| DEI Shares Outstanding |
|
0.00 |
0.00 |
16,225,961.00 |
3,539,790.00 |
5,786,184.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
2,028,245.00 |
442,474.00 |
5,786,184.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-2.83 |
-6.51 |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
57.12% |
-26.85% |
-22.26% |
66.35% |
| EBITDA Growth |
|
0.00% |
-139.79% |
-2,964.21% |
49.42% |
13.69% |
| EBIT Growth |
|
0.00% |
-239.12% |
-1,290.90% |
44.06% |
8.32% |
| NOPAT Growth |
|
0.00% |
-4,464.26% |
-687.95% |
43.43% |
10.80% |
| Net Income Growth |
|
0.00% |
-1,306.83% |
-876.74% |
49.83% |
-13.06% |
| EPS Growth |
|
0.00% |
0.00% |
-876.74% |
49.83% |
46.40% |
| Operating Cash Flow Growth |
|
0.00% |
117.12% |
-15,797.16% |
85.22% |
-66.26% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-145.81% |
77.11% |
-61.17% |
| Invested Capital Growth |
|
0.00% |
0.00% |
81.65% |
-33.95% |
-1.89% |
| 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 |
|
55.67% |
55.29% |
52.11% |
59.93% |
49.60% |
| EBITDA Margin |
|
13.72% |
-3.47% |
-145.54% |
-94.69% |
-49.13% |
| Operating Margin |
|
1.33% |
-14.95% |
-161.06% |
-117.20% |
-62.85% |
| EBIT Margin |
|
9.33% |
-8.26% |
-157.13% |
-113.07% |
-62.32% |
| Profit (Net Income) Margin |
|
1.57% |
-12.10% |
-161.53% |
-104.23% |
-70.84% |
| Tax Burden Percent |
|
28.26% |
117.74% |
100.31% |
91.43% |
100.00% |
| Interest Burden Percent |
|
59.71% |
124.33% |
102.49% |
100.82% |
113.67% |
| Effective Tax Rate |
|
71.74% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-60.56% |
-169.41% |
-89.49% |
-101.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-71.57% |
-362.09% |
-298.99% |
424.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-427.01% |
-222.39% |
-39.06% |
-44.65% |
| Return on Equity (ROE) |
|
0.00% |
-487.56% |
-391.80% |
-128.55% |
-145.95% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-260.56% |
-227.40% |
-48.60% |
-99.40% |
| Operating Return on Assets (OROA) |
|
0.00% |
-9.22% |
-101.56% |
-54.38% |
-42.58% |
| Return on Assets (ROA) |
|
0.00% |
-13.50% |
-104.40% |
-50.13% |
-48.40% |
| Return on Common Equity (ROCE) |
|
0.00% |
-487.56% |
-391.80% |
-128.55% |
-145.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-243.78% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.01 |
-0.51 |
-4.01 |
-2.27 |
-2.02 |
| NOPAT Margin |
|
0.38% |
-10.47% |
-112.74% |
-82.04% |
-43.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
11.02% |
192.68% |
209.50% |
-525.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-24.46% |
-101.41% |
-94.76% |
-38.92% |
| Cost of Revenue to Revenue |
|
44.33% |
44.71% |
47.89% |
40.07% |
50.40% |
| SG&A Expenses to Revenue |
|
54.34% |
70.24% |
106.41% |
177.13% |
112.44% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
54.34% |
70.24% |
213.17% |
177.13% |
112.44% |
| Earnings before Interest and Taxes (EBIT) |
|
0.29 |
-0.40 |
-5.58 |
-3.12 |
-2.86 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.42 |
-0.17 |
-5.17 |
-2.62 |
-2.26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
34.90 |
28.18 |
9.06 |
5.64 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
49.97 |
460.70 |
122.66 |
| Price to Revenue (P/Rev) |
|
2.72 |
1.73 |
21.32 |
5.87 |
3.27 |
| Price to Earnings (P/E) |
|
172.76 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
5.87 |
24.96 |
8.17 |
7.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.03 |
21.42 |
5.96 |
3.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
270.32 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
7.62 |
0.47 |
0.34 |
0.95 |
| Long-Term Debt to Equity |
|
0.00 |
3.95 |
0.15 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
5.97 |
0.61 |
0.13 |
-0.11 |
| Leverage Ratio |
|
0.00 |
18.05 |
3.75 |
2.56 |
3.02 |
| Compound Leverage Factor |
|
0.00 |
22.45 |
3.85 |
2.59 |
3.43 |
| Debt to Total Capital |
|
0.00% |
88.40% |
31.94% |
25.12% |
48.59% |
| Short-Term Debt to Total Capital |
|
0.00% |
42.54% |
21.93% |
25.12% |
48.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
45.86% |
10.01% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
11.60% |
68.06% |
74.88% |
51.41% |
| Debt to EBITDA |
|
0.00 |
-10.89 |
-0.24 |
-0.23 |
-1.12 |
| Net Debt to EBITDA |
|
0.00 |
-8.52 |
-0.07 |
-0.09 |
0.31 |
| Long-Term Debt to EBITDA |
|
0.00 |
-5.65 |
-0.08 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-3.61 |
-0.31 |
-0.27 |
-1.25 |
| Net Debt to NOPAT |
|
0.00 |
-2.83 |
-0.09 |
-0.10 |
0.34 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.87 |
-0.10 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
1.36 |
7.86 |
-1.56 |
-1.50 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.09 |
1.50 |
0.88 |
0.91 |
| Quick Ratio |
|
0.00 |
0.33 |
1.18 |
0.25 |
0.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2.19 |
-5.38 |
-1.23 |
-1.98 |
| Operating Cash Flow to CapEx |
|
0.00% |
143.89% |
-35,480.77% |
-7,264.13% |
-321.78% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-22.40 |
-38.75 |
-48.24 |
-5.07 |
| Operating Cash Flow to Interest Expense |
|
-1.83 |
0.37 |
-41.22 |
-33.15 |
-3.59 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.64 |
0.11 |
-41.33 |
-33.60 |
-4.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.12 |
0.65 |
0.48 |
0.68 |
| Accounts Receivable Turnover |
|
0.00 |
8.41 |
1.87 |
1.54 |
8.82 |
| Inventory Turnover |
|
0.00 |
2.82 |
2.38 |
1.79 |
3.81 |
| Fixed Asset Turnover |
|
0.00 |
244.36 |
127.10 |
134.20 |
22.29 |
| Accounts Payable Turnover |
|
0.00 |
2.30 |
1.77 |
1.12 |
2.04 |
| Days Sales Outstanding (DSO) |
|
0.00 |
43.41 |
194.74 |
237.68 |
41.37 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
129.59 |
153.24 |
204.21 |
95.83 |
| Days Payable Outstanding (DPO) |
|
0.00 |
158.84 |
205.66 |
325.60 |
178.92 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
14.16 |
142.32 |
116.28 |
-41.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1.68 |
3.05 |
2.01 |
1.98 |
| Invested Capital Turnover |
|
0.00 |
5.79 |
1.50 |
1.09 |
2.30 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.68 |
1.37 |
-1.04 |
-0.04 |
| Enterprise Value (EV) |
|
0.00 |
9.85 |
76 |
16 |
14 |
| Market Capitalization |
|
8.41 |
8.41 |
76 |
16 |
15 |
| Book Value per Share |
|
$0.00 |
$0.13 |
$1.33 |
$0.11 |
$0.75 |
| Tangible Book Value per Share |
|
$0.00 |
($0.31) |
$0.75 |
$0.00 |
$0.03 |
| Total Capital |
|
0.00 |
2.08 |
3.95 |
2.39 |
5.19 |
| Total Debt |
|
0.00 |
1.84 |
1.26 |
0.60 |
2.52 |
| Total Long-Term Debt |
|
0.00 |
0.95 |
0.40 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
1.44 |
0.36 |
0.22 |
-0.69 |
| Capital Expenditures (CapEx) |
|
-0.40 |
0.03 |
0.02 |
0.01 |
0.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.76 |
1.70 |
-0.15 |
-1.20 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1.16 |
2.60 |
0.23 |
2.01 |
| Net Working Capital (NWC) |
|
0.00 |
0.27 |
1.74 |
-0.38 |
-0.51 |
| Net Nonoperating Expense (NNE) |
|
-0.04 |
0.08 |
1.73 |
0.61 |
1.23 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1.44 |
0.36 |
0.22 |
-0.69 |
| Total Depreciation and Amortization (D&A) |
|
0.14 |
0.23 |
0.41 |
0.51 |
0.61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
15.59% |
47.99% |
-5.48% |
-26.18% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
23.80% |
73.32% |
8.16% |
43.84% |
| Net Working Capital to Revenue |
|
0.00% |
5.60% |
48.95% |
-13.58% |
-11.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.60) |
($0.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.03M |
3.54M |
5.79M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.60) |
($0.44) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.03M |
3.54M |
5.79M |
| 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 |
2.03M |
3.54M |
5.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.03 |
-0.51 |
-4.01 |
-2.27 |
-2.02 |
| Normalized NOPAT Margin |
|
0.93% |
-10.47% |
-112.74% |
-82.04% |
-43.99% |
| Pre Tax Income Margin |
|
5.57% |
-10.27% |
-161.04% |
-114.00% |
-70.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.48 |
-4.11 |
-40.23 |
-122.44 |
-7.31 |
| NOPAT to Interest Expense |
|
0.10 |
-5.21 |
-28.87 |
-88.84 |
-5.16 |
| EBIT Less CapEx to Interest Expense |
|
5.95 |
-4.37 |
-40.35 |
-122.90 |
-8.43 |
| NOPAT Less CapEx to Interest Expense |
|
3.57 |
-5.47 |
-28.98 |
-89.29 |
-6.28 |
| 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% |