| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
158,020,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
158,020,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-0.16 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
239.13% |
40.69% |
43.22% |
| EBITDA Growth |
0.00% |
213.03% |
114.48% |
-1,361.07% |
| EBIT Growth |
0.00% |
74.53% |
216.70% |
-3,853.68% |
| NOPAT Growth |
0.00% |
71.55% |
194.08% |
-3,049.78% |
| Net Income Growth |
0.00% |
58.17% |
188.17% |
-3,231.21% |
| EPS Growth |
0.00% |
61.38% |
198.21% |
-516.36% |
| Operating Cash Flow Growth |
0.00% |
-758.21% |
126.97% |
-1,020.88% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
90.48% |
-1,342.61% |
| Invested Capital Growth |
0.00% |
0.00% |
15.23% |
-7.21% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
12.18% |
5.49% |
4.19% |
3.30% |
| EBITDA Margin |
-3.23% |
1.08% |
1.64% |
-14.46% |
| Operating Margin |
-13.49% |
-1.13% |
0.44% |
-15.59% |
| EBIT Margin |
-9.37% |
-0.70% |
0.58% |
-15.30% |
| Profit (Net Income) Margin |
-9.08% |
-1.12% |
0.70% |
-15.35% |
| Tax Burden Percent |
100.00% |
159.14% |
120.23% |
100.30% |
| Interest Burden Percent |
96.89% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
-20.23% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-11.04% |
4.83% |
-137.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-29.69% |
10.51% |
-314.65% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-9.63% |
4.00% |
-146.05% |
| Return on Equity (ROE) |
0.00% |
-20.67% |
8.83% |
-283.94% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-211.04% |
-9.33% |
-130.41% |
| Operating Return on Assets (OROA) |
0.00% |
-1.40% |
1.60% |
-50.60% |
| Return on Assets (ROA) |
0.00% |
-2.23% |
1.93% |
-50.75% |
| Return on Common Equity (ROCE) |
0.00% |
-19.29% |
8.39% |
-258.28% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.23 |
-0.63 |
0.60 |
-18 |
| NOPAT Margin |
-9.44% |
-0.79% |
0.53% |
-10.91% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
18.65% |
-5.68% |
176.76% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-4.92% |
4.37% |
-107.62% |
| Cost of Revenue to Revenue |
87.82% |
94.51% |
95.81% |
96.70% |
| SG&A Expenses to Revenue |
7.89% |
2.71% |
1.49% |
6.51% |
| R&D to Revenue |
4.25% |
0.96% |
0.54% |
4.99% |
| Operating Expenses to Revenue |
25.67% |
6.63% |
3.75% |
18.89% |
| Earnings before Interest and Taxes (EBIT) |
-2.21 |
-0.56 |
0.66 |
-25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.76 |
0.86 |
1.85 |
-23 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.89 |
0.81 |
36.78 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.94 |
0.83 |
39.06 |
| Price to Revenue (P/Rev) |
0.30 |
0.09 |
0.06 |
1.58 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
9.48 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
10.55% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.91 |
0.86 |
21.24 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.13 |
0.10 |
1.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
12.16 |
6.15 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
17.30 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
19.07 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
17.80 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.49 |
0.48 |
0.99 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.01 |
0.00 |
| Financial Leverage |
0.00 |
0.32 |
0.38 |
0.46 |
| Leverage Ratio |
0.00 |
4.64 |
4.58 |
5.60 |
| Compound Leverage Factor |
0.00 |
4.64 |
4.58 |
5.60 |
| Debt to Total Capital |
0.00% |
32.75% |
32.43% |
49.83% |
| Short-Term Debt to Total Capital |
0.00% |
32.75% |
31.76% |
49.83% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.67% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
4.49% |
2.35% |
7.67% |
| Common Equity to Total Capital |
0.00% |
62.76% |
65.22% |
42.50% |
| Debt to EBITDA |
0.00 |
4.90 |
2.40 |
-0.35 |
| Net Debt to EBITDA |
0.00 |
3.14 |
2.09 |
-0.18 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.05 |
0.00 |
| Debt to NOPAT |
0.00 |
-6.66 |
7.43 |
-0.46 |
| Net Debt to NOPAT |
0.00 |
-4.27 |
6.47 |
-0.23 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.15 |
0.00 |
| Altman Z-Score |
0.00 |
1.43 |
2.34 |
3.60 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
6.67% |
5.03% |
9.04% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.15 |
1.19 |
1.12 |
| Quick Ratio |
0.00 |
1.03 |
1.10 |
0.97 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-12 |
-1.16 |
-17 |
| Operating Cash Flow to CapEx |
169.23% |
-15,174.80% |
1,345.82% |
-7,103.61% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.99 |
2.74 |
3.31 |
| Accounts Receivable Turnover |
0.00 |
2.60 |
3.44 |
4.18 |
| Inventory Turnover |
0.00 |
35.81 |
62.93 |
49.09 |
| Fixed Asset Turnover |
0.00 |
23.28 |
39.44 |
90.82 |
| Accounts Payable Turnover |
0.00 |
3.05 |
4.14 |
5.15 |
| Days Sales Outstanding (DSO) |
0.00 |
140.61 |
106.16 |
87.36 |
| Days Inventory Outstanding (DIO) |
0.00 |
10.19 |
5.80 |
7.44 |
| Days Payable Outstanding (DPO) |
0.00 |
119.48 |
88.23 |
70.88 |
| Cash Conversion Cycle (CCC) |
0.00 |
31.32 |
23.72 |
23.92 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
12 |
13 |
12 |
| Invested Capital Turnover |
0.00 |
13.93 |
9.11 |
12.64 |
| Increase / (Decrease) in Invested Capital |
0.00 |
12 |
1.75 |
-0.96 |
| Enterprise Value (EV) |
0.00 |
10 |
11 |
261 |
| Market Capitalization |
7.20 |
7.20 |
7.20 |
256 |
| Book Value per Share |
$0.00 |
$0.06 |
$0.06 |
$0.05 |
| Tangible Book Value per Share |
$0.00 |
$0.05 |
$0.06 |
$0.04 |
| Total Capital |
0.00 |
13 |
14 |
16 |
| Total Debt |
0.00 |
4.23 |
4.43 |
8.16 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.09 |
0.00 |
| Net Debt |
0.00 |
2.71 |
3.87 |
4.09 |
| Capital Expenditures (CapEx) |
0.21 |
0.02 |
0.05 |
0.08 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
7.27 |
9.74 |
10 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
8.79 |
10 |
14 |
| Net Working Capital (NWC) |
0.00 |
4.56 |
5.96 |
5.70 |
| Net Nonoperating Expense (NNE) |
-0.09 |
0.26 |
-0.19 |
7.16 |
| Net Nonoperating Obligations (NNO) |
0.00 |
2.82 |
4.02 |
4.09 |
| Total Depreciation and Amortization (D&A) |
1.45 |
1.43 |
1.19 |
1.36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
9.07% |
8.64% |
6.50% |
| Debt-free Net Working Capital to Revenue |
0.00% |
10.96% |
9.14% |
8.58% |
| Net Working Capital to Revenue |
0.00% |
5.69% |
5.29% |
3.53% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
148.09M |
154.15M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
148.09M |
154.15M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
150M |
158.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-2.23 |
-0.63 |
0.35 |
-18 |
| Normalized NOPAT Margin |
-9.44% |
-0.79% |
0.31% |
-10.91% |
| Pre Tax Income Margin |
-9.08% |
-0.70% |
0.58% |
-15.30% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
-4.51% |