| DEI Shares Outstanding |
|
0.00 |
24,956,165.00 |
27,842,204.00 |
57,757,480.00 |
33,011,600.00 |
33,011,600.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
24,956,165.00 |
27,842,204.00 |
57,757,480.00 |
33,011,600.00 |
33,011,600.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.13 |
0.17 |
-0.36 |
-0.38 |
-0.86 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
1,614.01% |
-3.37% |
-100.18% |
87,920.44% |
-7.61% |
| EBITDA Growth |
|
0.00% |
116.66% |
517.87% |
-152.90% |
145.34% |
-747.17% |
| EBIT Growth |
|
0.00% |
94.87% |
459.81% |
-822.59% |
44.47% |
-128.53% |
| NOPAT Growth |
|
0.00% |
112.75% |
-1,630.17% |
31.67% |
16.54% |
-3.48% |
| Net Income Growth |
|
0.00% |
80.55% |
238.20% |
-605.51% |
43.38% |
-128.84% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-60.00% |
| Operating Cash Flow Growth |
|
0.00% |
-206.42% |
120.24% |
-144.48% |
-778.09% |
-45.65% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-150.07% |
103.22% |
-402.97% |
-958.97% |
| Invested Capital Growth |
|
0.00% |
89.49% |
38.37% |
-36.33% |
-32.50% |
117.96% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
44.89% |
-28.38% |
0.00% |
-30.67% |
-9.41% |
| EBITDA Margin |
|
0.00% |
8.97% |
57.38% |
0.00% |
8.91% |
-62.40% |
| Operating Margin |
|
0.00% |
8.61% |
-63.71% |
0.00% |
-50.33% |
-56.37% |
| EBIT Margin |
|
0.00% |
-3.46% |
12.89% |
0.00% |
-33.49% |
-82.83% |
| Profit (Net Income) Margin |
|
0.00% |
-12.64% |
18.07% |
0.00% |
-33.49% |
-82.94% |
| Tax Burden Percent |
|
96.20% |
365.01% |
140.19% |
98.08% |
100.00% |
99.60% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.54% |
| Effective Tax Rate |
|
0.00% |
0.00% |
-49.79% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
5.86% |
-57.50% |
0.00% |
-52.96% |
-42.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-20,565.37% |
-976.79% |
0.00% |
-108.89% |
-6.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-18.17% |
67.63% |
0.00% |
4.87% |
3.81% |
| Return on Equity (ROE) |
|
-127.21% |
-12.30% |
10.13% |
-57.28% |
-48.09% |
-38.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-55.96% |
-89.69% |
3.04% |
-14.15% |
-116.97% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.92% |
6.51% |
0.00% |
-32.41% |
-33.63% |
| Return on Assets (ROA) |
|
0.00% |
-10.65% |
9.12% |
0.00% |
-32.41% |
-33.67% |
| Return on Common Equity (ROCE) |
|
-127.21% |
-9.40% |
8.71% |
-57.28% |
-47.83% |
-38.89% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-127.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
1.49 |
-23 |
-16 |
-13 |
-13 |
| NOPAT Margin |
|
0.00% |
6.03% |
-95.43% |
0.00% |
-35.23% |
-39.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
88.67% |
20,571.23% |
919.29% |
-1,440.75% |
55.92% |
-36.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.90% |
-47.61% |
-51.07% |
-58.09% |
-10.94% |
| Cost of Revenue to Revenue |
|
0.00% |
42.53% |
84.65% |
0.00% |
88.40% |
89.07% |
| SG&A Expenses to Revenue |
|
0.00% |
4.77% |
12.59% |
0.00% |
19.67% |
47.78% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
48.86% |
79.06% |
0.00% |
61.93% |
67.30% |
| Earnings before Interest and Taxes (EBIT) |
|
-17 |
-0.86 |
3.09 |
-22 |
-12 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
2.22 |
14 |
-7.27 |
3.30 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.40 |
0.19 |
2.18 |
1.97 |
0.68 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.66 |
0.20 |
2.27 |
2.07 |
0.69 |
| Price to Revenue (P/Rev) |
|
0.00 |
4.66 |
0.38 |
0.00 |
1.17 |
2.46 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
1.94 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
51.49% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
3.79 |
0.17 |
2.20 |
2.07 |
0.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
5.10 |
0.33 |
0.00 |
1.11 |
0.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
56.85 |
0.58 |
0.00 |
12.48 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
2.58 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
84.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
1.78 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
56.31 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.39 |
0.00 |
0.02 |
0.05 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.39 |
0.00 |
0.02 |
0.05 |
0.00 |
0.00 |
| Financial Leverage |
|
0.39 |
0.00 |
-0.07 |
-0.01 |
-0.04 |
-0.57 |
| Leverage Ratio |
|
1.30 |
1.16 |
1.11 |
1.24 |
1.48 |
1.16 |
| Compound Leverage Factor |
|
1.30 |
1.16 |
1.11 |
1.24 |
1.48 |
1.16 |
| Debt to Total Capital |
|
28.22% |
0.00% |
1.74% |
4.37% |
0.68% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.35% |
0.00% |
| Long-Term Debt to Total Capital |
|
28.22% |
0.00% |
1.74% |
4.37% |
0.34% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
30.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.25% |
0.00% |
| Common Equity to Total Capital |
|
71.78% |
68.61% |
98.26% |
95.63% |
98.07% |
100.00% |
| Debt to EBITDA |
|
-0.37 |
0.00 |
0.06 |
-0.18 |
0.05 |
0.00 |
| Net Debt to EBITDA |
|
-0.37 |
0.00 |
-0.07 |
-0.14 |
-0.74 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.37 |
0.00 |
0.06 |
-0.18 |
0.02 |
0.00 |
| Debt to NOPAT |
|
-0.42 |
0.00 |
-0.04 |
-0.09 |
-0.01 |
0.00 |
| Net Debt to NOPAT |
|
-0.42 |
0.00 |
0.04 |
-0.06 |
0.19 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.42 |
0.00 |
-0.04 |
-0.09 |
-0.01 |
0.00 |
| Altman Z-Score |
|
0.00 |
9.73 |
1.64 |
1.12 |
-0.53 |
4.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
23.59% |
14.06% |
0.00% |
0.54% |
0.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.04 |
6.56 |
1.02 |
0.30 |
0.68 |
10.97 |
| Quick Ratio |
|
0.03 |
0.49 |
0.95 |
0.26 |
0.18 |
9.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-14 |
-36 |
1.15 |
-3.48 |
-37 |
| Operating Cash Flow to CapEx |
|
-626.93% |
-65.36% |
30.57% |
-51.57% |
-462.50% |
-150.05% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-240.80 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-166.68 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-277.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.84 |
0.50 |
0.00 |
0.97 |
0.41 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
15.75 |
0.00 |
81.21 |
777.01 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.15 |
| Fixed Asset Turnover |
|
0.00 |
1.11 |
0.60 |
0.00 |
1.30 |
1.47 |
| Accounts Payable Turnover |
|
4.52 |
6.60 |
8.78 |
5.90 |
5.90 |
4.71 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
23.18 |
0.00 |
4.49 |
0.47 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
115.91 |
| Days Payable Outstanding (DPO) |
|
80.74 |
55.29 |
41.56 |
61.89 |
61.88 |
77.50 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-55.29 |
-18.38 |
0.00 |
-57.38 |
38.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18 |
33 |
46 |
29 |
20 |
43 |
| Invested Capital Turnover |
|
0.00 |
0.97 |
0.60 |
0.00 |
1.50 |
1.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
16 |
13 |
-17 |
-9.55 |
23 |
| Enterprise Value (EV) |
|
0.00 |
126 |
7.97 |
65 |
41 |
4.16 |
| Market Capitalization |
|
0.00 |
116 |
8.98 |
64 |
43 |
84 |
| Book Value per Share |
|
$0.00 |
$1.05 |
$1.89 |
$1.05 |
$0.76 |
$3.73 |
| Tangible Book Value per Share |
|
$0.00 |
$0.99 |
$1.84 |
$1.01 |
$0.73 |
$3.71 |
| Total Capital |
|
18 |
38 |
48 |
31 |
22 |
123 |
| Total Debt |
|
4.98 |
0.00 |
0.84 |
1.34 |
0.15 |
0.00 |
| Total Long-Term Debt |
|
4.98 |
0.00 |
0.84 |
1.34 |
0.08 |
0.00 |
| Net Debt |
|
4.95 |
-0.92 |
-1.01 |
0.99 |
-2.45 |
-80 |
| Capital Expenditures (CapEx) |
|
1.15 |
34 |
15 |
3.87 |
3.79 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.02 |
30 |
-1.78 |
-3.59 |
-4.72 |
7.79 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.99 |
31 |
0.07 |
-3.24 |
-3.01 |
86 |
| Net Working Capital (NWC) |
|
-0.99 |
31 |
0.07 |
-3.24 |
-3.09 |
86 |
| Net Nonoperating Expense (NNE) |
|
4.39 |
4.63 |
-27 |
6.27 |
-0.65 |
15 |
| Net Nonoperating Obligations (NNO) |
|
4.95 |
-4.90 |
-1.01 |
0.14 |
-2.45 |
-80 |
| Total Depreciation and Amortization (D&A) |
|
3.39 |
3.08 |
11 |
15 |
16 |
6.98 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
120.14% |
-7.42% |
0.00% |
-12.75% |
22.77% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
123.83% |
0.31% |
0.00% |
-8.14% |
252.32% |
| Net Working Capital to Revenue |
|
0.00% |
123.83% |
0.31% |
0.00% |
-8.35% |
252.32% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.01 |
$0.00 |
$0.00 |
$0.00 |
($0.64) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
24.96M |
27.84M |
0.00 |
33.01M |
44.46M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.01 |
$0.00 |
$0.00 |
$0.00 |
($0.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
24.96M |
27.84M |
0.00 |
33.01M |
44.46M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
24.96M |
27.84M |
0.00 |
33.01M |
69.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
5.87 |
-8.29 |
-16 |
-13 |
-14 |
| Normalized NOPAT Margin |
|
0.00% |
23.68% |
-34.62% |
0.00% |
-35.23% |
-40.03% |
| Pre Tax Income Margin |
|
0.00% |
-3.46% |
12.89% |
0.00% |
-33.49% |
-83.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-184.84 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-88.06 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-295.92 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-199.14 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.07% |
-3.53% |
| Augmented Payout Ratio |
|
0.00% |
-19.15% |
5.90% |
0.00% |
8.07% |
-3.53% |