| DEI Shares Outstanding |
0.00 |
14,536,774.00 |
28,318,909.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
14,536,774.00 |
28,318,909.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-2.54 |
-0.92 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-100.41% |
19.32% |
| EBIT Growth |
0.00% |
-99.65% |
19.48% |
| NOPAT Growth |
0.00% |
-91.63% |
16.90% |
| Net Income Growth |
0.00% |
-66.13% |
23.04% |
| EPS Growth |
0.00% |
-8.54% |
53.87% |
| Operating Cash Flow Growth |
0.00% |
-160.02% |
-16.74% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-243.92% |
| Invested Capital Growth |
0.00% |
47.72% |
131.93% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
10.43% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
10.43% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.70% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
16.28% |
| EPS Q/Q Growth |
0.00% |
0.00% |
37.91% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-3.37% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-122.33% |
| Invested Capital Q/Q Growth |
0.00% |
14.92% |
62.57% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.15% |
100.00% |
100.00% |
| Interest Burden Percent |
115.48% |
96.23% |
91.98% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-7.75% |
-11.37% |
-4.49% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-48.05% |
-83.49% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-6.62% |
-8.98% |
-3.58% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-14 |
-28 |
-23 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-12.76% |
-20.32% |
-7.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
-4.66% |
-7.06% |
-2.22% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-21 |
-41 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-21 |
-41 |
-33 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.27 |
1.08 |
1.16 |
| Price to Tangible Book Value (P/TBV) |
0.27 |
1.08 |
1.16 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.18 |
1.06 |
1.16 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.06 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.06 |
| Financial Leverage |
-0.24 |
-0.17 |
-0.16 |
| Leverage Ratio |
1.17 |
1.15 |
1.18 |
| Compound Leverage Factor |
1.35 |
1.11 |
1.08 |
| Debt to Total Capital |
0.13% |
0.10% |
5.91% |
| Short-Term Debt to Total Capital |
0.13% |
0.10% |
0.18% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
5.73% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
14.60% |
26.10% |
16.82% |
| Common Equity to Total Capital |
85.27% |
73.80% |
77.27% |
| Debt to EBITDA |
-0.02 |
-0.01 |
-1.84 |
| Net Debt to EBITDA |
3.63 |
1.09 |
5.13 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-1.78 |
| Debt to NOPAT |
-0.03 |
-0.01 |
-2.66 |
| Net Debt to NOPAT |
5.18 |
1.63 |
7.44 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-2.58 |
| Altman Z-Score |
0.36 |
2.49 |
2.82 |
| Noncontrolling Interest Sharing Ratio |
14.62% |
21.04% |
20.24% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
3.48 |
1.55 |
2.61 |
| Quick Ratio |
3.04 |
1.31 |
2.38 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-139 |
-478 |
| Operating Cash Flow to CapEx |
-19.08% |
-34.26% |
-30.77% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-2.93 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-18.32 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.36 |
0.53 |
0.27 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
1,001.25 |
685.39 |
1,371.03 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
233 |
345 |
799 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
111 |
455 |
| Enterprise Value (EV) |
41 |
367 |
924 |
| Market Capitalization |
70 |
310 |
921 |
| Book Value per Share |
$27.80 |
$19.79 |
$28.12 |
| Tangible Book Value per Share |
$27.80 |
$19.79 |
$28.12 |
| Total Capital |
308 |
390 |
1,031 |
| Total Debt |
0.40 |
0.39 |
61 |
| Total Long-Term Debt |
0.00 |
0.00 |
59 |
| Net Debt |
-74 |
-45 |
-170 |
| Capital Expenditures (CapEx) |
60 |
87 |
112 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-5.02 |
-25 |
-79 |
| Debt-free Net Working Capital (DFNWC) |
70 |
20 |
152 |
| Net Working Capital (NWC) |
69 |
20 |
150 |
| Net Nonoperating Expense (NNE) |
9.49 |
12 |
7.63 |
| Net Nonoperating Obligations (NNO) |
-74 |
-45 |
-170 |
| Total Depreciation and Amortization (D&A) |
0.12 |
0.09 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.52) |
($1.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
14.66M |
22.46M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.52) |
($1.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
14.66M |
22.46M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
17.82M |
34.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-14 |
-27 |
-23 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-5.31 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
-3.70 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
-20.69 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-19.08 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-58.60% |
-8.06% |
-57.44% |