |
-54 |
| Operating Cash Flow to CapEx |
|
-246.44% |
-4,628.72% |
-3,998.14% |
-4,581.32% |
-4,943.96% |
-17,906.50% |
-797.84% |
-19,128.98% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.07 |
0.11 |
0.03 |
0.01 |
0.31 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
6.21 |
3.28 |
7.32 |
60.77 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
1.00 |
2.43 |
0.89 |
0.46 |
17.55 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
58.74 |
111.25 |
49.84 |
6.01 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
58.74 |
111.25 |
49.84 |
6.01 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7.19 |
-6.04 |
-15 |
-4.04 |
-3.98 |
-1.03 |
2.01 |
-3.31 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-0.85 |
-2.05 |
-1.58 |
-1.12 |
162.44 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
-8.64 |
11 |
0.06 |
2.95 |
3.04 |
-5.32 |
| Enterprise Value (EV) |
|
143 |
295 |
212 |
502 |
176 |
181 |
12 |
260 |
| Market Capitalization |
|
72 |
388 |
322 |
717 |
379 |
417 |
254 |
612 |
| Book Value per Share |
|
($50,652.35) |
$3.73 |
$3.47 |
$5.22 |
$3.82 |
$3.80 |
$4.51 |
$6.45 |
| Tangible Book Value per Share |
|
($50,652.35) |
$3.73 |
$3.47 |
$5.22 |
$3.82 |
$3.80 |
$4.51 |
$6.45 |
| Total Capital |
|
80 |
91 |
98 |
214 |
199 |
235 |
243 |
349 |
| Total Debt |
|
3.99 |
3.52 |
3.05 |
2.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
3.99 |
3.52 |
3.05 |
2.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-69 |
-93 |
-110 |
-216 |
-203 |
-236 |
-241 |
-352 |
| Capital Expenditures (CapEx) |
|
9.16 |
0.85 |
1.34 |
1.71 |
1.96 |
0.51 |
0.28 |
0.31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.93 |
-8.77 |
-20 |
-11 |
-12 |
-7.70 |
-2.14 |
-7.87 |
| Debt-free Net Working Capital (DFNWC) |
|
70 |
88 |
93 |
207 |
191 |
229 |
239 |
344 |
| Net Working Capital (NWC) |
|
70 |
88 |
93 |
207 |
191 |
229 |
239 |
344 |
| Net Nonoperating Expense (NNE) |
|
9.14 |
24 |
21 |
24 |
31 |
20 |
-5.60 |
16 |
| Net Nonoperating Obligations (NNO) |
|
-69 |
-93 |
-110 |
-216 |
-203 |
-236 |
-241 |
-352 |
| Total Depreciation and Amortization (D&A) |
|
1.35 |
2.05 |
2.31 |
3.19 |
2.57 |
-3.82 |
-2.80 |
-1.56 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-228.14% |
-59.30% |
-191.22% |
-274.40% |
-2.68% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,051.63% |
1,079.16% |
3,008.42% |
8,147.02% |
298.60% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,051.63% |
1,079.16% |
3,008.42% |
8,147.02% |
298.60% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.59) |
($0.16) |
($1.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61.31M |
61.98M |
63.36M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.59) |
($0.16) |
($1.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61.31M |
61.98M |
63.36M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61.94M |
53.98M |
66.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-59 |
-50 |
-57 |
-78 |
-77 |
-14 |
-59 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-568.15% |
-296.08% |
-1,237.68% |
-2,761.67% |
-17.35% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-802.66% |
-421.89% |
-1,732.43% |
-3,470.05% |
-12.16% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |