| DEI Shares Outstanding |
|
0.00 |
0.00 |
- |
- |
- |
- |
95,470,825.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
- |
- |
- |
- |
95,470,825.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
- |
- |
- |
- |
-5.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
11.61% |
32.39% |
-2.32% |
-5.67% |
-4.91% |
46.14% |
| EBITDA Growth |
|
0.00% |
1,067.94% |
-55.63% |
-4.85% |
172.49% |
-56.89% |
-2,455.93% |
| EBIT Growth |
|
0.00% |
158.77% |
-188.34% |
-80.81% |
203.00% |
-127.63% |
-10,216.23% |
| NOPAT Growth |
|
0.00% |
156.77% |
317.33% |
-139.21% |
42.95% |
197.47% |
-5,396.80% |
| Net Income Growth |
|
0.00% |
121.24% |
152.35% |
-323.57% |
141.67% |
-106.94% |
-72,624.33% |
| EPS Growth |
|
0.00% |
105.97% |
150.00% |
-320.00% |
86.36% |
-83.33% |
-5,072.73% |
| Operating Cash Flow Growth |
|
0.00% |
216.52% |
7.13% |
-93.28% |
260.50% |
398.77% |
-88.91% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-243.99% |
-208.47% |
70.28% |
314.54% |
-1,436.58% |
| Invested Capital Growth |
|
0.00% |
0.00% |
439.49% |
174.33% |
16.36% |
-35.47% |
788.53% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.10% |
-0.85% |
0.00% |
9.95% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
162.05% |
144.78% |
0.00% |
-1,911.78% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1,510.94% |
329.18% |
0.00% |
-688.65% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1,510.94% |
-235.00% |
0.00% |
-691.08% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-211.12% |
125.15% |
0.00% |
-480.89% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-180.00% |
72.73% |
0.00% |
-447.12% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-19.53% |
121.69% |
156.98% |
33.45% |
-82.31% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-119.38% |
0.00% |
14.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-11.64% |
0.00% |
0.00% |
-42.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.63% |
21.52% |
23.66% |
19.42% |
19.75% |
21.59% |
32.99% |
| EBITDA Margin |
|
0.34% |
3.52% |
1.18% |
1.15% |
3.32% |
1.50% |
-24.25% |
| Operating Margin |
|
-2.12% |
1.33% |
3.40% |
-1.37% |
-0.92% |
-1.42% |
-30.68% |
| EBIT Margin |
|
-2.10% |
1.11% |
-0.74% |
-1.37% |
1.49% |
-0.43% |
-30.59% |
| Profit (Net Income) Margin |
|
-2.98% |
0.57% |
1.08% |
-2.48% |
1.09% |
-0.08% |
-39.76% |
| Tax Burden Percent |
|
136.45% |
56.95% |
-75.65% |
132.35% |
62.62% |
-41.73% |
108.25% |
| Interest Burden Percent |
|
104.16% |
90.19% |
193.98% |
137.09% |
117.20% |
-44.19% |
120.08% |
| Effective Tax Rate |
|
0.00% |
43.05% |
0.00% |
0.00% |
37.38% |
141.73% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
183.47% |
-13.56% |
-4.88% |
5.37% |
-86.65% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
191.90% |
-4.53% |
-19.17% |
10.01% |
-236.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-176.99% |
3.20% |
9.52% |
-5.69% |
-229.81% |
| Return on Equity (ROE) |
|
0.00% |
5.27% |
6.48% |
-10.36% |
4.65% |
-0.31% |
-316.46% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-64.74% |
-106.70% |
-20.00% |
48.48% |
-246.19% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.38% |
-1.30% |
-1.72% |
1.93% |
-0.64% |
-42.38% |
| Return on Assets (ROA) |
|
0.00% |
1.22% |
1.91% |
-3.12% |
1.42% |
-0.12% |
-55.09% |
| Return on Common Equity (ROCE) |
|
0.00% |
-5.09% |
3.38% |
-10.36% |
4.65% |
-0.31% |
-316.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-5.46% |
4.28% |
-11.29% |
4.59% |
-0.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
5.80 |
24 |
-9.48 |
-5.41 |
5.27 |
-279 |
| NOPAT Margin |
|
-1.49% |
0.76% |
2.38% |
-0.96% |
-0.58% |
0.59% |
-21.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-3.07% |
-8.43% |
-9.02% |
14.29% |
-4.64% |
149.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-2.09% |
-1.54% |
2.17% |
-38.89% |
| Cost of Revenue to Revenue |
|
79.37% |
78.48% |
76.34% |
80.58% |
80.25% |
78.41% |
67.01% |
| SG&A Expenses to Revenue |
|
7.43% |
6.30% |
6.97% |
5.75% |
6.27% |
7.88% |
9.55% |
| R&D to Revenue |
|
3.84% |
3.78% |
3.86% |
4.06% |
3.89% |
4.17% |
3.35% |
| Operating Expenses to Revenue |
|
22.75% |
20.19% |
20.25% |
20.78% |
20.67% |
23.01% |
63.68% |
| Earnings before Interest and Taxes (EBIT) |
|
-14 |
8.48 |
-7.49 |
-14 |
14 |
-3.86 |
-398 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.31 |
27 |
12 |
11 |
31 |
13 |
-315 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.03 |
0.87 |
0.98 |
1.54 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.56 |
1.46 |
1.57 |
2.36 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.23 |
0.21 |
0.77 |
0.19 |
0.23 |
0.40 |
0.05 |
| Price to Earnings (P/E) |
|
0.00 |
36.72 |
70.68 |
0.00 |
21.45 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
2.72% |
1.41% |
0.00% |
4.66% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
14.92 |
0.73 |
0.97 |
2.63 |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.30 |
0.55 |
0.08 |
0.12 |
0.23 |
0.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.48 |
46.57 |
6.58 |
3.73 |
15.10 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
26.98 |
0.00 |
0.00 |
8.31 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
39.47 |
23.06 |
0.00 |
0.00 |
38.33 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
4.32 |
9.83 |
19.67 |
8.43 |
2.95 |
72.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
13.61 |
0.00 |
0.00 |
0.00 |
4.25 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.92 |
1.08 |
0.57 |
0.05 |
6.52 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.92 |
1.08 |
0.57 |
0.05 |
6.34 |
| Financial Leverage |
|
0.00 |
-1.13 |
-0.92 |
-0.71 |
-0.50 |
-0.57 |
0.97 |
| Leverage Ratio |
|
0.00 |
4.31 |
3.40 |
3.32 |
3.28 |
2.67 |
5.74 |
| Compound Leverage Factor |
|
0.00 |
3.89 |
6.59 |
4.56 |
3.84 |
-1.18 |
6.90 |
| Debt to Total Capital |
|
0.00% |
0.00% |
47.89% |
52.01% |
36.32% |
4.85% |
86.71% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.45% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
47.89% |
52.01% |
36.32% |
4.85% |
84.26% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
196.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-96.59% |
52.11% |
47.99% |
63.68% |
95.15% |
13.29% |
| Debt to EBITDA |
|
0.00 |
0.00 |
19.70 |
20.71 |
4.10 |
0.88 |
-1.97 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-18.32 |
-10.11 |
-3.34 |
-11.53 |
-1.53 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
19.70 |
20.71 |
4.10 |
0.88 |
-1.92 |
| Debt to NOPAT |
|
0.00 |
0.00 |
9.76 |
-24.89 |
-23.52 |
2.23 |
-2.23 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-9.07 |
12.15 |
19.18 |
-29.27 |
-1.73 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
9.76 |
-24.89 |
-23.52 |
2.23 |
-2.17 |
| Altman Z-Score |
|
0.00 |
1.99 |
2.42 |
1.40 |
1.61 |
1.96 |
-0.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
196.59% |
47.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.08 |
2.34 |
1.67 |
1.35 |
1.19 |
1.10 |
| Quick Ratio |
|
0.00 |
1.01 |
2.25 |
1.51 |
1.19 |
1.09 |
0.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
17 |
-24 |
-75 |
-22 |
48 |
-794 |
| Operating Cash Flow to CapEx |
|
161.16% |
564.64% |
283.05% |
14.70% |
67.94% |
396.47% |
33.42% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
20.20 |
-6.10 |
-9.79 |
-4.11 |
13.04 |
-10.56 |
| Operating Cash Flow to Interest Expense |
|
27.85 |
63.69 |
14.32 |
0.50 |
2.55 |
18.79 |
0.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.57 |
52.41 |
9.26 |
-2.90 |
-1.20 |
14.05 |
-0.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
2.15 |
1.76 |
1.26 |
1.29 |
1.47 |
1.39 |
| Accounts Receivable Turnover |
|
0.00 |
4.64 |
5.67 |
5.30 |
5.05 |
5.26 |
5.29 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
30.99 |
38.50 |
29.22 |
22.73 |
20.29 |
27.02 |
| Accounts Payable Turnover |
|
0.00 |
5.08 |
5.55 |
5.18 |
5.03 |
4.65 |
3.74 |
| Days Sales Outstanding (DSO) |
|
0.00 |
78.72 |
64.38 |
68.81 |
72.27 |
69.42 |
68.98 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
71.83 |
65.73 |
70.41 |
72.53 |
78.54 |
97.50 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
6.89 |
-1.36 |
-1.60 |
-0.26 |
-9.12 |
-28.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-11 |
37 |
103 |
119 |
77 |
579 |
| Invested Capital Turnover |
|
0.00 |
-139.35 |
77.04 |
14.18 |
8.44 |
9.07 |
4.03 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-11 |
48 |
65 |
17 |
-42 |
514 |
| Enterprise Value (EV) |
|
0.00 |
229 |
558 |
75 |
116 |
202 |
551 |
| Market Capitalization |
|
160 |
160 |
777 |
190 |
220 |
356 |
67 |
| Book Value per Share |
|
$0.00 |
($4.75) |
$4.63 |
$4.14 |
$4.45 |
$4.66 |
$1.00 |
| Tangible Book Value per Share |
|
$0.00 |
($7.29) |
$3.93 |
$2.48 |
$2.78 |
$3.05 |
($5.89) |
| Total Capital |
|
0.00 |
83 |
493 |
454 |
350 |
243 |
718 |
| Total Debt |
|
0.00 |
0.00 |
236 |
236 |
127 |
12 |
623 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
236 |
236 |
127 |
12 |
605 |
| Net Debt |
|
0.00 |
-94 |
-219 |
-115 |
-104 |
-154 |
484 |
| Capital Expenditures (CapEx) |
|
10 |
9.38 |
20 |
26 |
20 |
17 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-73 |
-68 |
-72 |
-61 |
-112 |
-75 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
21 |
388 |
200 |
104 |
54 |
64 |
| Net Working Capital (NWC) |
|
0.00 |
21 |
388 |
200 |
104 |
54 |
46 |
| Net Nonoperating Expense (NNE) |
|
10 |
1.44 |
13 |
15 |
-16 |
5.98 |
238 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-94 |
-219 |
-115 |
-104 |
-154 |
484 |
| Total Depreciation and Amortization (D&A) |
|
17 |
19 |
19 |
25 |
17 |
17 |
82 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-9.51% |
-6.68% |
-7.27% |
-6.52% |
-12.64% |
-5.75% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
2.69% |
38.16% |
20.20% |
11.13% |
6.03% |
4.92% |
| Net Working Capital to Revenue |
|
0.00% |
2.69% |
38.16% |
20.20% |
11.13% |
6.03% |
3.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.31 |
($0.44) |
$0.20 |
($0.01) |
($5.69) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
35.16M |
55.62M |
50.90M |
49.32M |
90.86M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.20 |
($0.44) |
($0.06) |
($0.11) |
($5.69) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
53.89M |
55.62M |
56.97M |
52.71M |
90.86M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
57.22M |
51.16M |
49.05M |
93.94M |
95.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
5.80 |
24 |
-9.48 |
-5.41 |
-8.85 |
-11 |
| Normalized NOPAT Margin |
|
-1.49% |
0.76% |
2.38% |
-0.96% |
-0.58% |
-0.99% |
-0.86% |
| Pre Tax Income Margin |
|
-2.19% |
1.00% |
-1.43% |
-1.87% |
1.75% |
0.19% |
-36.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-24.02 |
10.19 |
-1.89 |
-1.78 |
2.59 |
-1.06 |
-5.29 |
| NOPAT to Interest Expense |
|
-16.99 |
6.97 |
6.10 |
-1.24 |
-1.00 |
1.45 |
-3.72 |
| EBIT Less CapEx to Interest Expense |
|
-41.30 |
-1.08 |
-6.95 |
-5.18 |
-1.16 |
-5.80 |
-5.60 |
| NOPAT Less CapEx to Interest Expense |
|
-34.27 |
-4.31 |
1.04 |
-4.65 |
-4.76 |
-3.29 |
-4.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
6.43% |
162.34% |
-132.88% |
180.83% |
-928.27% |
-0.27% |