| DEI Shares Outstanding |
|
0.00 |
0.00 |
29,686,727.00 |
31,100,944.00 |
- |
- |
37,212,304.00 |
132,509,343.00 |
134,147,277.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
29,686,727.00 |
31,100,944.00 |
- |
- |
37,212,304.00 |
132,509,343.00 |
134,147,277.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.41 |
-0.44 |
- |
- |
-0.47 |
-0.39 |
-0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
29.56% |
54.37% |
38.67% |
10.89% |
7.90% |
-1.60% |
0.00% |
22.42% |
| EBITDA Growth |
|
0.00% |
-46.62% |
-48.87% |
175.30% |
-92.00% |
238.05% |
348.14% |
0.00% |
270.59% |
| EBIT Growth |
|
0.00% |
-44.21% |
-66.21% |
63.70% |
-129.33% |
14.91% |
48.87% |
0.00% |
157.27% |
| NOPAT Growth |
|
0.00% |
-40.21% |
-70.12% |
64.56% |
-136.32% |
14.70% |
-80.13% |
0.00% |
175.63% |
| Net Income Growth |
|
0.00% |
-29.39% |
-88.94% |
17.95% |
-41.74% |
47.13% |
16.47% |
0.00% |
60.87% |
| EPS Growth |
|
0.00% |
-30.77% |
0.00% |
0.00% |
0.00% |
25.00% |
-2.08% |
0.00% |
65.12% |
| Operating Cash Flow Growth |
|
0.00% |
-143.43% |
-327.09% |
221.72% |
-160.92% |
123.17% |
252.04% |
0.00% |
1,010.64% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-539.69% |
104.13% |
-212.33% |
-100.64% |
76.71% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
746.23% |
-5.45% |
0.51% |
5.65% |
-3.84% |
0.00% |
7.31% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.79% |
3.92% |
-0.22% |
0.52% |
0.00% |
2.51% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
146.20% |
-90.22% |
168.49% |
-23.18% |
0.00% |
22.73% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
42.87% |
-74.93% |
32.21% |
-160.22% |
0.00% |
3,915.27% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
44.53% |
-79.09% |
32.01% |
-42.48% |
0.00% |
1,146.09% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.94% |
-42.98% |
41.49% |
-63.29% |
0.00% |
34.23% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.52% |
0.00% |
34.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-24.68% |
279.91% |
-333.54% |
121.32% |
61.00% |
0.00% |
-10.39% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-126.64% |
-28.66% |
-16.03% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.82% |
-0.07% |
3.50% |
2.03% |
0.00% |
-0.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.09% |
48.62% |
46.83% |
51.95% |
47.44% |
47.82% |
50.16% |
53.66% |
55.53% |
| EBITDA Margin |
|
-7.23% |
-8.18% |
-7.89% |
4.28% |
0.31% |
0.97% |
4.41% |
5.64% |
17.07% |
| Operating Margin |
|
-9.99% |
-10.81% |
-11.91% |
-3.04% |
-6.49% |
-5.13% |
-9.39% |
-7.14% |
4.41% |
| EBIT Margin |
|
-9.99% |
-11.12% |
-11.97% |
-3.13% |
-6.48% |
-5.11% |
-2.66% |
-7.46% |
3.49% |
| Profit (Net Income) Margin |
|
-10.97% |
-10.95% |
-13.41% |
-7.93% |
-10.14% |
-4.97% |
-4.22% |
-14.06% |
-4.49% |
| Tax Burden Percent |
|
107.44% |
100.00% |
99.32% |
113.02% |
117.35% |
114.79% |
111.66% |
109.72% |
177.19% |
| Interest Burden Percent |
|
102.18% |
98.49% |
112.72% |
223.93% |
133.30% |
84.67% |
142.20% |
171.74% |
-72.67% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-45.38% |
-8.16% |
-1.66% |
-4.03% |
-3.33% |
-5.96% |
-2.70% |
1.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-19.41% |
-199.07% |
-47.89% |
-185.12% |
-58.26% |
33.36% |
-17.30% |
-12.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
8.52% |
-5.31% |
-5.19% |
-5.22% |
-1.39% |
1.92% |
-8.71% |
-6.26% |
| Return on Equity (ROE) |
|
0.00% |
-36.86% |
-13.46% |
-6.86% |
-9.25% |
-4.72% |
-4.04% |
-11.41% |
-4.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-245.38% |
-165.89% |
3.94% |
-4.54% |
-8.83% |
-2.04% |
0.00% |
-5.08% |
| Operating Return on Assets (OROA) |
|
0.00% |
-10.21% |
-6.98% |
-1.61% |
-3.63% |
-3.10% |
-1.63% |
-4.44% |
1.66% |
| Return on Assets (ROA) |
|
0.00% |
-10.05% |
-7.82% |
-4.07% |
-5.68% |
-3.01% |
-2.59% |
-8.36% |
-2.14% |
| Return on Common Equity (ROCE) |
|
0.00% |
-36.86% |
-9.55% |
-4.26% |
-5.74% |
-2.66% |
-1.83% |
-9.61% |
-4.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-18.43% |
-13.04% |
-11.37% |
-13.86% |
-9.80% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.86 |
-4.02 |
-6.83 |
-2.42 |
-5.72 |
-4.88 |
-8.79 |
-18 |
14 |
| NOPAT Margin |
|
-6.99% |
-7.57% |
-8.34% |
-2.13% |
-4.54% |
-3.59% |
-6.57% |
-5.00% |
3.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-25.97% |
190.91% |
46.23% |
181.09% |
54.92% |
-39.32% |
14.60% |
14.50% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-10.51% |
-2.51% |
1.81% |
| Cost of Revenue to Revenue |
|
48.91% |
51.38% |
53.17% |
48.05% |
52.56% |
52.18% |
49.84% |
46.34% |
44.47% |
| SG&A Expenses to Revenue |
|
50.00% |
46.49% |
42.05% |
45.67% |
44.85% |
46.72% |
53.28% |
56.37% |
46.98% |
| R&D to Revenue |
|
11.08% |
12.93% |
10.43% |
9.33% |
9.07% |
6.23% |
6.27% |
4.43% |
4.14% |
| Operating Expenses to Revenue |
|
61.08% |
59.43% |
58.75% |
55.00% |
53.93% |
52.95% |
59.54% |
60.80% |
51.12% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.09 |
-5.90 |
-9.81 |
-3.56 |
-8.16 |
-6.95 |
-3.55 |
-27 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.96 |
-4.34 |
-6.46 |
4.87 |
0.39 |
1.32 |
5.89 |
20 |
76 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.30 |
2.92 |
1.85 |
1.41 |
2.21 |
1.63 |
0.87 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.36 |
2.03 |
1.35 |
0.72 |
0.95 |
2.01 |
0.93 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
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 |
1.73 |
2.07 |
1.55 |
1.19 |
1.48 |
1.42 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
3.16 |
2.58 |
1.75 |
1.32 |
1.60 |
2.63 |
1.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
60.32 |
567.17 |
135.94 |
36.37 |
46.59 |
8.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.05 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
33.17 |
0.00 |
143.12 |
48.74 |
0.00 |
21.62 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
51.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.04 |
0.27 |
0.22 |
0.17 |
0.19 |
0.19 |
0.61 |
0.58 |
| Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.20 |
0.18 |
0.13 |
0.12 |
0.04 |
0.52 |
0.48 |
| Financial Leverage |
|
0.00 |
-0.44 |
0.03 |
0.11 |
0.03 |
0.02 |
0.06 |
0.50 |
0.50 |
| Leverage Ratio |
|
0.00 |
1.83 |
1.72 |
1.68 |
1.63 |
1.57 |
1.56 |
2.12 |
2.01 |
| Compound Leverage Factor |
|
0.00 |
1.81 |
1.94 |
3.77 |
2.17 |
1.33 |
2.22 |
3.64 |
-1.46 |
| Debt to Total Capital |
|
0.00% |
3.53% |
20.96% |
17.97% |
14.33% |
16.24% |
15.86% |
38.00% |
36.77% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.89% |
5.03% |
3.49% |
3.62% |
6.13% |
12.87% |
5.78% |
6.61% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.64% |
15.93% |
14.48% |
10.71% |
10.12% |
2.99% |
32.22% |
30.15% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
28.46% |
32.53% |
31.20% |
42.83% |
49.04% |
0.02% |
0.80% |
| Common Equity to Total Capital |
|
0.00% |
96.47% |
50.58% |
49.50% |
54.48% |
40.93% |
35.10% |
61.98% |
62.43% |
| Debt to EBITDA |
|
0.00 |
-0.27 |
-5.40 |
5.91 |
62.27 |
20.79 |
4.41 |
13.39 |
3.70 |
| Net Debt to EBITDA |
|
0.00 |
3.19 |
-2.81 |
2.12 |
-6.52 |
7.11 |
1.13 |
11.00 |
3.16 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.05 |
-4.10 |
4.76 |
46.56 |
12.95 |
0.83 |
11.35 |
3.03 |
| Debt to NOPAT |
|
0.00 |
-0.29 |
-5.11 |
-11.88 |
-4.23 |
-5.60 |
-2.96 |
-15.11 |
20.43 |
| Net Debt to NOPAT |
|
0.00 |
3.45 |
-2.66 |
-4.26 |
0.44 |
-1.92 |
-0.76 |
-12.42 |
17.46 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.05 |
-3.88 |
-9.58 |
-3.17 |
-3.49 |
-0.56 |
-12.81 |
16.76 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.94 |
1.42 |
1.04 |
0.57 |
0.71 |
0.95 |
0.74 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
29.05% |
37.83% |
37.96% |
43.68% |
54.67% |
15.73% |
0.68% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.94 |
1.64 |
1.80 |
1.99 |
1.82 |
1.40 |
1.12 |
1.13 |
| Quick Ratio |
|
0.00 |
1.17 |
1.00 |
1.18 |
1.32 |
1.13 |
0.88 |
0.81 |
0.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-22 |
-139 |
5.73 |
-6.44 |
-13 |
-3.01 |
0.00 |
-35 |
| Operating Cash Flow to CapEx |
|
1,015.29% |
-678.09% |
-714.05% |
284.59% |
-224.58% |
31.14% |
61.99% |
-9.90% |
76.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-125.50 |
-101.16 |
1.28 |
-2.33 |
0.00 |
-1.88 |
0.00 |
-1.29 |
| Operating Cash Flow to Interest Expense |
|
11.46 |
-9.84 |
-5.29 |
1.98 |
-1.95 |
0.00 |
2.74 |
-0.16 |
1.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.33 |
-11.29 |
-6.04 |
1.28 |
-2.82 |
0.00 |
-1.68 |
-1.83 |
-0.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.92 |
0.58 |
0.51 |
0.56 |
0.61 |
0.61 |
0.59 |
0.48 |
| Accounts Receivable Turnover |
|
0.00 |
5.74 |
4.52 |
4.44 |
4.48 |
4.20 |
4.11 |
6.65 |
5.15 |
| Inventory Turnover |
|
0.00 |
5.86 |
4.14 |
3.73 |
4.26 |
3.50 |
2.97 |
8.40 |
9.67 |
| Fixed Asset Turnover |
|
0.00 |
24.69 |
15.77 |
13.33 |
14.16 |
14.91 |
12.36 |
10.25 |
7.37 |
| Accounts Payable Turnover |
|
0.00 |
3.40 |
2.72 |
2.47 |
2.69 |
2.61 |
2.39 |
5.45 |
4.49 |
| Days Sales Outstanding (DSO) |
|
0.00 |
63.61 |
80.79 |
82.20 |
81.49 |
86.93 |
88.82 |
54.85 |
70.92 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
62.23 |
88.13 |
97.82 |
85.77 |
104.26 |
122.85 |
43.47 |
37.73 |
| Days Payable Outstanding (DPO) |
|
0.00 |
107.45 |
134.34 |
147.99 |
135.73 |
140.02 |
152.47 |
66.95 |
81.33 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
18.39 |
34.58 |
32.03 |
31.53 |
51.17 |
59.20 |
31.37 |
27.31 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
18 |
150 |
142 |
142 |
150 |
145 |
672 |
721 |
| Invested Capital Turnover |
|
0.00 |
6.00 |
0.98 |
0.78 |
0.89 |
0.93 |
0.91 |
0.54 |
0.64 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
18 |
132 |
-8.16 |
0.72 |
8.04 |
-5.78 |
0.00 |
49 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
259 |
293 |
221 |
179 |
214 |
953 |
659 |
| Market Capitalization |
|
0.00 |
0.00 |
193 |
231 |
170 |
97 |
127 |
727 |
413 |
| Book Value per Share |
|
$0.00 |
$1.83 |
$2.84 |
$2.55 |
$2.56 |
$1.91 |
$1.55 |
$3.37 |
$3.54 |
| Tangible Book Value per Share |
|
$0.00 |
$1.13 |
($1.40) |
($1.14) |
($0.49) |
($1.04) |
($1.24) |
($1.47) |
($1.43) |
| Total Capital |
|
0.00 |
33 |
166 |
160 |
169 |
168 |
164 |
721 |
762 |
| Total Debt |
|
0.00 |
1.15 |
35 |
29 |
24 |
27 |
26 |
274 |
280 |
| Total Long-Term Debt |
|
0.00 |
0.21 |
27 |
23 |
18 |
17 |
4.91 |
232 |
230 |
| Net Debt |
|
0.00 |
-14 |
18 |
10 |
-2.54 |
9.35 |
6.67 |
225 |
239 |
| Capital Expenditures (CapEx) |
|
0.39 |
0.25 |
1.02 |
3.11 |
2.40 |
4.01 |
7.09 |
34 |
40 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
5.87 |
19 |
16 |
23 |
29 |
25 |
11 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
17 |
36 |
34 |
50 |
47 |
45 |
60 |
72 |
| Net Working Capital (NWC) |
|
0.00 |
16 |
28 |
29 |
44 |
37 |
23 |
18 |
21 |
| Net Nonoperating Expense (NNE) |
|
1.63 |
1.80 |
4.15 |
6.59 |
7.05 |
1.87 |
-3.15 |
33 |
34 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-14 |
18 |
10 |
-2.54 |
9.35 |
6.67 |
225 |
239 |
| Total Depreciation and Amortization (D&A) |
|
1.13 |
1.56 |
3.35 |
8.43 |
8.55 |
8.26 |
9.45 |
47 |
60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
11.06% |
23.76% |
14.10% |
18.24% |
21.34% |
18.86% |
3.01% |
6.93% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
31.53% |
44.15% |
30.33% |
39.49% |
34.58% |
33.32% |
16.47% |
16.13% |
| Net Working Capital to Revenue |
|
0.00% |
29.75% |
33.93% |
25.41% |
34.63% |
26.99% |
17.55% |
4.98% |
4.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.46) |
$0.00 |
($0.34) |
$0.00 |
($0.43) |
($0.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
35.98M |
0.00 |
35.39M |
0.00 |
119.88M |
133.76M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.46) |
$0.00 |
$0.00 |
$0.00 |
($0.43) |
($0.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
35.98M |
0.00 |
36.17M |
0.00 |
119.88M |
133.76M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.46) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
29.70M |
0.00 |
36.17M |
0.00 |
133.37M |
134.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.86 |
-4.02 |
-3.24 |
-2.42 |
-5.72 |
-4.88 |
-8.79 |
-18 |
14 |
| Normalized NOPAT Margin |
|
-6.99% |
-7.57% |
-3.95% |
-2.13% |
-4.54% |
-3.59% |
-6.57% |
-5.00% |
3.09% |
| Pre Tax Income Margin |
|
-10.21% |
-10.95% |
-13.50% |
-7.02% |
-8.64% |
-4.33% |
-3.78% |
-12.81% |
-2.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-11.96 |
-34.11 |
-7.14 |
-0.80 |
-2.95 |
0.00 |
-2.22 |
-1.33 |
0.56 |
| NOPAT to Interest Expense |
|
-8.37 |
-23.21 |
-4.97 |
-0.54 |
-2.07 |
0.00 |
-5.49 |
-0.89 |
0.50 |
| EBIT Less CapEx to Interest Expense |
|
-13.09 |
-35.56 |
-7.88 |
-1.49 |
-3.82 |
0.00 |
-6.64 |
-2.99 |
-0.89 |
| NOPAT Less CapEx to Interest Expense |
|
-9.50 |
-24.66 |
-5.72 |
-1.24 |
-2.94 |
0.00 |
-9.91 |
-2.55 |
-0.96 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-32.20% |
0.00% |
-60.02% |
-177.16% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-11.22% |
-2.89% |
-4.69% |
-38.42% |
-3.13% |
-62.52% |
-182.73% |
0.00% |