| DEI Shares Outstanding |
0.00 |
0.00 |
113,396,571.00 |
280,797,781.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
113,396,571.00 |
280,797,781.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.43 |
-0.85 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
27.09% |
1.91% |
48.39% |
| EBITDA Growth |
0.00% |
-1,154.67% |
-19.49% |
-2,584.11% |
| EBIT Growth |
0.00% |
-129.21% |
-4.18% |
-1,617.54% |
| NOPAT Growth |
0.00% |
-81.32% |
-15.27% |
-1,372.37% |
| Net Income Growth |
0.00% |
-110.24% |
4.32% |
-1,777.12% |
| EPS Growth |
0.00% |
-71.11% |
55.19% |
-114.49% |
| Operating Cash Flow Growth |
0.00% |
46.45% |
-220.97% |
5.18% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
99.46% |
-3,982.48% |
| Invested Capital Growth |
0.00% |
0.00% |
-4.08% |
-47.43% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
5.68% |
8.60% |
3.53% |
-1.17% |
| EBITDA Margin |
-0.90% |
-8.85% |
-10.37% |
-187.61% |
| Operating Margin |
-12.27% |
-17.51% |
-19.81% |
-196.53% |
| EBIT Margin |
-9.23% |
-16.66% |
-17.03% |
-197.07% |
| Profit (Net Income) Margin |
-9.58% |
-15.85% |
-14.88% |
-188.20% |
| Tax Burden Percent |
97.84% |
91.69% |
84.26% |
94.65% |
| Interest Burden Percent |
106.01% |
103.76% |
103.70% |
100.90% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-8.06% |
-4.74% |
-93.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-356.20% |
-55.98% |
-462.38% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-2.43% |
-0.38% |
-47.56% |
| Return on Equity (ROE) |
0.00% |
-10.49% |
-5.12% |
-141.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-208.06% |
-0.57% |
-31.31% |
| Operating Return on Assets (OROA) |
0.00% |
-4.44% |
-4.64% |
-96.84% |
| Return on Assets (ROA) |
0.00% |
-4.22% |
-4.05% |
-92.48% |
| Return on Common Equity (ROCE) |
0.00% |
3.11% |
-1.65% |
-134.86% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-5.66 |
-10 |
-12 |
-174 |
| NOPAT Margin |
-8.59% |
-12.26% |
-13.86% |
-137.57% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
348.14% |
51.23% |
368.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
16.96% |
-4.66% |
-127.66% |
| Cost of Revenue to Revenue |
94.32% |
91.40% |
96.47% |
101.17% |
| SG&A Expenses to Revenue |
9.61% |
18.25% |
13.80% |
39.79% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
17.96% |
26.12% |
23.34% |
195.36% |
| Earnings before Interest and Taxes (EBIT) |
-6.08 |
-14 |
-15 |
-249 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.59 |
-7.40 |
-8.84 |
-237 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.06 |
1.28 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.31 |
0.24 |
0.17 |
0.89 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.37 |
0.10 |
1.19 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
4.18 |
0.29 |
1.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.04 |
0.06 |
0.46 |
| Long-Term Debt to Equity |
0.00 |
0.01 |
0.01 |
0.01 |
| Financial Leverage |
0.00 |
0.01 |
0.01 |
0.10 |
| Leverage Ratio |
0.00 |
1.24 |
1.27 |
1.53 |
| Compound Leverage Factor |
0.00 |
1.29 |
1.31 |
1.54 |
| Debt to Total Capital |
0.00% |
3.56% |
5.53% |
31.32% |
| Short-Term Debt to Total Capital |
0.00% |
2.14% |
4.22% |
30.57% |
| Long-Term Debt to Total Capital |
0.00% |
1.42% |
1.32% |
0.76% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
124.99% |
3.08% |
4.98% |
| Common Equity to Total Capital |
0.00% |
-28.54% |
91.39% |
63.69% |
| Debt to EBITDA |
0.00 |
-1.26 |
-1.61 |
-0.18 |
| Net Debt to EBITDA |
0.00 |
-0.23 |
-0.19 |
-0.14 |
| Long-Term Debt to EBITDA |
0.00 |
-0.50 |
-0.38 |
0.00 |
| Debt to NOPAT |
0.00 |
-0.91 |
-1.20 |
-0.25 |
| Net Debt to NOPAT |
0.00 |
-0.17 |
-0.14 |
-0.19 |
| Long-Term Debt to NOPAT |
0.00 |
-0.36 |
-0.29 |
-0.01 |
| Altman Z-Score |
0.00 |
-0.04 |
-0.32 |
-5.41 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
129.60% |
67.74% |
4.38% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.02 |
1.10 |
0.87 |
| Quick Ratio |
0.00 |
0.92 |
1.01 |
0.53 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-265 |
-1.43 |
-58 |
| Operating Cash Flow to CapEx |
-1,319.80% |
-5,373.05% |
-3,441.63% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-505.85 |
-2.66 |
-26.04 |
| Operating Cash Flow to Interest Expense |
-26.33 |
-9.85 |
-30.78 |
-7.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
-28.32 |
-10.03 |
-31.67 |
-6.21 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.27 |
0.27 |
0.49 |
| Accounts Receivable Turnover |
0.00 |
4.40 |
3.60 |
3.91 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
28.68 |
28.61 |
11.90 |
| Accounts Payable Turnover |
0.00 |
6.01 |
5.17 |
4.97 |
| Days Sales Outstanding (DSO) |
0.00 |
82.87 |
101.40 |
93.29 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
60.76 |
70.55 |
73.41 |
| Cash Conversion Cycle (CCC) |
0.00 |
22.11 |
30.85 |
19.87 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
254 |
244 |
128 |
| Invested Capital Turnover |
0.00 |
0.66 |
0.34 |
0.68 |
| Increase / (Decrease) in Invested Capital |
0.00 |
254 |
-10 |
-116 |
| Enterprise Value (EV) |
0.00 |
350 |
24 |
153 |
| Market Capitalization |
20 |
20 |
15 |
113 |
| Book Value per Share |
$0.00 |
($2.01) |
$3.34 |
$0.78 |
| Tangible Book Value per Share |
$0.00 |
($9.42) |
($0.36) |
($0.09) |
| Total Capital |
0.00 |
262 |
257 |
139 |
| Total Debt |
0.00 |
9.32 |
14 |
43 |
| Total Long-Term Debt |
0.00 |
3.71 |
3.38 |
1.05 |
| Net Debt |
0.00 |
1.72 |
1.65 |
33 |
| Capital Expenditures (CapEx) |
0.73 |
0.10 |
0.48 |
-1.79 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-1.41 |
2.35 |
21 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.18 |
15 |
31 |
| Net Working Capital (NWC) |
0.00 |
0.58 |
4.08 |
-11 |
| Net Nonoperating Expense (NNE) |
0.65 |
3.00 |
0.86 |
64 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1.72 |
1.65 |
33 |
| Total Depreciation and Amortization (D&A) |
5.49 |
6.53 |
5.67 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1.69% |
2.76% |
16.56% |
| Debt-free Net Working Capital to Revenue |
0.00% |
7.39% |
17.48% |
24.74% |
| Net Working Capital to Revenue |
0.00% |
0.69% |
4.79% |
-8.76% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.69) |
($1.48) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
70.20M |
160.50M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.69) |
($1.48) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
70.20M |
160.50M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
113.40M |
280.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-5.66 |
-10 |
-12 |
-43 |
| Normalized NOPAT Margin |
-8.59% |
-12.26% |
-13.86% |
-34.16% |
| Pre Tax Income Margin |
-9.79% |
-17.28% |
-17.66% |
-198.84% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-16.63 |
-26.63 |
-27.01 |
-111.37 |
| NOPAT to Interest Expense |
-15.47 |
-19.60 |
-22.00 |
-77.75 |
| EBIT Less CapEx to Interest Expense |
-18.62 |
-26.81 |
-27.90 |
-110.57 |
| NOPAT Less CapEx to Interest Expense |
-17.46 |
-19.78 |
-22.89 |
-76.95 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
-9.43% |
-4.26% |
0.00% |
-0.11% |
| Augmented Payout Ratio |
-9.43% |
-4.26% |
0.00% |
-0.11% |