| DEI Shares Outstanding |
|
0.00 |
11,852,749.00 |
20,208,948.00 |
20,776,217.00 |
20,879,497.00 |
21,370,565.00 |
- |
30,193,592.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
11,852,749.00 |
20,208,948.00 |
20,776,217.00 |
20,879,497.00 |
21,370,565.00 |
- |
30,193,592.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.28 |
-1.07 |
-1.48 |
-1.37 |
-1.33 |
- |
-1.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
118.89% |
74.99% |
-5.90% |
-2.79% |
7.75% |
48.35% |
50.73% |
| EBITDA Growth |
|
0.00% |
9.85% |
-47.74% |
-43.30% |
6.75% |
-5.67% |
-0.07% |
-51.24% |
| EBIT Growth |
|
0.00% |
-0.20% |
-43.13% |
-41.79% |
7.23% |
-2.97% |
-0.10% |
-48.31% |
| NOPAT Growth |
|
0.00% |
-0.74% |
-26.56% |
-60.58% |
-6.06% |
10.82% |
-15.40% |
-24.78% |
| Net Income Growth |
|
0.00% |
-0.05% |
-42.04% |
-41.98% |
6.61% |
1.21% |
1.79% |
-53.04% |
| EPS Growth |
|
0.00% |
-33.82% |
-8.76% |
20.00% |
-8.00% |
-2.90% |
-16.42% |
25.89% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-36.70% |
-8.68% |
-15.38% |
12.37% |
-3.73% |
-62.91% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-81.27% |
-6.63% |
32.35% |
-76.48% |
15.19% |
-41.12% |
| Invested Capital Growth |
|
0.00% |
4.47% |
68.90% |
-1.69% |
-53.71% |
68.87% |
-16.05% |
10.22% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.60% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.32% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.87% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.31% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.20% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.02% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.83% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
-4.98% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
31.66% |
57.26% |
47.56% |
42.95% |
45.22% |
59.90% |
65.89% |
70.77% |
| EBITDA Margin |
|
-789.01% |
-324.96% |
-274.36% |
-417.79% |
-400.81% |
-393.07% |
-265.15% |
-266.05% |
| Operating Margin |
|
-775.85% |
-357.07% |
-258.26% |
-440.72% |
-480.86% |
-397.99% |
-309.57% |
-256.27% |
| EBIT Margin |
|
-789.01% |
-361.16% |
-295.41% |
-445.13% |
-424.82% |
-405.97% |
-273.91% |
-269.52% |
| Profit (Net Income) Margin |
|
-797.88% |
-364.69% |
-296.03% |
-446.66% |
-429.11% |
-393.43% |
-260.45% |
-264.44% |
| Tax Burden Percent |
|
101.12% |
100.98% |
100.21% |
100.34% |
101.01% |
99.55% |
99.99% |
100.60% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
97.35% |
95.09% |
97.53% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-115.91% |
-114.21% |
-105.22% |
-135.65% |
-198.38% |
-207.95% |
-207.69% |
-270.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-70.00% |
652.67% |
-81.91% |
-122.70% |
-177.05% |
-69.41% |
-194.22% |
-244.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
37.95% |
-41.77% |
60.80% |
101.15% |
127.26% |
26.53% |
146.99% |
203.01% |
| Return on Equity (ROE) |
|
-77.95% |
-155.98% |
-44.42% |
-34.50% |
-71.12% |
-181.42% |
-60.70% |
-67.12% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-118.58% |
-156.46% |
-133.94% |
-124.95% |
-259.18% |
-190.25% |
-279.84% |
| Operating Return on Assets (OROA) |
|
-44.09% |
-46.98% |
-32.05% |
-31.97% |
-37.54% |
-53.93% |
-51.24% |
-58.75% |
| Return on Assets (ROA) |
|
-44.59% |
-47.43% |
-32.11% |
-32.08% |
-37.92% |
-52.27% |
-48.72% |
-57.64% |
| Return on Common Equity (ROCE) |
|
-77.95% |
-155.98% |
-44.42% |
-34.50% |
-71.12% |
-181.42% |
-60.70% |
-67.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-77.95% |
0.00% |
-22.21% |
-38.08% |
0.00% |
-90.71% |
-46.04% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-10 |
-13 |
-21 |
-22 |
-20 |
-23 |
-29 |
| NOPAT Margin |
|
-543.09% |
-249.95% |
-180.78% |
-308.51% |
-336.60% |
-278.59% |
-216.70% |
-179.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
-45.91% |
-766.89% |
-23.30% |
-12.94% |
-21.33% |
-138.54% |
-13.47% |
-25.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-36.62% |
- |
- |
- |
- |
-52.33% |
-35.56% |
-40.71% |
| Cost of Revenue to Revenue |
|
68.34% |
42.74% |
52.44% |
57.05% |
54.78% |
40.10% |
34.11% |
29.23% |
| SG&A Expenses to Revenue |
|
413.03% |
189.20% |
170.11% |
261.40% |
268.42% |
257.52% |
216.61% |
199.10% |
| R&D to Revenue |
|
394.48% |
225.13% |
135.71% |
222.28% |
219.88% |
200.36% |
158.85% |
127.94% |
| Operating Expenses to Revenue |
|
807.50% |
414.33% |
305.82% |
483.68% |
526.07% |
457.88% |
375.46% |
327.04% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-15 |
-22 |
-31 |
-28 |
-29 |
-29 |
-43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
-14 |
-20 |
-29 |
-27 |
-28 |
-28 |
-43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.50 |
2.82 |
0.00 |
5.68 |
2.66 |
3.58 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.63 |
2.97 |
0.00 |
5.77 |
2.67 |
3.58 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
33.36 |
33.02 |
33.87 |
24.62 |
15.03 |
14.76 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
10.14 |
10.31 |
32.54 |
13.05 |
10.84 |
16.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
21.88 |
23.25 |
34.94 |
21.97 |
10.32 |
11.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.08 |
0.07 |
| Long-Term Debt to Equity |
|
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.05 |
0.07 |
| Financial Leverage |
|
-0.54 |
-0.06 |
-0.74 |
-0.82 |
-0.72 |
-0.38 |
-0.76 |
-0.83 |
| Leverage Ratio |
|
1.75 |
3.29 |
1.38 |
1.08 |
1.88 |
3.47 |
1.25 |
1.16 |
| Compound Leverage Factor |
|
1.75 |
3.29 |
1.38 |
1.08 |
1.88 |
3.38 |
1.18 |
1.14 |
| Debt to Total Capital |
|
30.99% |
100.00% |
0.00% |
0.00% |
100.00% |
18.53% |
7.16% |
6.34% |
| Short-Term Debt to Total Capital |
|
3.47% |
0.00% |
0.00% |
0.00% |
0.00% |
5.49% |
2.67% |
0.00% |
| Long-Term Debt to Total Capital |
|
27.52% |
100.00% |
0.00% |
0.00% |
100.00% |
13.05% |
4.49% |
6.34% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
69.01% |
0.00% |
100.00% |
100.00% |
0.00% |
81.47% |
92.84% |
93.66% |
| Debt to EBITDA |
|
-0.58 |
-0.69 |
0.00 |
0.00 |
-0.27 |
-0.25 |
-0.16 |
-0.11 |
| Net Debt to EBITDA |
|
0.91 |
-0.69 |
0.00 |
0.00 |
-0.27 |
0.68 |
1.77 |
1.29 |
| Long-Term Debt to EBITDA |
|
-0.52 |
-0.69 |
0.00 |
0.00 |
-0.27 |
-0.18 |
-0.10 |
-0.11 |
| Debt to NOPAT |
|
-0.85 |
-0.89 |
0.00 |
0.00 |
-0.32 |
-0.35 |
-0.20 |
-0.16 |
| Net Debt to NOPAT |
|
1.33 |
-0.89 |
0.00 |
0.00 |
-0.32 |
0.95 |
2.17 |
1.91 |
| Long-Term Debt to NOPAT |
|
-0.75 |
-0.89 |
0.00 |
0.00 |
-0.32 |
-0.25 |
-0.13 |
-0.16 |
| Altman Z-Score |
|
0.00 |
0.00 |
18.88 |
19.45 |
9.83 |
0.37 |
4.77 |
7.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.81 |
2.57 |
20.32 |
18.56 |
6.65 |
6.58 |
10.52 |
12.52 |
| Quick Ratio |
|
4.24 |
1.03 |
18.99 |
16.50 |
2.72 |
5.26 |
9.44 |
11.02 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-11 |
-20 |
-21 |
-14 |
-25 |
-21 |
-30 |
| Operating Cash Flow to CapEx |
|
0.00% |
-7,962.96% |
-5,878.29% |
-3,770.66% |
0.00% |
0.00% |
0.00% |
-21,708.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.13 |
0.11 |
0.07 |
0.09 |
0.13 |
0.19 |
0.22 |
| Accounts Receivable Turnover |
|
0.97 |
1.64 |
1.38 |
1.55 |
1.72 |
1.06 |
1.49 |
2.26 |
| Inventory Turnover |
|
0.49 |
0.56 |
0.85 |
0.62 |
0.48 |
0.39 |
0.57 |
0.67 |
| Fixed Asset Turnover |
|
2.15 |
0.00 |
0.00 |
8.35 |
0.00 |
0.00 |
16.01 |
28.67 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.99 |
3.34 |
3.27 |
| Days Sales Outstanding (DSO) |
|
376.89 |
222.73 |
263.76 |
234.81 |
211.87 |
345.58 |
244.92 |
161.49 |
| Days Inventory Outstanding (DIO) |
|
745.55 |
647.55 |
428.80 |
593.16 |
765.60 |
943.79 |
640.73 |
544.55 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
183.20 |
109.31 |
111.71 |
| Cash Conversion Cycle (CCC) |
|
1,122.43 |
870.27 |
692.56 |
827.97 |
977.47 |
1,106.18 |
776.34 |
594.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8.94 |
9.33 |
16 |
15 |
7.17 |
12 |
10 |
11 |
| Invested Capital Turnover |
|
0.21 |
0.46 |
0.58 |
0.44 |
0.59 |
0.75 |
0.96 |
1.51 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.40 |
6.43 |
-0.27 |
-8.32 |
4.94 |
-1.94 |
1.04 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
160 |
160 |
233 |
158 |
110 |
182 |
| Market Capitalization |
|
0.00 |
0.00 |
244 |
227 |
226 |
177 |
160 |
238 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$8.21 |
$3.99 |
$0.00 |
$1.50 |
$2.83 |
$2.20 |
| Tangible Book Value per Share |
|
$0.00 |
($0.42) |
$7.83 |
$3.79 |
($0.03) |
$1.47 |
$2.82 |
$2.20 |
| Total Capital |
|
28 |
9.33 |
97 |
81 |
7.17 |
38 |
65 |
71 |
| Total Debt |
|
8.76 |
9.33 |
0.00 |
0.00 |
7.17 |
7.10 |
4.66 |
4.50 |
| Total Long-Term Debt |
|
7.78 |
9.33 |
0.00 |
0.00 |
7.17 |
5.00 |
2.92 |
4.50 |
| Net Debt |
|
-14 |
9.33 |
-84 |
-67 |
7.17 |
-19 |
-50 |
-55 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.19 |
0.35 |
0.59 |
0.00 |
0.00 |
0.00 |
0.18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.51 |
4.78 |
9.02 |
5.82 |
13 |
11 |
9.33 |
10 |
| Debt-free Net Working Capital (DFNWC) |
|
23 |
4.78 |
93 |
73 |
13 |
38 |
64 |
70 |
| Net Working Capital (NWC) |
|
22 |
4.78 |
93 |
73 |
13 |
36 |
63 |
70 |
| Net Nonoperating Expense (NNE) |
|
4.86 |
4.79 |
8.42 |
9.50 |
6.18 |
8.27 |
4.67 |
14 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
9.33 |
-82 |
-65 |
7.17 |
-19 |
-50 |
-55 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
1.51 |
1.54 |
1.88 |
1.60 |
0.93 |
0.94 |
0.56 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
26.64% |
114.57% |
123.49% |
84.65% |
197.22% |
158.62% |
87.31% |
63.93% |
| Debt-free Net Working Capital to Revenue |
|
1,206.31% |
114.57% |
1,272.36% |
1,061.69% |
197.22% |
522.74% |
601.47% |
434.92% |
| Net Working Capital to Revenue |
|
1,154.81% |
114.57% |
1,272.36% |
1,061.69% |
197.22% |
493.51% |
585.21% |
434.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.82 |
$1.25 |
$1.50 |
$1.38 |
$1.35 |
$1.12 |
$1.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
11.85M |
20.21M |
20.78M |
20.88M |
21.37M |
24.77M |
30.23M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.82 |
$1.25 |
$1.50 |
$1.38 |
$1.35 |
$1.12 |
$1.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
11.85M |
20.21M |
20.78M |
20.88M |
21.37M |
24.77M |
30.23M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.82 |
$1.25 |
$1.50 |
$1.38 |
$1.35 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
11.85M |
20.21M |
20.78M |
20.88M |
21.37M |
30.04M |
36.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-10 |
-13 |
-21 |
-21 |
-20 |
-23 |
-29 |
| Normalized NOPAT Margin |
|
-543.09% |
-249.95% |
-180.78% |
-308.51% |
-310.15% |
-278.59% |
-216.70% |
-179.39% |
| Pre Tax Income Margin |
|
-789.01% |
-361.16% |
-295.41% |
-445.13% |
-424.82% |
-395.21% |
-260.47% |
-262.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |