| DEI Shares Outstanding |
|
0.00 |
0.00 |
34,628,916.00 |
45,614,371.00 |
45,622,737.00 |
124,253,246.00 |
62,585,836.00 |
63,647,927.00 |
63,113,555.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
34,628,916.00 |
45,614,371.00 |
45,622,737.00 |
124,253,246.00 |
62,585,836.00 |
63,647,927.00 |
63,113,555.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.80 |
-0.36 |
-0.24 |
-0.13 |
-0.21 |
-0.06 |
-0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
14.54% |
30.38% |
-28.07% |
-28.84% |
-81.95% |
54.13% |
73.82% |
7.96% |
| EBITDA Growth |
|
0.00% |
-434.92% |
39.41% |
84.05% |
76.49% |
-211.48% |
-35.64% |
138.57% |
-85.85% |
| EBIT Growth |
|
0.00% |
-362.19% |
35.15% |
71.82% |
36.08% |
-52.23% |
23.90% |
107.71% |
-296.59% |
| NOPAT Growth |
|
0.00% |
-56.67% |
-77.20% |
20.37% |
74.67% |
-110.47% |
32.96% |
106.60% |
-296.59% |
| Net Income Growth |
|
0.00% |
-387.82% |
32.02% |
72.27% |
35.43% |
-46.59% |
21.68% |
72.60% |
-25.43% |
| EPS Growth |
|
0.00% |
-309.45% |
51.07% |
76.85% |
33.43% |
-13.82% |
99.51% |
44.75% |
-20.43% |
| Operating Cash Flow Growth |
|
0.00% |
253.15% |
-44.75% |
-478.11% |
85.75% |
573.91% |
-127.14% |
-52.67% |
-38.34% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
206.43% |
-320.69% |
39.34% |
170.21% |
-192.49% |
1,434.16% |
-116.39% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-528.36% |
87.41% |
558.41% |
-145.86% |
136.77% |
-7,349.94% |
16.32% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
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% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.10% |
55.33% |
36.04% |
26.99% |
35.25% |
36.98% |
-33.55% |
52.51% |
47.15% |
| EBITDA Margin |
|
-13.16% |
-61.45% |
-28.56% |
-6.33% |
-2.09% |
-36.10% |
-31.77% |
7.05% |
0.92% |
| Operating Margin |
|
-14.76% |
-20.19% |
-27.43% |
-30.37% |
-10.81% |
-126.03% |
-54.82% |
2.08% |
-3.79% |
| EBIT Margin |
|
-15.96% |
-64.40% |
-32.03% |
-12.55% |
-11.27% |
-95.06% |
-46.93% |
2.08% |
-3.79% |
| Profit (Net Income) Margin |
|
-14.90% |
-63.45% |
-33.08% |
-12.75% |
-11.57% |
-93.99% |
-47.76% |
-7.53% |
-8.75% |
| Tax Burden Percent |
|
100.53% |
100.70% |
101.42% |
104.18% |
109.06% |
105.67% |
101.77% |
119.38% |
111.29% |
| Interest Burden Percent |
|
92.86% |
97.85% |
101.83% |
97.57% |
94.15% |
93.57% |
100.00% |
-302.99% |
207.38% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-297.52% |
0.00% |
0.00% |
-54.99% |
-167.14% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
103.63% |
0.00% |
0.00% |
-27.37% |
-155.74% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-74.76% |
0.00% |
0.00% |
14.05% |
76.24% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-372.27% |
-272.21% |
-111.56% |
-40.94% |
-90.90% |
-92.51% |
-34.19% |
-8.63% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-497.52% |
0.00% |
0.00% |
-143.31% |
0.00% |
-551.79% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-62.94% |
-36.96% |
-9.44% |
-7.29% |
-16.97% |
-16.70% |
1.26% |
-1.64% |
| Return on Assets (ROA) |
|
0.00% |
-62.01% |
-38.17% |
-9.59% |
-7.49% |
-16.78% |
-16.99% |
-4.54% |
-3.79% |
| Return on Common Equity (ROCE) |
|
0.00% |
1,319.06% |
1,058.07% |
-110.56% |
-40.54% |
-90.08% |
802.06% |
411.72% |
-6.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-189.23% |
1,801.53% |
-50.58% |
-56.32% |
-103.20% |
-109.05% |
-40.72% |
-6.80% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
-20 |
-36 |
-29 |
-7.29 |
-15 |
-10 |
0.68 |
-1.33 |
| NOPAT Margin |
|
-10.33% |
-14.13% |
-19.20% |
-21.26% |
-7.57% |
-88.22% |
-38.37% |
1.46% |
-2.65% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-401.15% |
-57.55% |
23.72% |
-27.62% |
-11.40% |
-13.42% |
-1.95% |
-0.71% |
| Cost of Revenue to Revenue |
|
49.90% |
44.67% |
63.96% |
73.01% |
64.75% |
63.02% |
133.55% |
47.49% |
52.85% |
| SG&A Expenses to Revenue |
|
18.26% |
22.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
64.86% |
75.52% |
63.48% |
57.35% |
46.06% |
163.01% |
21.27% |
50.40% |
50.94% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-93 |
-60 |
-17 |
-11 |
-17 |
-13 |
0.97 |
-1.91 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-17 |
-89 |
-54 |
-8.57 |
-2.01 |
-6.27 |
-8.51 |
3.28 |
0.46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.98 |
2.37 |
6.72 |
0.00 |
16.57 |
1.57 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
95.39 |
0.00 |
29.03 |
0.00 |
0.00 |
1.88 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.26 |
0.49 |
6.12 |
4.59 |
3.06 |
2.01 |
| Price to Earnings (P/E) |
|
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
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 |
0.00 |
0.00 |
1.14 |
0.00 |
70.66 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.40 |
4.80 |
15.07 |
2.94 |
2.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.64 |
234.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
141.04 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
201.49 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.41 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.44 |
0.00 |
0.32 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.01 |
-3.78 |
0.49 |
0.97 |
0.48 |
1.14 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.01 |
-3.78 |
0.49 |
0.32 |
0.48 |
0.26 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.72 |
-1.98 |
-3.14 |
-0.51 |
-0.49 |
-1.36 |
-20.92 |
-8.47 |
| Leverage Ratio |
|
0.00 |
3.00 |
7.13 |
11.63 |
5.47 |
5.42 |
5.44 |
7.52 |
2.28 |
| Compound Leverage Factor |
|
0.00 |
2.94 |
7.26 |
11.35 |
5.15 |
5.07 |
5.44 |
-22.80 |
4.73 |
| Debt to Total Capital |
|
0.00% |
1.39% |
135.96% |
33.09% |
49.21% |
32.45% |
53.31% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.43% |
0.00% |
0.00% |
32.88% |
0.00% |
41.02% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.96% |
135.96% |
33.09% |
16.32% |
32.45% |
12.29% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
446.41% |
0.00% |
0.00% |
0.00% |
0.00% |
1,061.59% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1.61% |
-0.06% |
0.55% |
0.64% |
0.30% |
0.10% |
1.62% |
30.56% |
| Common Equity to Total Capital |
|
0.00% |
-349.41% |
-35.90% |
66.37% |
50.15% |
67.24% |
-1,015.01% |
98.38% |
69.44% |
| Debt to EBITDA |
|
0.00 |
-0.01 |
-0.24 |
-1.99 |
-9.64 |
-1.22 |
-1.58 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.26 |
0.75 |
3.36 |
4.32 |
3.67 |
-1.58 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.01 |
-0.24 |
-1.99 |
-3.20 |
-1.22 |
-0.36 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.03 |
-0.36 |
-0.59 |
-2.67 |
-0.50 |
-1.31 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.13 |
1.11 |
1.00 |
1.19 |
1.50 |
-1.31 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.02 |
-0.36 |
-0.59 |
-0.88 |
-0.50 |
-0.30 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.53 |
0.79 |
-3.94 |
-4.01 |
2.01 |
1.73 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
454.33% |
488.69% |
0.89% |
0.98% |
0.90% |
966.96% |
1,304.37% |
28.08% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.31 |
1.23 |
1.40 |
0.97 |
1.27 |
1.00 |
1.64 |
2.45 |
| Quick Ratio |
|
0.00 |
0.60 |
1.04 |
1.17 |
0.71 |
0.96 |
0.46 |
1.64 |
2.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-34 |
36 |
-80 |
-49 |
34 |
-32 |
421 |
-69 |
| Operating Cash Flow to CapEx |
|
677.40% |
2,560.92% |
399.22% |
-18,068.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
15.44 |
0.00 |
0.00 |
0.00 |
0.00 |
105.96 |
-20.03 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
5.76 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.61 |
-5.76 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.32 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.61 |
-5.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.98 |
1.15 |
0.75 |
0.65 |
0.18 |
0.36 |
0.60 |
0.43 |
| Accounts Receivable Turnover |
|
0.00 |
4.75 |
4.11 |
2.05 |
1.88 |
0.80 |
1.43 |
1.48 |
1.08 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
480.80 |
1,415.75 |
411.33 |
0.00 |
0.00 |
34,040.90 |
| Fixed Asset Turnover |
|
0.00 |
66.06 |
63.81 |
45.41 |
62.58 |
29.90 |
86.03 |
109.86 |
69.65 |
| Accounts Payable Turnover |
|
0.00 |
1.33 |
1.91 |
1.29 |
1.09 |
0.32 |
1.15 |
0.76 |
0.92 |
| Days Sales Outstanding (DSO) |
|
0.00 |
76.86 |
88.73 |
178.34 |
194.41 |
454.81 |
254.79 |
245.91 |
337.19 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.76 |
0.26 |
0.89 |
0.00 |
0.00 |
0.01 |
| Days Payable Outstanding (DPO) |
|
0.00 |
274.97 |
191.29 |
283.96 |
334.00 |
1,144.49 |
317.94 |
479.01 |
396.85 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-198.10 |
-102.56 |
-104.86 |
-139.33 |
-688.79 |
-63.16 |
-233.10 |
-59.65 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
14 |
-59 |
-7.39 |
34 |
-16 |
5.72 |
-414 |
-347 |
| Invested Capital Turnover |
|
0.00 |
21.06 |
-8.36 |
-4.09 |
7.27 |
1.89 |
-5.45 |
-0.23 |
-0.13 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
14 |
-72 |
51 |
41 |
-49 |
21 |
-420 |
68 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
142 |
39 |
83 |
404 |
137 |
109 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
170 |
47 |
106 |
123 |
143 |
101 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($0.10) |
$0.99 |
$0.43 |
$0.35 |
($4.12) |
$0.14 |
$1.02 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($1.09) |
$0.05 |
($0.06) |
$0.08 |
($4.27) |
($0.01) |
$0.84 |
| Total Capital |
|
0.00 |
50 |
9.62 |
51 |
39 |
24 |
25 |
8.75 |
93 |
| Total Debt |
|
0.00 |
0.69 |
13 |
17 |
19 |
7.64 |
13 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.48 |
13 |
17 |
6.44 |
7.64 |
3.10 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-23 |
-40 |
-29 |
-8.70 |
-23 |
13 |
-6.13 |
-21 |
| Capital Expenditures (CapEx) |
|
1.02 |
0.96 |
3.39 |
0.28 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
4.14 |
-27 |
-5.31 |
-18 |
-19 |
10 |
11 |
24 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
28 |
26 |
40 |
11 |
12 |
10 |
17 |
45 |
| Net Working Capital (NWC) |
|
0.00 |
28 |
26 |
40 |
-2.37 |
12 |
0.01 |
17 |
45 |
| Net Nonoperating Expense (NNE) |
|
5.75 |
71 |
26 |
-12 |
3.86 |
1.00 |
2.52 |
4.18 |
3.06 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-35 |
-55 |
-42 |
14 |
-31 |
-6.04 |
-423 |
-440 |
| Total Depreciation and Amortization (D&A) |
|
3.53 |
4.25 |
6.54 |
8.41 |
8.84 |
10 |
4.06 |
2.31 |
2.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
2.87% |
-14.61% |
-3.92% |
-18.19% |
-108.23% |
38.61% |
23.12% |
48.43% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
19.25% |
13.73% |
29.92% |
11.02% |
68.16% |
38.61% |
36.28% |
90.01% |
| Net Working Capital to Revenue |
|
0.00% |
19.10% |
13.73% |
29.92% |
-2.46% |
68.16% |
0.04% |
36.28% |
90.01% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.79) |
($0.38) |
$0.00 |
$0.00 |
$0.00 |
($4.59) |
($0.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
34.63M |
45.61M |
45.62M |
0.00 |
62.59M |
63.65M |
63.11M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.79) |
($0.39) |
($0.24) |
$0.00 |
($7.66) |
($4.59) |
($0.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
34.63M |
45.61M |
45.62M |
0.00 |
62.59M |
63.65M |
63.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
34.63M |
45.61M |
45.62M |
0.00 |
62.59M |
63.65M |
63.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-20 |
-36 |
-29 |
-5.22 |
-13 |
-10 |
0.68 |
-1.33 |
| Normalized NOPAT Margin |
|
-10.33% |
-14.13% |
-19.20% |
-21.26% |
-5.43% |
-73.64% |
-38.37% |
1.46% |
-2.65% |
| Pre Tax Income Margin |
|
-14.82% |
-63.01% |
-32.62% |
-12.24% |
-10.61% |
-88.95% |
-46.93% |
-6.31% |
-7.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-25.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
-0.55 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-15.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.17 |
-0.39 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-27.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
-0.55 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-16.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.17 |
-0.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-2.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-0.19% |
-2.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |