| DEI Shares Outstanding |
0.00 |
0.00 |
121,947,978.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
121,947,978.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.05 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
25.94% |
45.66% |
| EBITDA Growth |
0.00% |
-78.21% |
470.97% |
| EBIT Growth |
0.00% |
-147.42% |
327.16% |
| NOPAT Growth |
0.00% |
-160.03% |
257.83% |
| Net Income Growth |
0.00% |
-191.60% |
357.50% |
| EPS Growth |
0.00% |
-150.00% |
600.00% |
| Operating Cash Flow Growth |
0.00% |
130.15% |
-883.15% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
151.36% |
| Invested Capital Growth |
0.00% |
0.00% |
-43.06% |
| 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 |
17.88% |
13.66% |
14.95% |
| EBITDA Margin |
5.76% |
1.00% |
3.91% |
| Operating Margin |
4.65% |
-2.45% |
2.28% |
| EBIT Margin |
3.81% |
-1.44% |
2.24% |
| Profit (Net Income) Margin |
2.76% |
-2.01% |
3.55% |
| Tax Burden Percent |
77.54% |
102.79% |
81.73% |
| Interest Burden Percent |
93.52% |
136.28% |
194.28% |
| Effective Tax Rate |
22.46% |
0.00% |
18.27% |
| Return on Invested Capital (ROIC) |
0.00% |
-15.61% |
15.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-27.36% |
-8.50% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-7.98% |
3.15% |
| Return on Equity (ROE) |
0.00% |
-23.59% |
18.85% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-215.61% |
70.56% |
| Operating Return on Assets (OROA) |
0.00% |
-2.82% |
4.21% |
| Return on Assets (ROA) |
0.00% |
-3.96% |
6.68% |
| Return on Common Equity (ROCE) |
0.00% |
-19.24% |
17.38% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
2.79 |
-1.68 |
2.64 |
| NOPAT Margin |
3.61% |
-1.72% |
1.86% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
11.76% |
24.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-6.72% |
5.41% |
| Cost of Revenue to Revenue |
82.12% |
86.34% |
85.05% |
| SG&A Expenses to Revenue |
9.76% |
13.44% |
10.87% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
13.23% |
16.11% |
12.67% |
| Earnings before Interest and Taxes (EBIT) |
2.95 |
-1.40 |
3.18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
4.46 |
0.97 |
5.55 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
5.83 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
12.80 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.47 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
37.41 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
2.67% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
15.15 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
33.38 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
58.25 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
70.03 |
| 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 |
15.58 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.54 |
0.32 |
| Long-Term Debt to Equity |
0.00 |
0.01 |
0.04 |
| Financial Leverage |
0.00 |
0.29 |
-0.37 |
| Leverage Ratio |
0.00 |
2.98 |
2.82 |
| Compound Leverage Factor |
0.00 |
4.06 |
5.48 |
| Debt to Total Capital |
0.00% |
35.17% |
24.39% |
| Short-Term Debt to Total Capital |
0.00% |
34.36% |
21.48% |
| Long-Term Debt to Total Capital |
0.00% |
0.81% |
2.91% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
11.96% |
2.26% |
| Common Equity to Total Capital |
0.00% |
52.87% |
73.35% |
| Debt to EBITDA |
0.00 |
9.28 |
2.15 |
| Net Debt to EBITDA |
0.00 |
4.75 |
-4.49 |
| Long-Term Debt to EBITDA |
0.00 |
0.21 |
0.26 |
| Debt to NOPAT |
0.00 |
-5.38 |
4.51 |
| Net Debt to NOPAT |
0.00 |
-2.75 |
-9.41 |
| Long-Term Debt to NOPAT |
0.00 |
-0.12 |
0.54 |
| Altman Z-Score |
0.00 |
0.00 |
3.80 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
18.45% |
7.78% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.07 |
1.19 |
| Quick Ratio |
0.00 |
0.66 |
0.85 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-23 |
12 |
| Operating Cash Flow to CapEx |
-810.96% |
474.09% |
-6,386.89% |
| 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 |
0.00 |
1.97 |
1.88 |
| Accounts Receivable Turnover |
0.00 |
5.59 |
6.52 |
| Inventory Turnover |
0.00 |
17.45 |
22.45 |
| Fixed Asset Turnover |
0.00 |
193.10 |
320.91 |
| Accounts Payable Turnover |
0.00 |
5.05 |
4.45 |
| Days Sales Outstanding (DSO) |
0.00 |
65.25 |
55.99 |
| Days Inventory Outstanding (DIO) |
0.00 |
20.92 |
16.26 |
| Days Payable Outstanding (DPO) |
0.00 |
72.32 |
82.08 |
| Cash Conversion Cycle (CCC) |
0.00 |
13.85 |
-9.83 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
21 |
12 |
| Invested Capital Turnover |
0.00 |
9.08 |
8.43 |
| Increase / (Decrease) in Invested Capital |
0.00 |
21 |
-9.25 |
| Enterprise Value (EV) |
0.00 |
0.00 |
185 |
| Market Capitalization |
0.00 |
0.00 |
209 |
| Book Value per Share |
$0.00 |
$0.13 |
$0.33 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.15 |
| Total Capital |
0.00 |
26 |
49 |
| Total Debt |
0.00 |
9.02 |
12 |
| Total Long-Term Debt |
0.00 |
0.21 |
1.42 |
| Net Debt |
0.00 |
4.62 |
-25 |
| Capital Expenditures (CapEx) |
0.54 |
0.28 |
0.16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
6.65 |
-1.13 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
11 |
20 |
| Net Working Capital (NWC) |
0.00 |
2.17 |
9.75 |
| Net Nonoperating Expense (NNE) |
0.65 |
0.29 |
-2.40 |
| Net Nonoperating Obligations (NNO) |
0.00 |
4.85 |
-25 |
| Total Depreciation and Amortization (D&A) |
1.51 |
2.37 |
2.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
6.82% |
-0.80% |
| Debt-free Net Working Capital to Revenue |
0.00% |
11.26% |
14.25% |
| Net Working Capital to Revenue |
0.00% |
2.23% |
6.86% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
107.18M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
107.18M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
121.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
2.79 |
-1.68 |
2.64 |
| Normalized NOPAT Margin |
3.61% |
-1.72% |
1.86% |
| Pre Tax Income Margin |
3.56% |
-1.96% |
4.35% |
| 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% |
-8.36% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-54.28% |
13.86% |