| DEI Shares Outstanding |
0.00 |
43,171,612.00 |
43,796,170.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
43,171,612.00 |
43,796,170.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-2.95 |
-3.68 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-139.58% |
-18.06% |
| EBIT Growth |
0.00% |
-128.45% |
-19.07% |
| NOPAT Growth |
0.00% |
-128.51% |
-19.09% |
| Net Income Growth |
0.00% |
-111.17% |
-26.54% |
| EPS Growth |
0.00% |
96.28% |
-9.31% |
| Operating Cash Flow Growth |
0.00% |
-117.99% |
-34.54% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-30.68% |
| Invested Capital Growth |
0.00% |
-131.80% |
-14.66% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-16.65% |
1.38% |
| EBIT Q/Q Growth |
0.00% |
-15.95% |
1.03% |
| NOPAT Q/Q Growth |
0.00% |
-15.99% |
1.03% |
| Net Income Q/Q Growth |
0.00% |
-15.20% |
-0.20% |
| EPS Q/Q Growth |
0.00% |
90.74% |
-1.39% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-19.32% |
2.25% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
3.14% |
| Invested Capital Q/Q Growth |
0.00% |
-2.73% |
-15.85% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
96.65% |
89.34% |
94.94% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-122.75% |
-80.74% |
-64.67% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
327.98% |
-34.57% |
-64.67% |
| Return on Equity Simple (ROE_SIMPLE) |
45.94% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-44 |
-100 |
-119 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-28.99% |
-16.10% |
-15.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
33.25% |
-37.44% |
-46.25% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-62 |
-143 |
-170 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-62 |
-148 |
-175 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.61 |
1.77 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.61 |
1.77 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.11 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.11 |
| Financial Leverage |
-1.17 |
-1.09 |
-1.08 |
| Leverage Ratio |
1.53 |
1.20 |
1.20 |
| Compound Leverage Factor |
1.48 |
1.07 |
1.14 |
| Debt to Total Capital |
0.00% |
0.00% |
9.63% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
9.63% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
367.19% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-267.19% |
100.00% |
90.37% |
| Debt to EBITDA |
0.00 |
0.00 |
-0.14 |
| Net Debt to EBITDA |
0.00 |
0.00 |
1.45 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-0.14 |
| Debt to NOPAT |
0.00 |
0.00 |
-0.21 |
| Net Debt to NOPAT |
0.00 |
0.00 |
2.14 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-0.21 |
| Altman Z-Score |
2.73 |
0.80 |
1.09 |
| Noncontrolling Interest Sharing Ratio |
367.19% |
57.19% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
3.05 |
8.61 |
7.75 |
| Quick Ratio |
2.90 |
8.47 |
7.65 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-89 |
-116 |
| Operating Cash Flow to CapEx |
-8,439.61% |
-5,181.41% |
-14,460.21% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-625.33 |
-237.29 |
| Operating Cash Flow to Interest Expense |
-280.27 |
-804.58 |
-314.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
-283.59 |
-820.11 |
-316.51 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-8.37 |
-19 |
-22 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-11 |
-2.84 |
| Enterprise Value (EV) |
442 |
-125 |
157 |
| Market Capitalization |
319 |
161 |
412 |
| Book Value per Share |
($195.06) |
$6.18 |
$5.30 |
| Tangible Book Value per Share |
($195.06) |
$6.18 |
$5.30 |
| Total Capital |
49 |
267 |
257 |
| Total Debt |
0.00 |
0.00 |
25 |
| Total Long-Term Debt |
0.00 |
0.00 |
25 |
| Net Debt |
-58 |
-286 |
-255 |
| Capital Expenditures (CapEx) |
0.62 |
2.21 |
1.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-17 |
-29 |
-33 |
| Debt-free Net Working Capital (DFNWC) |
41 |
257 |
246 |
| Net Working Capital (NWC) |
41 |
257 |
246 |
| Net Nonoperating Expense (NNE) |
17 |
28 |
42 |
| Net Nonoperating Obligations (NNO) |
-58 |
-286 |
-255 |
| Total Depreciation and Amortization (D&A) |
0.59 |
-5.53 |
-5.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($3.33) |
($3.64) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
38.33M |
44.26M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($3.33) |
($3.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
38.33M |
44.26M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
43.21M |
60.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-44 |
-100 |
-119 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-334.02 |
-1,004.89 |
-347.47 |
| NOPAT to Interest Expense |
-233.61 |
-702.98 |
-243.11 |
| EBIT Less CapEx to Interest Expense |
-337.34 |
-1,020.42 |
-349.64 |
| NOPAT Less CapEx to Interest Expense |
-236.93 |
-718.51 |
-245.28 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-2.73% |
-2.64% |
-0.29% |