| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
295,000,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
295,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-0.67 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
5.58% |
7.18% |
| EBITDA Growth |
0.00% |
0.00% |
185.75% |
-24.50% |
| EBIT Growth |
0.00% |
0.00% |
307.38% |
-1,040.43% |
| NOPAT Growth |
0.00% |
0.00% |
-117.39% |
-118.24% |
| Net Income Growth |
0.00% |
0.00% |
93.53% |
7.90% |
| EPS Growth |
0.00% |
0.00% |
92.59% |
20.45% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
112.32% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
-0.38% |
0.00% |
1.13% |
| EBITDA Q/Q Growth |
0.00% |
81.69% |
0.00% |
-52.00% |
| EBIT Q/Q Growth |
0.00% |
90.87% |
0.00% |
-150.19% |
| NOPAT Q/Q Growth |
0.00% |
41.76% |
0.00% |
41.53% |
| Net Income Q/Q Growth |
0.00% |
-13.42% |
0.00% |
-1,513.93% |
| EPS Q/Q Growth |
0.00% |
100.00% |
0.00% |
100.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
6.46% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
-6.15% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
55.97% |
55.26% |
56.84% |
55.64% |
| EBITDA Margin |
9.25% |
16.87% |
25.04% |
11.88% |
| Operating Margin |
-2.77% |
-1.62% |
3.80% |
-3.30% |
| EBIT Margin |
-5.22% |
-0.48% |
10.26% |
-5.09% |
| Profit (Net Income) Margin |
-19.12% |
-21.77% |
-1.17% |
-18.71% |
| Tax Burden Percent |
118.93% |
108.31% |
-105.17% |
121.02% |
| Interest Burden Percent |
307.77% |
4,200.00% |
10.86% |
303.54% |
| Effective Tax Rate |
0.00% |
0.00% |
205.17% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-19 |
-11 |
-42 |
-24 |
| NOPAT Margin |
-1.94% |
-1.13% |
-3.99% |
-2.31% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-1.38% |
10.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-0.84% |
-0.50% |
| Cost of Revenue to Revenue |
44.03% |
44.74% |
43.16% |
44.36% |
| SG&A Expenses to Revenue |
41.04% |
40.33% |
38.72% |
43.22% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
58.74% |
56.88% |
53.05% |
58.94% |
| Earnings before Interest and Taxes (EBIT) |
-52 |
-4.70 |
107 |
-54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
91 |
166 |
261 |
125 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
6.23 |
4.50 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.19 |
1.78 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
11.10 |
2.95 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
10.84 |
2.86 |
| Financial Leverage |
0.00 |
0.00 |
10.46 |
2.58 |
| Leverage Ratio |
0.00 |
0.00 |
16.75 |
5.58 |
| Compound Leverage Factor |
0.00 |
0.00 |
1.82 |
16.93 |
| Debt to Total Capital |
0.00% |
0.00% |
91.74% |
74.68% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
2.18% |
2.24% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
89.55% |
72.43% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
4.85% |
4.98% |
| Common Equity to Total Capital |
0.00% |
0.00% |
3.41% |
20.34% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
0.98 |
0.99 |
| Quick Ratio |
0.00 |
0.00 |
0.81 |
0.88 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-4,717 |
-4,412 |
| Operating Cash Flow to CapEx |
0.00% |
1,033.87% |
0.00% |
3,678.38% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
-142.79 |
| Operating Cash Flow to Interest Expense |
0.00 |
1.40 |
0.00 |
8.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
1.27 |
0.00 |
8.57 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
4,675 |
4,388 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
4,675 |
4,388 |
| Enterprise Value (EV) |
0.00 |
0.00 |
5,557 |
7,831 |
| Market Capitalization |
1,050 |
1,050 |
1,050 |
4,427 |
| Book Value per Share |
$0.00 |
$0.00 |
$1,685,000.00 |
$3.33 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($45,733,000.00) |
($12.54) |
| Total Capital |
0.00 |
0.00 |
4,935 |
4,834 |
| Total Debt |
0.00 |
0.00 |
4,527 |
3,610 |
| Total Long-Term Debt |
0.00 |
0.00 |
4,419 |
3,502 |
| Net Debt |
0.00 |
0.00 |
4,268 |
3,164 |
| Capital Expenditures (CapEx) |
0.00 |
12 |
0.00 |
7.40 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
-178 |
-348 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
82 |
99 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
-26 |
-9.60 |
| Net Nonoperating Expense (NNE) |
169 |
203 |
-29 |
173 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
4,268 |
3,164 |
| Total Depreciation and Amortization (D&A) |
143 |
170 |
154 |
179 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($140,000.00) |
($0.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
100.00 |
281.96M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($140,000.00) |
($0.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
100.00 |
281.96M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
295M |
295M |
| Normalized Net Operating Profit after Tax (NOPAT) |
7.91 |
-0.84 |
28 |
-22 |
| Normalized NOPAT Margin |
0.80% |
-0.09% |
2.71% |
-2.05% |
| Pre Tax Income Margin |
-16.08% |
-20.10% |
1.11% |
-15.46% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
-0.05 |
0.00 |
-1.73 |
| NOPAT to Interest Expense |
0.00 |
-0.12 |
0.00 |
-0.79 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-0.19 |
0.00 |
-1.97 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-0.26 |
0.00 |
-1.03 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |