| DEI Shares Outstanding |
|
0.00 |
32,485,184.00 |
37,351,104.00 |
37,829,305.00 |
38,054,583.00 |
38,669,073.00 |
3,943,887.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
3,248,518.00 |
3,735,110.00 |
3,782,930.00 |
3,805,458.00 |
3,866,907.00 |
3,943,887.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-6.14 |
-14.69 |
-25.28 |
-30.92 |
-25.07 |
-26.78 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-262.31% |
-219.37% |
-64.30% |
-21.54% |
20.22% |
-5.73% |
| EBIT Growth |
|
0.00% |
-266.95% |
-220.19% |
-62.47% |
-20.62% |
19.58% |
-5.89% |
| NOPAT Growth |
|
0.00% |
-266.95% |
-220.19% |
-62.47% |
-20.62% |
19.58% |
-1.35% |
| Net Income Growth |
|
0.00% |
-286.65% |
-174.88% |
-74.36% |
-23.04% |
17.62% |
-8.94% |
| EPS Growth |
|
0.00% |
-15.17% |
10.78% |
-69.80% |
-22.13% |
17.62% |
1.95% |
| Operating Cash Flow Growth |
|
0.00% |
-549.42% |
-78.73% |
-68.15% |
-39.03% |
3.56% |
52.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-72.44% |
-53.03% |
-31.35% |
-0.99% |
78.53% |
| Invested Capital Growth |
|
0.00% |
291.84% |
-77.20% |
-822.53% |
-71.69% |
62.66% |
-840.95% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-17.95% |
-16.32% |
3.07% |
12.00% |
-175.25% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-17.85% |
-15.74% |
3.02% |
11.76% |
-172.10% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-17.85% |
-15.74% |
3.02% |
11.76% |
-160.44% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-18.69% |
-16.86% |
2.36% |
11.25% |
-179.96% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-473.08% |
1.17% |
2.52% |
11.25% |
-158.37% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-66.56% |
-21.11% |
3.35% |
-11.79% |
0.29% |
12.64% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.14% |
-14.92% |
-3.62% |
64.10% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
143.58% |
-552.89% |
5.24% |
67.25% |
-3,980.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
109.93% |
106.86% |
99.39% |
96.75% |
93.91% |
96.07% |
98.84% |
| Interest Burden Percent |
|
86.16% |
93.39% |
86.20% |
95.04% |
99.87% |
100.00% |
100.00% |
| Effective Tax Rate |
|
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% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
193.15% |
-14.69% |
-18.43% |
-34.39% |
-64.42% |
-110.77% |
-290.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-381.92% |
-1,072.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
1,425.72% |
-13.77% |
-18.43% |
-34.39% |
-64.42% |
-110.77% |
-290.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
26.17% |
-7.28% |
-17.08% |
-40.67% |
-90.39% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.81 |
-14 |
-45 |
-73 |
-88 |
-71 |
-72 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-267.73% |
-4.44% |
-3.41% |
-8.08% |
-15.20% |
-26.48% |
-48.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-67.46% |
-157.52% |
-257.60% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.45 |
-20 |
-64 |
-104 |
-125 |
-101 |
-107 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.45 |
-20 |
-63 |
-104 |
-126 |
-100 |
-106 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.06 |
1.52 |
0.51 |
0.71 |
0.51 |
1.07 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.06 |
1.52 |
0.51 |
0.71 |
0.51 |
1.07 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
138.64 |
120.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.19 |
-0.99 |
-0.99 |
-1.02 |
-1.07 |
-1.14 |
-1.92 |
| Leverage Ratio |
|
-0.82 |
1.04 |
1.03 |
1.06 |
1.15 |
1.25 |
2.08 |
| Compound Leverage Factor |
|
-0.71 |
0.97 |
0.89 |
1.01 |
1.14 |
1.25 |
2.08 |
| Debt to Total Capital |
|
-138.78% |
0.00% |
0.00% |
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% |
| Long-Term Debt to Total Capital |
|
-138.78% |
0.00% |
0.00% |
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% |
| Noncontrolling Interests to Total Capital |
|
-1,523.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
1,762.56% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.97 |
126.78 |
26.60 |
1.62 |
-2.50 |
-13.51 |
-10.78 |
| Noncontrolling Interest Sharing Ratio |
|
-638.14% |
6.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.70 |
43.66 |
28.07 |
9.68 |
5.37 |
4.18 |
1.88 |
| Quick Ratio |
|
1.62 |
41.93 |
27.31 |
9.35 |
5.11 |
3.90 |
1.86 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-23 |
-40 |
-61 |
-81 |
-81 |
-17 |
| Operating Cash Flow to CapEx |
|
0.00% |
-1,039.35% |
-2,739.86% |
-6,351.36% |
-33,142.43% |
-294,454.55% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.18 |
6.09 |
1.39 |
-10 |
-17 |
-6.43 |
-61 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
9.27 |
-4.70 |
-11 |
-7.20 |
11 |
-54 |
| Enterprise Value (EV) |
|
221 |
844 |
167 |
-125 |
-55 |
-29 |
-58 |
| Market Capitalization |
|
204 |
1,113 |
487 |
120 |
92 |
23 |
30 |
| Book Value per Share |
|
($5.53) |
$8.44 |
$8.60 |
$6.22 |
$3.42 |
$1.16 |
$7.05 |
| Tangible Book Value per Share |
|
($5.53) |
$8.44 |
$8.60 |
$6.22 |
$3.42 |
$1.16 |
$7.05 |
| Total Capital |
|
-1.12 |
274 |
321 |
235 |
130 |
45 |
28 |
| Total Debt |
|
1.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
1.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.50 |
-268 |
-320 |
-245 |
-147 |
-51 |
-88 |
| Capital Expenditures (CapEx) |
|
0.00 |
2.32 |
1.57 |
1.14 |
0.30 |
0.03 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.17 |
3.25 |
-2.25 |
-14 |
-22 |
-9.57 |
-46 |
| Debt-free Net Working Capital (DFNWC) |
|
0.89 |
188 |
252 |
186 |
126 |
42 |
42 |
| Net Working Capital (NWC) |
|
0.89 |
188 |
252 |
186 |
126 |
42 |
42 |
| Net Nonoperating Expense (NNE) |
|
1.35 |
5.96 |
10 |
23 |
30 |
26 |
34 |
| Net Nonoperating Obligations (NNO) |
|
-0.50 |
-268 |
-320 |
-245 |
-147 |
-51 |
-88 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.25 |
0.97 |
0.42 |
-0.45 |
0.46 |
0.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.67) |
($1.49) |
($2.53) |
($3.09) |
($25.20) |
($24.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
37.12M |
37.62M |
37.73M |
38.02M |
3.85M |
4.28M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.67) |
($1.49) |
($2.53) |
($3.09) |
($25.20) |
($24.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
37.12M |
37.62M |
37.73M |
38.02M |
3.85M |
4.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.67) |
($1.49) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
11.97M |
36.92M |
37.94M |
38.33M |
3.90M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.81 |
-14 |
-45 |
-66 |
-89 |
-68 |
-72 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
-7.17% |