| DEI Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
58,925,439.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
58,925,439.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
48.92% |
49.47% |
42.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
47.33% |
92.97% |
65.65% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
47.33% |
66.34% |
46.38% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
56.72% |
70.52% |
43.06% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
50.33% |
65.55% |
68.56% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
82.86% |
94.92% |
95.65% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
859.56% |
26.58% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
10.44% |
0.00% |
0.00% |
10.85% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
37.00% |
0.00% |
0.00% |
91.59% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
16.06% |
0.00% |
0.00% |
46.36% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
15.07% |
0.00% |
0.00% |
42.15% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
13.71% |
0.00% |
0.00% |
40.16% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
15.71% |
0.00% |
0.00% |
75.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-148.47% |
0.00% |
0.00% |
-155.35% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.94% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-11.01% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.26% |
62.75% |
58.04% |
65.68% |
66.25% |
62.39% |
| EBITDA Margin |
|
-23.40% |
-13.35% |
-12.26% |
-8.28% |
-0.63% |
-2.97% |
| Operating Margin |
|
-24.35% |
-18.73% |
-15.28% |
-7.08% |
-3.69% |
-6.13% |
| EBIT Margin |
|
-23.40% |
-17.79% |
-16.22% |
-8.28% |
-4.01% |
-6.13% |
| Profit (Net Income) Margin |
|
-25.94% |
-20.27% |
-17.19% |
-8.65% |
-4.67% |
-3.81% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
110.86% |
113.96% |
105.97% |
104.55% |
116.62% |
62.12% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-108.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-109.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
98.63% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-10.06% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.73% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.56% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-10.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.03 |
-5.97 |
-5.88 |
-3.04 |
-1.76 |
-3.35 |
| NOPAT Margin |
|
-17.05% |
-13.11% |
-10.69% |
-4.95% |
-2.59% |
-4.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-2.35% |
-1.43% |
0.36% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-1.25% |
-0.81% |
-1.43% |
| Cost of Revenue to Revenue |
|
39.74% |
37.25% |
41.96% |
34.32% |
33.75% |
37.61% |
| SG&A Expenses to Revenue |
|
25.95% |
23.42% |
20.60% |
20.06% |
21.08% |
17.92% |
| R&D to Revenue |
|
21.81% |
19.44% |
16.02% |
16.33% |
15.14% |
16.27% |
| Operating Expenses to Revenue |
|
84.61% |
81.48% |
73.31% |
72.75% |
69.95% |
68.51% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.65 |
-8.10 |
-8.92 |
-5.08 |
-2.73 |
-4.78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.65 |
-6.08 |
-6.74 |
-5.08 |
-0.43 |
-2.32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.88 |
5.87 |
3.16 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.03 |
6.33 |
3.38 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.61 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
9.93 |
57.49 |
23.66 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5,288.97 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.90 |
-0.91 |
-0.90 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.41 |
1.32 |
1.29 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.48 |
1.54 |
0.80 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
12.27% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
12.27% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
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% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
87.73% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.02 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
4.68 |
3.64 |
3.92 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
4.42 |
3.42 |
3.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-24 |
-20 |
-26 |
| Operating Cash Flow to CapEx |
|
0.00% |
98.88% |
-1,290.47% |
0.00% |
509.96% |
-760.05% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-22.01 |
-8.32 |
-1,427.76 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.92 |
-15.01 |
0.00 |
4.12 |
-657.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-0.01 |
-16.17 |
0.00 |
3.31 |
-743.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.94 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.09 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.94 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.51 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.80 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.52 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.63 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.94 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
21 |
19 |
22 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
25.35 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
21 |
19 |
22 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
209 |
1,076 |
529 |
| Market Capitalization |
|
150 |
150 |
150 |
402 |
1,275 |
741 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.75 |
$3.78 |
$3.97 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.00 |
$3.50 |
$3.71 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
244 |
217 |
234 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
30 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
30 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-193 |
-199 |
-212 |
| Capital Expenditures (CapEx) |
|
0.00 |
1.07 |
1.25 |
0.00 |
1.99 |
1.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-10 |
-14 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
213 |
185 |
201 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
213 |
185 |
201 |
| Net Nonoperating Expense (NNE) |
|
3.67 |
3.26 |
3.57 |
2.27 |
1.42 |
-0.38 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-193 |
-199 |
-212 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
2.02 |
2.18 |
0.00 |
2.30 |
2.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.89% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.86% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.24) |
($0.06) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
21.97M |
57.66M |
58.92M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.24) |
($0.06) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
21.97M |
57.66M |
58.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
57.57M |
57.91M |
59.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.03 |
-5.97 |
-5.88 |
-3.04 |
-1.76 |
-3.35 |
| Normalized NOPAT Margin |
|
-17.05% |
-13.11% |
-10.69% |
-4.95% |
-2.59% |
-4.29% |
| Pre Tax Income Margin |
|
-25.94% |
-20.27% |
-17.19% |
-8.65% |
-4.67% |
-3.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.52 |
-7.06 |
-8.30 |
-4.64 |
-1.11 |
-265.61 |
| NOPAT to Interest Expense |
|
-6.21 |
-5.20 |
-5.47 |
-2.78 |
-0.71 |
-185.93 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-7.99 |
-9.46 |
0.00 |
-1.91 |
-352.11 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-6.13 |
-6.64 |
0.00 |
-1.52 |
-272.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-59.30% |