| DEI Shares Outstanding |
|
0.00 |
26,852,483.00 |
29,497,999.00 |
29,877,608.00 |
36,130,306.00 |
42,868,947.00 |
44,001,643.00 |
55,681,490.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
26,852,483.00 |
29,497,999.00 |
29,877,608.00 |
36,130,306.00 |
42,868,947.00 |
4,400,164.00 |
5,568,149.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.37 |
-2.60 |
-3.01 |
-1.43 |
-0.67 |
-12.92 |
-15.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-215.18% |
-95.83% |
-14.65% |
40.77% |
31.18% |
-69.78% |
-34.04% |
| EBIT Growth |
|
0.00% |
-217.79% |
-101.42% |
-14.79% |
41.47% |
34.50% |
-71.85% |
-37.44% |
| NOPAT Growth |
|
0.00% |
-223.20% |
-101.42% |
-14.48% |
42.41% |
33.44% |
-65.47% |
-1.37% |
| Net Income Growth |
|
0.00% |
-196.41% |
-107.81% |
-17.04% |
42.56% |
39.25% |
-81.07% |
-47.78% |
| EPS Growth |
|
0.00% |
47.71% |
-35.57% |
-15.21% |
49.17% |
45.45% |
-55.95% |
-28.24% |
| Operating Cash Flow Growth |
|
0.00% |
-184.54% |
-52.71% |
-23.84% |
30.02% |
58.46% |
-74.42% |
-29.84% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-66.96% |
-51.28% |
23.40% |
12.52% |
63.91% |
14.37% |
| Invested Capital Growth |
|
0.00% |
-288.18% |
-946.30% |
32.22% |
183.86% |
303.23% |
-86.64% |
-726.42% |
| 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% |
-28.85% |
-10.81% |
-3.41% |
24.31% |
-11.30% |
-7.55% |
-43.39% |
| EBIT Q/Q Growth |
|
0.00% |
-30.30% |
-11.13% |
-3.36% |
24.75% |
-11.03% |
-7.71% |
-44.88% |
| NOPAT Q/Q Growth |
|
0.00% |
-30.30% |
-11.13% |
-3.07% |
47.45% |
-12.01% |
-3.67% |
-14.47% |
| Net Income Q/Q Growth |
|
0.00% |
-31.74% |
-11.91% |
-3.27% |
25.70% |
-11.99% |
-6.69% |
-47.39% |
| EPS Q/Q Growth |
|
0.00% |
45.66% |
-97.74% |
-3.06% |
30.94% |
-16.67% |
-5.65% |
-38.84% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-26.53% |
-4.80% |
-1.85% |
16.31% |
-1.35% |
-4.84% |
-7.61% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-9.37% |
-5.91% |
37.62% |
-176.50% |
68.08% |
12.15% |
| Invested Capital Q/Q Growth |
|
0.00% |
-48.45% |
-21.24% |
-3.14% |
31.27% |
16,310.00% |
-69.27% |
-199.27% |
| 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 |
|
100.00% |
100.00% |
100.00% |
0.00% |
99.45% |
99.38% |
100.15% |
103.98% |
| Interest Burden Percent |
|
101.23% |
94.41% |
97.41% |
0.00% |
97.99% |
90.96% |
95.09% |
98.48% |
| 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) |
|
-17.47% |
-39.57% |
-53.42% |
-61.85% |
-47.14% |
-33.81% |
-98.63% |
3,016.49% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-752.03% |
-261.45% |
-103.88% |
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) |
|
7.98% |
-17.54% |
-53.42% |
-61.85% |
-47.14% |
-33.81% |
-98.63% |
3,016.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
38.24% |
-32.02% |
-44.61% |
-75.85% |
-51.36% |
-36.89% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.48 |
-27 |
-55 |
-63 |
-36 |
-24 |
-40 |
-41 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-5.57% |
-10.15% |
-14.37% |
-17.18% |
-13.83% |
-9.45% |
-39.83% |
-627.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-23.62% |
-90.18% |
764.20% |
| 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) |
|
-12 |
-39 |
-79 |
-91 |
-53 |
-35 |
-60 |
-82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-40 |
-78 |
-89 |
-53 |
-36 |
-62 |
-83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
13.05 |
4.76 |
3.18 |
0.23 |
0.53 |
2.73 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
13.05 |
4.76 |
3.18 |
0.24 |
11.89 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
15.16 |
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 |
0.21 |
0.48 |
-0.85 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.48 |
0.00 |
| Financial Leverage |
|
-1.00 |
-1.01 |
-1.05 |
-1.07 |
-1.01 |
-0.81 |
-0.73 |
2.48 |
| Leverage Ratio |
|
1.02 |
1.06 |
1.09 |
1.11 |
1.08 |
1.46 |
2.45 |
-37.36 |
| Compound Leverage Factor |
|
1.03 |
1.00 |
1.06 |
0.00 |
1.06 |
1.33 |
2.33 |
-36.79 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.09% |
32.21% |
-571.44% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.00% |
0.00% |
-571.44% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.09% |
32.21% |
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 |
|
145.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-45.68% |
100.00% |
100.00% |
100.00% |
100.00% |
82.91% |
67.79% |
671.44% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.48 |
-0.23 |
-0.37 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.58 |
0.43 |
-0.15 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.37 |
-0.23 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.72 |
-0.36 |
-0.75 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.37 |
0.66 |
-0.31 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.55 |
-0.36 |
0.00 |
| Altman Z-Score |
|
30.87 |
100.83 |
26.89 |
11.60 |
-0.35 |
-2.54 |
-5.35 |
-9.18 |
| Noncontrolling Interest Sharing Ratio |
|
145.68% |
55.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
49.82 |
11.93 |
8.11 |
7.85 |
30.55 |
8.09 |
6.05 |
0.53 |
| Quick Ratio |
|
49.22 |
11.23 |
7.87 |
7.51 |
29.38 |
7.84 |
5.60 |
0.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-27 |
-44 |
-67 |
-51 |
-45 |
-16 |
-14 |
| Operating Cash Flow to CapEx |
|
-5,516.51% |
-60,503.64% |
-97,726.92% |
-34,962.22% |
-69,901.59% |
-26,131.43% |
-12,414.01% |
-11,768.47% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-133.01 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-12.22 |
0.00 |
0.00 |
0.00 |
0.00 |
-54.12 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-12.44 |
0.00 |
0.00 |
0.00 |
0.00 |
-54.33 |
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 |
|
-0.30 |
-1.15 |
-12 |
-8.15 |
6.83 |
28 |
3.68 |
-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 |
-0.85 |
-11 |
3.87 |
15 |
21 |
-24 |
-27 |
| Enterprise Value (EV) |
|
107 |
1,391 |
635 |
250 |
-71 |
-13 |
56 |
199 |
| Market Capitalization |
|
75 |
1,507 |
819 |
377 |
23 |
45 |
82 |
187 |
| Book Value per Share |
|
($9.70) |
$4.30 |
$5.84 |
$3.97 |
$2.78 |
$1.98 |
$0.69 |
($0.64) |
| Tangible Book Value per Share |
|
($9.70) |
$4.30 |
$5.84 |
$3.97 |
$2.62 |
$0.09 |
($0.68) |
($1.86) |
| Total Capital |
|
71 |
115 |
172 |
119 |
101 |
103 |
44 |
-5.32 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18 |
14 |
30 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13 |
14 |
0.00 |
| Net Debt |
|
-72 |
-117 |
-184 |
-127 |
-94 |
-58 |
-26 |
13 |
| Capital Expenditures (CapEx) |
|
0.21 |
0.06 |
0.05 |
0.18 |
0.06 |
0.07 |
0.26 |
0.35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.59 |
-2.70 |
-13 |
-9.35 |
0.50 |
-3.09 |
-4.03 |
-7.69 |
| Debt-free Net Working Capital (DFNWC) |
|
71 |
97 |
121 |
97 |
91 |
72 |
37 |
10 |
| Net Working Capital (NWC) |
|
71 |
97 |
121 |
97 |
91 |
68 |
37 |
-20 |
| Net Nonoperating Expense (NNE) |
|
3.99 |
9.56 |
22 |
27 |
15 |
7.15 |
17 |
43 |
| Net Nonoperating Obligations (NNO) |
|
-72 |
-117 |
-184 |
-127 |
-94 |
-58 |
-26 |
13 |
| Total Depreciation and Amortization (D&A) |
|
-0.30 |
-0.62 |
0.97 |
1.22 |
0.09 |
-1.70 |
-2.16 |
-0.87 |
| 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 |
($1.94) |
($2.63) |
($3.03) |
($1.54) |
($0.84) |
($13.10) |
($16.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
29.40M |
29.55M |
30.15M |
33.50M |
37.24M |
4.33M |
5.01M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.94) |
($2.63) |
($3.03) |
($1.54) |
($0.84) |
($13.10) |
($16.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
29.40M |
29.55M |
30.15M |
33.50M |
37.24M |
4.33M |
5.01M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.94) |
($2.63) |
($3.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
19.03M |
29.18M |
29.72M |
36.28M |
43.22M |
4.40M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.48 |
-27 |
-55 |
-63 |
-36 |
-20 |
-25 |
-35 |
| 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 |
|
-12.88 |
0.00 |
0.00 |
0.00 |
0.00 |
-102.73 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-8.86 |
0.00 |
0.00 |
0.00 |
0.00 |
-71.70 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-13.10 |
0.00 |
0.00 |
0.00 |
0.00 |
-102.93 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-9.09 |
0.00 |
0.00 |
0.00 |
0.00 |
-71.91 |
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% |