| DEI Shares Outstanding |
|
0.00 |
54,360,028.00 |
71,021,233.00 |
71,021,233.00 |
- |
87,235,986.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
54,360,028.00 |
71,021,233.00 |
71,021,233.00 |
- |
87,235,986.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.63 |
-0.35 |
-0.31 |
- |
-0.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
133.74% |
-100.00% |
0.00% |
0.00% |
-100.00% |
| EBITDA Growth |
|
0.00% |
-475.07% |
92.10% |
146.28% |
1,279.54% |
-118.18% |
| EBIT Growth |
|
0.00% |
-475.07% |
27.23% |
9.88% |
95.39% |
-1,942.29% |
| NOPAT Growth |
|
0.00% |
-475.07% |
27.23% |
9.88% |
124.73% |
-262.07% |
| Net Income Growth |
|
0.00% |
-492.51% |
-83.80% |
43.19% |
90.73% |
-1,242.00% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-472.18% |
125.63% |
46.11% |
52.16% |
24.33% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
89.42% |
233.13% |
-61.11% |
-160.03% |
| Invested Capital Growth |
|
0.00% |
357.78% |
-1.03% |
-23.15% |
-3.52% |
-5.66% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.00% |
35.33% |
0.00% |
0.00% |
27.84% |
0.00% |
| EBITDA Margin |
|
-9.49% |
-23.34% |
0.00% |
0.00% |
4.68% |
0.00% |
| Operating Margin |
|
-9.49% |
-23.34% |
0.00% |
0.00% |
1.51% |
0.00% |
| EBIT Margin |
|
-9.49% |
-23.34% |
0.00% |
0.00% |
-0.28% |
0.00% |
| Profit (Net Income) Margin |
|
-7.63% |
-19.34% |
0.00% |
0.00% |
-0.74% |
0.00% |
| Tax Burden Percent |
|
80.45% |
82.89% |
209.36% |
131.97% |
86.54% |
175.81% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
306.69% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-11.90% |
-24.54% |
0.00% |
0.00% |
3.24% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-13.89% |
-37.43% |
0.00% |
0.00% |
-31.60% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-113.82% |
-20.18% |
0.00% |
0.00% |
-5.97% |
0.00% |
| Return on Equity (ROE) |
|
-125.72% |
-44.72% |
-43.03% |
-27.44% |
-2.72% |
-41.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-152.82% |
-9.90% |
14.98% |
6.82% |
-7.00% |
| Operating Return on Assets (OROA) |
|
-11.31% |
-27.17% |
0.00% |
0.00% |
-0.60% |
0.00% |
| Return on Assets (ROA) |
|
-9.10% |
-22.52% |
0.00% |
0.00% |
-1.59% |
0.00% |
| Return on Common Equity (ROCE) |
|
-87.12% |
-38.61% |
-36.41% |
-21.73% |
-1.99% |
-30.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-181.44% |
-23.80% |
-45.31% |
-31.13% |
-2.66% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.15 |
-24 |
-17 |
-16 |
3.87 |
-15 |
| NOPAT Margin |
|
-6.64% |
-16.34% |
0.00% |
0.00% |
1.05% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.99% |
12.90% |
90.64% |
43.06% |
34.84% |
88.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-10.92% |
2.55% |
-11.07% |
| Cost of Revenue to Revenue |
|
63.00% |
64.67% |
0.00% |
0.00% |
74.77% |
0.00% |
| SG&A Expenses to Revenue |
|
7.54% |
8.46% |
0.00% |
0.00% |
16.98% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
46.49% |
58.66% |
0.00% |
0.00% |
23.72% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.93 |
-34 |
-25 |
-22 |
-1.03 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.93 |
-34 |
-2.69 |
1.25 |
17 |
-3.52 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.81 |
1.42 |
2.72 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
28.06 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.55 |
0.00 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.81 |
1.25 |
2.08 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.67 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
122.02 |
14.21 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
63.10 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
18.25 |
14.87 |
15.71 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
7.26 |
30.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
9.69 |
0.34 |
0.38 |
0.49 |
0.45 |
0.80 |
| Long-Term Debt to Equity |
|
6.45 |
0.30 |
0.27 |
0.30 |
0.27 |
0.63 |
| Financial Leverage |
|
8.19 |
0.54 |
0.32 |
0.30 |
0.19 |
0.28 |
| Leverage Ratio |
|
13.81 |
1.99 |
1.66 |
1.72 |
1.72 |
2.40 |
| Compound Leverage Factor |
|
13.81 |
1.99 |
1.66 |
1.72 |
5.27 |
2.40 |
| Debt to Total Capital |
|
90.65% |
25.27% |
27.76% |
32.83% |
31.14% |
44.42% |
| Short-Term Debt to Total Capital |
|
30.32% |
3.22% |
8.51% |
12.56% |
12.71% |
9.58% |
| Long-Term Debt to Total Capital |
|
60.33% |
22.05% |
19.25% |
20.27% |
18.42% |
34.84% |
| Preferred Equity to Total Capital |
|
0.00% |
7.45% |
10.28% |
15.45% |
19.17% |
22.72% |
| Noncontrolling Interests to Total Capital |
|
2.87% |
2.36% |
2.53% |
1.06% |
1.06% |
8.21% |
| Common Equity to Total Capital |
|
6.48% |
64.92% |
59.43% |
50.66% |
48.63% |
44.01% |
| Debt to EBITDA |
|
-6.20 |
-1.22 |
-16.95 |
37.78 |
2.75 |
-16.67 |
| Net Debt to EBITDA |
|
-5.24 |
-0.88 |
-10.12 |
20.36 |
0.77 |
-6.95 |
| Long-Term Debt to EBITDA |
|
-4.13 |
-1.06 |
-11.76 |
23.33 |
1.63 |
-13.07 |
| Debt to NOPAT |
|
-8.86 |
-1.74 |
-2.63 |
-3.01 |
12.19 |
-4.01 |
| Net Debt to NOPAT |
|
-7.49 |
-1.26 |
-1.57 |
-1.62 |
3.43 |
-1.67 |
| Long-Term Debt to NOPAT |
|
-5.90 |
-1.52 |
-1.82 |
-1.86 |
7.22 |
-3.15 |
| Altman Z-Score |
|
0.00 |
0.00 |
-0.67 |
-0.76 |
2.65 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
30.71% |
13.66% |
15.40% |
20.80% |
27.08% |
25.85% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.82 |
1.13 |
1.07 |
1.18 |
1.40 |
1.37 |
| Quick Ratio |
|
0.45 |
0.53 |
0.56 |
0.65 |
0.82 |
0.54 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-149 |
-16 |
21 |
8.14 |
-7.97 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
122.95% |
245.13% |
263.79% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.78 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.32 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.30 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.19 |
1.16 |
0.00 |
0.00 |
2.13 |
0.00 |
| Accounts Receivable Turnover |
|
29.10 |
35.81 |
0.00 |
0.00 |
93.81 |
0.00 |
| Inventory Turnover |
|
9.20 |
0.00 |
0.00 |
0.00 |
13.81 |
0.00 |
| Fixed Asset Turnover |
|
9.94 |
11.13 |
0.00 |
0.00 |
18.71 |
0.00 |
| Accounts Payable Turnover |
|
8.17 |
0.00 |
0.00 |
0.00 |
17.09 |
0.00 |
| Days Sales Outstanding (DSO) |
|
12.54 |
10.19 |
0.00 |
0.00 |
3.89 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
39.68 |
0.00 |
0.00 |
0.00 |
26.43 |
0.00 |
| Days Payable Outstanding (DPO) |
|
44.68 |
0.00 |
0.00 |
0.00 |
21.36 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
7.54 |
10.19 |
0.00 |
0.00 |
8.96 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
35 |
160 |
158 |
121 |
117 |
111 |
| Invested Capital Turnover |
|
1.79 |
1.50 |
0.00 |
0.00 |
3.08 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
125 |
-1.64 |
-37 |
-4.27 |
-6.63 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
128 |
152 |
244 |
0.00 |
| Market Capitalization |
|
0.00 |
0.00 |
79 |
103 |
200 |
0.00 |
| Book Value per Share |
|
$0.00 |
$1.96 |
$1.80 |
$1.02 |
$1.04 |
$0.67 |
| Tangible Book Value per Share |
|
$0.00 |
($0.15) |
($0.16) |
($0.03) |
$0.10 |
($0.39) |
| Total Capital |
|
41 |
164 |
164 |
143 |
152 |
132 |
| Total Debt |
|
37 |
41 |
46 |
47 |
47 |
59 |
| Total Long-Term Debt |
|
24 |
36 |
32 |
29 |
28 |
46 |
| Net Debt |
|
31 |
30 |
27 |
25 |
13 |
24 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
5.69 |
4.17 |
5.89 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.39 |
-1.59 |
-1.38 |
3.87 |
2.80 |
4.86 |
| Debt-free Net Working Capital (DFNWC) |
|
9.08 |
9.72 |
17 |
26 |
37 |
39 |
| Net Working Capital (NWC) |
|
-3.22 |
4.44 |
3.02 |
7.57 |
17 |
26 |
| Net Nonoperating Expense (NNE) |
|
0.62 |
4.40 |
35 |
14 |
6.60 |
22 |
| Net Nonoperating Obligations (NNO) |
|
31 |
37 |
39 |
25 |
13 |
37 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
22 |
24 |
18 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.43% |
-1.09% |
0.00% |
0.00% |
0.76% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
14.53% |
6.65% |
0.00% |
0.00% |
10.00% |
0.00% |
| Net Working Capital to Revenue |
|
-5.15% |
3.04% |
0.00% |
0.00% |
4.75% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.04) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
54.36M |
71.02M |
71.02M |
80.79M |
87.24M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.04) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
54.36M |
71.02M |
71.02M |
80.79M |
87.24M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
54.36M |
71.02M |
71.02M |
80.79M |
87.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.78 |
-22 |
-17 |
-16 |
6.36 |
-15 |
| Normalized NOPAT Margin |
|
-6.05% |
-15.28% |
0.00% |
0.00% |
1.73% |
0.00% |
| Pre Tax Income Margin |
|
-9.49% |
-23.34% |
0.00% |
0.00% |
-0.86% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.35 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.32 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.37 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.69 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |