| DEI Shares Outstanding |
|
0.00 |
52,068,959.00 |
42,403,684.00 |
1,618,977.00 |
9,830,373.00 |
9,830,373.00 |
9,830,373.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
1,301,724.00 |
1,060,092.00 |
40,474.00 |
9,830,373.00 |
9,830,373.00 |
9,830,373.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.40 |
-5.49 |
-458.68 |
-3.01 |
-0.60 |
-0.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-2.79% |
-7.92% |
-2.03% |
-3.87% |
-0.04% |
7.96% |
| EBITDA Growth |
|
0.00% |
-60.75% |
-171.41% |
-1,036.88% |
-52.19% |
87.03% |
27.54% |
| EBIT Growth |
|
0.00% |
-2,051.81% |
-126.15% |
-164.29% |
-81.01% |
79.16% |
11.82% |
| NOPAT Growth |
|
0.00% |
-524.58% |
-24.20% |
-348.41% |
-68.77% |
76.38% |
12.37% |
| Net Income Growth |
|
0.00% |
-5,330.38% |
-74.77% |
-239.90% |
-58.52% |
80.25% |
-13.66% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
69.23% |
88.47% |
37.74% |
| Operating Cash Flow Growth |
|
0.00% |
-1.70% |
-80.05% |
-1,873.47% |
91.28% |
-119.73% |
60.75% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-261.30% |
-187.67% |
115.73% |
-182.90% |
42.30% |
| Invested Capital Growth |
|
0.00% |
-199.36% |
208.24% |
478.88% |
-79.29% |
5.54% |
-16.58% |
| Revenue Q/Q Growth |
|
0.00% |
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% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
11.99% |
16.67% |
10.42% |
11.10% |
12.67% |
15.06% |
15.00% |
| EBITDA Margin |
|
14.04% |
5.67% |
-4.40% |
-51.02% |
-80.78% |
-10.48% |
-7.03% |
| Operating Margin |
|
-2.16% |
-8.03% |
-10.82% |
-49.54% |
-86.98% |
-20.55% |
-16.68% |
| EBIT Margin |
|
0.38% |
-7.70% |
-18.91% |
-51.02% |
-96.08% |
-20.03% |
-16.36% |
| Profit (Net Income) Margin |
|
0.16% |
-8.35% |
-15.84% |
-54.96% |
-90.63% |
-17.91% |
-18.85% |
| Tax Burden Percent |
|
40.44% |
108.38% |
83.75% |
101.05% |
104.53% |
97.27% |
125.52% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
106.59% |
90.24% |
91.93% |
91.82% |
| Effective Tax Rate |
|
59.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-6.43% |
-12,551.76% |
-1,218.23% |
-61.27% |
-100.47% |
-67.29% |
-62.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.12% |
-12,689.06% |
-1,140.77% |
-253.46% |
311.72% |
-61.97% |
-53.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.53% |
12,981.39% |
1,077.93% |
-58.08% |
-33.17% |
46.84% |
42.51% |
| Return on Equity (ROE) |
|
2.10% |
429.64% |
-140.30% |
-119.34% |
-133.63% |
-20.46% |
-20.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-238.77% |
-202.35% |
30.92% |
-72.69% |
-44.53% |
| Operating Return on Assets (OROA) |
|
0.38% |
-7.70% |
-16.87% |
-33.68% |
-58.64% |
-14.44% |
-12.29% |
| Return on Assets (ROA) |
|
0.15% |
-8.35% |
-14.13% |
-36.27% |
-55.32% |
-12.92% |
-14.17% |
| Return on Common Equity (ROCE) |
|
0.93% |
278.64% |
-178.12% |
-118.92% |
-133.68% |
-20.54% |
-20.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.10% |
71.91% |
-45.20% |
-98.14% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.34 |
-2.11 |
-2.63 |
-12 |
-20 |
-4.69 |
-4.11 |
| NOPAT Margin |
|
-0.87% |
-5.62% |
-7.58% |
-34.68% |
-60.88% |
-14.39% |
-11.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
-16.55% |
137.30% |
-77.46% |
192.20% |
-412.19% |
-5.32% |
-9.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-47.92% |
-72.77% |
-14.26% |
-11.37% |
| Cost of Revenue to Revenue |
|
89.89% |
90.30% |
89.58% |
88.90% |
87.33% |
84.94% |
85.00% |
| SG&A Expenses to Revenue |
|
12.27% |
17.73% |
20.69% |
43.27% |
38.76% |
33.09% |
28.83% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.29% |
0.00% |
1.19% |
2.38% |
| Operating Expenses to Revenue |
|
12.27% |
17.73% |
21.24% |
56.54% |
50.04% |
34.29% |
31.21% |
| Earnings before Interest and Taxes (EBIT) |
|
0.15 |
-2.90 |
-6.56 |
-17 |
-31 |
-6.54 |
-5.76 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.44 |
2.13 |
-1.52 |
-17 |
-26 |
-3.42 |
-2.48 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.63 |
0.14 |
0.21 |
0.44 |
0.16 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.83 |
0.25 |
0.24 |
0.48 |
0.17 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.62 |
0.08 |
0.16 |
0.43 |
0.16 |
| 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) |
|
0.00 |
0.00 |
9.93 |
0.03 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.62 |
0.03 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
57.43 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.51 |
-1.24 |
0.00 |
0.28 |
0.09 |
0.03 |
0.06 |
| Long-Term Debt to Equity |
|
2.82 |
-1.24 |
0.00 |
0.26 |
0.07 |
0.03 |
0.06 |
| Financial Leverage |
|
0.84 |
-1.02 |
-0.94 |
0.23 |
-0.11 |
-0.76 |
-0.80 |
| Leverage Ratio |
|
13.75 |
-51.45 |
9.93 |
3.29 |
2.42 |
1.58 |
1.42 |
| Compound Leverage Factor |
|
13.75 |
-51.45 |
9.93 |
3.51 |
2.18 |
1.46 |
1.30 |
| Debt to Total Capital |
|
77.83% |
522.81% |
0.00% |
22.17% |
7.93% |
2.84% |
5.75% |
| Short-Term Debt to Total Capital |
|
15.28% |
0.00% |
0.00% |
1.62% |
1.63% |
0.13% |
0.00% |
| Long-Term Debt to Total Capital |
|
62.55% |
522.81% |
0.00% |
20.55% |
6.29% |
2.70% |
5.75% |
| 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% |
4.86% |
0.00% |
-0.25% |
-0.29% |
-0.18% |
-0.13% |
| Common Equity to Total Capital |
|
9.78% |
-216.27% |
100.00% |
77.38% |
92.55% |
97.50% |
94.51% |
| Debt to EBITDA |
|
1.84 |
2.50 |
0.00 |
-0.31 |
-0.08 |
-0.27 |
-0.84 |
| Net Debt to EBITDA |
|
0.43 |
-1.44 |
0.00 |
0.09 |
0.75 |
6.57 |
10.03 |
| Long-Term Debt to EBITDA |
|
1.48 |
2.50 |
0.00 |
-0.29 |
-0.07 |
-0.26 |
-0.84 |
| Debt to NOPAT |
|
-29.62 |
-2.53 |
0.00 |
-0.46 |
-0.11 |
-0.20 |
-0.51 |
| Net Debt to NOPAT |
|
-6.92 |
1.45 |
0.00 |
0.13 |
1.00 |
4.78 |
6.04 |
| Long-Term Debt to NOPAT |
|
-23.81 |
-2.53 |
0.00 |
-0.43 |
-0.09 |
-0.19 |
-0.51 |
| Altman Z-Score |
|
0.00 |
0.00 |
1.14 |
-0.68 |
-2.73 |
-0.44 |
-0.80 |
| Noncontrolling Interest Sharing Ratio |
|
55.87% |
35.15% |
-26.96% |
0.36% |
-0.04% |
-0.42% |
-0.31% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.68 |
6.58 |
5.73 |
1.84 |
2.22 |
4.92 |
5.32 |
| Quick Ratio |
|
2.07 |
4.75 |
2.71 |
1.40 |
2.00 |
4.45 |
4.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
8.38 |
-14 |
-39 |
6.12 |
-5.07 |
-2.93 |
| Operating Cash Flow to CapEx |
|
1,234.73% |
349.24% |
18.70% |
-394.92% |
-72.23% |
-1,206.17% |
-415.31% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-34.07 |
9.38 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-15.21 |
-2.32 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-19.06 |
-5.53 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
1.00 |
0.89 |
0.66 |
0.61 |
0.72 |
0.75 |
| Accounts Receivable Turnover |
|
6.96 |
6.82 |
6.66 |
2.73 |
2.36 |
4.76 |
6.48 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.16 |
70.96 |
202.09 |
| Fixed Asset Turnover |
|
4.24 |
7.93 |
6.76 |
3.78 |
5.39 |
9.03 |
11.23 |
| Accounts Payable Turnover |
|
23.75 |
22.62 |
24.18 |
11.20 |
5.40 |
5.16 |
7.77 |
| Days Sales Outstanding (DSO) |
|
52.44 |
53.48 |
54.79 |
133.51 |
154.90 |
76.76 |
56.30 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
35.92 |
5.14 |
1.81 |
| Days Payable Outstanding (DPO) |
|
15.37 |
16.14 |
15.10 |
32.59 |
67.54 |
70.70 |
46.97 |
| Cash Conversion Cycle (CCC) |
|
37.07 |
37.35 |
39.69 |
100.92 |
123.28 |
11.20 |
11.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5.27 |
-5.23 |
5.66 |
33 |
6.79 |
7.16 |
5.98 |
| Invested Capital Turnover |
|
7.36 |
2,234.42 |
160.79 |
1.77 |
1.65 |
4.68 |
5.36 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-10 |
11 |
27 |
-26 |
0.38 |
-1.19 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
56 |
1.15 |
-14 |
-8.47 |
-19 |
| Market Capitalization |
|
0.00 |
0.00 |
56 |
2.69 |
5.38 |
14 |
5.47 |
| Book Value per Share |
|
$0.08 |
($5.13) |
$0.23 |
$0.90 |
$15.62 |
$3.27 |
$1.56 |
| Tangible Book Value per Share |
|
$0.06 |
($5.65) |
$0.22 |
$0.50 |
$13.61 |
$2.99 |
$1.51 |
| Total Capital |
|
13 |
1.02 |
12 |
25 |
27 |
33 |
36 |
| Total Debt |
|
10 |
5.34 |
0.00 |
5.45 |
2.17 |
0.93 |
2.08 |
| Total Long-Term Debt |
|
8.06 |
5.34 |
0.00 |
5.05 |
1.72 |
0.89 |
2.08 |
| Net Debt |
|
2.34 |
-3.07 |
0.00 |
-1.48 |
-20 |
-22 |
-25 |
| Capital Expenditures (CapEx) |
|
0.40 |
1.41 |
5.24 |
4.40 |
2.10 |
0.28 |
0.31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8.58 |
7.14 |
7.53 |
9.52 |
-4.39 |
1.23 |
0.73 |
| Debt-free Net Working Capital (DFNWC) |
|
16 |
16 |
7.53 |
16 |
18 |
25 |
28 |
| Net Working Capital (NWC) |
|
14 |
16 |
7.53 |
16 |
17 |
25 |
28 |
| Net Nonoperating Expense (NNE) |
|
-0.40 |
1.03 |
2.86 |
6.89 |
9.71 |
1.15 |
2.53 |
| Net Nonoperating Obligations (NNO) |
|
2.41 |
-0.91 |
-6.49 |
14 |
-18 |
-25 |
-28 |
| Total Depreciation and Amortization (D&A) |
|
5.29 |
5.03 |
5.03 |
0.00 |
4.99 |
3.12 |
3.29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
22.16% |
18.97% |
21.73% |
28.02% |
-13.43% |
3.77% |
2.07% |
| Debt-free Net Working Capital to Revenue |
|
42.01% |
41.32% |
21.73% |
48.43% |
53.78% |
75.46% |
78.55% |
| Net Working Capital to Revenue |
|
36.92% |
41.32% |
21.73% |
47.25% |
52.42% |
75.32% |
78.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($14.97) |
$0.00 |
($0.53) |
($0.54) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
1.30M |
0.00 |
1.24M |
6.53M |
11.16M |
21.92M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.06) |
($0.66) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
1.30M |
0.00 |
1.62M |
9.83M |
11.16M |
21.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.29M |
0.00 |
1.62M |
9.83M |
17.81M |
24.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.59 |
-2.11 |
-2.63 |
-8.69 |
-17 |
-4.69 |
-4.11 |
| Normalized NOPAT Margin |
|
-1.51% |
-5.62% |
-7.58% |
-25.59% |
-52.99% |
-14.39% |
-11.68% |
| Pre Tax Income Margin |
|
0.38% |
-7.70% |
-18.91% |
-54.38% |
-86.70% |
-18.41% |
-15.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-15.18 |
-48.07 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-10.32 |
-30.46 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-19.03 |
-51.29 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-14.17 |
-33.68 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |