| DEI Shares Outstanding |
0.00 |
0.00 |
18,588,342.00 |
141,039,933.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
619,611.00 |
141,039,933.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-4.06 |
-0.02 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
16.40% |
-45.54% |
51.61% |
| EBITDA Growth |
0.00% |
-321.68% |
-74.58% |
20.01% |
| EBIT Growth |
0.00% |
-120.50% |
-51.29% |
5.65% |
| NOPAT Growth |
0.00% |
-104.36% |
-53.50% |
5.52% |
| Net Income Growth |
0.00% |
-69.92% |
-52.65% |
0.17% |
| EPS Growth |
0.00% |
-69.92% |
-52.65% |
0.17% |
| Operating Cash Flow Growth |
0.00% |
-919.06% |
-135.20% |
61.71% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
138.72% |
-172.79% |
| Invested Capital Growth |
0.00% |
0.00% |
-86.68% |
-7.25% |
| 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 |
32.32% |
18.35% |
8.29% |
6.22% |
| EBITDA Margin |
-9.48% |
-34.34% |
-110.09% |
-58.08% |
| Operating Margin |
-28.55% |
-50.12% |
-141.28% |
-88.04% |
| EBIT Margin |
-26.23% |
-49.68% |
-138.02% |
-85.89% |
| Profit (Net Income) Margin |
-38.59% |
-56.34% |
-157.93% |
-103.99% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
147.16% |
113.40% |
114.43% |
121.07% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-49.90% |
-67.59% |
-281.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-82.22% |
-89.67% |
-441.22% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-1,186.29% |
198.06% |
2,489.21% |
| Return on Equity (ROE) |
0.00% |
-1,236.18% |
130.47% |
2,207.36% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-249.90% |
85.39% |
-274.33% |
| Operating Return on Assets (OROA) |
0.00% |
-19.88% |
-30.54% |
-19.07% |
| Return on Assets (ROA) |
0.00% |
-22.55% |
-34.95% |
-23.09% |
| Return on Common Equity (ROCE) |
0.00% |
-2,201.42% |
97.42% |
-12,143.78% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.63 |
-1.29 |
-1.98 |
-1.87 |
| NOPAT Margin |
-19.98% |
-35.09% |
-98.90% |
-61.63% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
32.32% |
22.08% |
159.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-21.16% |
-154.28% |
-16.71% |
| Cost of Revenue to Revenue |
67.68% |
81.65% |
91.71% |
93.78% |
| SG&A Expenses to Revenue |
38.00% |
47.23% |
114.26% |
61.31% |
| R&D to Revenue |
22.87% |
21.25% |
35.30% |
32.95% |
| Operating Expenses to Revenue |
60.87% |
68.48% |
149.57% |
94.26% |
| Earnings before Interest and Taxes (EBIT) |
-0.83 |
-1.82 |
-2.76 |
-2.60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.30 |
-1.26 |
-2.20 |
-1.76 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
3.20 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
3.50 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
7.70 |
6.11 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
29.51 |
20.97 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
10.15 |
4.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
8.12 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
17.19 |
-1.25 |
1.29 |
| Long-Term Debt to Equity |
0.00 |
7.26 |
-0.54 |
0.60 |
| Financial Leverage |
0.00 |
14.43 |
-2.21 |
-5.64 |
| Leverage Ratio |
0.00 |
27.41 |
-3.73 |
-95.58 |
| Compound Leverage Factor |
0.00 |
31.08 |
-4.27 |
-115.72 |
| Debt to Total Capital |
0.00% |
94.50% |
503.79% |
56.28% |
| Short-Term Debt to Total Capital |
0.00% |
54.59% |
284.11% |
30.00% |
| Long-Term Debt to Total Capital |
0.00% |
39.92% |
219.68% |
26.28% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.01% |
| Noncontrolling Interests to Total Capital |
0.00% |
-4.29% |
-75.28% |
-7.98% |
| Common Equity to Total Capital |
0.00% |
9.79% |
-328.51% |
51.70% |
| Debt to EBITDA |
0.00 |
-4.56 |
-2.93 |
-3.57 |
| Net Debt to EBITDA |
0.00 |
-3.83 |
-2.66 |
2.41 |
| Long-Term Debt to EBITDA |
0.00 |
-1.93 |
-1.28 |
-1.67 |
| Debt to NOPAT |
0.00 |
-4.47 |
-3.27 |
-3.37 |
| Net Debt to NOPAT |
0.00 |
-3.75 |
-2.97 |
2.28 |
| Long-Term Debt to NOPAT |
0.00 |
-1.89 |
-1.42 |
-1.57 |
| Altman Z-Score |
0.00 |
0.00 |
-3.36 |
-0.57 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-78.08% |
25.33% |
650.15% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.45 |
0.29 |
1.23 |
| Quick Ratio |
0.00 |
0.24 |
0.11 |
0.08 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-6.45 |
2.50 |
-1.82 |
| Operating Cash Flow to CapEx |
-30.33% |
-175.78% |
-9,167.93% |
-225.55% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-26.39 |
6.28 |
-3.31 |
| Operating Cash Flow to Interest Expense |
-0.33 |
-5.41 |
-7.82 |
-2.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.43 |
-8.49 |
-7.91 |
-3.14 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.40 |
0.22 |
0.22 |
| Accounts Receivable Turnover |
0.00 |
6.53 |
3.32 |
4.15 |
| Inventory Turnover |
0.00 |
8.26 |
5.61 |
10.49 |
| Fixed Asset Turnover |
0.00 |
0.98 |
0.45 |
0.63 |
| Accounts Payable Turnover |
0.00 |
9.84 |
5.14 |
4.65 |
| Days Sales Outstanding (DSO) |
0.00 |
55.89 |
109.82 |
87.93 |
| Days Inventory Outstanding (DIO) |
0.00 |
44.20 |
65.10 |
34.80 |
| Days Payable Outstanding (DPO) |
0.00 |
37.11 |
71.06 |
78.43 |
| Cash Conversion Cycle (CCC) |
0.00 |
62.99 |
103.86 |
44.30 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
5.16 |
0.69 |
0.64 |
| Invested Capital Turnover |
0.00 |
1.42 |
0.68 |
4.57 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.16 |
-4.47 |
-0.05 |
| Enterprise Value (EV) |
0.00 |
0.00 |
20 |
13 |
| Market Capitalization |
0.00 |
0.00 |
15 |
19 |
| Book Value per Share |
$0.00 |
$1.25 |
($7.52) |
$0.31 |
| Tangible Book Value per Share |
$0.00 |
$0.62 |
($8.46) |
$0.28 |
| Total Capital |
0.00 |
6.09 |
1.28 |
11 |
| Total Debt |
0.00 |
5.75 |
6.46 |
6.29 |
| Total Long-Term Debt |
0.00 |
2.43 |
2.81 |
2.94 |
| Net Debt |
0.00 |
4.83 |
5.86 |
-4.25 |
| Capital Expenditures (CapEx) |
0.43 |
0.75 |
0.03 |
0.53 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.93 |
-4.78 |
-4.82 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-0.01 |
-4.19 |
5.73 |
| Net Working Capital (NWC) |
0.00 |
-3.33 |
-7.83 |
2.37 |
| Net Nonoperating Expense (NNE) |
0.59 |
0.78 |
1.18 |
1.28 |
| Net Nonoperating Obligations (NNO) |
0.00 |
4.83 |
5.86 |
-4.25 |
| Total Depreciation and Amortization (D&A) |
0.53 |
0.56 |
0.56 |
0.84 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-25.39% |
-239.08% |
-158.94% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-0.20% |
-209.38% |
188.93% |
| Net Working Capital to Revenue |
0.00% |
-90.72% |
-391.50% |
78.27% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($4.50) |
($0.66) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
559.61K |
3.87M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($4.50) |
($0.66) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
559.61K |
3.87M |
| 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 |
619.61K |
141.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.63 |
-1.29 |
-1.98 |
-1.87 |
| Normalized NOPAT Margin |
-19.98% |
-35.09% |
-98.90% |
-61.63% |
| Pre Tax Income Margin |
-38.59% |
-56.34% |
-157.93% |
-103.99% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-2.12 |
-7.46 |
-6.93 |
-4.75 |
| NOPAT to Interest Expense |
-1.62 |
-5.27 |
-4.97 |
-3.41 |
| EBIT Less CapEx to Interest Expense |
-3.22 |
-10.54 |
-7.02 |
-5.71 |
| NOPAT Less CapEx to Interest Expense |
-2.71 |
-8.35 |
-5.05 |
-4.37 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |