| DEI Shares Outstanding |
|
0.00 |
0.00 |
17,616,206.00 |
18,075,058.00 |
18,219,545.00 |
28,269,709.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
17,616,206.00 |
18,075,058.00 |
18,219,545.00 |
28,269,709.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.24 |
-2.21 |
-0.75 |
-1.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8,094.03% |
33.89% |
-100.00% |
0.00% |
-8.05% |
| EBITDA Growth |
|
0.00% |
-104.70% |
-938.77% |
-491.66% |
126.37% |
-181.58% |
| EBIT Growth |
|
0.00% |
-232.74% |
-106.99% |
-240.76% |
71.80% |
-83.44% |
| NOPAT Growth |
|
0.00% |
-113.21% |
-341.75% |
-1,528.16% |
109.21% |
3.00% |
| Net Income Growth |
|
0.00% |
-219.78% |
-94.10% |
-474.09% |
72.76% |
-99.68% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
34.98% |
-296.39% |
217.60% |
63.28% |
-77.08% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-195.86% |
33.11% |
132.37% |
140.89% |
| Invested Capital Growth |
|
0.00% |
0.00% |
294.69% |
35.92% |
-11.05% |
-31.45% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
2,051.05% |
23.13% |
28.04% |
0.00% |
39.53% |
30.08% |
| EBITDA Margin |
|
848.64% |
-0.49% |
-3.77% |
0.00% |
3.95% |
-3.51% |
| Operating Margin |
|
346.76% |
-0.64% |
-2.12% |
0.00% |
2.14% |
2.40% |
| EBIT Margin |
|
405.24% |
-6.56% |
-10.15% |
0.00% |
-6.55% |
-13.07% |
| Profit (Net Income) Margin |
|
326.59% |
-4.77% |
-6.92% |
0.00% |
-7.27% |
-15.78% |
| Tax Burden Percent |
|
80.59% |
72.72% |
68.19% |
114.89% |
110.97% |
120.79% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
19.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-1.61% |
-1.43% |
0.00% |
1.05% |
1.36% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-28.92% |
-417.09% |
0.00% |
-22.51% |
-65.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-37.40% |
-5.33% |
0.00% |
-7.94% |
-17.60% |
| Return on Equity (ROE) |
|
0.00% |
-39.00% |
-6.76% |
-23.21% |
-6.89% |
-16.24% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-201.61% |
-120.58% |
-42.85% |
12.74% |
38.68% |
| Operating Return on Assets (OROA) |
|
0.00% |
-6.50% |
-5.62% |
0.00% |
-3.25% |
-6.52% |
| Return on Assets (ROA) |
|
0.00% |
-4.73% |
-3.83% |
0.00% |
-3.61% |
-7.88% |
| Return on Common Equity (ROCE) |
|
0.00% |
-39.00% |
-5.60% |
-18.12% |
-5.05% |
-11.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-18.58% |
-3.71% |
-25.49% |
-6.84% |
-20.05% |
| Net Operating Profit after Tax (NOPAT) |
|
2.95 |
-0.39 |
-1.72 |
-28 |
2.58 |
2.66 |
| NOPAT Margin |
|
279.46% |
-0.45% |
-1.49% |
0.00% |
1.50% |
1.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
27.31% |
415.66% |
64.62% |
23.56% |
67.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-13.19% |
1.28% |
1.83% |
| Cost of Revenue to Revenue |
|
-1,951.05% |
73.53% |
67.85% |
0.00% |
62.94% |
69.50% |
| SG&A Expenses to Revenue |
|
964.10% |
15.96% |
24.03% |
0.00% |
15.41% |
11.68% |
| R&D to Revenue |
|
231.94% |
3.48% |
7.18% |
0.00% |
6.31% |
4.80% |
| Operating Expenses to Revenue |
|
1,704.29% |
27.12% |
34.27% |
0.00% |
34.92% |
28.11% |
| Earnings before Interest and Taxes (EBIT) |
|
4.27 |
-5.67 |
-12 |
-40 |
-11 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.95 |
-0.42 |
-4.37 |
-26 |
6.81 |
-5.56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
7.09 |
0.45 |
0.15 |
0.16 |
0.49 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
142.22 |
1.74 |
0.68 |
0.00 |
0.12 |
0.27 |
| Price to Earnings (P/E) |
|
43.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
2.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
3.25 |
0.06 |
0.13 |
0.11 |
0.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.83 |
0.10 |
0.00 |
0.15 |
0.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.69 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
9.75 |
16.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
17.77 |
0.00 |
1.63 |
0.75 |
5.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.80 |
0.56 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.92 |
0.17 |
0.18 |
0.10 |
0.17 |
| Long-Term Debt to Equity |
|
0.00 |
0.40 |
0.12 |
0.08 |
0.06 |
0.06 |
| Financial Leverage |
|
0.00 |
1.29 |
0.01 |
0.14 |
0.35 |
0.27 |
| Leverage Ratio |
|
0.00 |
4.12 |
1.76 |
1.70 |
1.91 |
2.06 |
| Compound Leverage Factor |
|
0.00 |
4.12 |
1.76 |
1.70 |
1.91 |
2.06 |
| Debt to Total Capital |
|
0.00% |
47.80% |
14.87% |
15.11% |
9.06% |
14.25% |
| Short-Term Debt to Total Capital |
|
0.00% |
26.69% |
4.56% |
7.97% |
3.70% |
9.02% |
| Long-Term Debt to Total Capital |
|
0.00% |
21.10% |
10.31% |
7.13% |
5.36% |
5.23% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
-0.01% |
0.01% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
52.20% |
69.10% |
63.09% |
65.61% |
60.09% |
| Debt to EBITDA |
|
0.00 |
-46.09 |
-8.64 |
-1.24 |
2.68 |
-3.73 |
| Net Debt to EBITDA |
|
0.00 |
-18.62 |
15.29 |
-0.51 |
0.56 |
-0.01 |
| Long-Term Debt to EBITDA |
|
0.00 |
-20.35 |
-5.99 |
-0.59 |
1.58 |
-1.37 |
| Debt to NOPAT |
|
0.00 |
-49.74 |
-21.91 |
-1.15 |
7.08 |
7.80 |
| Net Debt to NOPAT |
|
0.00 |
-20.09 |
38.80 |
-0.47 |
1.47 |
0.02 |
| Long-Term Debt to NOPAT |
|
0.00 |
-21.96 |
-15.20 |
-0.54 |
4.18 |
2.86 |
| Altman Z-Score |
|
0.00 |
2.45 |
1.10 |
-0.56 |
-0.01 |
-0.08 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
17.15% |
21.95% |
26.78% |
28.70% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.68 |
1.78 |
0.66 |
0.41 |
0.47 |
| Quick Ratio |
|
0.00 |
0.64 |
1.69 |
0.54 |
0.35 |
0.43 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-49 |
-145 |
-97 |
31 |
75 |
| Operating Cash Flow to CapEx |
|
278.81% |
266.54% |
-501.00% |
218.24% |
292.04% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.99 |
0.55 |
0.00 |
0.50 |
0.50 |
| Accounts Receivable Turnover |
|
0.00 |
5.22 |
5.50 |
0.00 |
5.73 |
5.43 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
35.93 |
44.27 |
0.00 |
56.00 |
64.28 |
| Accounts Payable Turnover |
|
0.00 |
3.30 |
3.48 |
0.00 |
1.76 |
1.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
69.93 |
66.40 |
0.00 |
63.73 |
67.20 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
110.62 |
104.98 |
0.00 |
207.02 |
240.39 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-40.69 |
-38.58 |
0.00 |
-143.29 |
-173.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
49 |
191 |
260 |
232 |
159 |
| Invested Capital Turnover |
|
0.00 |
3.56 |
0.96 |
0.00 |
0.70 |
0.81 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
49 |
143 |
69 |
-29 |
-73 |
| Enterprise Value (EV) |
|
0.00 |
158 |
12 |
33 |
25 |
43 |
| Market Capitalization |
|
150 |
150 |
78 |
20 |
21 |
42 |
| Book Value per Share |
|
$0.00 |
$1.83 |
$9.94 |
$7.61 |
$7.31 |
$4.80 |
| Tangible Book Value per Share |
|
$0.00 |
($2.86) |
($0.75) |
($7.18) |
($8.05) |
($6.90) |
| Total Capital |
|
0.00 |
41 |
254 |
212 |
201 |
145 |
| Total Debt |
|
0.00 |
19 |
38 |
32 |
18 |
21 |
| Total Long-Term Debt |
|
0.00 |
8.55 |
26 |
15 |
11 |
7.60 |
| Net Debt |
|
0.00 |
7.82 |
-67 |
13 |
3.79 |
0.06 |
| Capital Expenditures (CapEx) |
|
2.36 |
3.33 |
3.48 |
9.40 |
11 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-15 |
-33 |
-33 |
-81 |
-65 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2.99 |
72 |
-14 |
-66 |
-44 |
| Net Working Capital (NWC) |
|
0.00 |
-14 |
60 |
-31 |
-74 |
-58 |
| Net Nonoperating Expense (NNE) |
|
-0.50 |
3.74 |
6.29 |
18 |
15 |
28 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
27 |
-24 |
80 |
48 |
34 |
| Total Depreciation and Amortization (D&A) |
|
4.68 |
5.25 |
7.38 |
14 |
18 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-16.83% |
-28.17% |
0.00% |
-46.76% |
-41.07% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-3.47% |
62.10% |
0.00% |
-38.37% |
-28.03% |
| Net Working Capital to Revenue |
|
0.00% |
-15.98% |
52.11% |
0.00% |
-42.70% |
-36.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
17.62M |
18.08M |
18.22M |
28.27M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
17.62M |
18.08M |
18.22M |
28.27M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
17.62M |
18.08M |
18.22M |
28.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.95 |
-0.39 |
-1.72 |
-28 |
2.58 |
2.66 |
| Normalized NOPAT Margin |
|
279.46% |
-0.45% |
-1.49% |
0.00% |
1.50% |
1.68% |
| Pre Tax Income Margin |
|
405.24% |
-6.56% |
-10.15% |
0.00% |
-6.55% |
-13.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
489.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
489.16% |
0.00% |
-178.13% |
0.00% |
0.00% |
0.00% |