| DEI Shares Outstanding |
0.00 |
0.00 |
166,400,314.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
166,400,314.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.03 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
40.26% |
44.05% |
| EBITDA Growth |
0.00% |
1.33% |
14.43% |
| EBIT Growth |
0.00% |
0.65% |
10.78% |
| NOPAT Growth |
0.00% |
0.90% |
8.85% |
| Net Income Growth |
0.00% |
-9.77% |
20.51% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-12.91% |
-101.11% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-337.83% |
| Invested Capital Growth |
0.00% |
0.00% |
-17.26% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
24.92% |
38.60% |
32.09% |
| EBITDA Margin |
-76.37% |
-53.72% |
-31.91% |
| Operating Margin |
-93.54% |
-66.09% |
-41.82% |
| EBIT Margin |
-95.32% |
-67.52% |
-41.82% |
| Profit (Net Income) Margin |
-99.48% |
-77.86% |
-42.96% |
| Tax Burden Percent |
104.37% |
115.31% |
100.25% |
| Interest Burden Percent |
100.00% |
100.00% |
102.48% |
| 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) |
0.00% |
632.11% |
382.63% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-31.91% |
-28.80% |
| Return on Assets (ROA) |
0.00% |
-36.79% |
-29.59% |
| Return on Common Equity (ROCE) |
0.00% |
286.01% |
195.72% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.57 |
-1.56 |
-1.42 |
| NOPAT Margin |
-65.48% |
-46.26% |
-29.27% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-133.46% |
-40.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
375.60% |
210.50% |
| Cost of Revenue to Revenue |
75.08% |
61.40% |
67.91% |
| SG&A Expenses to Revenue |
80.28% |
71.22% |
72.02% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
118.46% |
104.69% |
72.02% |
| Earnings before Interest and Taxes (EBIT) |
-2.29 |
-2.28 |
-2.03 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.84 |
-1.81 |
-1.55 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
34.26 |
| 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) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
33.86 |
| 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 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
3.84 |
3.01 |
| Leverage Ratio |
0.00 |
-17.18 |
-12.93 |
| Compound Leverage Factor |
0.00 |
-17.18 |
-13.25 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
54.75% |
45.22% |
| Common Equity to Total Capital |
0.00% |
45.25% |
54.78% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
9.59 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
54.75% |
48.85% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.93 |
2.40 |
| Quick Ratio |
0.00 |
0.14 |
0.50 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.45 |
-1.07 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-21.29 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
-0.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-0.09 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.47 |
0.69 |
| Accounts Receivable Turnover |
0.00 |
74.05 |
53.75 |
| Inventory Turnover |
0.00 |
3.72 |
6.29 |
| Fixed Asset Turnover |
0.00 |
1.10 |
1.26 |
| Accounts Payable Turnover |
0.00 |
6.44 |
9.83 |
| Days Sales Outstanding (DSO) |
0.00 |
4.93 |
6.79 |
| Days Inventory Outstanding (DIO) |
0.00 |
98.09 |
58.05 |
| Days Payable Outstanding (DPO) |
0.00 |
56.67 |
37.14 |
| Cash Conversion Cycle (CCC) |
0.00 |
46.35 |
27.71 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-2.01 |
-2.36 |
| Invested Capital Turnover |
0.00 |
-3.35 |
-2.22 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.01 |
-0.35 |
| Enterprise Value (EV) |
0.00 |
0.00 |
164 |
| Market Capitalization |
0.00 |
0.00 |
166 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($0.01) |
| Total Capital |
0.00 |
-0.42 |
-0.68 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-1.60 |
-1.68 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.30 |
0.38 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.30 |
0.38 |
| Net Working Capital (NWC) |
0.00 |
0.30 |
0.38 |
| Net Nonoperating Expense (NNE) |
0.82 |
1.07 |
0.66 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1.60 |
-1.68 |
| Total Depreciation and Amortization (D&A) |
0.46 |
0.47 |
0.48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
8.86% |
7.88% |
| Debt-free Net Working Capital to Revenue |
0.00% |
8.86% |
7.88% |
| Net Working Capital to Revenue |
0.00% |
8.86% |
7.88% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
166.40M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
166.40M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
166.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.57 |
-1.56 |
-1.42 |
| Normalized NOPAT Margin |
-65.48% |
-46.26% |
-29.27% |
| Pre Tax Income Margin |
-95.32% |
-67.52% |
-42.86% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-40.25 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-28.17 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-40.25 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-28.17 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |