| DEI Shares Outstanding |
|
0.00 |
10,638,819.00 |
10,956,688.00 |
11,023,304.00 |
11,248,507.00 |
- |
11,944,546.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
10,638,819.00 |
10,956,688.00 |
11,023,304.00 |
11,248,507.00 |
- |
11,944,546.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.86 |
-1.79 |
-1.81 |
-1.28 |
- |
-2.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-13.58% |
30.62% |
2.61% |
19.25% |
26.87% |
9.24% |
| EBITDA Growth |
|
0.00% |
-74.41% |
-9.10% |
0.39% |
30.96% |
-145.15% |
-7.79% |
| EBIT Growth |
|
0.00% |
-45.52% |
-5.94% |
-2.94% |
25.26% |
-112.61% |
-8.89% |
| NOPAT Growth |
|
0.00% |
-45.52% |
-6.22% |
-2.67% |
39.39% |
12.79% |
-130.45% |
| Net Income Growth |
|
0.00% |
-34.91% |
0.87% |
-1.60% |
27.77% |
-118.34% |
-9.16% |
| EPS Growth |
|
0.00% |
68.76% |
51.17% |
6.22% |
33.16% |
-108.40% |
-5.13% |
| Operating Cash Flow Growth |
|
0.00% |
-9.55% |
34.96% |
-65.64% |
34.98% |
76.45% |
-551.91% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
80.95% |
-75.13% |
78.73% |
589.97% |
-51.49% |
| Invested Capital Growth |
|
0.00% |
277.79% |
-12.66% |
17.50% |
-17.17% |
-116.84% |
-693.20% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-4.54% |
-2.72% |
4.65% |
9.47% |
-1.19% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
13.67% |
7.61% |
-37.23% |
-105.38% |
36.20% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
13.22% |
6.05% |
-26.93% |
-84.57% |
33.06% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
13.00% |
6.05% |
-2.93% |
13.55% |
-17.32% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
12.99% |
6.62% |
-11.09% |
-88.86% |
33.47% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
21.56% |
-178.57% |
34.77% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
25.74% |
12.30% |
-37.09% |
30.70% |
64.52% |
-25.77% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-33.59% |
62.19% |
1,480.97% |
-71.50% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-5.92% |
17.26% |
-10.27% |
-121.22% |
-4.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.33% |
53.35% |
51.75% |
56.44% |
50.06% |
48.33% |
46.41% |
| EBITDA Margin |
|
-28.98% |
-58.49% |
-48.86% |
-47.43% |
-27.46% |
-53.06% |
-52.36% |
| Operating Margin |
|
-41.65% |
-70.13% |
-57.03% |
-57.06% |
-29.00% |
-19.94% |
-42.06% |
| EBIT Margin |
|
-41.65% |
-70.13% |
-56.88% |
-57.06% |
-35.77% |
-59.94% |
-59.75% |
| Profit (Net Income) Margin |
|
-48.01% |
-74.95% |
-56.88% |
-56.32% |
-34.11% |
-58.71% |
-58.66% |
| Tax Burden Percent |
|
99.61% |
99.66% |
100.00% |
98.70% |
95.37% |
97.94% |
98.18% |
| Interest Burden Percent |
|
115.74% |
107.24% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-222.48% |
-55.19% |
-55.88% |
-34.29% |
-79.37% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-167.93% |
-39.01% |
-30.87% |
-4.60% |
22.47% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
114.59% |
23.08% |
14.76% |
2.03% |
-16.05% |
0.00% |
| Return on Equity (ROE) |
|
47.97% |
-107.89% |
-32.11% |
-41.12% |
-32.26% |
-95.42% |
-1,069.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-204.92% |
-41.67% |
-71.97% |
-15.50% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-36.81% |
-32.56% |
-26.93% |
-32.99% |
-24.05% |
-47.19% |
-50.70% |
| Return on Assets (ROA) |
|
-42.44% |
-34.80% |
-26.93% |
-32.56% |
-22.93% |
-46.22% |
-49.78% |
| Return on Common Equity (ROCE) |
|
47.97% |
-107.89% |
-32.11% |
-41.12% |
-27.29% |
-55.51% |
3,529.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
47.97% |
-29.42% |
-35.72% |
-47.43% |
-43.03% |
-645.91% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.90 |
-13 |
-14 |
-14 |
-8.56 |
-7.47 |
-17 |
| NOPAT Margin |
|
-29.15% |
-49.09% |
-39.92% |
-39.95% |
-20.30% |
-13.96% |
-29.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
36.94% |
-54.55% |
-16.18% |
-25.01% |
-29.68% |
-101.84% |
-84.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-25.61% |
-153.55% |
66.12% |
| Cost of Revenue to Revenue |
|
56.67% |
46.65% |
48.25% |
43.56% |
49.94% |
51.68% |
53.59% |
| SG&A Expenses to Revenue |
|
56.17% |
90.09% |
69.32% |
76.84% |
61.90% |
49.52% |
77.28% |
| R&D to Revenue |
|
24.79% |
28.63% |
35.86% |
33.41% |
14.56% |
9.96% |
9.62% |
| Operating Expenses to Revenue |
|
84.98% |
123.48% |
108.78% |
113.50% |
79.06% |
68.26% |
88.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-19 |
-20 |
-20 |
-15 |
-32 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.85 |
-15 |
-17 |
-17 |
-12 |
-28 |
-31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.15 |
1.20 |
0.78 |
1.18 |
21.36 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.40 |
1.49 |
1.09 |
1.76 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.92 |
1.90 |
0.92 |
0.94 |
1.94 |
2.38 |
| 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 |
1.37 |
1.46 |
0.66 |
1.27 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.38 |
0.99 |
0.51 |
0.68 |
1.78 |
2.31 |
| 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 |
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 |
5.02 |
14.64 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
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 |
0.00 |
| Financial Leverage |
|
-0.51 |
-0.68 |
-0.59 |
-0.48 |
-0.44 |
-0.71 |
-6.31 |
| Leverage Ratio |
|
-1.13 |
3.10 |
1.19 |
1.26 |
1.41 |
2.06 |
21.48 |
| Compound Leverage Factor |
|
-1.31 |
3.33 |
1.19 |
1.26 |
1.41 |
2.06 |
21.48 |
| Debt to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.14% |
73.92% |
-112.66% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
70.86% |
26.08% |
212.66% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
3.18 |
1.96 |
-1.11 |
-0.70 |
-2.02 |
-3.18 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
15.42% |
41.83% |
430.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.19 |
6.90 |
5.14 |
2.95 |
3.99 |
2.80 |
1.15 |
| Quick Ratio |
|
1.09 |
5.09 |
4.20 |
1.83 |
2.44 |
1.93 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-55 |
-10 |
-18 |
-3.87 |
19 |
9.20 |
| Operating Cash Flow to CapEx |
|
-3,236.25% |
-4,230.37% |
-2,533.62% |
-12,918.26% |
-4,092.80% |
-1,458.33% |
-17,868.67% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-40.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-6.29 |
-10.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.49 |
-10.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.88 |
0.46 |
0.47 |
0.58 |
0.67 |
0.79 |
0.85 |
| Accounts Receivable Turnover |
|
9.02 |
9.78 |
10.36 |
6.62 |
8.40 |
10.61 |
9.38 |
| Inventory Turnover |
|
2.15 |
1.14 |
1.67 |
1.69 |
1.54 |
2.04 |
1.90 |
| Fixed Asset Turnover |
|
42.40 |
34.00 |
43.40 |
53.61 |
67.90 |
79.66 |
99.97 |
| Accounts Payable Turnover |
|
10.97 |
6.07 |
6.43 |
3.80 |
4.47 |
5.53 |
2.51 |
| Days Sales Outstanding (DSO) |
|
40.46 |
37.33 |
35.22 |
55.11 |
43.46 |
34.41 |
38.92 |
| Days Inventory Outstanding (DIO) |
|
170.15 |
319.37 |
219.11 |
215.97 |
237.73 |
179.03 |
192.03 |
| Days Payable Outstanding (DPO) |
|
33.27 |
60.18 |
56.80 |
96.16 |
81.72 |
66.03 |
145.57 |
| Cash Conversion Cycle (CCC) |
|
177.33 |
296.52 |
197.52 |
174.92 |
199.47 |
147.40 |
85.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-15 |
27 |
23 |
27 |
23 |
-3.81 |
-30 |
| Invested Capital Turnover |
|
-2.04 |
4.53 |
1.38 |
1.40 |
1.69 |
5.69 |
-3.44 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
42 |
-3.37 |
4.07 |
-4.69 |
-26 |
-26 |
| Enterprise Value (EV) |
|
0.00 |
37 |
34 |
18 |
29 |
95 |
135 |
| Market Capitalization |
|
0.00 |
77 |
66 |
33 |
39 |
104 |
139 |
| Book Value per Share |
|
($28.55) |
$6.32 |
$5.01 |
$3.81 |
$2.97 |
$0.42 |
($2.18) |
| Tangible Book Value per Share |
|
($41.05) |
$5.18 |
$4.02 |
$2.71 |
$1.99 |
($0.11) |
($2.61) |
| Total Capital |
|
-31 |
67 |
55 |
42 |
47 |
19 |
-12 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-4.62 |
-41 |
-32 |
-15 |
-25 |
-22 |
-18 |
| Capital Expenditures (CapEx) |
|
0.39 |
0.33 |
0.35 |
0.12 |
0.24 |
0.16 |
0.08 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4.74 |
9.32 |
4.46 |
7.62 |
11 |
4.52 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
9.35 |
50 |
36 |
22 |
35 |
27 |
6.20 |
| Net Working Capital (NWC) |
|
9.35 |
50 |
36 |
22 |
35 |
27 |
6.20 |
| Net Nonoperating Expense (NNE) |
|
5.76 |
6.82 |
5.84 |
5.79 |
5.82 |
24 |
17 |
| Net Nonoperating Obligations (NNO) |
|
16 |
-41 |
-32 |
-15 |
-25 |
-22 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
3.87 |
3.07 |
2.76 |
3.41 |
3.50 |
3.68 |
4.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
15.52% |
35.32% |
12.95% |
21.55% |
25.49% |
8.45% |
-20.16% |
| Debt-free Net Working Capital to Revenue |
|
30.64% |
189.21% |
104.76% |
63.06% |
82.56% |
50.43% |
10.60% |
| Net Working Capital to Revenue |
|
30.64% |
189.21% |
104.76% |
63.06% |
82.56% |
50.43% |
10.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($4.28) |
($2.09) |
($1.96) |
($1.31) |
($2.73) |
($2.87) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
10.93M |
10.99M |
10.16M |
10.97M |
11.52M |
11.96M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($4.28) |
($2.09) |
($1.96) |
($1.31) |
($2.73) |
($2.87) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
10.93M |
10.99M |
10.16M |
10.97M |
11.52M |
11.96M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($4.28) |
($2.09) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
4.62M |
9.37M |
11.10M |
11.40M |
11.79M |
12.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.90 |
-13 |
-14 |
-14 |
-8.56 |
-4.86 |
-17 |
| Normalized NOPAT Margin |
|
-29.15% |
-49.09% |
-39.92% |
-39.95% |
-20.30% |
-9.08% |
-29.44% |
| Pre Tax Income Margin |
|
-48.20% |
-75.21% |
-56.88% |
-57.06% |
-35.77% |
-59.94% |
-59.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6.35 |
-13.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-4.45 |
-9.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-6.55 |
-14.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.64 |
-9.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-0.21% |
-9.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.21% |
-9.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |