| DEI Shares Outstanding |
|
0.00 |
0.00 |
33,155,127.00 |
- |
34,124,873.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
33,155,127.00 |
- |
34,124,873.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.08 |
- |
-0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-7.26% |
-22.75% |
-23.46% |
218.59% |
| EBITDA Growth |
|
0.00% |
24.51% |
54.20% |
11.33% |
-98.36% |
| EBIT Growth |
|
0.00% |
24.73% |
54.20% |
11.33% |
-101.81% |
| NOPAT Growth |
|
0.00% |
24.78% |
54.20% |
11.33% |
-101.81% |
| Net Income Growth |
|
0.00% |
24.08% |
54.52% |
12.75% |
-118.58% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-114.29% |
| Operating Cash Flow Growth |
|
0.00% |
-31.65% |
-81.21% |
51.79% |
-335.45% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
40.00% |
72.55% |
-513.60% |
| Invested Capital Growth |
|
0.00% |
26.07% |
28.93% |
-19.15% |
41.36% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
98.04% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-15.38% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-17.39% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-17.39% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-22.38% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-90.56% |
58.45% |
-25.41% |
| 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% |
0.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
13.43% |
14.91% |
19.91% |
19.29% |
17.88% |
| EBITDA Margin |
|
-158.06% |
-128.65% |
-76.27% |
-88.35% |
-55.01% |
| Operating Margin |
|
-158.62% |
-128.65% |
-76.27% |
-88.35% |
-55.97% |
| EBIT Margin |
|
-158.51% |
-128.65% |
-76.27% |
-88.35% |
-55.97% |
| Profit (Net Income) Margin |
|
-158.51% |
-129.76% |
-76.39% |
-87.08% |
-59.74% |
| Tax Burden Percent |
|
100.07% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.93% |
100.86% |
100.16% |
98.56% |
106.75% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-195.02% |
-129.79% |
-46.56% |
-40.53% |
-75.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
374.04% |
-932.90% |
90.72% |
4.13% |
-363.36% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-47.81% |
-71.56% |
-11.57% |
-1.12% |
-58.36% |
| Return on Equity (ROE) |
|
-242.83% |
-201.35% |
-58.12% |
-41.64% |
-134.16% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-152.85% |
-71.83% |
-19.36% |
-110.07% |
| Operating Return on Assets (OROA) |
|
-234.38% |
-155.81% |
-49.58% |
-41.87% |
-82.29% |
| Return on Assets (ROA) |
|
-234.38% |
-157.15% |
-49.66% |
-41.27% |
-87.85% |
| Return on Common Equity (ROCE) |
|
-242.83% |
-201.35% |
-58.12% |
-41.64% |
-134.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-242.83% |
-221.79% |
-40.82% |
-50.12% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.36 |
-4.03 |
-1.84 |
-1.64 |
-3.30 |
| NOPAT Margin |
|
-111.03% |
-90.06% |
-53.39% |
-61.85% |
-39.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
-569.06% |
803.11% |
-137.28% |
-44.66% |
287.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-55.99% |
| Cost of Revenue to Revenue |
|
86.57% |
85.09% |
80.09% |
80.71% |
82.12% |
| SG&A Expenses to Revenue |
|
171.16% |
142.03% |
95.31% |
106.92% |
71.98% |
| R&D to Revenue |
|
0.89% |
1.53% |
0.87% |
0.72% |
1.87% |
| Operating Expenses to Revenue |
|
172.05% |
143.57% |
96.18% |
107.65% |
73.85% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.65 |
-5.76 |
-2.64 |
-2.34 |
-4.72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-7.62 |
-5.76 |
-2.64 |
-2.34 |
-4.64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
16.79 |
19.04 |
37.59 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
16.79 |
19.04 |
37.59 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
31.41 |
33.08 |
12.98 |
| 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 |
23.87 |
23.97 |
21.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
30.83 |
32.71 |
13.24 |
| 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 |
0.00 |
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 |
|
0.01 |
0.43 |
0.00 |
0.00 |
1.03 |
| Long-Term Debt to Equity |
|
0.01 |
0.02 |
0.00 |
0.00 |
0.13 |
| Financial Leverage |
|
-0.13 |
0.08 |
-0.13 |
-0.27 |
0.16 |
| Leverage Ratio |
|
1.04 |
1.28 |
1.17 |
1.01 |
1.53 |
| Compound Leverage Factor |
|
1.04 |
1.29 |
1.17 |
0.99 |
1.63 |
| Debt to Total Capital |
|
0.61% |
30.00% |
0.00% |
0.00% |
50.65% |
| Short-Term Debt to Total Capital |
|
0.00% |
28.56% |
0.00% |
0.00% |
44.15% |
| Long-Term Debt to Total Capital |
|
0.61% |
1.44% |
0.00% |
0.00% |
6.50% |
| 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 |
|
99.39% |
70.00% |
100.00% |
100.00% |
49.35% |
| Debt to EBITDA |
|
0.00 |
-0.19 |
0.00 |
0.00 |
-0.64 |
| Net Debt to EBITDA |
|
0.05 |
-0.14 |
0.00 |
0.00 |
-0.47 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.01 |
0.00 |
0.00 |
-0.08 |
| Debt to NOPAT |
|
0.00 |
-0.28 |
0.00 |
0.00 |
-0.90 |
| Net Debt to NOPAT |
|
0.08 |
-0.20 |
0.00 |
0.00 |
-0.66 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.01 |
0.00 |
0.00 |
-0.12 |
| Altman Z-Score |
|
0.00 |
0.00 |
1,645.67 |
853.14 |
11.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
34.61 |
2.84 |
164.74 |
76.21 |
1.90 |
| Quick Ratio |
|
16.49 |
1.13 |
96.96 |
45.70 |
1.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4.74 |
-2.85 |
-0.78 |
-4.79 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-95.76 |
-688.58 |
0.00 |
-14.96 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-23.48 |
-509.92 |
0.00 |
-13.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-23.48 |
-509.92 |
0.00 |
-13.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.48 |
1.21 |
0.65 |
0.47 |
1.47 |
| Accounts Receivable Turnover |
|
4.27 |
3.66 |
2.20 |
1.46 |
3.52 |
| Inventory Turnover |
|
2.51 |
1.95 |
1.15 |
0.98 |
3.53 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
78.04 |
29.38 |
0.00 |
0.00 |
19.93 |
| Days Sales Outstanding (DSO) |
|
85.39 |
99.79 |
166.04 |
250.62 |
103.73 |
| Days Inventory Outstanding (DIO) |
|
145.29 |
187.01 |
317.73 |
373.41 |
103.52 |
| Days Payable Outstanding (DPO) |
|
4.68 |
12.42 |
0.00 |
0.00 |
18.32 |
| Cash Conversion Cycle (CCC) |
|
226.00 |
274.38 |
483.77 |
624.03 |
188.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
2.75 |
3.46 |
4.46 |
3.61 |
5.10 |
| Invested Capital Turnover |
|
1.76 |
1.44 |
0.87 |
0.66 |
1.93 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.72 |
1.00 |
-0.85 |
1.49 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
107 |
87 |
112 |
| Market Capitalization |
|
0.00 |
0.00 |
109 |
88 |
109 |
| Book Value per Share |
|
$0.00 |
$0.08 |
$0.20 |
$0.14 |
$0.09 |
| Tangible Book Value per Share |
|
$0.00 |
$0.08 |
$0.20 |
$0.14 |
$0.09 |
| Total Capital |
|
3.17 |
3.74 |
6.47 |
4.60 |
5.90 |
| Total Debt |
|
0.02 |
1.12 |
0.00 |
0.00 |
2.99 |
| Total Long-Term Debt |
|
0.02 |
0.05 |
0.00 |
0.00 |
0.38 |
| Net Debt |
|
-0.41 |
0.79 |
-2.00 |
-0.99 |
2.19 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.74 |
3.41 |
4.46 |
3.61 |
4.96 |
| Debt-free Net Working Capital (DFNWC) |
|
3.17 |
3.74 |
6.47 |
4.60 |
5.76 |
| Net Working Capital (NWC) |
|
3.17 |
2.67 |
6.47 |
4.60 |
3.15 |
| Net Nonoperating Expense (NNE) |
|
2.29 |
1.78 |
0.79 |
0.67 |
1.73 |
| Net Nonoperating Obligations (NNO) |
|
-0.40 |
0.84 |
-2.00 |
-0.99 |
2.19 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.08 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
56.85% |
76.19% |
129.16% |
136.44% |
58.87% |
| Debt-free Net Working Capital to Revenue |
|
65.68% |
83.58% |
187.12% |
173.74% |
68.30% |
| Net Working Capital to Revenue |
|
65.68% |
59.71% |
187.12% |
173.74% |
37.41% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
32.77M |
33.16M |
33.25M |
33.59M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
32.77M |
33.16M |
33.25M |
33.59M |
| 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 |
32.77M |
33.16M |
33.25M |
34.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.36 |
-4.03 |
-1.84 |
-1.64 |
-3.30 |
| Normalized NOPAT Margin |
|
-111.03% |
-90.06% |
-53.39% |
-61.85% |
-39.18% |
| Pre Tax Income Margin |
|
-158.41% |
-129.76% |
-76.39% |
-87.08% |
-59.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-116.17 |
-637.57 |
0.00 |
-14.72 |
| NOPAT to Interest Expense |
|
0.00 |
-81.32 |
-446.30 |
0.00 |
-10.30 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-116.17 |
-637.57 |
0.00 |
-14.72 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-81.32 |
-446.30 |
0.00 |
-10.30 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |