| DEI Shares Outstanding |
|
0.00 |
0.00 |
44,773,748.00 |
45,380,354.00 |
45,665,428.00 |
51,157,636.00 |
- |
53,211,507.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
44,773,748.00 |
45,380,354.00 |
45,665,428.00 |
51,157,636.00 |
- |
53,211,507.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.77 |
-1.27 |
-1.61 |
-1.35 |
- |
-1.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-43.78% |
-32.14% |
-64.57% |
-35.64% |
-9.05% |
-6.45% |
0.93% |
| EBIT Growth |
|
0.00% |
-41.16% |
-31.68% |
-64.81% |
-33.08% |
-4.13% |
-6.66% |
-0.89% |
| NOPAT Growth |
|
0.00% |
-41.00% |
-31.18% |
-66.83% |
-32.16% |
-4.01% |
-6.63% |
-0.89% |
| Net Income Growth |
|
0.00% |
-44.55% |
-35.85% |
-67.96% |
-26.75% |
5.94% |
14.87% |
-32.42% |
| EPS Growth |
|
0.00% |
-43.47% |
71.26% |
46.67% |
-25.78% |
10.56% |
20.83% |
-29.82% |
| Operating Cash Flow Growth |
|
0.00% |
-45.37% |
-48.38% |
-42.25% |
-36.91% |
12.71% |
7.86% |
-43.48% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-61.25% |
-45.99% |
-68.41% |
18.06% |
-10.94% |
-5.40% |
| Invested Capital Growth |
|
0.00% |
0.00% |
23.98% |
-175.40% |
126.15% |
-322.99% |
-95.32% |
-14.05% |
| Revenue Q/Q Growth |
|
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% |
-15.19% |
-4.77% |
1.40% |
-6.99% |
7.02% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-15.17% |
-3.91% |
2.74% |
-7.94% |
6.60% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-15.84% |
-3.62% |
2.74% |
-7.91% |
6.43% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-15.83% |
-1.36% |
4.95% |
-14.08% |
6.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-140.25% |
-1.26% |
7.69% |
-15.15% |
7.50% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-18.82% |
-3.83% |
-5.45% |
5.50% |
-9.80% |
-0.72% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-11.20% |
7.49% |
-0.72% |
-3.92% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-198.07% |
9.45% |
-181.63% |
-748.06% |
0.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
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% |
0.00% |
| Operating Margin |
|
0.00% |
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% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.02% |
100.03% |
100.02% |
100.04% |
99.99% |
100.00% |
78.48% |
97.28% |
| Interest Burden Percent |
|
92.90% |
95.12% |
98.14% |
100.00% |
95.29% |
86.06% |
87.53% |
92.70% |
| Effective Tax Rate |
|
0.00% |
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% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
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% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-25.75% |
-15.05% |
-17.33% |
-26.44% |
-29.24% |
-29.23% |
-55.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3,736.99% |
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% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
18.43% |
-9.50% |
-17.33% |
-26.44% |
-29.24% |
-29.23% |
-55.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
35.97% |
-9.59% |
-18.75% |
-29.80% |
0.00% |
-33.34% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
-19 |
-24 |
-41 |
-54 |
-56 |
-60 |
-60 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-13.22% |
-4.31% |
-5.04% |
-6.93% |
-5.43% |
0.54% |
-11.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-21.92% |
-24.85% |
-33.97% |
-57.63% |
| Cost of Revenue to Revenue |
|
0.00% |
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% |
0.00% |
| R&D to Revenue |
|
0.00% |
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% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-19 |
-27 |
-35 |
-58 |
-77 |
-80 |
-85 |
-86 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-26 |
-35 |
-57 |
-77 |
-84 |
-90 |
-89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
7.67 |
3.40 |
1.61 |
0.70 |
0.44 |
0.64 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
7.67 |
3.40 |
1.61 |
0.70 |
0.44 |
0.64 |
| Price to Revenue (P/Rev) |
|
0.00 |
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 |
0.00 |
| Dividend Yield |
|
0.00% |
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% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
92.29 |
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 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.03 |
-1.01 |
-1.01 |
-1.01 |
-1.00 |
-1.03 |
-1.06 |
| Leverage Ratio |
|
0.00 |
1.05 |
1.02 |
1.04 |
1.09 |
1.11 |
1.10 |
1.10 |
| Compound Leverage Factor |
|
0.00 |
1.00 |
1.01 |
1.04 |
1.03 |
0.95 |
0.97 |
1.02 |
| Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
171.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-71.58% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
27.04 |
258.23 |
27.10 |
8.68 |
1.75 |
-0.08 |
-3.37 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
171.58% |
36.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
22.57 |
56.91 |
24.66 |
22.80 |
14.78 |
12.22 |
10.09 |
| Quick Ratio |
|
0.00 |
22.44 |
56.38 |
24.32 |
22.25 |
14.47 |
11.79 |
9.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-16 |
-25 |
-37 |
-62 |
-51 |
-56 |
-59 |
| Operating Cash Flow to CapEx |
|
-3,357.96% |
-20,243.12% |
-22,120.95% |
-1,699.67% |
-798.60% |
-5,749.69% |
-12,693.56% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
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 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
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 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
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 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
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 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-3.03 |
-2.30 |
-6.34 |
1.66 |
-3.70 |
-7.22 |
-8.23 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-3.03 |
0.73 |
-4.04 |
7.99 |
-5.35 |
-3.52 |
-1.01 |
| Enterprise Value (EV) |
|
0.00 |
279 |
2,393 |
733 |
153 |
-71 |
-105 |
-46 |
| Market Capitalization |
|
212 |
212 |
2,754 |
1,048 |
397 |
159 |
78 |
67 |
| Book Value per Share |
|
$0.00 |
($23.22) |
$8.02 |
$6.80 |
$5.39 |
$4.41 |
$3.40 |
$1.97 |
| Tangible Book Value per Share |
|
$0.00 |
($23.22) |
$8.02 |
$6.80 |
$5.39 |
$4.41 |
$3.40 |
$1.97 |
| Total Capital |
|
0.00 |
98 |
359 |
309 |
246 |
226 |
176 |
105 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-101 |
-361 |
-315 |
-244 |
-229 |
-183 |
-113 |
| Capital Expenditures (CapEx) |
|
0.45 |
0.11 |
0.15 |
2.74 |
7.98 |
0.97 |
0.40 |
-0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-3.92 |
-3.07 |
-8.92 |
-5.70 |
-10 |
-8.17 |
-9.13 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
98 |
358 |
289 |
236 |
193 |
161 |
104 |
| Net Working Capital (NWC) |
|
0.00 |
98 |
358 |
289 |
236 |
193 |
161 |
104 |
| Net Nonoperating Expense (NNE) |
|
4.31 |
6.71 |
9.98 |
17 |
19 |
13 |
-1.10 |
17 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-101 |
-361 |
-315 |
-244 |
-229 |
-183 |
-113 |
| Total Depreciation and Amortization (D&A) |
|
0.66 |
0.45 |
0.47 |
0.86 |
-0.31 |
-4.13 |
-4.23 |
-2.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
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% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.40) |
($1.28) |
($1.61) |
($1.44) |
($1.14) |
($1.48) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
44.78M |
45.45M |
45.59M |
48.01M |
51.58M |
52.54M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.40) |
($1.28) |
($1.61) |
($1.44) |
($1.14) |
($1.48) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
44.78M |
45.45M |
45.59M |
48.01M |
51.58M |
52.54M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.40) |
($1.28) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
14.36M |
45.14M |
45.77M |
51.44M |
51.93M |
53.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-19 |
-24 |
-41 |
-54 |
-56 |
-60 |
-60 |
| Normalized NOPAT Margin |
|
0.00% |
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% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
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 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |