| DEI Shares Outstanding |
|
- |
- |
- |
- |
31,599,372.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
31,599,372.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
-0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-706.32% |
143.14% |
-129.86% |
-280.50% |
| EBITDA Growth |
|
0.00% |
-116,332.42% |
96.78% |
-1,854.57% |
-34.16% |
| EBIT Growth |
|
0.00% |
-30,000.21% |
97.33% |
-2,274.59% |
-32.96% |
| NOPAT Growth |
|
0.00% |
-1,630.50% |
95.79% |
-2,084.33% |
6.84% |
| Net Income Growth |
|
0.00% |
-213.36% |
244.78% |
-55.80% |
-106.65% |
| EPS Growth |
|
0.00% |
0.00% |
26.97% |
-14.60% |
-13.99% |
| Operating Cash Flow Growth |
|
0.00% |
105.73% |
-22.18% |
-1,126.42% |
180.09% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
97.20% |
-958.85% |
-347.97% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-56.14% |
-1,533.59% |
65.42% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-126.22% |
-37.66% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-106.46% |
-10.56% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-109.74% |
-9.78% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-192.54% |
22.62% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-75.22% |
-122.56% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.92% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.34% |
15.41% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-13.04% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-154.20% |
-3.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
100.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.68% |
0.00% |
-9.66% |
0.00% |
0.00% |
| Operating Margin |
|
-31.62% |
0.00% |
-8.80% |
0.00% |
0.00% |
| EBIT Margin |
|
-2.59% |
0.00% |
-7.97% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
344.74% |
0.00% |
216.33% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
-13,291.80% |
50.06% |
-2,715.94% |
-50.56% |
2.53% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-20.49% |
26.13% |
9.54% |
-0.63% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-0.36% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
9.90% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
-20.48% |
26.12% |
9.54% |
-0.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-20.49% |
23.34% |
8.86% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.03 |
-104 |
-4.39 |
-96 |
-89 |
| NOPAT Margin |
|
-31.62% |
0.00% |
-8.80% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
16.28% |
26.96% |
26.72% |
15.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-10.38% |
-0.40% |
-7.14% |
-7.56% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
13.57% |
0.00% |
4.66% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
131.62% |
0.00% |
108.80% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.49 |
-149 |
-3.97 |
-94 |
-125 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.13 |
-150 |
-4.82 |
-94 |
-126 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.83 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
10.41 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
9.80% |
13.62% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
9.61% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.76 |
1.39 |
1.50 |
1.54 |
| Long-Term Debt to Equity |
|
0.00 |
1.76 |
1.39 |
0.93 |
0.89 |
| Financial Leverage |
|
0.00 |
-1.01 |
-1.01 |
-1.07 |
-1.09 |
| Leverage Ratio |
|
0.00 |
2.91 |
2.64 |
2.55 |
2.65 |
| Compound Leverage Factor |
|
0.00 |
1.46 |
-71.71 |
-1.29 |
0.07 |
| Debt to Total Capital |
|
0.00% |
63.83% |
58.15% |
59.92% |
60.69% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
22.54% |
25.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
63.83% |
58.15% |
37.38% |
35.10% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
36.15% |
41.85% |
40.08% |
39.31% |
| Debt to EBITDA |
|
0.00 |
-4.29 |
-133.27 |
-8.54 |
-5.67 |
| Net Debt to EBITDA |
|
0.00 |
2.45 |
-132.74 |
-8.42 |
-5.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
-4.29 |
-133.27 |
-5.33 |
-3.28 |
| Debt to NOPAT |
|
0.00 |
-6.15 |
-146.27 |
-8.39 |
-8.02 |
| Net Debt to NOPAT |
|
0.00 |
3.51 |
-145.69 |
-8.27 |
-7.95 |
| Long-Term Debt to NOPAT |
|
0.00 |
-6.15 |
-146.27 |
-5.23 |
-4.64 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.22 |
-0.52 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.06% |
0.03% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
127.04 |
2.01 |
0.01 |
0.01 |
| Quick Ratio |
|
0.00 |
126.17 |
1.98 |
0.01 |
0.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-102 |
-2.85 |
-30 |
-135 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-50.83 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-50.83 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-2.74 |
-4.28 |
-70 |
-24 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-14.19 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-2.74 |
-1.54 |
-66 |
46 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,288 |
1,095 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
496 |
385 |
| Book Value per Share |
|
$0.00 |
$15.70 |
$17.97 |
$16.47 |
$14.69 |
| Tangible Book Value per Share |
|
$0.00 |
$15.70 |
$17.97 |
$16.47 |
$14.69 |
| Total Capital |
|
0.00 |
1,005 |
1,104 |
1,342 |
1,181 |
| Total Debt |
|
0.00 |
641 |
642 |
804 |
717 |
| Total Long-Term Debt |
|
0.00 |
641 |
642 |
502 |
414 |
| Net Debt |
|
0.00 |
-366 |
639 |
792 |
710 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.87 |
-1.04 |
-1.34 |
-0.89 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1,018 |
1.08 |
1.43 |
2.33 |
| Net Working Capital (NWC) |
|
0.00 |
1,018 |
1.08 |
-301 |
-300 |
| Net Nonoperating Expense (NNE) |
|
-72 |
-30 |
-112 |
-144 |
-86 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-366 |
-466 |
-608 |
-488 |
| Total Depreciation and Amortization (D&A) |
|
0.62 |
-0.73 |
-0.85 |
0.15 |
-0.93 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-2.08% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
2.17% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
2.17% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.26 |
$1.93 |
$1.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
25.70M |
32.35M |
32.13M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.93 |
$1.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
32.55M |
32.35M |
32.13M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
32.55M |
32.61M |
31.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.22 |
-104 |
-3.07 |
-67 |
-89 |
| Normalized NOPAT Margin |
|
-22.13% |
0.00% |
-6.16% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
344.74% |
0.00% |
216.33% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.57% |
-25.28% |
31.45% |
97.74% |
-1,743.98% |
| Augmented Payout Ratio |
|
9.57% |
-25.28% |
31.45% |
100.39% |
-2,295.46% |