| DEI Shares Outstanding |
|
0.00 |
23,631,924.00 |
23,813,547.00 |
- |
68,748,224.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
23,631,924.00 |
23,813,547.00 |
- |
68,748,224.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.92 |
-3.30 |
- |
-1.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-149.78% |
-24.56% |
-14.34% |
5.93% |
| EBIT Growth |
|
0.00% |
-149.96% |
-24.58% |
-15.05% |
4.21% |
| NOPAT Growth |
|
0.00% |
-151.95% |
-24.11% |
-15.30% |
4.22% |
| Net Income Growth |
|
0.00% |
-153.30% |
-13.78% |
-14.44% |
0.36% |
| EPS Growth |
|
0.00% |
85.40% |
25.34% |
13.64% |
25.61% |
| Operating Cash Flow Growth |
|
0.00% |
-162.25% |
-16.42% |
-19.38% |
0.89% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-30.73% |
-15.74% |
3.99% |
| Invested Capital Growth |
|
0.00% |
-1,165.83% |
6.36% |
20.90% |
35.58% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-17.33% |
-4.54% |
-3.75% |
6.47% |
| EBIT Q/Q Growth |
|
0.00% |
-17.38% |
-4.33% |
-3.77% |
4.69% |
| NOPAT Q/Q Growth |
|
0.00% |
-17.16% |
-4.43% |
-3.75% |
4.72% |
| Net Income Q/Q Growth |
|
0.00% |
-12.71% |
-6.16% |
-3.15% |
4.17% |
| EPS Q/Q Growth |
|
0.00% |
84.60% |
-123.49% |
4.04% |
25.09% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-14.27% |
-9.59% |
-0.06% |
4.26% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-6.23% |
-0.91% |
5.12% |
| Invested Capital Q/Q Growth |
|
0.00% |
25.34% |
45.93% |
-12.05% |
-92.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
105.67% |
100.09% |
99.32% |
100.05% |
| Interest Burden Percent |
|
100.00% |
95.90% |
92.47% |
92.69% |
95.71% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
85.04% |
-93.67% |
-54.59% |
-79.26% |
-67.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
85.04% |
-93.67% |
-54.59% |
-79.26% |
-67.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
85.04% |
-38.47% |
-72.52% |
-75.86% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-48 |
-59 |
-68 |
-66 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
25.73% |
-28.49% |
-13.21% |
-18.70% |
-17.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-54.73% |
-57.68% |
-44.44% |
| Cost of Revenue to Revenue |
|
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% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-27 |
-68 |
-85 |
-98 |
-94 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-27 |
-68 |
-84 |
-96 |
-91 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.76 |
1.49 |
1.04 |
3.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.76 |
1.49 |
1.04 |
3.04 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.01 |
-1.01 |
-1.01 |
-1.02 |
-1.01 |
| Leverage Ratio |
|
-4.48 |
2.45 |
1.25 |
1.29 |
1.22 |
| Compound Leverage Factor |
|
-4.48 |
2.35 |
1.16 |
1.20 |
1.17 |
| Debt to Total Capital |
|
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% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.27 |
4.24 |
-0.13 |
-1.51 |
6.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
13.56 |
9.88 |
6.43 |
7.41 |
11.94 |
| Quick Ratio |
|
13.34 |
9.65 |
6.30 |
7.20 |
11.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-45 |
-59 |
-69 |
-66 |
| Operating Cash Flow to CapEx |
|
-4,519.80% |
-1,578.30% |
-2,654.75% |
-16,573.84% |
-30,922.35% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.20 |
-2.12 |
-1.99 |
-1.57 |
-1.01 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-2.32 |
0.14 |
0.42 |
0.56 |
| Enterprise Value (EV) |
|
-25 |
134 |
52 |
3.35 |
299 |
| Market Capitalization |
|
108 |
316 |
162 |
124 |
448 |
| Book Value per Share |
|
($35.60) |
$7.60 |
$4.55 |
$3.64 |
$2.14 |
| Tangible Book Value per Share |
|
($35.60) |
$7.60 |
$4.55 |
$3.64 |
$2.14 |
| Total Capital |
|
-32 |
180 |
108 |
119 |
147 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-133 |
-182 |
-110 |
-120 |
-148 |
| Capital Expenditures (CapEx) |
|
0.50 |
3.76 |
2.60 |
0.50 |
0.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.23 |
-14 |
-15 |
-13 |
-10 |
| Debt-free Net Working Capital (DFNWC) |
|
130 |
167 |
95 |
107 |
138 |
| Net Working Capital (NWC) |
|
130 |
167 |
95 |
107 |
138 |
| Net Nonoperating Expense (NNE) |
|
8.30 |
21 |
19 |
22 |
24 |
| Net Nonoperating Obligations (NNO) |
|
32 |
-182 |
-110 |
-120 |
-148 |
| Total Depreciation and Amortization (D&A) |
|
0.18 |
0.49 |
0.63 |
1.33 |
2.93 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
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% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($4.42) |
$0.00 |
($2.85) |
($2.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
15.64M |
0.00 |
31.58M |
42.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($4.42) |
$0.00 |
($2.85) |
($2.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
15.64M |
0.00 |
31.58M |
42.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
23.78M |
0.00 |
32.69M |
69.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-48 |
-59 |
-68 |
-66 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
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 |
| NOPAT to Interest Expense |
|
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 |
| NOPAT Less CapEx to Interest Expense |
|
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |