| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
42,974,862.00 |
43,062,427.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
42,974,862.00 |
43,062,427.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.38 |
-3.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
127.58% |
-1.83% |
-100.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
500.42% |
144.33% |
-126.78% |
232.93% |
| EBIT Growth |
|
0.00% |
392.50% |
192.56% |
-130.62% |
198.24% |
| NOPAT Growth |
|
0.00% |
634.76% |
5.46% |
-134.42% |
110.38% |
| Net Income Growth |
|
0.00% |
112.44% |
992.88% |
-138.87% |
-411.31% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
200.70% |
442.14% |
-99.23% |
-23,280.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-147.73% |
88.55% |
105.55% |
| Invested Capital Growth |
|
0.00% |
0.00% |
113.37% |
-58.00% |
21.04% |
| 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 |
|
22.73% |
35.07% |
29.25% |
0.00% |
23.93% |
| EBITDA Margin |
|
-13.94% |
24.52% |
61.04% |
0.00% |
27.61% |
| Operating Margin |
|
-18.81% |
14.36% |
35.67% |
0.00% |
2.16% |
| EBIT Margin |
|
-13.94% |
17.91% |
53.39% |
0.00% |
20.40% |
| Profit (Net Income) Margin |
|
-69.09% |
3.78% |
42.06% |
0.00% |
-106.21% |
| Tax Burden Percent |
|
123.53% |
215.42% |
93.18% |
100.00% |
99.94% |
| Interest Burden Percent |
|
401.27% |
9.79% |
84.54% |
100.00% |
-520.80% |
| Effective Tax Rate |
|
0.00% |
-115.42% |
6.82% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,436.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
6,763.09% |
| Return on Equity (ROE) |
|
0.00% |
-6.61% |
-168.05% |
-426.49% |
6,789.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-509.92% |
-82.20% |
6.98% |
| Operating Return on Assets (OROA) |
|
0.00% |
9.45% |
34.30% |
0.00% |
14.50% |
| Return on Assets (ROA) |
|
0.00% |
1.99% |
27.02% |
0.00% |
-75.47% |
| Return on Common Equity (ROCE) |
|
0.00% |
-7.42% |
-219.46% |
65.65% |
10,575.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.88 |
31 |
33 |
-11 |
1.19 |
| NOPAT Margin |
|
-13.17% |
30.94% |
33.24% |
0.00% |
1.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-360.57% |
128.98% |
155.71% |
1,462.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-54.15% |
338.10% |
-119.65% |
14.70% |
| Cost of Revenue to Revenue |
|
89.37% |
68.07% |
73.65% |
0.00% |
76.98% |
| SG&A Expenses to Revenue |
|
35.84% |
19.30% |
27.83% |
0.00% |
34.96% |
| R&D to Revenue |
|
6.92% |
5.07% |
5.70% |
0.00% |
4.15% |
| Operating Expenses to Revenue |
|
34.32% |
21.11% |
8.38% |
0.00% |
39.11% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.23 |
18 |
53 |
-16 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.23 |
25 |
61 |
-16 |
22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
3.39 |
| 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 |
0.00 |
33.38 |
54.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.08 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
231.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
376.76 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
861.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.21 |
-20.63 |
-5.09 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.21 |
-20.63 |
-5.09 |
| Financial Leverage |
|
0.00 |
0.26 |
0.27 |
0.82 |
-4.71 |
| Leverage Ratio |
|
0.00 |
-3.32 |
-6.22 |
28.00 |
-89.96 |
| Compound Leverage Factor |
|
0.00 |
-0.32 |
-5.26 |
28.00 |
468.52 |
| Debt to Total Capital |
|
0.00% |
0.00% |
17.07% |
105.10% |
124.45% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
17.07% |
105.10% |
124.45% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-12.30% |
82.93% |
7.24% |
8.43% |
| Common Equity to Total Capital |
|
0.00% |
112.30% |
0.00% |
-12.34% |
-32.88% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.03 |
-0.61 |
0.46 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.03 |
-0.28 |
0.32 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.03 |
-0.61 |
0.46 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.05 |
-0.88 |
8.46 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.05 |
-0.40 |
5.87 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.05 |
-0.88 |
8.46 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.41 |
1.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-12.30% |
-30.59% |
115.39% |
-55.77% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.75 |
1.41 |
1.54 |
1.11 |
| Quick Ratio |
|
0.00 |
0.60 |
1.05 |
1.06 |
0.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
105 |
-50 |
-5.73 |
0.32 |
| Operating Cash Flow to CapEx |
|
-152.08% |
0.00% |
0.00% |
6.90% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
5.53 |
-4.48 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.43 |
0.46 |
4.24 |
0.00 |
-1.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.71 |
0.46 |
4.24 |
0.00 |
-1.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.53 |
0.64 |
0.00 |
0.71 |
| Accounts Receivable Turnover |
|
0.00 |
0.87 |
1.19 |
0.00 |
1.99 |
| Inventory Turnover |
|
0.00 |
2.59 |
3.28 |
0.00 |
3.22 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.65 |
| Accounts Payable Turnover |
|
0.00 |
2.55 |
2.63 |
0.00 |
1.64 |
| Days Sales Outstanding (DSO) |
|
0.00 |
417.91 |
307.97 |
0.00 |
183.64 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
141.18 |
111.36 |
0.00 |
113.28 |
| Days Payable Outstanding (DPO) |
|
0.00 |
143.27 |
138.55 |
0.00 |
222.83 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
415.82 |
280.77 |
0.00 |
74.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-73 |
9.82 |
4.12 |
4.99 |
| Invested Capital Turnover |
|
0.00 |
-2.77 |
-3.14 |
0.00 |
17.24 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-73 |
83 |
-5.69 |
0.87 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
138 |
274 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
132 |
266 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.03) |
($0.06) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.39) |
($0.53) |
| Total Capital |
|
0.00 |
-58 |
9.82 |
9.55 |
8.06 |
| Total Debt |
|
0.00 |
0.00 |
1.68 |
10 |
10 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
1.68 |
10 |
10 |
| Net Debt |
|
0.00 |
-8.91 |
1.68 |
4.61 |
6.96 |
| Capital Expenditures (CapEx) |
|
5.70 |
0.00 |
0.00 |
5.29 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-61 |
21 |
18 |
4.76 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-52 |
21 |
22 |
6.61 |
| Net Working Capital (NWC) |
|
0.00 |
-52 |
21 |
22 |
6.61 |
| Net Nonoperating Expense (NNE) |
|
25 |
28 |
-8.80 |
4.90 |
85 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-15 |
1.68 |
4.61 |
6.96 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
6.72 |
7.64 |
0.00 |
5.66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-59.87% |
20.59% |
0.00% |
6.06% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-51.11% |
20.59% |
0.00% |
8.41% |
| Net Working Capital to Revenue |
|
0.00% |
-51.11% |
20.59% |
0.00% |
8.41% |
| 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 |
0.00 |
0.00 |
43.06M |
| 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 |
0.00 |
0.00 |
43.06M |
| 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 |
0.00 |
0.00 |
43.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.52 |
7.91 |
9.79 |
-11 |
1.19 |
| Normalized NOPAT Margin |
|
-19.08% |
7.78% |
9.81% |
0.00% |
1.51% |
| Pre Tax Income Margin |
|
-55.93% |
1.75% |
45.13% |
0.00% |
-106.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.31 |
0.96 |
4.77 |
0.00 |
0.19 |
| NOPAT to Interest Expense |
|
-0.29 |
1.66 |
2.97 |
0.00 |
0.01 |
| EBIT Less CapEx to Interest Expense |
|
-0.59 |
0.96 |
4.77 |
0.00 |
0.19 |
| NOPAT Less CapEx to Interest Expense |
|
-0.57 |
1.66 |
2.97 |
0.00 |
0.01 |
| 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% |