| DEI Shares Outstanding |
|
0.00 |
26,489,000.00 |
70,575,732.00 |
71,599,602.00 |
72,948,746.00 |
97,168,657.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
26,489,000.00 |
70,575,732.00 |
71,599,602.00 |
72,948,746.00 |
97,168,657.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.45 |
-1.04 |
-0.62 |
-0.56 |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
408.84% |
355.48% |
61.90% |
16.84% |
5.22% |
| EBITDA Growth |
|
0.00% |
-176.38% |
-13.67% |
35.50% |
10.26% |
15.87% |
| EBIT Growth |
|
0.00% |
-176.07% |
-13.96% |
34.96% |
10.12% |
15.31% |
| NOPAT Growth |
|
0.00% |
-176.14% |
-13.88% |
34.87% |
10.17% |
14.20% |
| Net Income Growth |
|
0.00% |
-176.82% |
-12.82% |
39.54% |
7.95% |
12.64% |
| EPS Growth |
|
0.00% |
-14.24% |
94.08% |
40.38% |
9.68% |
23.21% |
| Operating Cash Flow Growth |
|
0.00% |
-119.20% |
-53.32% |
42.20% |
7.28% |
27.91% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-66.33% |
40.77% |
10.24% |
40.79% |
| Invested Capital Growth |
|
0.00% |
-257.91% |
211.07% |
56.87% |
32.25% |
-56.34% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
16.96% |
12.92% |
-2.75% |
28.06% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
14.53% |
4.10% |
1.75% |
11.75% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
14.44% |
4.01% |
1.77% |
11.34% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
14.43% |
3.99% |
1.96% |
7.71% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
15.11% |
5.10% |
0.72% |
11.18% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-126.74% |
4.62% |
1.75% |
17.31% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
3.71% |
11.45% |
3.92% |
10.13% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
11.62% |
6.71% |
5.21% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
341.14% |
10.26% |
-7.87% |
2.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-162.24% |
-78.01% |
13.31% |
43.12% |
45.70% |
49.79% |
| EBITDA Margin |
|
-7,893.88% |
-4,287.63% |
-1,070.00% |
-426.27% |
-327.41% |
-261.79% |
| Operating Margin |
|
-7,990.14% |
-4,336.10% |
-1,084.15% |
-436.14% |
-335.33% |
-273.43% |
| EBIT Margin |
|
-7,992.18% |
-4,336.16% |
-1,084.90% |
-435.82% |
-335.24% |
-269.83% |
| Profit (Net Income) Margin |
|
-7,968.37% |
-4,334.96% |
-1,073.73% |
-401.00% |
-315.90% |
-262.29% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.70% |
99.97% |
98.97% |
92.01% |
94.23% |
97.20% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-526.37% |
0.00% |
-18,942.05% |
-478.62% |
-303.14% |
-317.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-515.47% |
0.00% |
-18,928.18% |
-467.74% |
-284.70% |
-291.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
491.52% |
0.00% |
18,894.84% |
436.11% |
242.11% |
238.92% |
| Return on Equity (ROE) |
|
-34.85% |
-51.17% |
-47.21% |
-42.51% |
-61.03% |
-79.01% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-1,133.85% |
-522.90% |
-330.92% |
-239.50% |
| Operating Return on Assets (OROA) |
|
-32.85% |
-47.35% |
-43.93% |
-42.13% |
-56.45% |
-64.11% |
| Return on Assets (ROA) |
|
-32.75% |
-47.34% |
-43.48% |
-38.76% |
-53.19% |
-62.32% |
| Return on Common Equity (ROCE) |
|
31.64% |
-25.27% |
-47.21% |
-42.51% |
-61.03% |
-79.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
38.37% |
-34.82% |
-59.14% |
-52.42% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-45 |
-52 |
-34 |
-30 |
-26 |
| NOPAT Margin |
|
-5,593.10% |
-3,035.27% |
-758.91% |
-305.30% |
-234.73% |
-191.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
-10.89% |
-15.23% |
-13.87% |
-10.88% |
-18.44% |
-26.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-39.91% |
-61.70% |
-63.31% |
| Cost of Revenue to Revenue |
|
262.24% |
178.01% |
86.69% |
56.88% |
54.30% |
50.21% |
| SG&A Expenses to Revenue |
|
2,013.95% |
1,838.03% |
475.58% |
183.79% |
135.72% |
119.83% |
| R&D to Revenue |
|
4,963.61% |
1,727.41% |
413.21% |
203.89% |
174.55% |
128.67% |
| Operating Expenses to Revenue |
|
7,827.89% |
4,258.09% |
1,097.46% |
479.26% |
381.03% |
323.22% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-65 |
-74 |
-48 |
-43 |
-37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-64 |
-73 |
-47 |
-42 |
-36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.03 |
0.48 |
0.95 |
1.31 |
2.32 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.03 |
0.48 |
0.95 |
1.31 |
2.32 |
| Price to Revenue (P/Rev) |
|
510.20 |
128.37 |
8.70 |
7.27 |
4.98 |
7.02 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
68.56 |
0.00 |
0.00 |
0.51 |
2.33 |
11.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
728.50 |
0.59 |
0.00 |
0.40 |
2.06 |
4.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.95 |
-1.01 |
-1.00 |
-0.93 |
-0.85 |
-0.82 |
| Leverage Ratio |
|
1.06 |
1.08 |
1.09 |
1.10 |
1.15 |
1.27 |
| Compound Leverage Factor |
|
1.06 |
1.08 |
1.07 |
1.01 |
1.08 |
1.23 |
| Debt to Total Capital |
|
0.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.26% |
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% |
| Noncontrolling Interests to Total Capital |
|
190.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-90.57% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
3.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
19.56 |
6.18 |
0.56 |
0.59 |
-4.38 |
-5.45 |
| Noncontrolling Interest Sharing Ratio |
|
190.81% |
50.61% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
16.60 |
12.55 |
14.62 |
10.14 |
6.15 |
4.34 |
| Quick Ratio |
|
15.63 |
12.02 |
13.64 |
9.05 |
5.26 |
3.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-37 |
-62 |
-37 |
-33 |
-20 |
| Operating Cash Flow to CapEx |
|
-1,372.77% |
-1,740.39% |
-12,365.64% |
-5,200.12% |
-10,121.93% |
-2,358.48% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.01 |
0.04 |
0.10 |
0.17 |
0.24 |
| Accounts Receivable Turnover |
|
0.18 |
1.30 |
4.18 |
3.28 |
2.07 |
1.83 |
| Inventory Turnover |
|
0.45 |
0.88 |
1.32 |
1.12 |
1.13 |
1.05 |
| Fixed Asset Turnover |
|
0.15 |
0.53 |
1.95 |
3.53 |
4.21 |
4.78 |
| Accounts Payable Turnover |
|
0.71 |
1.00 |
2.41 |
6.63 |
4.96 |
2.41 |
| Days Sales Outstanding (DSO) |
|
2,034.81 |
280.22 |
87.39 |
111.43 |
176.07 |
199.51 |
| Days Inventory Outstanding (DIO) |
|
813.32 |
413.11 |
275.96 |
325.85 |
323.70 |
346.29 |
| Days Payable Outstanding (DPO) |
|
513.18 |
364.11 |
151.60 |
55.03 |
73.56 |
151.63 |
| Cash Conversion Cycle (CCC) |
|
2,334.96 |
329.22 |
211.75 |
382.26 |
426.21 |
394.17 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3.12 |
-4.93 |
5.48 |
8.60 |
11 |
4.96 |
| Invested Capital Turnover |
|
0.09 |
-1.65 |
24.96 |
1.57 |
1.29 |
1.66 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-8.06 |
10 |
3.12 |
2.77 |
-6.40 |
| Enterprise Value (EV) |
|
214 |
0.89 |
-59 |
4.39 |
27 |
59 |
| Market Capitalization |
|
150 |
192 |
59 |
80 |
64 |
95 |
| Book Value per Share |
|
($40.09) |
$7.03 |
$1.75 |
$1.18 |
$0.67 |
$0.42 |
| Tangible Book Value per Share |
|
($40.09) |
$7.03 |
$1.75 |
$1.18 |
$0.67 |
$0.42 |
| Total Capital |
|
67 |
186 |
124 |
84 |
49 |
41 |
| Total Debt |
|
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-64 |
-191 |
-118 |
-76 |
-38 |
-36 |
| Capital Expenditures (CapEx) |
|
1.57 |
2.71 |
0.59 |
0.80 |
0.38 |
1.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.07 |
-9.41 |
1.62 |
4.34 |
7.31 |
3.14 |
| Debt-free Net Working Capital (DFNWC) |
|
64 |
182 |
120 |
80 |
45 |
39 |
| Net Working Capital (NWC) |
|
64 |
182 |
120 |
80 |
45 |
39 |
| Net Nonoperating Expense (NNE) |
|
6.98 |
19 |
21 |
11 |
10 |
9.61 |
| Net Nonoperating Obligations (NNO) |
|
-64 |
-191 |
-118 |
-76 |
-38 |
-36 |
| Total Depreciation and Amortization (D&A) |
|
0.29 |
0.73 |
1.02 |
1.05 |
1.01 |
1.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-23.13% |
-629.08% |
23.75% |
39.30% |
56.70% |
23.11% |
| Debt-free Net Working Capital to Revenue |
|
21,842.86% |
12,149.00% |
1,759.04% |
726.43% |
348.96% |
288.85% |
| Net Working Capital to Revenue |
|
21,842.86% |
12,149.00% |
1,759.04% |
726.43% |
348.96% |
288.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($17.57) |
($1.04) |
($0.62) |
($0.56) |
($0.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
70.33M |
70.45M |
71.32M |
72.41M |
81.80M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($17.57) |
($1.04) |
($0.62) |
($0.56) |
($0.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
70.33M |
70.45M |
71.32M |
72.41M |
81.80M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($17.57) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
3.69M |
71.05M |
71.95M |
77.83M |
97.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-45 |
-52 |
-34 |
-30 |
-26 |
| Normalized NOPAT Margin |
|
-5,593.10% |
-3,035.27% |
-758.91% |
-305.30% |
-234.73% |
-191.40% |
| Pre Tax Income Margin |
|
-7,968.37% |
-4,334.96% |
-1,073.73% |
-401.00% |
-315.90% |
-262.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.55% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |