| DEI Shares Outstanding |
|
35,421,318.00 |
21,844,944.00 |
53,528,757.00 |
80,870,618.00 |
85,322,493.00 |
8,755,187.00 |
10,027,046.00 |
| DEI Adjusted Shares Outstanding |
|
2,951,777.00 |
1,820,412.00 |
4,460,730.00 |
6,739,218.00 |
7,110,208.00 |
8,755,187.00 |
10,027,046.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-19.92 |
-34.68 |
-52.91 |
-29.13 |
-10.49 |
-1.35 |
-1.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
62.26% |
33.42% |
-10.73% |
-35.54% |
-30.53% |
-30.36% |
| EBITDA Growth |
|
0.00% |
-0.55% |
-29.37% |
-173.00% |
62.95% |
86.98% |
-79.74% |
| EBIT Growth |
|
0.00% |
-3.10% |
-49.79% |
-133.49% |
62.25% |
85.19% |
-65.07% |
| NOPAT Growth |
|
0.00% |
36.04% |
1.94% |
-422.81% |
57.23% |
84.48% |
-52.02% |
| Net Income Growth |
|
0.00% |
-7.38% |
-273.89% |
16.83% |
62.01% |
84.09% |
-60.04% |
| EPS Growth |
|
0.00% |
15.40% |
-81.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
124.17% |
-789.03% |
58.36% |
23.40% |
116.17% |
-603.23% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-89.80% |
118.30% |
-101.12% |
222.50% |
2,041.71% |
| Invested Capital Growth |
|
0.00% |
446.41% |
181.42% |
-65.96% |
-65.29% |
-30.98% |
-113.88% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
9.66% |
-3.67% |
-13.45% |
-7.60% |
-12.08% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
35.58% |
-10.14% |
12.79% |
43.69% |
-67.24% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
30.69% |
-9.26% |
13.46% |
39.54% |
-56.87% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
31.78% |
-12.31% |
16.04% |
35.94% |
-51.62% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
13.79% |
-7.50% |
14.45% |
35.08% |
-53.90% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
13.82% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
236.75% |
-0.03% |
17.02% |
-109.38% |
178.56% |
-10.47% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
135.67% |
-101.01% |
101.29% |
216.45% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
6.22% |
-18.49% |
0.00% |
-10.69% |
-112.45% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.35% |
45.64% |
49.18% |
47.71% |
49.30% |
62.09% |
56.76% |
| EBITDA Margin |
|
-46.28% |
-28.68% |
-27.81% |
-85.06% |
-48.89% |
-9.16% |
-23.64% |
| Operating Margin |
|
-47.47% |
-18.71% |
-13.75% |
-80.55% |
-53.44% |
-11.94% |
-26.06% |
| EBIT Margin |
|
-47.51% |
-30.19% |
-33.89% |
-88.65% |
-51.91% |
-11.07% |
-26.23% |
| Profit (Net Income) Margin |
|
-51.37% |
-33.99% |
-95.26% |
-88.75% |
-52.30% |
-11.98% |
-27.52% |
| Tax Burden Percent |
|
100.05% |
100.08% |
100.23% |
99.81% |
98.85% |
99.61% |
100.22% |
| Interest Burden Percent |
|
108.07% |
112.51% |
280.42% |
100.30% |
101.92% |
108.66% |
104.70% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-245.41% |
-48.56% |
-14.77% |
-78.08% |
-97.61% |
-34.78% |
-150.36% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-680.45% |
-166.01% |
-577.64% |
2,045.98% |
50.32% |
4.07% |
-105.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-302.64% |
-321.58% |
-175.87% |
-42.28% |
-10.47% |
-1.14% |
66.41% |
| Return on Equity (ROE) |
|
-548.05% |
-370.14% |
-190.64% |
-120.36% |
-108.08% |
-35.92% |
-83.95% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-186.68% |
-109.90% |
20.34% |
-0.67% |
1.87% |
0.00% |
| Operating Return on Assets (OROA) |
|
-82.12% |
-48.35% |
-35.66% |
-83.44% |
-67.80% |
-19.67% |
-45.74% |
| Return on Assets (ROA) |
|
-88.78% |
-54.45% |
-100.22% |
-83.53% |
-68.31% |
-21.29% |
-48.00% |
| Return on Common Equity (ROCE) |
|
-548.05% |
-370.14% |
-190.64% |
-120.36% |
-108.08% |
-35.92% |
-83.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-548.05% |
-269.98% |
-105.26% |
-192.53% |
-206.94% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
-24 |
-24 |
-125 |
-53 |
-8.28 |
-13 |
| NOPAT Margin |
|
-33.23% |
-13.10% |
-9.63% |
-56.39% |
-37.41% |
-8.36% |
-18.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
435.04% |
117.45% |
562.87% |
-2,124.06% |
-147.93% |
-38.85% |
-44.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-110.70% |
-22.11% |
-63.42% |
| Cost of Revenue to Revenue |
|
60.65% |
54.37% |
50.82% |
52.29% |
50.70% |
37.91% |
43.24% |
| SG&A Expenses to Revenue |
|
29.28% |
16.49% |
18.20% |
17.29% |
14.18% |
17.51% |
17.17% |
| R&D to Revenue |
|
9.31% |
4.38% |
3.97% |
2.72% |
3.24% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
86.83% |
64.35% |
62.94% |
128.26% |
102.74% |
74.02% |
82.82% |
| Earnings before Interest and Taxes (EBIT) |
|
-54 |
-56 |
-84 |
-196 |
-74 |
-11 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-53 |
-53 |
-69 |
-188 |
-70 |
-9.07 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.72 |
16.08 |
0.98 |
0.61 |
0.83 |
0.70 |
0.46 |
| Price to Tangible Book Value (P/TBV) |
|
10.79 |
0.00 |
5.59 |
1.32 |
1.20 |
1.04 |
0.46 |
| Price to Revenue (P/Rev) |
|
0.91 |
2.02 |
0.89 |
0.28 |
0.21 |
0.21 |
0.10 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.04 |
5.16 |
0.98 |
0.51 |
0.78 |
0.54 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.95 |
2.35 |
0.94 |
0.19 |
0.15 |
0.11 |
0.10 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
71.79 |
0.00 |
0.00 |
0.00 |
4.82 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.28 |
0.00 |
23.39 |
0.71 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.27 |
3.76 |
0.20 |
0.22 |
0.34 |
0.25 |
0.30 |
| Long-Term Debt to Equity |
|
0.98 |
1.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.44 |
1.94 |
0.30 |
-0.02 |
-0.21 |
-0.28 |
-0.63 |
| Leverage Ratio |
|
8.23 |
6.80 |
1.90 |
1.44 |
1.58 |
1.69 |
1.75 |
| Compound Leverage Factor |
|
8.89 |
7.65 |
5.33 |
1.45 |
1.61 |
1.83 |
1.83 |
| Debt to Total Capital |
|
76.60% |
79.01% |
16.53% |
18.24% |
25.21% |
19.81% |
23.33% |
| Short-Term Debt to Total Capital |
|
53.78% |
46.26% |
16.53% |
18.24% |
25.21% |
19.81% |
23.33% |
| Long-Term Debt to Total Capital |
|
22.83% |
32.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
23.40% |
20.99% |
83.47% |
81.76% |
74.79% |
80.19% |
76.67% |
| Debt to EBITDA |
|
-0.66 |
-1.65 |
-0.64 |
-0.12 |
-0.17 |
-0.82 |
-0.28 |
| Net Debt to EBITDA |
|
-0.09 |
-1.15 |
-0.20 |
0.11 |
0.11 |
1.17 |
0.01 |
| Long-Term Debt to EBITDA |
|
-0.20 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.92 |
-3.62 |
-1.86 |
-0.18 |
-0.23 |
-0.90 |
-0.37 |
| Net Debt to NOPAT |
|
-0.13 |
-2.52 |
-0.59 |
0.17 |
0.15 |
1.28 |
0.02 |
| Long-Term Debt to NOPAT |
|
-0.28 |
-1.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-2.01 |
-0.03 |
-0.37 |
-7.27 |
-16.32 |
-17.73 |
-33.41 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.37 |
1.01 |
1.49 |
1.89 |
1.95 |
2.01 |
2.02 |
| Quick Ratio |
|
0.59 |
0.43 |
0.49 |
0.91 |
0.95 |
1.13 |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-94 |
-177 |
32 |
-0.36 |
0.45 |
9.55 |
| Operating Cash Flow to CapEx |
|
-23,333.33% |
6,843.82% |
-122.39% |
-21,313.41% |
-11,250.42% |
5,154.76% |
-21,362.75% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-45.91 |
-1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
2.99 |
-0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
2.95 |
-0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.73 |
1.60 |
1.05 |
0.94 |
1.31 |
1.78 |
1.74 |
| Accounts Receivable Turnover |
|
92.97 |
54.57 |
30.54 |
29.50 |
32.62 |
24.74 |
36.42 |
| Inventory Turnover |
|
2.08 |
2.98 |
2.66 |
2.17 |
2.26 |
2.20 |
4.32 |
| Fixed Asset Turnover |
|
516.71 |
1,079.67 |
348.23 |
209.94 |
175.14 |
135.68 |
102.49 |
| Accounts Payable Turnover |
|
3.81 |
5.62 |
6.89 |
6.13 |
7.15 |
10.33 |
17.37 |
| Days Sales Outstanding (DSO) |
|
3.93 |
6.69 |
11.95 |
12.37 |
11.19 |
14.75 |
10.02 |
| Days Inventory Outstanding (DIO) |
|
175.54 |
122.55 |
137.16 |
168.39 |
161.73 |
165.92 |
84.45 |
| Days Payable Outstanding (DPO) |
|
95.88 |
64.93 |
53.01 |
59.57 |
51.07 |
35.33 |
21.02 |
| Cash Conversion Cycle (CCC) |
|
83.58 |
64.31 |
96.10 |
121.19 |
121.86 |
145.34 |
73.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15 |
85 |
238 |
81 |
28 |
19 |
-2.70 |
| Invested Capital Turnover |
|
7.38 |
3.71 |
1.53 |
1.38 |
2.61 |
4.16 |
8.24 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
69 |
154 |
-157 |
-53 |
-8.72 |
-22 |
| Enterprise Value (EV) |
|
109 |
437 |
234 |
41 |
22 |
10 |
6.74 |
| Market Capitalization |
|
104 |
376 |
220 |
62 |
30 |
21 |
6.97 |
| Book Value per Share |
|
$0.61 |
$1.07 |
$4.19 |
$1.26 |
$5.52 |
$3.43 |
$1.52 |
| Tangible Book Value per Share |
|
$0.55 |
($2.54) |
$0.73 |
$0.58 |
$3.79 |
$2.31 |
$1.52 |
| Total Capital |
|
46 |
111 |
269 |
125 |
48 |
37 |
20 |
| Total Debt |
|
35 |
88 |
44 |
23 |
12 |
7.41 |
4.63 |
| Total Long-Term Debt |
|
10 |
36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
4.77 |
61 |
14 |
-21 |
-7.88 |
-11 |
-0.23 |
| Capital Expenditures (CapEx) |
|
0.11 |
0.09 |
34 |
0.08 |
0.12 |
0.04 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
14 |
25 |
55 |
26 |
16 |
8.84 |
14 |
| Debt-free Net Working Capital (DFNWC) |
|
44 |
52 |
86 |
70 |
36 |
27 |
19 |
| Net Working Capital (NWC) |
|
20 |
0.43 |
41 |
47 |
24 |
19 |
14 |
| Net Nonoperating Expense (NNE) |
|
21 |
39 |
212 |
72 |
21 |
3.59 |
6.40 |
| Net Nonoperating Obligations (NNO) |
|
4.77 |
61 |
14 |
-21 |
-7.88 |
-11 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
1.40 |
2.80 |
15 |
7.95 |
4.32 |
1.89 |
1.78 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.32% |
13.59% |
22.29% |
11.82% |
11.44% |
8.92% |
20.52% |
| Debt-free Net Working Capital to Revenue |
|
38.84% |
27.98% |
34.52% |
31.53% |
25.49% |
27.09% |
27.56% |
| Net Working Capital to Revenue |
|
17.29% |
0.23% |
16.60% |
21.24% |
16.97% |
19.61% |
20.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($44.16) |
($80.04) |
($35.40) |
($11.40) |
($1.68) |
($2.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
2.46M |
5.17M |
5.54M |
6.51M |
7.07M |
7.93M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($44.16) |
($80.04) |
($35.40) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
2.46M |
5.17M |
5.54M |
7.67M |
8.75M |
10.82M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($44.16) |
($80.04) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.43M |
2.95M |
6.75M |
7.67M |
8.75M |
10.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-15 |
-45 |
-42 |
-26 |
-8.28 |
-9.91 |
| Normalized NOPAT Margin |
|
-33.23% |
-8.30% |
-18.25% |
-18.95% |
-17.90% |
-8.36% |
-14.36% |
| Pre Tax Income Margin |
|
-51.34% |
-33.97% |
-95.05% |
-88.92% |
-52.91% |
-12.02% |
-27.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-27.52 |
-0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-11.94 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-27.57 |
-0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-11.99 |
-0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-9.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |