| DEI Shares Outstanding |
|
0.00 |
31,212,856.00 |
- |
- |
- |
38,219,232.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
31,212,856.00 |
- |
- |
- |
38,219,232.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.64 |
- |
- |
- |
-3.74 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
63.38% |
-87.94% |
| EBITDA Growth |
|
0.00% |
-91.02% |
-84.99% |
109.85% |
560.67% |
-486.29% |
| EBIT Growth |
|
0.00% |
-92.88% |
-84.95% |
112.74% |
451.47% |
-435.87% |
| NOPAT Growth |
|
0.00% |
-91.72% |
-90.21% |
102.58% |
2,546.62% |
-338.19% |
| Net Income Growth |
|
0.00% |
-92.88% |
-84.95% |
92.93% |
1,081.69% |
-319.04% |
| EPS Growth |
|
0.00% |
66.00% |
62.99% |
93.38% |
940.00% |
-306.55% |
| Operating Cash Flow Growth |
|
0.00% |
-98.91% |
-84.39% |
249.07% |
-129.73% |
-209.24% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-118.97% |
254.97% |
-155.32% |
-55.28% |
| Invested Capital Growth |
|
0.00% |
581.57% |
321.32% |
-439.89% |
114.82% |
12.64% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
48.01% |
-2.07% |
-58.68% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-7.08% |
126.13% |
16.32% |
-48.79% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-6.99% |
135.83% |
15.06% |
-51.11% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-7.90% |
107.44% |
11.68% |
-29.90% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-6.99% |
69.29% |
19.43% |
-38.95% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-122.17% |
73.68% |
1.82% |
-27.57% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-37.67% |
-7.77% |
19.99% |
-197.58% |
-0.47% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
42.17% |
20.38% |
-72.93% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
82.73% |
-2.52% |
-52.82% |
-29.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
7.07% |
28.58% |
-619.46% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
-2.45% |
22.30% |
-621.13% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
9.34% |
31.54% |
-621.13% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-5.18% |
31.13% |
-565.48% |
| Tax Burden Percent |
|
100.55% |
100.00% |
100.00% |
-55.45% |
98.71% |
100.65% |
| Interest Burden Percent |
|
99.46% |
100.00% |
100.00% |
100.00% |
100.00% |
90.45% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
155.45% |
1.29% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,197.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,188.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,158.56% |
| Return on Equity (ROE) |
|
-66.03% |
-30.19% |
-37.01% |
-2.94% |
19.56% |
-39.13% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-964.34% |
-464.48% |
0.00% |
-489.22% |
-1,209.57% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
3.34% |
13.36% |
-34.94% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-1.85% |
13.18% |
-31.81% |
| Return on Common Equity (ROCE) |
|
68.20% |
-22.92% |
-37.01% |
-2.94% |
19.56% |
-39.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
63.93% |
-17.13% |
-44.51% |
-2.76% |
15.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-36 |
-68 |
1.75 |
46 |
-111 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
1.36% |
22.02% |
-434.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
-20.12% |
-9.31% |
-11.26% |
-3.17% |
5.03% |
-9.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.72% |
10.64% |
-36.10% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
25.03% |
18.25% |
161.48% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
77.42% |
59.45% |
559.65% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
102.45% |
77.70% |
721.13% |
| Earnings before Interest and Taxes (EBIT) |
|
-27 |
-51 |
-95 |
12 |
66 |
-158 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-26 |
-50 |
-93 |
9.12 |
60 |
-157 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.79 |
2.00 |
2.08 |
1.51 |
1.28 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.79 |
2.00 |
2.08 |
1.51 |
1.28 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
3.90 |
3.07 |
15.46 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.86 |
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% |
10.14% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
199.57 |
31.79 |
7.58 |
0.00 |
14.44 |
9.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.17 |
1.11 |
3.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
16.62 |
3.89 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
12.57 |
3.53 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
86.44 |
5.05 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.06 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.04 |
0.00 |
0.02 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.97 |
-0.97 |
-0.92 |
-1.17 |
-1.14 |
-0.97 |
| Leverage Ratio |
|
1.08 |
1.03 |
1.09 |
1.59 |
1.48 |
1.23 |
| Compound Leverage Factor |
|
1.08 |
1.03 |
1.09 |
1.59 |
1.48 |
1.11 |
| Debt to Total Capital |
|
0.00% |
0.00% |
3.80% |
0.00% |
1.73% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
3.80% |
0.00% |
1.73% |
0.00% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
203.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-103.29% |
100.00% |
96.20% |
100.00% |
98.27% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.09 |
0.00 |
0.13 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.95 |
0.00 |
-6.85 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.12 |
0.00 |
0.16 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
2.65 |
0.00 |
-8.89 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
30.05 |
45.23 |
5.06 |
1.65 |
5.36 |
1.88 |
| Noncontrolling Interest Sharing Ratio |
|
203.29% |
24.10% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
11.89 |
44.46 |
9.55 |
2.33 |
11.15 |
12.53 |
| Quick Ratio |
|
11.62 |
43.32 |
8.59 |
2.22 |
10.64 |
12.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-42 |
-93 |
144 |
-79 |
-112 |
| Operating Cash Flow to CapEx |
|
-1,103.11% |
-1,110.52% |
-3,248.56% |
2,490.26% |
-1,315.93% |
-12,345.05% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.36 |
0.42 |
0.06 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
13.67 |
19.06 |
2.79 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.12 |
7.65 |
32 |
-110 |
16 |
9.78 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
-3.34 |
-4.52 |
2.75 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
6.53 |
25 |
-142 |
126 |
1.10 |
| Enterprise Value (EV) |
|
224 |
243 |
244 |
152 |
235 |
97 |
| Market Capitalization |
|
182 |
534 |
425 |
504 |
647 |
393 |
| Book Value per Share |
|
($37.54) |
$9.57 |
$6.77 |
$7.26 |
$11.46 |
$8.01 |
| Tangible Book Value per Share |
|
($37.54) |
$9.57 |
$6.77 |
$7.26 |
$11.46 |
$8.01 |
| Total Capital |
|
40 |
299 |
221 |
242 |
436 |
306 |
| Total Debt |
|
0.00 |
0.00 |
8.41 |
0.00 |
7.56 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-39 |
-291 |
-180 |
-352 |
-412 |
-296 |
| Capital Expenditures (CapEx) |
|
2.32 |
4.58 |
2.89 |
5.61 |
3.16 |
1.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.46 |
0.92 |
7.60 |
-141 |
-12 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
37 |
292 |
196 |
211 |
408 |
282 |
| Net Working Capital (NWC) |
|
37 |
292 |
188 |
211 |
401 |
282 |
| Net Nonoperating Expense (NNE) |
|
7.86 |
15 |
27 |
8.44 |
-19 |
33 |
| Net Nonoperating Obligations (NNO) |
|
-39 |
-291 |
-180 |
-352 |
-412 |
-296 |
| Total Depreciation and Amortization (D&A) |
|
0.33 |
1.12 |
2.05 |
-2.94 |
-6.25 |
0.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-109.29% |
-5.64% |
-57.26% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
163.53% |
193.62% |
1,108.54% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
163.53% |
190.03% |
1,108.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($8.16) |
($3.02) |
($0.20) |
$1.76 |
($3.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
6.27M |
31.29M |
33.05M |
37.31M |
41.37M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($8.16) |
($3.02) |
($0.20) |
$1.68 |
($3.47) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
6.27M |
31.29M |
33.05M |
39.00M |
41.37M |
| 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 |
31.25M |
33.08M |
33.60M |
37.59M |
38.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-36 |
-68 |
-2.21 |
46 |
-111 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-1.72% |
22.02% |
-434.79% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
9.34% |
31.54% |
-561.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |