| DEI Shares Outstanding |
0.00 |
0.00 |
- |
27,830,037.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
27,830,037.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
-2.46 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
78.71% |
| EBITDA Growth |
0.00% |
9.01% |
376.81% |
-128.18% |
| EBIT Growth |
0.00% |
0.00% |
0.00% |
-355.69% |
| NOPAT Growth |
0.00% |
0.00% |
0.00% |
-347.70% |
| Net Income Growth |
0.00% |
0.00% |
0.00% |
-325.00% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
-178.72% |
| Operating Cash Flow Growth |
0.00% |
80.44% |
-0.14% |
209.56% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,357.26% |
102.26% |
| Invested Capital Growth |
0.00% |
0.00% |
1,436.76% |
-8.25% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
205.17% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
-111.18% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-514.34% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-547.02% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
-384.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
-336.67% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
15.89% |
| 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% |
-7.85% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
75.11% |
75.01% |
| EBITDA Margin |
0.00% |
0.00% |
2.51% |
-0.40% |
| Operating Margin |
0.00% |
0.00% |
-1.64% |
-4.10% |
| EBIT Margin |
0.00% |
0.00% |
-1.95% |
-4.98% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
-3.52% |
-8.37% |
| Tax Burden Percent |
0.00% |
0.00% |
174.38% |
166.60% |
| Interest Burden Percent |
0.00% |
0.00% |
103.31% |
100.85% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-2.50% |
-6.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-28.90% |
-81.08% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
-7.06% |
-15.81% |
| Return on Equity (ROE) |
0.00% |
0.00% |
-9.56% |
-22.19% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-200.00% |
-178.07% |
2.23% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
-3.41% |
-8.70% |
| Return on Assets (ROA) |
0.00% |
0.00% |
-6.15% |
-14.61% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
-9.32% |
-22.19% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
-5.02% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.00 |
0.00 |
-5.52 |
-25 |
| NOPAT Margin |
0.00% |
0.00% |
-1.15% |
-2.87% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
26.39% |
74.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
0.00% |
-1.29% |
-6.41% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
24.89% |
24.99% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
5.69% |
5.49% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
79.69% |
83.01% |
| Earnings before Interest and Taxes (EBIT) |
0.00 |
0.00 |
-9.41 |
-43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.33 |
2.54 |
12 |
-3.41 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
27.73 |
0.43 |
0.86 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
27.73 |
3.97 |
6.69 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.30 |
0.31 |
| 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 |
8.69 |
0.53 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.46 |
0.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
92.31 |
18.27 |
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 |
21.82 |
20.62 |
9.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
37.85 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.62 |
0.27 |
0.24 |
| Long-Term Debt to Equity |
0.00 |
0.53 |
0.21 |
0.17 |
| Financial Leverage |
0.00 |
0.62 |
0.24 |
0.20 |
| Leverage Ratio |
0.00 |
2.58 |
1.55 |
1.52 |
| Compound Leverage Factor |
0.00 |
0.00 |
1.61 |
1.53 |
| Debt to Total Capital |
0.00% |
38.38% |
21.33% |
19.27% |
| Short-Term Debt to Total Capital |
0.00% |
5.93% |
4.43% |
5.26% |
| Long-Term Debt to Total Capital |
0.00% |
32.45% |
16.90% |
14.01% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
32.90% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
28.72% |
78.67% |
80.73% |
| Debt to EBITDA |
0.00 |
4.08 |
7.58 |
-21.81 |
| Net Debt to EBITDA |
0.00 |
4.07 |
6.30 |
-17.58 |
| Long-Term Debt to EBITDA |
0.00 |
3.45 |
6.00 |
-15.85 |
| Debt to NOPAT |
0.00 |
0.00 |
-16.59 |
-3.01 |
| Net Debt to NOPAT |
0.00 |
0.00 |
-13.80 |
-2.42 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-13.14 |
-2.18 |
| Altman Z-Score |
0.00 |
5.37 |
1.41 |
2.36 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
53.39% |
2.50% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.53 |
1.29 |
1.12 |
| Quick Ratio |
0.00 |
1.29 |
1.01 |
0.89 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-27 |
-393 |
8.67 |
| Operating Cash Flow to CapEx |
1,330.37% |
0.00% |
233.23% |
1,203.30% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-98.01 |
1.32 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
2.67 |
5.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
1.53 |
4.62 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
1.75 |
1.75 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
16.84 |
21.63 |
| Inventory Turnover |
0.00 |
0.00 |
110.02 |
140.12 |
| Fixed Asset Turnover |
0.00 |
0.00 |
6.85 |
7.22 |
| Accounts Payable Turnover |
0.00 |
0.00 |
19.39 |
23.73 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
21.67 |
16.87 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
3.32 |
2.61 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
18.82 |
15.38 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
6.16 |
4.09 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
27 |
414 |
371 |
| Invested Capital Turnover |
0.00 |
0.00 |
2.18 |
2.22 |
| Increase / (Decrease) in Invested Capital |
0.00 |
27 |
387 |
-33 |
| Enterprise Value (EV) |
0.00 |
234 |
221 |
328 |
| Market Capitalization |
215 |
215 |
145 |
268 |
| Book Value per Share |
$0.00 |
$0.54 |
$9.42 |
$11.19 |
| Tangible Book Value per Share |
$0.00 |
$0.54 |
$1.02 |
$1.44 |
| Total Capital |
0.00 |
27 |
430 |
386 |
| Total Debt |
0.00 |
10 |
92 |
74 |
| Total Long-Term Debt |
0.00 |
8.76 |
73 |
54 |
| Net Debt |
0.00 |
10 |
76 |
60 |
| Capital Expenditures (CapEx) |
0.45 |
-0.19 |
4.60 |
2.76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
9.67 |
19 |
13 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
9.71 |
34 |
28 |
| Net Working Capital (NWC) |
0.00 |
8.11 |
15 |
7.50 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
11 |
47 |
| Net Nonoperating Obligations (NNO) |
0.00 |
10 |
76 |
60 |
| Total Depreciation and Amortization (D&A) |
2.33 |
2.54 |
22 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
3.89% |
1.56% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
7.08% |
3.23% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
3.13% |
0.87% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.94) |
($2.62) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
35.88M |
55.16M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.47) |
($1.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
17.94M |
27.58M |
| 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 |
0.00 |
27.73M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.00 |
0.00 |
6.81 |
3.98 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
1.41% |
0.46% |
| Pre Tax Income Margin |
0.00% |
0.00% |
-2.02% |
-5.02% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-2.35 |
-6.51 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-1.38 |
-3.75 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-3.49 |
-6.93 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-2.53 |
-4.17 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |