| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
45,687,828.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
45,687,828.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-4.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
1.91% |
-2.18% |
0.00% |
0.00% |
22.03% |
| EBITDA Growth |
|
0.00% |
323.94% |
-53.38% |
0.00% |
0.00% |
-74.62% |
| EBIT Growth |
|
0.00% |
263.60% |
-136.77% |
0.00% |
0.00% |
-94.52% |
| NOPAT Growth |
|
0.00% |
219.46% |
-111.14% |
0.00% |
0.00% |
-130.57% |
| Net Income Growth |
|
0.00% |
279.04% |
-183.17% |
0.00% |
0.00% |
-121.62% |
| EPS Growth |
|
0.00% |
278.55% |
-163.14% |
0.00% |
0.00% |
-127.11% |
| Operating Cash Flow Growth |
|
0.00% |
12.68% |
66.23% |
0.00% |
0.00% |
175.00% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
34.56% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
61.78% |
0.00% |
0.00% |
78.34% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-28.73% |
0.00% |
0.00% |
12.27% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-37.44% |
0.00% |
0.00% |
-44.59% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-213.77% |
0.00% |
0.00% |
-82.80% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-119.78% |
0.00% |
0.00% |
-123.38% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-347.10% |
0.00% |
0.00% |
-203.30% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-198.16% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
5.49% |
0.00% |
0.00% |
62.21% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
19.98% |
0.00% |
0.00% |
79.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.48% |
27.66% |
33.34% |
66.59% |
61.37% |
61.06% |
| EBITDA Margin |
|
4.74% |
19.71% |
9.40% |
-6.73% |
84.02% |
17.47% |
| Operating Margin |
|
-6.52% |
8.67% |
-0.87% |
7.80% |
10.69% |
-3.49% |
| EBIT Margin |
|
-5.81% |
9.32% |
-3.50% |
-27.55% |
64.73% |
2.91% |
| Profit (Net Income) Margin |
|
-5.09% |
8.95% |
-7.61% |
-41.86% |
47.90% |
-8.49% |
| Tax Burden Percent |
|
54.52% |
135.31% |
92.66% |
97.36% |
91.18% |
131.93% |
| Interest Burden Percent |
|
160.92% |
70.96% |
234.39% |
156.05% |
81.15% |
-221.33% |
| Effective Tax Rate |
|
0.00% |
38.28% |
0.00% |
0.00% |
8.82% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
9.54% |
-0.41% |
0.00% |
5.10% |
-1.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
36.44% |
-12.40% |
0.00% |
35.47% |
-4.67% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
11.44% |
-7.90% |
0.00% |
67.94% |
-16.54% |
| Return on Equity (ROE) |
|
0.00% |
20.99% |
-8.31% |
0.00% |
73.04% |
-17.66% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.46% |
-47.61% |
0.00% |
0.00% |
-57.41% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.97% |
-1.33% |
0.00% |
20.70% |
0.88% |
| Return on Assets (ROA) |
|
0.00% |
3.81% |
-2.89% |
0.00% |
15.32% |
-2.57% |
| Return on Common Equity (ROCE) |
|
0.00% |
20.99% |
-8.31% |
0.00% |
71.60% |
-17.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.49% |
-7.92% |
0.00% |
73.04% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-205 |
245 |
-27 |
169 |
206 |
-63 |
| NOPAT Margin |
|
-4.56% |
5.35% |
-0.61% |
5.46% |
9.74% |
-2.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-26.89% |
12.00% |
0.00% |
-30.37% |
3.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
4.69% |
-0.80% |
| Cost of Revenue to Revenue |
|
71.52% |
72.34% |
66.66% |
33.41% |
38.63% |
38.94% |
| SG&A Expenses to Revenue |
|
11.39% |
12.51% |
11.60% |
3.43% |
7.71% |
24.18% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
19.75% |
27.99% |
24.02% |
| Operating Expenses to Revenue |
|
34.99% |
18.99% |
34.21% |
57.11% |
51.63% |
62.19% |
| Earnings before Interest and Taxes (EBIT) |
|
-261 |
427 |
-157 |
-851 |
1,369 |
75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
213 |
903 |
421 |
-208 |
1,777 |
451 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.39 |
15.67 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.39 |
15.67 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.84 |
6.64 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.27 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
9.74% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.19 |
3.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.09 |
8.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.25 |
51.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.41 |
309.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
62.53 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
50.33 |
32.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.73 |
1.11 |
0.00 |
2.17 |
6.23 |
| Long-Term Debt to Equity |
|
0.00 |
0.43 |
0.88 |
0.00 |
2.15 |
6.20 |
| Financial Leverage |
|
0.00 |
0.31 |
0.64 |
0.00 |
1.92 |
3.54 |
| Leverage Ratio |
|
0.00 |
2.75 |
2.87 |
0.00 |
3.37 |
6.86 |
| Compound Leverage Factor |
|
0.00 |
1.95 |
6.73 |
0.00 |
2.74 |
-15.18 |
| Debt to Total Capital |
|
0.00% |
42.16% |
52.70% |
0.00% |
68.41% |
86.17% |
| Short-Term Debt to Total Capital |
|
0.00% |
17.25% |
11.07% |
0.00% |
0.39% |
0.37% |
| Long-Term Debt to Total Capital |
|
0.00% |
24.91% |
41.63% |
0.00% |
68.03% |
85.80% |
| Preferred Equity to Total Capital |
|
0.00% |
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% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
57.84% |
47.30% |
0.00% |
31.59% |
13.83% |
| Debt to EBITDA |
|
0.00 |
3.15 |
11.39 |
0.00 |
1.69 |
15.10 |
| Net Debt to EBITDA |
|
0.00 |
1.34 |
9.41 |
0.00 |
1.49 |
13.43 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.86 |
9.00 |
0.00 |
1.68 |
15.04 |
| Debt to NOPAT |
|
0.00 |
11.62 |
-175.60 |
0.00 |
14.58 |
-108.11 |
| Net Debt to NOPAT |
|
0.00 |
4.94 |
-145.05 |
0.00 |
12.81 |
-96.17 |
| Long-Term Debt to NOPAT |
|
0.00 |
6.87 |
-138.72 |
0.00 |
14.50 |
-107.65 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.43 |
1.26 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.96% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.93 |
1.32 |
0.00 |
2.29 |
1.28 |
| Quick Ratio |
|
0.00 |
0.68 |
0.54 |
0.00 |
0.99 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4,889 |
-3,199 |
0.00 |
0.00 |
-3,231 |
| Operating Cash Flow to CapEx |
|
70.33% |
0.00% |
170.29% |
80.60% |
0.00% |
1,213.79% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-39.43 |
-15.16 |
0.00 |
0.00 |
-10.70 |
| Operating Cash Flow to Interest Expense |
|
2.58 |
3.73 |
3.64 |
0.52 |
1.08 |
2.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.09 |
7.63 |
1.50 |
-0.13 |
6.60 |
2.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.43 |
0.38 |
0.00 |
0.32 |
0.30 |
| Accounts Receivable Turnover |
|
0.00 |
10.41 |
11.13 |
0.00 |
16.27 |
16.18 |
| Inventory Turnover |
|
0.00 |
7.28 |
6.20 |
0.00 |
2.41 |
3.47 |
| Fixed Asset Turnover |
|
0.00 |
0.71 |
0.60 |
0.00 |
0.60 |
0.48 |
| Accounts Payable Turnover |
|
0.00 |
8.06 |
8.51 |
0.00 |
2.68 |
3.67 |
| Days Sales Outstanding (DSO) |
|
0.00 |
35.06 |
32.79 |
0.00 |
22.44 |
22.56 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
50.11 |
58.84 |
0.00 |
151.23 |
105.32 |
| Days Payable Outstanding (DPO) |
|
0.00 |
45.27 |
42.89 |
0.00 |
136.26 |
99.33 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
39.90 |
48.73 |
0.00 |
37.40 |
28.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
5,134 |
8,306 |
0.00 |
4,044 |
7,212 |
| Invested Capital Turnover |
|
0.00 |
1.78 |
0.67 |
0.00 |
0.52 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
5,134 |
3,172 |
0.00 |
0.00 |
3,168 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12,885 |
23,185 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
10,246 |
17,126 |
| Book Value per Share |
|
$0.00 |
$46.78 |
$33.48 |
$0.00 |
$27.27 |
$23.92 |
| Tangible Book Value per Share |
|
$0.00 |
$42.84 |
$31.07 |
$0.00 |
$27.27 |
$23.92 |
| Total Capital |
|
0.00 |
6,755 |
9,097 |
0.00 |
4,391 |
7,904 |
| Total Debt |
|
0.00 |
2,848 |
4,794 |
0.00 |
3,004 |
6,811 |
| Total Long-Term Debt |
|
0.00 |
1,683 |
3,787 |
0.00 |
2,987 |
6,782 |
| Net Debt |
|
0.00 |
1,211 |
3,960 |
0.00 |
2,639 |
6,059 |
| Capital Expenditures (CapEx) |
|
583 |
-484 |
451 |
232 |
-1,315 |
58 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-631 |
872 |
0.00 |
237 |
-424 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
976 |
1,681 |
0.00 |
602 |
328 |
| Net Working Capital (NWC) |
|
0.00 |
-189 |
674 |
0.00 |
585 |
299 |
| Net Nonoperating Expense (NNE) |
|
24 |
-165 |
314 |
1,462 |
-807 |
156 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,227 |
4,003 |
0.00 |
2,657 |
6,119 |
| Total Depreciation and Amortization (D&A) |
|
474 |
476 |
578 |
643 |
408 |
376 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-13.77% |
19.46% |
0.00% |
11.21% |
-16.43% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
21.31% |
37.51% |
0.00% |
28.46% |
12.71% |
| Net Working Capital to Revenue |
|
0.00% |
-4.13% |
15.04% |
0.00% |
27.66% |
11.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.75) |
$4.91 |
($3.10) |
$0.00 |
$18.40 |
($4.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
83.52M |
83.52M |
109.90M |
0.00 |
54.25M |
45.69M |
| Adjusted Diluted Earnings per Share |
|
($2.75) |
$4.91 |
($3.10) |
$0.00 |
$17.67 |
($4.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
83.52M |
83.52M |
109.90M |
0.00 |
56.49M |
45.69M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
128.53M |
0.00 |
45.96M |
45.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
328 |
245 |
433 |
510 |
207 |
-63 |
| Normalized NOPAT Margin |
|
7.30% |
5.35% |
9.65% |
16.52% |
9.79% |
-2.44% |
| Pre Tax Income Margin |
|
-9.34% |
6.61% |
-8.21% |
-42.99% |
52.53% |
-6.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.64 |
3.44 |
-0.74 |
-2.37 |
5.75 |
0.25 |
| NOPAT to Interest Expense |
|
-1.29 |
1.98 |
-0.13 |
0.47 |
0.87 |
-0.21 |
| EBIT Less CapEx to Interest Expense |
|
-5.31 |
7.35 |
-2.88 |
-3.02 |
11.28 |
0.06 |
| NOPAT Less CapEx to Interest Expense |
|
-4.96 |
5.88 |
-2.27 |
-0.18 |
6.39 |
-0.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-178.17% |
464.88% |
-63.64% |
0.00% |
12.34% |
0.00% |
| Augmented Payout Ratio |
|
-178.17% |
464.88% |
-63.64% |
0.00% |
207.21% |
-47.03% |