| DEI Shares Outstanding |
|
0.00 |
95,381,250.00 |
173,591,193.00 |
177,669,529.00 |
- |
174,914,853.00 |
172,833,415.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
95,381,250.00 |
173,591,193.00 |
177,669,529.00 |
- |
8,745,743.00 |
8,641,671.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.33 |
-0.39 |
-0.35 |
- |
-3.76 |
-4.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
68.77% |
34.02% |
5.50% |
-8.43% |
-1.22% |
-18.45% |
| EBITDA Growth |
|
0.00% |
37.33% |
-269.41% |
12.50% |
45.63% |
30.16% |
-34.38% |
| EBIT Growth |
|
0.00% |
21.12% |
-206.99% |
9.05% |
29.67% |
12.88% |
-11.47% |
| NOPAT Growth |
|
0.00% |
22.64% |
-357.21% |
32.23% |
28.69% |
22.79% |
-14.31% |
| Net Income Growth |
|
0.00% |
-0.07% |
-117.58% |
9.93% |
39.84% |
11.16% |
-18.64% |
| EPS Growth |
|
0.00% |
2.86% |
35.29% |
20.45% |
40.00% |
11.16% |
-18.64% |
| Operating Cash Flow Growth |
|
0.00% |
0.24% |
-778.47% |
102.72% |
29.10% |
-216.82% |
-227.14% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-2,649.14% |
57.31% |
97.80% |
-146.14% |
-73.77% |
| Invested Capital Growth |
|
0.00% |
0.00% |
535.88% |
34.86% |
-23.83% |
-10.66% |
9.69% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
3.39% |
-0.52% |
-0.92% |
-1.24% |
-6.81% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-100.06% |
24.70% |
27.01% |
-1.26% |
1.01% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-96.58% |
27.39% |
16.51% |
-1.12% |
-19.87% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-48.91% |
25.67% |
12.24% |
-0.48% |
-16.08% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-76.73% |
26.79% |
20.08% |
-3.67% |
-20.34% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-2.33% |
20.45% |
22.22% |
-3.67% |
-20.34% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-9.49% |
111.65% |
-76.95% |
-431.88% |
27.78% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-19.06% |
95.68% |
-150.49% |
24.72% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-0.20% |
27.93% |
-5.56% |
19.48% |
-11.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.36% |
59.68% |
55.60% |
57.56% |
61.64% |
62.37% |
61.26% |
| EBITDA Margin |
|
-10.35% |
-3.84% |
-10.60% |
-8.79% |
-4.67% |
-3.90% |
-6.42% |
| Operating Margin |
|
-11.87% |
-5.44% |
-18.56% |
-11.92% |
-9.29% |
-7.26% |
-10.18% |
| EBIT Margin |
|
-11.57% |
-5.41% |
-12.38% |
-10.68% |
-8.20% |
-7.23% |
-9.89% |
| Profit (Net Income) Margin |
|
-13.98% |
-8.29% |
-13.46% |
-11.49% |
-7.55% |
-6.79% |
-9.88% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
120.89% |
153.37% |
108.70% |
107.65% |
92.08% |
93.89% |
99.94% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-182.31% |
-40.54% |
-28.58% |
-48.29% |
-55.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-171.95% |
-20.40% |
-16.74% |
-36.22% |
-25.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
66.63% |
8.80% |
4.70% |
20.77% |
10.32% |
| Return on Equity (ROE) |
|
0.00% |
31.71% |
-115.68% |
-31.74% |
-23.88% |
-27.52% |
-45.48% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-193.19% |
-70.23% |
-1.53% |
-37.03% |
-65.04% |
| Operating Return on Assets (OROA) |
|
0.00% |
-13.57% |
-21.48% |
-13.70% |
-11.50% |
-12.52% |
-18.13% |
| Return on Assets (ROA) |
|
0.00% |
-20.81% |
-23.35% |
-14.74% |
-10.59% |
-11.76% |
-18.12% |
| Return on Common Equity (ROCE) |
|
0.00% |
50.93% |
-56.91% |
-31.74% |
-23.88% |
-27.52% |
-45.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.75% |
-31.47% |
-36.07% |
-26.55% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-14 |
-66 |
-45 |
-32 |
-25 |
-28 |
| NOPAT Margin |
|
-8.31% |
-3.81% |
-12.99% |
-8.35% |
-6.50% |
-5.08% |
-7.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
43.83% |
-10.37% |
-20.14% |
-11.84% |
-12.08% |
-30.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-14.67% |
- |
-17.31% |
-39.05% |
| Cost of Revenue to Revenue |
|
39.64% |
40.32% |
44.40% |
42.44% |
38.36% |
37.63% |
38.74% |
| SG&A Expenses to Revenue |
|
51.66% |
47.41% |
59.49% |
56.63% |
54.75% |
52.33% |
56.44% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
72.23% |
65.12% |
74.16% |
69.48% |
70.93% |
69.63% |
71.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-20 |
-63 |
-57 |
-40 |
-35 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-15 |
-54 |
-47 |
-23 |
-19 |
-25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.96 |
1.51 |
1.58 |
2.44 |
1.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.01 |
1.55 |
1.72 |
2.58 |
1.24 |
| Price to Revenue (P/Rev) |
|
1.11 |
0.93 |
1.27 |
0.48 |
0.45 |
0.50 |
0.22 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
5.53 |
1.69 |
1.83 |
3.99 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.30 |
1.02 |
0.40 |
0.36 |
0.40 |
0.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
45.52 |
29.16 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
69.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-1.17 |
0.35 |
0.79 |
0.59 |
0.43 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
-1.17 |
0.35 |
0.75 |
0.59 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.78 |
-0.39 |
-0.43 |
-0.28 |
-0.57 |
-0.41 |
| Leverage Ratio |
|
0.00 |
-1.52 |
4.95 |
2.15 |
2.26 |
2.34 |
2.51 |
| Compound Leverage Factor |
|
0.00 |
-2.34 |
5.38 |
2.32 |
2.08 |
2.20 |
2.51 |
| Debt to Total Capital |
|
0.00% |
691.08% |
25.98% |
43.99% |
37.19% |
29.96% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.80% |
0.00% |
29.96% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
691.08% |
25.98% |
42.19% |
37.19% |
0.00% |
0.00% |
| 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% |
358.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-949.30% |
74.02% |
56.01% |
62.81% |
70.04% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-7.95 |
-1.42 |
-2.85 |
-3.60 |
-2.26 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
-5.32 |
2.29 |
0.93 |
1.88 |
2.73 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-7.95 |
-1.42 |
-2.73 |
-3.60 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-8.03 |
-1.16 |
-3.00 |
-2.59 |
-1.73 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
-5.37 |
1.87 |
0.98 |
1.35 |
2.09 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-8.03 |
-1.16 |
-2.88 |
-2.59 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
1.32 |
2.38 |
1.09 |
0.99 |
0.64 |
-0.95 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-60.60% |
50.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.08 |
3.39 |
3.14 |
2.94 |
1.63 |
1.86 |
| Quick Ratio |
|
0.00 |
0.39 |
1.93 |
1.85 |
1.76 |
0.83 |
0.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
7.11 |
-181 |
-77 |
-1.71 |
-19 |
-33 |
| Operating Cash Flow to CapEx |
|
-420.48% |
-406.59% |
-813.99% |
22.02% |
68.62% |
-114.97% |
-677.93% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.65 |
-33.18 |
-14.26 |
-0.39 |
-6.77 |
-17.66 |
| Operating Cash Flow to Interest Expense |
|
-3.63 |
-1.80 |
-31.54 |
0.86 |
1.39 |
-2.54 |
-12.48 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.49 |
-2.24 |
-35.42 |
-3.06 |
-0.64 |
-4.75 |
-14.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
2.51 |
1.73 |
1.28 |
1.40 |
1.73 |
1.83 |
| Accounts Receivable Turnover |
|
0.00 |
42.41 |
54.33 |
65.66 |
68.80 |
56.47 |
36.27 |
| Inventory Turnover |
|
0.00 |
1.97 |
1.95 |
1.64 |
1.80 |
2.11 |
1.87 |
| Fixed Asset Turnover |
|
0.00 |
28.12 |
24.40 |
15.75 |
14.99 |
20.60 |
20.43 |
| Accounts Payable Turnover |
|
0.00 |
3.02 |
5.16 |
6.38 |
7.82 |
10.69 |
8.16 |
| Days Sales Outstanding (DSO) |
|
0.00 |
8.61 |
6.72 |
5.56 |
5.31 |
6.46 |
10.06 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
185.18 |
186.77 |
222.86 |
202.38 |
172.59 |
195.28 |
| Days Payable Outstanding (DPO) |
|
0.00 |
120.74 |
70.74 |
57.20 |
46.69 |
34.16 |
44.74 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
73.05 |
122.74 |
171.23 |
160.99 |
144.90 |
160.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-22 |
94 |
127 |
96 |
48 |
53 |
| Invested Capital Turnover |
|
0.00 |
-35.17 |
14.03 |
4.86 |
4.40 |
9.50 |
7.83 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-22 |
115 |
33 |
-30 |
-5.74 |
4.66 |
| Enterprise Value (EV) |
|
0.00 |
491 |
519 |
214 |
177 |
192 |
68 |
| Market Capitalization |
|
250 |
354 |
642 |
258 |
220 |
243 |
88 |
| Book Value per Share |
|
$0.00 |
($5.00) |
$1.25 |
$0.96 |
$0.79 |
$0.57 |
$0.42 |
| Tangible Book Value per Share |
|
$0.00 |
($5.07) |
$1.23 |
$0.94 |
$0.72 |
$0.54 |
$0.41 |
| Total Capital |
|
0.00 |
17 |
293 |
304 |
222 |
142 |
72 |
| Total Debt |
|
0.00 |
116 |
76 |
134 |
83 |
43 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
116 |
76 |
128 |
83 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
77 |
-123 |
-44 |
-43 |
-51 |
-19 |
| Capital Expenditures (CapEx) |
|
4.68 |
4.83 |
21 |
21 |
8.83 |
6.16 |
3.42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-28 |
60 |
40 |
21 |
26 |
37 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
9.79 |
260 |
218 |
146 |
120 |
56 |
| Net Working Capital (NWC) |
|
0.00 |
9.79 |
260 |
213 |
146 |
78 |
56 |
| Net Nonoperating Expense (NNE) |
|
13 |
17 |
2.37 |
17 |
5.15 |
8.27 |
11 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
77 |
-123 |
-44 |
-43 |
-51 |
-19 |
| Total Depreciation and Amortization (D&A) |
|
2.72 |
5.91 |
9.07 |
10 |
17 |
16 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-7.53% |
11.85% |
7.53% |
4.24% |
5.40% |
9.39% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
2.58% |
51.15% |
40.77% |
29.84% |
24.82% |
14.27% |
| Net Working Capital to Revenue |
|
0.00% |
2.58% |
51.15% |
39.74% |
29.84% |
16.03% |
14.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.44) |
($0.35) |
($0.21) |
($3.80) |
($4.57) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
156.20M |
176.72M |
177.26M |
8.72M |
8.54M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.44) |
($0.35) |
($0.21) |
($3.80) |
($4.57) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
156.20M |
176.72M |
177.26M |
8.72M |
8.54M |
| 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 |
175.31M |
178.35M |
175.62M |
8.47M |
8.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-14 |
-66 |
-45 |
-32 |
-25 |
-28 |
| Normalized NOPAT Margin |
|
-8.31% |
-3.81% |
-12.99% |
-8.35% |
-6.50% |
-5.08% |
-7.12% |
| Pre Tax Income Margin |
|
-13.98% |
-8.29% |
-13.46% |
-11.49% |
-7.55% |
-6.79% |
-9.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.79 |
-1.87 |
-11.50 |
-10.53 |
-9.24 |
-12.56 |
-21.03 |
| NOPAT to Interest Expense |
|
-3.44 |
-1.32 |
-12.07 |
-8.23 |
-7.32 |
-8.82 |
-15.15 |
| EBIT Less CapEx to Interest Expense |
|
-5.65 |
-2.32 |
-15.37 |
-14.46 |
-11.27 |
-14.77 |
-22.87 |
| NOPAT Less CapEx to Interest Expense |
|
-4.30 |
-1.76 |
-15.94 |
-12.16 |
-9.35 |
-11.03 |
-16.99 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-4.13% |
-36.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-4.16% |
-49.99% |
0.00% |
-16.82% |
-56.28% |
-4.54% |