| DEI Shares Outstanding |
|
0.00 |
0.00 |
38,535,505.00 |
38,535,505.00 |
43,827,090.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
38,535,505.00 |
38,535,505.00 |
43,827,090.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-5.26 |
-0.88 |
-0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-16.82% |
-49.76% |
482.76% |
-99.18% |
| EBITDA Growth |
|
0.00% |
-71.97% |
-336.96% |
78.64% |
76.95% |
| EBIT Growth |
|
0.00% |
-67.84% |
-317.43% |
77.80% |
78.26% |
| NOPAT Growth |
|
0.00% |
-68.28% |
-193.01% |
68.54% |
75.68% |
| Net Income Growth |
|
0.00% |
-59.84% |
-249.10% |
78.11% |
86.29% |
| EPS Growth |
|
0.00% |
0.00% |
82.51% |
94.75% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
1,562.44% |
1.71% |
-31.95% |
-190.60% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-102.46% |
74.53% |
59.54% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-6.77% |
-45.36% |
33.88% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
8.49% |
-24.75% |
-221.98% |
41.92% |
100.00% |
| EBITDA Margin |
|
-80.04% |
-165.49% |
-1,439.41% |
-52.76% |
-1,489.22% |
| Operating Margin |
|
-79.36% |
-160.55% |
-936.44% |
-50.55% |
-1,505.16% |
| EBIT Margin |
|
-88.56% |
-178.70% |
-1,484.87% |
-56.56% |
-1,505.16% |
| Profit (Net Income) Margin |
|
-94.73% |
-182.04% |
-1,265.04% |
-47.52% |
-797.40% |
| Tax Burden Percent |
|
106.97% |
101.87% |
100.04% |
100.29% |
52.98% |
| Interest Burden Percent |
|
100.00% |
100.00% |
85.16% |
83.78% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-462.15% |
-700.82% |
-295.48% |
-86.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
986.01% |
-461.10% |
-277.65% |
-91.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-162.83% |
337.10% |
236.12% |
75.15% |
| Return on Equity (ROE) |
|
0.00% |
-624.98% |
-363.73% |
-59.36% |
-11.82% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-662.15% |
-693.81% |
-236.82% |
-115.93% |
| Operating Return on Assets (OROA) |
|
0.00% |
-75.54% |
-225.98% |
-45.91% |
-12.41% |
| Return on Assets (ROA) |
|
0.00% |
-76.95% |
-192.53% |
-38.57% |
-6.58% |
| Return on Common Equity (ROCE) |
|
0.00% |
-624.98% |
-363.73% |
-59.36% |
-11.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-312.49% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-31 |
-89 |
-28 |
-6.84 |
| NOPAT Margin |
|
-55.55% |
-112.39% |
-655.51% |
-35.38% |
-1,053.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-1,448.16% |
-239.72% |
-17.83% |
4.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-122.78% |
-113.05% |
-57.98% |
-17.26% |
| Cost of Revenue to Revenue |
|
91.51% |
124.75% |
321.98% |
58.08% |
0.00% |
| SG&A Expenses to Revenue |
|
24.50% |
51.01% |
122.58% |
49.92% |
1,605.16% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
87.85% |
135.80% |
714.46% |
74.48% |
1,605.16% |
| Earnings before Interest and Taxes (EBIT) |
|
-29 |
-49 |
-203 |
-45 |
-9.78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-26 |
-45 |
-196 |
-42 |
-9.67 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.89 |
1.23 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.91 |
1.25 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.54 |
74.76 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.05 |
1.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
26.28 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.57 |
0.00 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.57 |
0.00 |
0.01 |
0.01 |
| Financial Leverage |
|
0.00 |
-0.17 |
-0.73 |
-0.85 |
-0.82 |
| Leverage Ratio |
|
0.00 |
4.06 |
1.89 |
1.54 |
1.80 |
| Compound Leverage Factor |
|
0.00 |
4.06 |
1.61 |
1.29 |
1.80 |
| Debt to Total Capital |
|
0.00% |
36.36% |
0.04% |
0.61% |
0.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
36.36% |
0.04% |
0.61% |
0.60% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
63.64% |
99.96% |
99.39% |
99.40% |
| Debt to EBITDA |
|
0.00 |
-0.20 |
0.00 |
-0.01 |
-0.02 |
| Net Debt to EBITDA |
|
0.00 |
0.33 |
0.35 |
1.02 |
3.26 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.20 |
0.00 |
-0.01 |
-0.02 |
| Debt to NOPAT |
|
0.00 |
-0.30 |
0.00 |
-0.01 |
-0.04 |
| Net Debt to NOPAT |
|
0.00 |
0.49 |
0.77 |
1.52 |
4.60 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.30 |
0.00 |
-0.01 |
-0.04 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.66 |
0.98 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.25 |
3.00 |
2.44 |
2.02 |
| Quick Ratio |
|
0.00 |
0.96 |
2.54 |
2.06 |
1.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-44 |
-89 |
-23 |
-9.12 |
| Operating Cash Flow to CapEx |
|
-372.91% |
6,029.21% |
13,322.43% |
3,151.66% |
-7,857.70% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-885.25 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
417.60 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
404.35 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.42 |
0.15 |
0.81 |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
2.06 |
0.77 |
3.47 |
0.03 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
92.50 |
56.37 |
392.64 |
3.37 |
| Accounts Payable Turnover |
|
0.00 |
1.46 |
1.56 |
1.46 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
177.51 |
472.17 |
105.08 |
13,680.76 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
250.01 |
234.42 |
250.67 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-72.50 |
237.74 |
-145.60 |
13,680.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
13 |
12 |
6.73 |
9.01 |
| Invested Capital Turnover |
|
0.00 |
4.11 |
1.07 |
8.35 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
13 |
-0.89 |
-5.59 |
2.28 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.33 |
17 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
43 |
49 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$2.05 |
$1.25 |
$0.90 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.86 |
$1.23 |
$0.89 |
| Total Capital |
|
0.00 |
25 |
79 |
49 |
40 |
| Total Debt |
|
0.00 |
9.04 |
0.03 |
0.29 |
0.24 |
| Total Long-Term Debt |
|
0.00 |
9.04 |
0.03 |
0.29 |
0.24 |
| Net Debt |
|
0.00 |
-15 |
-69 |
-43 |
-31 |
| Capital Expenditures (CapEx) |
|
0.28 |
0.25 |
0.12 |
0.34 |
0.12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-14 |
2.60 |
3.61 |
6.31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
9.63 |
71 |
46 |
37 |
| Net Working Capital (NWC) |
|
0.00 |
9.63 |
71 |
46 |
37 |
| Net Nonoperating Expense (NNE) |
|
13 |
19 |
83 |
9.65 |
-1.66 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-2.61 |
-67 |
-41 |
-30 |
| Total Depreciation and Amortization (D&A) |
|
2.78 |
3.59 |
6.20 |
3.02 |
0.10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-53.19% |
19.04% |
4.54% |
971.85% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
35.47% |
522.13% |
58.02% |
5,773.43% |
| Net Working Capital to Revenue |
|
0.00% |
35.47% |
522.13% |
58.02% |
5,773.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.94) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
38.54M |
41.91M |
43.83M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.94) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
38.54M |
41.91M |
43.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
38.54M |
41.91M |
43.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-31 |
-89 |
-28 |
-6.84 |
| Normalized NOPAT Margin |
|
-55.55% |
-112.39% |
-655.51% |
-35.38% |
-1,053.61% |
| Pre Tax Income Margin |
|
-88.56% |
-178.70% |
-1,264.58% |
-47.39% |
-1,505.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1,765.66 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1,104.51 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1,778.91 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1,117.76 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-2.54% |
-1.77% |
-0.42% |
-1.91% |
-13.99% |