| DEI Shares Outstanding |
- |
- |
44,024,631.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
44,024,631.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
-1.66 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
442.93% |
53.94% |
| EBITDA Growth |
0.00% |
-28.77% |
-44.01% |
| EBIT Growth |
0.00% |
-27.88% |
-43.41% |
| NOPAT Growth |
0.00% |
-26.22% |
-58.41% |
| Net Income Growth |
0.00% |
-24.17% |
-33.68% |
| EPS Growth |
0.00% |
-3.49% |
78.95% |
| Operating Cash Flow Growth |
0.00% |
-48.78% |
-5.49% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-123.07% |
| Invested Capital Growth |
0.00% |
37.86% |
229.69% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
13.19% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
4.02% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
3.37% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-4.50% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
5.96% |
| EPS Q/Q Growth |
0.00% |
0.00% |
58.39% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
9.99% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
7.06% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
52.59% |
55.11% |
55.40% |
| EBITDA Margin |
-365.03% |
-86.58% |
-80.99% |
| Operating Margin |
-298.87% |
-69.48% |
-71.50% |
| EBIT Margin |
-382.46% |
-90.08% |
-83.92% |
| Profit (Net Income) Margin |
-367.64% |
-84.08% |
-73.02% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
96.13% |
93.34% |
87.01% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-1,547.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-1,535.05% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
1,507.69% |
| Return on Equity (ROE) |
-75.24% |
-81.35% |
-40.26% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-354.29% |
| Operating Return on Assets (OROA) |
-41.69% |
-45.18% |
-35.17% |
| Return on Assets (ROA) |
-40.08% |
-42.17% |
-30.60% |
| Return on Common Equity (ROCE) |
260.76% |
271.00% |
-4.68% |
| Return on Equity Simple (ROE_SIMPLE) |
21.71% |
22.32% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-25 |
-32 |
-50 |
| NOPAT Margin |
-209.21% |
-48.64% |
-50.05% |
| Net Nonoperating Expense Percent (NNEP) |
-20.27% |
-24.09% |
-12.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
12.54% |
13.22% |
-17.13% |
| Cost of Revenue to Revenue |
47.41% |
44.89% |
44.60% |
| SG&A Expenses to Revenue |
101.92% |
27.44% |
30.95% |
| R&D to Revenue |
149.59% |
40.21% |
34.70% |
| Operating Expenses to Revenue |
351.46% |
124.59% |
126.90% |
| Earnings before Interest and Taxes (EBIT) |
-46 |
-59 |
-84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-44 |
-56 |
-81 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
4.29 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
4.29 |
| Price to Revenue (P/Rev) |
17.01 |
3.13 |
12.32 |
| 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 |
34.45 |
| Enterprise Value to Revenue (EV/Rev) |
31.01 |
6.56 |
9.73 |
| 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 |
0.05 |
0.08 |
0.02 |
| Long-Term Debt to Equity |
0.05 |
0.08 |
0.02 |
| Financial Leverage |
-1.60 |
-1.42 |
-0.98 |
| Leverage Ratio |
1.88 |
1.93 |
1.32 |
| Compound Leverage Factor |
1.80 |
1.80 |
1.14 |
| Debt to Total Capital |
4.87% |
7.01% |
1.83% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
4.87% |
7.01% |
1.83% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
424.81% |
393.17% |
0.00% |
| Common Equity to Total Capital |
-329.68% |
-300.17% |
98.17% |
| Debt to EBITDA |
-0.07 |
-0.10 |
-0.07 |
| Net Debt to EBITDA |
2.14 |
1.74 |
3.19 |
| Long-Term Debt to EBITDA |
-0.07 |
-0.10 |
-0.07 |
| Debt to NOPAT |
-0.12 |
-0.18 |
-0.11 |
| Net Debt to NOPAT |
3.74 |
3.09 |
5.17 |
| Long-Term Debt to NOPAT |
-0.12 |
-0.18 |
-0.11 |
| Altman Z-Score |
-0.79 |
-1.08 |
16.76 |
| Noncontrolling Interest Sharing Ratio |
446.55% |
433.13% |
88.38% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
9.77 |
6.29 |
8.66 |
| Quick Ratio |
9.54 |
5.46 |
7.64 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-45 |
-100 |
| Operating Cash Flow to CapEx |
-8,152.01% |
-1,443.14% |
-961.39% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.11 |
0.50 |
0.42 |
| Accounts Receivable Turnover |
2.70 |
7.92 |
6.89 |
| Inventory Turnover |
4.57 |
4.01 |
2.55 |
| Fixed Asset Turnover |
4.84 |
17.96 |
14.99 |
| Accounts Payable Turnover |
4.88 |
14.55 |
11.39 |
| Days Sales Outstanding (DSO) |
135.35 |
46.08 |
53.00 |
| Days Inventory Outstanding (DIO) |
79.91 |
90.92 |
143.02 |
| Days Payable Outstanding (DPO) |
74.84 |
25.08 |
32.04 |
| Cash Conversion Cycle (CCC) |
140.42 |
111.92 |
163.98 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-35 |
-22 |
28 |
| Invested Capital Turnover |
-0.34 |
-2.29 |
30.93 |
| Increase / (Decrease) in Invested Capital |
0.00 |
13 |
50 |
| Enterprise Value (EV) |
372 |
428 |
976 |
| Market Capitalization |
204 |
204 |
1,235 |
| Book Value per Share |
($38.30) |
($38.55) |
$6.53 |
| Tangible Book Value per Share |
($38.30) |
($38.55) |
$6.53 |
| Total Capital |
62 |
82 |
293 |
| Total Debt |
3.00 |
5.73 |
5.37 |
| Total Long-Term Debt |
3.00 |
5.73 |
5.37 |
| Net Debt |
-94 |
-98 |
-259 |
| Capital Expenditures (CapEx) |
0.40 |
3.35 |
5.30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-3.73 |
8.20 |
18 |
| Debt-free Net Working Capital (DFNWC) |
93 |
112 |
237 |
| Net Working Capital (NWC) |
93 |
112 |
237 |
| Net Nonoperating Expense (NNE) |
19 |
23 |
23 |
| Net Nonoperating Obligations (NNO) |
-94 |
-98 |
-259 |
| Total Depreciation and Amortization (D&A) |
2.09 |
2.28 |
2.94 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-31.09% |
12.59% |
17.71% |
| Debt-free Net Working Capital to Revenue |
775.46% |
171.63% |
236.39% |
| Net Working Capital to Revenue |
775.46% |
171.63% |
236.39% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($8.60) |
($1.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
6.37M |
40.53M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($8.60) |
($1.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
6.37M |
40.53M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
43.35M |
44.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-25 |
-32 |
-50 |
| Normalized NOPAT Margin |
-209.21% |
-48.64% |
-50.05% |
| Pre Tax Income Margin |
-367.64% |
-84.08% |
-73.02% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-7.57% |
0.00% |