| DEI Shares Outstanding |
|
0.00 |
0.00 |
78,580,464.00 |
78,986,490.00 |
79,542,627.00 |
79,542,627.00 |
80,453,282.00 |
83,830,336.00 |
93,719,323.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
78,580,464.00 |
78,986,490.00 |
79,542,627.00 |
79,542,627.00 |
80,453,282.00 |
83,830,336.00 |
93,719,323.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.30 |
-0.99 |
-0.75 |
-0.78 |
-0.10 |
-0.61 |
-0.62 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
103.29% |
-10.82% |
-11.12% |
-67.20% |
120.68% |
10.51% |
-69.46% |
-49.26% |
| EBITDA Growth |
|
0.00% |
110.63% |
364.88% |
128.05% |
-185.60% |
65.29% |
43.87% |
-432.39% |
-18.01% |
| EBIT Growth |
|
0.00% |
109.71% |
49.92% |
-178.64% |
-744.69% |
-14.45% |
76.10% |
-258.38% |
-16.60% |
| NOPAT Growth |
|
0.00% |
118.92% |
-147.50% |
-27.35% |
-744.69% |
-14.45% |
76.10% |
-258.38% |
-16.60% |
| Net Income Growth |
|
0.00% |
106.00% |
-767.61% |
-235.51% |
23.53% |
-4.00% |
86.53% |
-511.51% |
-12.71% |
| EPS Growth |
|
0.00% |
105.62% |
0.00% |
0.00% |
18.52% |
-18.33% |
87.25% |
-533.94% |
-2.23% |
| Operating Cash Flow Growth |
|
0.00% |
35.51% |
205.28% |
-261.35% |
-4.62% |
69.03% |
-75.76% |
73.33% |
-544.55% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
131.48% |
-458.67% |
106.27% |
-650.36% |
259.69% |
-239.93% |
-23.40% |
| Invested Capital Growth |
|
0.00% |
238.04% |
-57.48% |
376.63% |
-55.63% |
-63.63% |
-375.58% |
36.53% |
82.89% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-104.75% |
5.48% |
28.55% |
73.26% |
-191.18% |
-30.07% |
-15.27% |
-266.17% |
-619.05% |
| Operating Margin |
|
-114.73% |
6.66% |
-3.98% |
-8.15% |
-209.78% |
-108.79% |
-23.53% |
-276.08% |
-634.41% |
| EBIT Margin |
|
-114.73% |
5.48% |
9.21% |
-8.15% |
-209.78% |
-108.79% |
-23.53% |
-276.08% |
-634.41% |
| Profit (Net Income) Margin |
|
-109.88% |
3.25% |
-24.29% |
-91.70% |
-213.78% |
-100.74% |
-12.28% |
-245.87% |
-546.11% |
| Tax Burden Percent |
|
100.77% |
112.18% |
-263.84% |
7,718.21% |
116.12% |
100.23% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
95.05% |
52.82% |
100.00% |
14.58% |
87.76% |
92.39% |
52.19% |
89.06% |
86.08% |
| Effective Tax Rate |
|
0.00% |
-12.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
144.80% |
-13.30% |
-9.84% |
-69.68% |
-190.29% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
148.01% |
-2.99% |
33.82% |
-50.42% |
-178.17% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-142.43% |
2.60% |
-26.13% |
31.39% |
148.80% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-56.29% |
2.37% |
-10.70% |
-35.98% |
-38.30% |
-41.49% |
-5.56% |
-53.15% |
-151.35% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-152.49% |
67.37% |
-140.48% |
7.38% |
-96.97% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-19.81% |
1.43% |
1.83% |
-1.68% |
-17.29% |
-26.02% |
-7.88% |
-37.25% |
-71.11% |
| Return on Assets (ROA) |
|
-18.97% |
0.85% |
-4.82% |
-18.93% |
-17.62% |
-24.09% |
-4.12% |
-33.17% |
-61.21% |
| Return on Common Equity (ROCE) |
|
-87.98% |
2.84% |
-10.70% |
-35.98% |
-45.63% |
-41.75% |
-3.43% |
-34.79% |
-183.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-36.02% |
1.82% |
-9.55% |
-41.02% |
-32.95% |
-51.76% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-42 |
8.04 |
-3.82 |
-4.86 |
-41 |
-47 |
-11 |
-40 |
-47 |
| NOPAT Margin |
|
-80.31% |
7.47% |
-3.98% |
-5.70% |
-146.85% |
-76.16% |
-16.47% |
-193.26% |
-444.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.81% |
-3.21% |
-10.31% |
-43.66% |
-19.26% |
-12.13% |
1.76% |
-8.70% |
-20.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-26.39% |
-9.12% |
-57.92% |
-693.23% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
38.64% |
19.31% |
24.55% |
27.21% |
103.32% |
38.90% |
29.67% |
97.99% |
215.37% |
| R&D to Revenue |
|
152.16% |
74.03% |
73.61% |
71.24% |
190.28% |
89.58% |
90.88% |
258.34% |
484.40% |
| Operating Expenses to Revenue |
|
214.73% |
93.34% |
103.98% |
108.15% |
309.78% |
208.79% |
123.53% |
376.08% |
734.41% |
| Earnings before Interest and Taxes (EBIT) |
|
-61 |
5.89 |
8.83 |
-6.94 |
-59 |
-67 |
-16 |
-57 |
-67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-55 |
5.89 |
27 |
62 |
-53 |
-19 |
-10 |
-55 |
-65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.50 |
0.42 |
0.28 |
1.69 |
1.99 |
2.47 |
3.39 |
2.45 |
4.55 |
| Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.85 |
0.51 |
2.40 |
2.74 |
2.51 |
3.41 |
2.45 |
4.55 |
| Price to Revenue (P/Rev) |
|
1.51 |
0.74 |
0.72 |
3.77 |
12.88 |
4.81 |
3.27 |
7.11 |
13.88 |
| Price to Earnings (P/E) |
|
0.00 |
22.93 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
4.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.93 |
6.64 |
18.81 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.85 |
8.60 |
4.01 |
2.61 |
3.54 |
8.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
2.53 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
55.29 |
0.00 |
4.66 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.02 |
0.08 |
0.11 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.05 |
0.02 |
0.08 |
0.11 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.28 |
-0.96 |
-0.87 |
-0.77 |
-0.62 |
-0.84 |
-1.08 |
-1.31 |
-1.35 |
| Leverage Ratio |
|
2.97 |
2.79 |
2.22 |
1.90 |
2.17 |
1.72 |
1.35 |
1.60 |
2.47 |
| Compound Leverage Factor |
|
2.82 |
1.47 |
2.22 |
0.28 |
1.91 |
1.59 |
0.71 |
1.43 |
2.13 |
| Debt to Total Capital |
|
6.39% |
1.86% |
7.09% |
9.80% |
11.16% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.92% |
1.86% |
7.09% |
9.80% |
11.16% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.54% |
46.60% |
13.16% |
-376.24% |
| Common Equity to Total Capital |
|
146.31% |
98.14% |
92.91% |
90.20% |
132.50% |
67.46% |
53.40% |
86.84% |
476.24% |
| Debt to EBITDA |
|
-0.13 |
0.62 |
0.68 |
0.33 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.39 |
-31.81 |
-8.29 |
-2.62 |
2.24 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.10 |
0.62 |
0.68 |
0.33 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.17 |
0.45 |
-4.88 |
-4.26 |
-0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
3.12 |
-23.32 |
59.44 |
33.68 |
2.91 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.13 |
0.45 |
-4.88 |
-4.26 |
-0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-0.51 |
0.29 |
0.35 |
1.05 |
0.26 |
1.25 |
0.79 |
-2.91 |
-9.09 |
| Noncontrolling Interest Sharing Ratio |
|
-56.29% |
-19.72% |
0.00% |
0.00% |
-19.15% |
-0.61% |
38.29% |
34.54% |
-21.41% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.86 |
1.63 |
1.95 |
5.18 |
2.33 |
3.51 |
3.75 |
2.62 |
1.41 |
| Quick Ratio |
|
1.86 |
1.63 |
1.95 |
5.18 |
2.33 |
3.51 |
3.75 |
2.62 |
1.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-61 |
19 |
-69 |
4.35 |
-24 |
38 |
-54 |
-66 |
| Operating Cash Flow to CapEx |
|
-1,649.28% |
-3,822.44% |
2,747.76% |
-5,764.70% |
-6,627.78% |
-3,580.37% |
-24,117.78% |
0.00% |
-39,077.78% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-6.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-3.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-3.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.26 |
0.20 |
0.21 |
0.08 |
0.24 |
0.34 |
0.13 |
0.11 |
| Accounts Receivable Turnover |
|
2.06 |
1.08 |
0.98 |
3.58 |
1.18 |
1.99 |
1.33 |
0.63 |
1.07 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
4.10 |
8.75 |
7.74 |
6.23 |
0.00 |
0.00 |
1.57 |
0.58 |
0.18 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
177.49 |
339.13 |
371.34 |
102.09 |
310.03 |
183.00 |
274.28 |
583.62 |
340.18 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
177.49 |
339.13 |
371.34 |
102.09 |
310.03 |
183.00 |
274.28 |
583.62 |
340.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-29 |
40 |
17 |
82 |
36 |
13 |
-36 |
-23 |
-3.94 |
| Invested Capital Turnover |
|
-1.81 |
19.38 |
3.34 |
1.73 |
0.47 |
2.50 |
-5.90 |
-0.70 |
-0.78 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
69 |
-23 |
64 |
-45 |
-23 |
-49 |
13 |
19 |
| Enterprise Value (EV) |
|
-52 |
-107 |
-158 |
158 |
241 |
248 |
178 |
74 |
85 |
| Market Capitalization |
|
80 |
80 |
69 |
321 |
360 |
297 |
223 |
148 |
147 |
| Book Value per Share |
|
$15.13 |
$17.94 |
$3.11 |
$2.42 |
$2.30 |
$1.51 |
$0.82 |
$0.75 |
$0.38 |
| Tangible Book Value per Share |
|
$9.93 |
$8.87 |
$1.72 |
$1.71 |
$1.66 |
$1.49 |
$0.81 |
$0.75 |
$0.38 |
| Total Capital |
|
110 |
195 |
263 |
211 |
137 |
178 |
123 |
69 |
6.77 |
| Total Debt |
|
7.04 |
3.63 |
19 |
21 |
15 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
5.43 |
3.63 |
19 |
21 |
15 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-132 |
-187 |
-227 |
-164 |
-120 |
-107 |
-102 |
-83 |
-36 |
| Capital Expenditures (CapEx) |
|
3.50 |
0.97 |
1.43 |
1.10 |
1.00 |
0.57 |
0.15 |
0.00 |
0.16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-61 |
-50 |
-116 |
-14 |
-46 |
-1.55 |
18 |
-29 |
-24 |
| Debt-free Net Working Capital (DFNWC) |
|
78 |
141 |
130 |
171 |
89 |
107 |
120 |
55 |
16 |
| Net Working Capital (NWC) |
|
76 |
141 |
130 |
171 |
89 |
107 |
120 |
55 |
16 |
| Net Nonoperating Expense (NNE) |
|
16 |
4.55 |
19 |
73 |
19 |
15 |
-2.86 |
11 |
11 |
| Net Nonoperating Obligations (NNO) |
|
-132 |
-151 |
-227 |
-109 |
-85 |
-165 |
-159 |
-93 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
5.28 |
0.00 |
19 |
69 |
5.20 |
49 |
5.63 |
2.06 |
1.62 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-116.17% |
-46.80% |
-120.64% |
-16.77% |
-165.57% |
-2.51% |
26.10% |
-138.18% |
-230.65% |
| Debt-free Net Working Capital to Revenue |
|
147.51% |
131.51% |
135.50% |
200.56% |
319.54% |
173.45% |
176.10% |
263.24% |
150.36% |
| Net Working Capital to Revenue |
|
144.46% |
131.51% |
135.50% |
200.56% |
319.54% |
173.45% |
176.10% |
263.24% |
150.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.31) |
$0.00 |
$0.00 |
($0.73) |
($0.09) |
($0.63) |
($0.65) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
78.58M |
78.99M |
79.54M |
79.54M |
80.45M |
83.83M |
93.72M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.31) |
$0.00 |
$0.00 |
($0.73) |
($0.09) |
($0.63) |
($0.65) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
78.58M |
78.99M |
79.54M |
79.54M |
80.45M |
83.83M |
93.72M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$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 |
78.58M |
78.99M |
79.54M |
79.54M |
80.45M |
83.83M |
93.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-42 |
5.01 |
-2.67 |
-4.86 |
-41 |
-16 |
-11 |
-40 |
-47 |
| Normalized NOPAT Margin |
|
-80.31% |
4.66% |
-2.79% |
-5.70% |
-146.85% |
-26.39% |
-16.47% |
-193.26% |
-444.09% |
| Pre Tax Income Margin |
|
-109.05% |
2.89% |
9.21% |
-1.19% |
-184.10% |
-100.52% |
-12.28% |
-245.87% |
-546.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.73 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |