| DEI Shares Outstanding |
|
0.00 |
0.00 |
132,425,321.00 |
132,425,321.00 |
132,425,321.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
132,425,321.00 |
132,425,321.00 |
132,425,321.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.09 |
-0.07 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
16.08% |
-68.03% |
-7.64% |
-10.75% |
| EBITDA Growth |
|
0.00% |
106.19% |
-105.22% |
-155.07% |
73.50% |
| EBIT Growth |
|
0.00% |
165.31% |
-107.97% |
-127.89% |
56.38% |
| NOPAT Growth |
|
0.00% |
127.08% |
-88.81% |
-126.07% |
121.84% |
| Net Income Growth |
|
0.00% |
258.70% |
-349.71% |
26.86% |
32.91% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
135.24% |
-94.64% |
1,559.95% |
-201.69% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
64.91% |
235.36% |
69.49% |
| Invested Capital Growth |
|
0.00% |
0.00% |
31.05% |
-30.49% |
-73.32% |
| 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 |
|
34.42% |
35.98% |
40.45% |
33.28% |
9.60% |
| EBITDA Margin |
|
6.93% |
12.31% |
-2.01% |
-5.54% |
-1.65% |
| Operating Margin |
|
7.81% |
11.32% |
5.19% |
-1.46% |
0.36% |
| EBIT Margin |
|
4.11% |
9.39% |
-2.34% |
-5.78% |
-2.82% |
| Profit (Net Income) Margin |
|
2.79% |
8.63% |
-67.43% |
-53.41% |
-40.15% |
| Tax Burden Percent |
|
67.96% |
91.71% |
2,878.65% |
923.92% |
1,421.19% |
| Interest Burden Percent |
|
100.05% |
100.22% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
32.04% |
8.29% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
33.82% |
1.64% |
-0.44% |
0.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
25.00% |
-50.54% |
-35.99% |
-44.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
45.23% |
-80.48% |
-63.53% |
-91.13% |
| Return on Equity (ROE) |
|
0.00% |
79.05% |
-78.84% |
-63.97% |
-90.94% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-166.18% |
-25.24% |
35.54% |
115.94% |
| Operating Return on Assets (OROA) |
|
0.00% |
7.64% |
-0.68% |
-1.99% |
-1.49% |
| Return on Assets (ROA) |
|
0.00% |
7.02% |
-19.50% |
-18.35% |
-21.22% |
| Return on Common Equity (ROCE) |
|
0.00% |
79.05% |
-78.84% |
-63.97% |
-90.94% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
39.52% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.53 |
5.74 |
0.64 |
-0.17 |
0.04 |
| NOPAT Margin |
|
5.30% |
10.38% |
3.63% |
-1.03% |
0.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
8.82% |
52.17% |
35.55% |
44.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
15.39% |
2.06% |
-0.80% |
0.37% |
| Cost of Revenue to Revenue |
|
65.58% |
64.00% |
59.41% |
66.70% |
90.38% |
| SG&A Expenses to Revenue |
|
26.61% |
24.67% |
36.29% |
20.17% |
29.48% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
26.61% |
24.67% |
35.27% |
34.74% |
9.24% |
| Earnings before Interest and Taxes (EBIT) |
|
1.96 |
5.20 |
-0.41 |
-0.94 |
-0.41 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.30 |
6.81 |
-0.36 |
-0.91 |
-0.24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.56 |
0.33 |
17.16 |
49.87 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
49.87 |
| Price to Revenue (P/Rev) |
|
0.14 |
0.12 |
0.34 |
9.56 |
12.89 |
| Price to Earnings (P/E) |
|
5.07 |
1.41 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
19.74% |
70.80% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.79 |
0.34 |
5.34 |
23.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.49 |
0.85 |
10.11 |
13.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.95 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
5.17 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
4.68 |
23.50 |
0.00 |
5,276.11 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.72 |
38.93 |
25.65 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
12.32 |
8.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
2.09 |
0.72 |
1.31 |
1.60 |
| Long-Term Debt to Equity |
|
0.00 |
2.09 |
0.04 |
0.17 |
0.11 |
| Financial Leverage |
|
0.00 |
1.81 |
1.59 |
1.76 |
2.04 |
| Leverage Ratio |
|
0.00 |
5.63 |
4.04 |
3.49 |
4.29 |
| Compound Leverage Factor |
|
0.00 |
5.64 |
4.04 |
3.49 |
4.29 |
| Debt to Total Capital |
|
0.00% |
67.59% |
41.85% |
56.66% |
61.54% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
39.29% |
49.08% |
57.35% |
| Long-Term Debt to Total Capital |
|
0.00% |
67.59% |
2.55% |
7.58% |
4.18% |
| 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% |
32.41% |
58.15% |
43.34% |
38.46% |
| Debt to EBITDA |
|
0.00 |
3.70 |
-36.83 |
-13.14 |
-25.12 |
| Net Debt to EBITDA |
|
0.00 |
2.96 |
-25.63 |
-9.87 |
-21.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.70 |
-2.25 |
-1.76 |
-1.71 |
| Debt to NOPAT |
|
0.00 |
4.39 |
20.35 |
-71.06 |
164.83 |
| Net Debt to NOPAT |
|
0.00 |
3.51 |
14.16 |
-53.37 |
138.42 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.39 |
1.24 |
-9.50 |
11.21 |
| Altman Z-Score |
|
0.00 |
1.67 |
0.55 |
3.34 |
11.83 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
4.46 |
1.28 |
1.11 |
1.31 |
| Quick Ratio |
|
0.00 |
1.56 |
0.49 |
0.38 |
0.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-28 |
-9.90 |
13 |
23 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-14,996.07% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.81 |
0.29 |
0.34 |
0.53 |
| Accounts Receivable Turnover |
|
0.00 |
6.47 |
2.23 |
2.85 |
3.46 |
| Inventory Turnover |
|
0.00 |
2.70 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
6.46 |
2.92 |
4.69 |
7.57 |
| Accounts Payable Turnover |
|
0.00 |
4.58 |
1.74 |
2.81 |
3.58 |
| Days Sales Outstanding (DSO) |
|
0.00 |
56.40 |
163.32 |
127.86 |
105.37 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
135.27 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
79.67 |
209.51 |
129.82 |
102.04 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
111.99 |
-46.19 |
-1.96 |
3.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
34 |
45 |
31 |
8.25 |
| Invested Capital Turnover |
|
0.00 |
3.26 |
0.45 |
0.43 |
0.74 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
34 |
11 |
-14 |
-23 |
| Enterprise Value (EV) |
|
0.00 |
27 |
15 |
165 |
193 |
| Market Capitalization |
|
6.75 |
6.75 |
6.00 |
156 |
188 |
| Book Value per Share |
|
$0.00 |
$0.11 |
$0.16 |
$0.07 |
$0.03 |
| Tangible Book Value per Share |
|
$0.00 |
($0.07) |
($0.02) |
($0.05) |
$0.03 |
| Total Capital |
|
0.00 |
37 |
31 |
21 |
9.80 |
| Total Debt |
|
0.00 |
25 |
13 |
12 |
6.03 |
| Total Long-Term Debt |
|
0.00 |
25 |
0.80 |
1.59 |
0.41 |
| Net Debt |
|
0.00 |
20 |
9.10 |
8.94 |
5.07 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
25 |
15 |
9.39 |
7.95 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
30 |
19 |
12 |
8.91 |
| Net Working Capital (NWC) |
|
0.00 |
30 |
6.58 |
2.04 |
3.29 |
| Net Nonoperating Expense (NNE) |
|
1.20 |
0.96 |
13 |
8.56 |
5.89 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
22 |
26 |
22 |
4.48 |
| Total Depreciation and Amortization (D&A) |
|
1.34 |
1.61 |
0.06 |
0.04 |
0.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
45.36% |
84.13% |
57.44% |
54.47% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
54.54% |
106.62% |
75.57% |
61.10% |
| Net Working Capital to Revenue |
|
0.00% |
54.54% |
37.19% |
12.46% |
22.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
132.43M |
132.43M |
132.43M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
132.43M |
132.43M |
132.43M |
| 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 |
223.82M |
264.85M |
264.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.53 |
5.74 |
0.52 |
-0.17 |
-2.07 |
| Normalized NOPAT Margin |
|
5.30% |
10.38% |
2.92% |
-1.03% |
-14.16% |
| Pre Tax Income Margin |
|
4.11% |
9.41% |
-2.34% |
-5.78% |
-2.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |