| DEI Shares Outstanding |
|
0.00 |
21,439,632.00 |
33,038,367.00 |
- |
33,262,910.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
21,439,632.00 |
33,038,367.00 |
- |
33,262,910.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-5.17 |
-0.88 |
- |
-0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
58.18% |
12.86% |
0.99% |
-2.87% |
| EBITDA Growth |
|
0.00% |
-419.49% |
130.30% |
127.22% |
-6.73% |
| EBIT Growth |
|
0.00% |
-1,719.29% |
75.28% |
100.73% |
-22.14% |
| NOPAT Growth |
|
0.00% |
-7,397.84% |
72.86% |
101.37% |
-25.18% |
| Net Income Growth |
|
0.00% |
-39,383.69% |
73.80% |
70.17% |
42.14% |
| EPS Growth |
|
0.00% |
-35,300.00% |
75.00% |
70.45% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-585.13% |
114.21% |
212.93% |
7.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
270.91% |
33.67% |
-13.05% |
| Invested Capital Growth |
|
0.00% |
-11.63% |
-11.99% |
-10.96% |
-11.13% |
| 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 |
|
83.78% |
92.90% |
90.65% |
89.78% |
88.94% |
| EBITDA Margin |
|
19.30% |
-38.99% |
10.47% |
23.55% |
18.26% |
| Operating Margin |
|
1.67% |
-61.45% |
-14.78% |
0.20% |
-3.35% |
| EBIT Margin |
|
5.89% |
-60.33% |
-13.22% |
0.10% |
-3.40% |
| Profit (Net Income) Margin |
|
0.26% |
-65.59% |
-15.23% |
-4.50% |
-2.75% |
| Tax Burden Percent |
|
6.43% |
106.12% |
90.83% |
91.16% |
78.98% |
| Interest Burden Percent |
|
69.68% |
102.46% |
126.86% |
-5,190.71% |
102.57% |
| Effective Tax Rate |
|
44.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.21% |
-16.34% |
-5.03% |
0.08% |
-1.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.53% |
-51.12% |
-13.33% |
-10.54% |
-2.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.14% |
-16.73% |
-5.34% |
-3.37% |
-0.57% |
| Return on Equity (ROE) |
|
0.08% |
-33.07% |
-10.37% |
-3.29% |
-1.95% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-3.99% |
7.72% |
11.67% |
10.41% |
| Operating Return on Assets (OROA) |
|
1.89% |
-19.64% |
-5.35% |
0.04% |
-1.66% |
| Return on Assets (ROA) |
|
0.08% |
-21.36% |
-6.17% |
-2.05% |
-1.34% |
| Return on Common Equity (ROCE) |
|
0.04% |
-14.75% |
-7.05% |
-3.29% |
-1.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.08% |
-37.70% |
-10.91% |
-3.33% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.00 |
-73 |
-20 |
0.27 |
-4.26 |
| NOPAT Margin |
|
0.93% |
-43.02% |
-10.34% |
0.14% |
-2.34% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.74% |
34.78% |
8.30% |
10.61% |
1.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-1.38% |
| Cost of Revenue to Revenue |
|
39.28% |
39.95% |
41.83% |
38.68% |
41.21% |
| SG&A Expenses to Revenue |
|
35.33% |
44.53% |
22.25% |
22.44% |
20.42% |
| R&D to Revenue |
|
20.08% |
20.23% |
19.66% |
20.54% |
23.18% |
| Operating Expenses to Revenue |
|
59.05% |
121.50% |
72.94% |
61.12% |
62.14% |
| Earnings before Interest and Taxes (EBIT) |
|
6.29 |
-102 |
-25 |
0.18 |
-6.18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
21 |
-66 |
20 |
45 |
33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.30 |
0.64 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.42 |
0.86 |
1.11 |
| 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 |
0.49 |
0.72 |
0.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.94 |
1.22 |
1.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
8.99 |
5.18 |
7.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
1,283.89 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
871.80 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
17.84 |
7.47 |
8.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.92 |
5.80 |
7.56 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.23 |
0.41 |
0.42 |
0.33 |
0.22 |
| Long-Term Debt to Equity |
|
0.19 |
0.34 |
0.36 |
0.26 |
0.13 |
| Financial Leverage |
|
0.26 |
0.33 |
0.40 |
0.32 |
0.20 |
| Leverage Ratio |
|
1.55 |
1.55 |
1.68 |
1.60 |
1.45 |
| Compound Leverage Factor |
|
1.08 |
1.59 |
2.13 |
-83.28 |
1.49 |
| Debt to Total Capital |
|
18.75% |
28.83% |
29.70% |
24.96% |
17.70% |
| Short-Term Debt to Total Capital |
|
3.14% |
4.29% |
4.68% |
5.74% |
6.67% |
| Long-Term Debt to Total Capital |
|
15.60% |
24.54% |
25.03% |
19.22% |
11.03% |
| Preferred Equity to Total Capital |
|
41.50% |
43.39% |
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 |
|
39.76% |
27.78% |
70.30% |
75.04% |
82.30% |
| Debt to EBITDA |
|
4.21 |
-1.81 |
5.64 |
1.91 |
1.65 |
| Net Debt to EBITDA |
|
3.14 |
-1.60 |
5.01 |
1.53 |
1.23 |
| Long-Term Debt to EBITDA |
|
3.51 |
-1.54 |
4.75 |
1.47 |
1.03 |
| Debt to NOPAT |
|
87.18 |
-1.64 |
-5.70 |
320.55 |
-12.83 |
| Net Debt to NOPAT |
|
64.98 |
-1.45 |
-5.08 |
257.62 |
-9.60 |
| Long-Term Debt to NOPAT |
|
72.56 |
-1.39 |
-4.81 |
246.80 |
-7.99 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.09 |
0.68 |
1.16 |
| Noncontrolling Interest Sharing Ratio |
|
44.57% |
55.41% |
31.99% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.97 |
0.77 |
0.98 |
0.95 |
0.86 |
| Quick Ratio |
|
0.68 |
0.49 |
0.57 |
0.62 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18 |
30 |
40 |
32 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
250.40% |
761.94% |
1,218.86% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-3.61 |
4.48 |
6.10 |
8.01 |
| Operating Cash Flow to Interest Expense |
|
7.65 |
-14.41 |
1.49 |
4.74 |
7.26 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.65 |
-14.41 |
0.89 |
4.12 |
6.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.32 |
0.33 |
0.40 |
0.46 |
0.49 |
| Accounts Receivable Turnover |
|
9.29 |
8.73 |
8.31 |
9.51 |
10.78 |
| Inventory Turnover |
|
3.98 |
4.61 |
4.51 |
4.55 |
6.52 |
| Fixed Asset Turnover |
|
21.67 |
18.84 |
19.62 |
21.94 |
24.53 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
3.03 |
3.27 |
4.05 |
| Days Sales Outstanding (DSO) |
|
39.28 |
41.80 |
43.90 |
38.40 |
33.84 |
| Days Inventory Outstanding (DIO) |
|
91.81 |
79.11 |
81.01 |
80.24 |
56.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
120.49 |
111.58 |
90.11 |
| Cash Conversion Cycle (CCC) |
|
131.09 |
120.91 |
4.42 |
7.06 |
-0.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
472 |
417 |
367 |
327 |
290 |
| Invested Capital Turnover |
|
0.23 |
0.38 |
0.49 |
0.55 |
0.59 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-55 |
-50 |
-40 |
-36 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
179 |
235 |
243 |
| Market Capitalization |
|
0.00 |
0.00 |
79 |
166 |
202 |
| Book Value per Share |
|
$0.00 |
$3.64 |
$12.41 |
$7.86 |
$7.62 |
| Tangible Book Value per Share |
|
$0.00 |
($9.11) |
($3.68) |
($1.57) |
($0.71) |
| Total Capital |
|
463 |
413 |
379 |
346 |
309 |
| Total Debt |
|
87 |
119 |
112 |
86 |
55 |
| Total Long-Term Debt |
|
72 |
101 |
95 |
67 |
34 |
| Net Debt |
|
65 |
106 |
100 |
69 |
41 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
4.02 |
4.13 |
2.39 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-9.37 |
-14 |
3.76 |
-0.08 |
-0.00 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
-0.40 |
16 |
17 |
14 |
| Net Working Capital (NWC) |
|
-1.82 |
-18 |
-1.57 |
-3.00 |
-6.85 |
| Net Nonoperating Expense (NNE) |
|
0.71 |
38 |
9.31 |
8.93 |
0.75 |
| Net Nonoperating Obligations (NNO) |
|
96 |
123 |
101 |
67 |
36 |
| Total Depreciation and Amortization (D&A) |
|
14 |
36 |
45 |
45 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.78% |
-8.14% |
1.97% |
-0.04% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
11.92% |
-0.24% |
8.46% |
8.77% |
7.56% |
| Net Working Capital to Revenue |
|
-1.71% |
-10.72% |
-0.82% |
-1.56% |
-3.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.26) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
21.44M |
33.04M |
33.25M |
33.26M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($3.52) |
($0.88) |
($0.26) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
21.44M |
33.04M |
33.25M |
33.26M |
| 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 |
21.44M |
33.04M |
33.34M |
33.26M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.17 |
-5.56 |
-2.06 |
1.39 |
-3.59 |
| Normalized NOPAT Margin |
|
2.97% |
-3.29% |
-1.08% |
0.72% |
-1.97% |
| Pre Tax Income Margin |
|
4.11% |
-61.81% |
-16.77% |
-4.93% |
-3.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.30 |
-20.73 |
-3.72 |
0.03 |
-1.54 |
| NOPAT to Interest Expense |
|
0.52 |
-14.78 |
-2.91 |
0.04 |
-1.06 |
| EBIT Less CapEx to Interest Expense |
|
3.30 |
-20.73 |
-4.32 |
-0.59 |
-2.14 |
| NOPAT Less CapEx to Interest Expense |
|
0.52 |
-14.78 |
-3.51 |
-0.58 |
-1.66 |
| 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% |
-56.59% |