| DEI Shares Outstanding |
|
0.00 |
1.00 |
56,874,548.00 |
341,142,844.00 |
20,880,171.00 |
20,880,171.00 |
20,880,171.00 |
20,880,171.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
94,791.00 |
568,571.00 |
1,044,009.00 |
1,044,009.00 |
1,044,009.00 |
1,044,009.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-669.77 |
-106.62 |
7.36 |
-2.71 |
-1.91 |
-8.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.28% |
-100.00% |
0.00% |
0.00% |
-23.31% |
28.68% |
20.27% |
| EBITDA Growth |
|
0.00% |
-121.49% |
856.60% |
-40.92% |
-57.85% |
-94.20% |
341.64% |
-403.00% |
| EBIT Growth |
|
0.00% |
-487.79% |
94.18% |
-4.96% |
151.20% |
-384.51% |
27.33% |
-357.69% |
| NOPAT Growth |
|
0.00% |
-577.00% |
96.16% |
15.43% |
240.96% |
-265.87% |
-7.94% |
-228.94% |
| Net Income Growth |
|
0.00% |
-515.41% |
-96.47% |
4.52% |
118.60% |
-125.05% |
29.57% |
-355.56% |
| EPS Growth |
|
0.00% |
-515.41% |
-96.47% |
4.52% |
0.00% |
0.00% |
65.08% |
-66.67% |
| Operating Cash Flow Growth |
|
0.00% |
-127.09% |
-1,604.47% |
-36.53% |
56.93% |
112.27% |
-59.11% |
-437.70% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-101.04% |
-22,885.17% |
75.79% |
140.26% |
-220.27% |
-187.76% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-1.34% |
118.94% |
165.62% |
-30.59% |
29.18% |
61.40% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
37.64% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
114.56% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.22% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.51% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
26.55% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-69.74% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
26.90% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.91% |
47.83% |
0.00% |
0.00% |
14.94% |
-12.51% |
0.99% |
-22.50% |
| EBITDA Margin |
|
7.74% |
-1.66% |
0.00% |
0.00% |
54.92% |
4.16% |
14.26% |
-35.93% |
| Operating Margin |
|
2.94% |
-15.72% |
0.00% |
0.00% |
8.85% |
-27.34% |
-22.94% |
-62.74% |
| EBIT Margin |
|
3.88% |
-15.01% |
0.00% |
0.00% |
8.24% |
-30.57% |
-17.27% |
-65.71% |
| Profit (Net Income) Margin |
|
3.75% |
-15.54% |
0.00% |
0.00% |
95.29% |
-31.13% |
-17.04% |
-64.53% |
| Tax Burden Percent |
|
78.71% |
104.46% |
3,500.53% |
3,192.01% |
1,165.87% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
122.84% |
99.15% |
99.96% |
99.72% |
99.18% |
101.80% |
98.66% |
98.20% |
| Effective Tax Rate |
|
21.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.35% |
-8.56% |
-9.84% |
-21.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
263.46% |
-125.41% |
-8.76% |
5.69% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
83.77% |
-6.03% |
3.14% |
-1.54% |
| Return on Equity (ROE) |
|
0.00% |
92.64% |
140.09% |
242.37% |
90.12% |
-14.59% |
-6.70% |
-23.51% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-636.21% |
-84.25% |
27.56% |
-35.30% |
-68.94% |
| Operating Return on Assets (OROA) |
|
0.00% |
-14.85% |
0.00% |
0.00% |
1.15% |
-10.11% |
-6.14% |
-22.77% |
| Return on Assets (ROA) |
|
0.00% |
-15.38% |
0.00% |
0.00% |
13.32% |
-10.29% |
-6.06% |
-22.36% |
| Return on Common Equity (ROCE) |
|
0.00% |
99.48% |
147.90% |
265.14% |
82.13% |
-14.59% |
-6.70% |
-23.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
86.28% |
109.01% |
-1,721.47% |
58.48% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4.80 |
-23 |
-0.88 |
-0.74 |
1.05 |
-1.74 |
-1.87 |
-6.17 |
| NOPAT Margin |
|
2.31% |
-11.01% |
0.00% |
0.00% |
8.85% |
-19.14% |
-16.06% |
-43.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-155.80% |
-3,159.21% |
1,048.29% |
-257.11% |
116.85% |
-1.08% |
-27.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
3.89% |
-8.88% |
-4.64% |
-15.68% |
| Cost of Revenue to Revenue |
|
44.09% |
52.17% |
0.00% |
0.00% |
85.06% |
112.51% |
99.02% |
122.50% |
| SG&A Expenses to Revenue |
|
20.58% |
31.07% |
0.00% |
0.00% |
6.09% |
12.36% |
20.88% |
36.07% |
| R&D to Revenue |
|
1.84% |
2.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
52.97% |
63.56% |
0.00% |
0.00% |
6.09% |
14.84% |
23.92% |
40.24% |
| Earnings before Interest and Taxes (EBIT) |
|
8.05 |
-31 |
-1.81 |
-1.90 |
0.98 |
-2.77 |
-2.02 |
-9.23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
-3.45 |
26 |
15 |
6.50 |
0.38 |
1.67 |
-5.05 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.86 |
0.12 |
0.37 |
0.36 |
0.29 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.86 |
0.12 |
0.37 |
0.36 |
0.29 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.79 |
1.24 |
0.76 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
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% |
320.89% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.26 |
0.00 |
0.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
0.48 |
0.00 |
0.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.58 |
0.00 |
1.09 |
11.64 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.25 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.75 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.15 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.38 |
-0.46 |
0.00 |
0.39 |
0.01 |
0.01 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.35 |
0.04 |
-0.23 |
0.32 |
0.05 |
-0.36 |
-0.27 |
| Leverage Ratio |
|
0.00 |
-6.02 |
-4.18 |
-6.16 |
6.77 |
1.42 |
1.11 |
1.05 |
| Compound Leverage Factor |
|
0.00 |
-5.97 |
-4.18 |
-6.14 |
6.71 |
1.44 |
1.09 |
1.03 |
| Debt to Total Capital |
|
0.00% |
-60.95% |
-85.99% |
0.00% |
28.30% |
0.64% |
1.20% |
5.51% |
| Short-Term Debt to Total Capital |
|
0.00% |
-60.95% |
-68.69% |
0.00% |
28.30% |
0.64% |
1.20% |
5.51% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
-17.30% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-11.88% |
-8.28% |
38.65% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
172.83% |
194.27% |
61.35% |
71.70% |
99.36% |
98.80% |
94.49% |
| Debt to EBITDA |
|
0.00 |
-3.83 |
0.99 |
0.00 |
1.17 |
0.33 |
0.29 |
-0.43 |
| Net Debt to EBITDA |
|
0.00 |
3.09 |
0.31 |
0.00 |
0.72 |
-7.47 |
-11.07 |
0.50 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.58 |
-29.35 |
0.00 |
7.27 |
-0.07 |
-0.26 |
-0.35 |
| Net Debt to NOPAT |
|
0.00 |
0.47 |
-9.27 |
0.00 |
4.47 |
1.62 |
9.84 |
0.41 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-5.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
-2.23 |
-2.56 |
-7.73 |
-9.61 |
1.54 |
-4.51 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-7.38% |
-5.58% |
-9.39% |
8.87% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.25 |
0.21 |
0.55 |
1.27 |
1.75 |
27.50 |
7.79 |
| Quick Ratio |
|
0.00 |
0.14 |
0.11 |
0.24 |
0.81 |
1.17 |
24.26 |
5.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
24 |
-0.25 |
-57 |
-14 |
5.59 |
-6.73 |
-19 |
| Operating Cash Flow to CapEx |
|
122.82% |
-24.95% |
-11,822.90% |
-632.54% |
0.00% |
196.59% |
56.74% |
-61.72% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
68.44 |
0.00 |
0.00 |
-694.51 |
88.77 |
-140.12 |
-312.15 |
| Operating Cash Flow to Interest Expense |
|
9,820.34 |
-8.79 |
0.00 |
0.00 |
-1,552.30 |
60.44 |
32.44 |
-84.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1,824.52 |
-44.04 |
0.00 |
0.00 |
-1,465.80 |
29.70 |
-24.73 |
-222.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.99 |
0.00 |
0.00 |
0.14 |
0.33 |
0.36 |
0.35 |
| Accounts Receivable Turnover |
|
0.00 |
37.54 |
0.00 |
0.00 |
0.00 |
1.26 |
2.09 |
2.24 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
6.58 |
0.00 |
0.00 |
0.00 |
0.70 |
0.94 |
1.00 |
| Accounts Payable Turnover |
|
0.00 |
45.60 |
0.00 |
0.00 |
2.44 |
5.70 |
63.52 |
69.22 |
| Days Sales Outstanding (DSO) |
|
0.00 |
9.72 |
0.00 |
0.00 |
0.00 |
289.39 |
174.48 |
162.96 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
8.00 |
0.00 |
0.00 |
149.46 |
64.06 |
5.75 |
5.27 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
1.72 |
0.00 |
0.00 |
-149.46 |
225.33 |
168.73 |
157.69 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-47 |
-48 |
9.02 |
24 |
17 |
21 |
35 |
| Invested Capital Turnover |
|
0.00 |
-8.85 |
0.00 |
0.00 |
0.72 |
0.45 |
0.61 |
0.50 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-47 |
-0.63 |
57 |
15 |
-7.33 |
4.85 |
13 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
15 |
-21 |
7.07 |
4.39 |
-3.99 |
8.19 |
| Market Capitalization |
|
0.00 |
0.00 |
4.39 |
3.01 |
2.40 |
7.20 |
14 |
11 |
| Book Value per Share |
|
$0.00 |
($23.22) |
($58,242,235.67) |
$0.06 |
$0.06 |
$0.93 |
$13.20 |
$4.52 |
| Tangible Book Value per Share |
|
$0.00 |
($52.34) |
($103,446,239.67) |
$0.06 |
$0.06 |
$0.93 |
$13.20 |
$4.52 |
| Total Capital |
|
0.00 |
-22 |
-30 |
5.74 |
27 |
20 |
40 |
39 |
| Total Debt |
|
0.00 |
13 |
26 |
0.00 |
7.61 |
0.13 |
0.48 |
2.17 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
5.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-11 |
8.14 |
-26 |
4.68 |
-2.82 |
-18 |
-2.50 |
| Capital Expenditures (CapEx) |
|
9.31 |
12 |
0.45 |
11 |
-1.73 |
1.94 |
2.74 |
8.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-144 |
-136 |
-77 |
11 |
3.93 |
9.24 |
19 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-124 |
-122 |
-51 |
11 |
3.97 |
24 |
19 |
| Net Working Capital (NWC) |
|
0.00 |
-137 |
-143 |
-51 |
2.99 |
3.84 |
24 |
17 |
| Net Nonoperating Expense (NNE) |
|
-2.98 |
9.43 |
63 |
60 |
-10 |
1.09 |
0.11 |
2.89 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-12 |
8.14 |
3.28 |
4.68 |
-2.82 |
-18 |
-2.50 |
| Total Depreciation and Amortization (D&A) |
|
8.00 |
28 |
28 |
17 |
5.52 |
3.15 |
3.68 |
4.18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-69.25% |
0.00% |
0.00% |
89.20% |
43.26% |
79.18% |
132.73% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-59.57% |
0.00% |
0.00% |
89.60% |
43.73% |
206.80% |
135.22% |
| Net Working Capital to Revenue |
|
0.00% |
-65.93% |
0.00% |
0.00% |
25.29% |
42.36% |
202.66% |
119.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($678.00) |
($88.40) |
$0.00 |
$0.00 |
$0.00 |
($1.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
92.77K |
681.74K |
682.78K |
1.49M |
3.02M |
8.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($576.00) |
($100.20) |
$0.00 |
$0.00 |
$0.00 |
($1.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
109.74K |
602.00K |
682.78K |
1.49M |
3.02M |
8.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
94.79K |
17.06M |
1.04M |
2.10M |
6.43M |
9.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.80 |
-23 |
-0.88 |
-0.74 |
0.73 |
-1.74 |
-1.87 |
-6.17 |
| Normalized NOPAT Margin |
|
2.31% |
-11.01% |
0.00% |
0.00% |
6.19% |
-19.14% |
-16.06% |
-43.92% |
| Pre Tax Income Margin |
|
4.77% |
-14.88% |
0.00% |
0.00% |
8.17% |
-31.13% |
-17.04% |
-64.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6,911.82 |
-88.58 |
0.00 |
0.00 |
48.75 |
-44.03 |
-42.00 |
-148.82 |
| NOPAT to Interest Expense |
|
4,121.27 |
-64.97 |
0.00 |
0.00 |
52.35 |
-27.57 |
-39.05 |
-99.46 |
| EBIT Less CapEx to Interest Expense |
|
-1,084.01 |
-123.83 |
0.00 |
0.00 |
135.25 |
-74.78 |
-99.17 |
-286.23 |
| NOPAT Less CapEx to Interest Expense |
|
-3,874.56 |
-100.22 |
0.00 |
0.00 |
138.85 |
-58.31 |
-96.22 |
-236.86 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
326.70% |
-22.35% |
-3.47% |
-27.42% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
336.37% |
-22.35% |
-7.05% |
-27.42% |
0.00% |
0.00% |
0.00% |
0.00% |