| DEI Shares Outstanding |
|
0.00 |
21,250,000.00 |
25,000,000.00 |
27,500,000.00 |
27,500,327.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
21,250,000.00 |
25,000,000.00 |
27,500,000.00 |
27,500,327.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.17 |
0.05 |
-0.15 |
-0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
41.76% |
-5.83% |
35.93% |
-9.12% |
| EBITDA Growth |
|
0.00% |
12.05% |
-60.01% |
-241.79% |
39.40% |
| EBIT Growth |
|
0.00% |
12.55% |
-65.06% |
-300.27% |
32.57% |
| NOPAT Growth |
|
0.00% |
9.09% |
-66.27% |
-277.12% |
26.88% |
| Net Income Growth |
|
0.00% |
3.25% |
-69.26% |
-441.80% |
22.78% |
| EPS Growth |
|
0.00% |
0.00% |
-73.68% |
-402.22% |
20.59% |
| Operating Cash Flow Growth |
|
0.00% |
239.60% |
-386.72% |
80.63% |
305.64% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-529.44% |
94.25% |
1,038.24% |
| Invested Capital Growth |
|
0.00% |
31.30% |
152.71% |
-9.97% |
-42.36% |
| 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 |
|
2.32% |
1.97% |
1.65% |
0.91% |
0.83% |
| EBITDA Margin |
|
1.35% |
1.07% |
0.45% |
-0.47% |
-0.32% |
| Operating Margin |
|
1.30% |
1.03% |
0.38% |
-0.56% |
-0.45% |
| EBIT Margin |
|
1.30% |
1.03% |
0.38% |
-0.56% |
-0.42% |
| Profit (Net Income) Margin |
|
1.09% |
0.80% |
0.26% |
-0.65% |
-0.56% |
| Tax Burden Percent |
|
84.47% |
81.90% |
79.14% |
99.24% |
99.99% |
| Interest Burden Percent |
|
99.92% |
94.54% |
86.07% |
117.14% |
133.15% |
| Effective Tax Rate |
|
15.53% |
18.10% |
20.86% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
66.28% |
62.52% |
10.53% |
-13.70% |
-13.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
66.44% |
67.82% |
13.47% |
8.23% |
1.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-23.93% |
-26.64% |
-4.48% |
-2.41% |
-0.60% |
| Return on Equity (ROE) |
|
42.35% |
35.88% |
6.06% |
-16.11% |
-14.02% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
35.46% |
-76.06% |
-3.21% |
40.32% |
| Operating Return on Assets (OROA) |
|
15.67% |
18.10% |
4.21% |
-5.43% |
-3.10% |
| Return on Assets (ROA) |
|
13.22% |
14.01% |
2.87% |
-6.31% |
-4.12% |
| Return on Common Equity (ROCE) |
|
42.35% |
35.88% |
6.06% |
-16.16% |
-14.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
42.35% |
30.42% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.57 |
3.90 |
1.32 |
-2.33 |
-1.70 |
| NOPAT Margin |
|
1.09% |
0.84% |
0.30% |
-0.39% |
-0.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.16% |
-5.30% |
-2.93% |
-21.93% |
-14.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
5.20% |
-9.65% |
-7.82% |
| Cost of Revenue to Revenue |
|
97.68% |
98.03% |
98.35% |
99.09% |
99.17% |
| SG&A Expenses to Revenue |
|
1.03% |
0.94% |
1.27% |
1.47% |
1.28% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
1.03% |
0.94% |
1.27% |
1.47% |
1.28% |
| Earnings before Interest and Taxes (EBIT) |
|
4.23 |
4.76 |
1.66 |
-3.33 |
-2.25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.41 |
4.94 |
1.98 |
-2.80 |
-1.70 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.58 |
1.10 |
1.23 |
1.10 |
0.62 |
| Price to Tangible Book Value (P/TBV) |
|
1.58 |
1.10 |
1.23 |
1.10 |
0.62 |
| Price to Revenue (P/Rev) |
|
0.04 |
0.03 |
0.07 |
0.04 |
0.02 |
| Price to Earnings (P/E) |
|
3.73 |
3.61 |
27.58 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
26.83% |
27.71% |
3.63% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.90 |
1.17 |
1.33 |
1.15 |
0.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.03 |
0.02 |
0.05 |
0.03 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.33 |
1.67 |
12.06 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.43 |
1.74 |
14.33 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
2.87 |
2.12 |
18.12 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.36 |
0.00 |
0.00 |
0.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.74 |
0.00 |
0.00 |
0.32 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.10 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.36 |
-0.39 |
-0.33 |
-0.29 |
-0.40 |
| Leverage Ratio |
|
3.20 |
2.56 |
2.11 |
2.55 |
3.40 |
| Compound Leverage Factor |
|
3.20 |
2.42 |
1.82 |
2.99 |
4.53 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.64% |
8.69% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.64% |
8.69% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
-0.03% |
-0.59% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.03% |
94.95% |
91.31% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.49 |
-1.11 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
2.38 |
6.24 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.58 |
-1.11 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
2.86 |
6.23 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
13.82 |
20.42 |
9.80 |
9.28 |
7.56 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
-0.02% |
-0.31% |
-0.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
1.44 |
1.79 |
1.86 |
1.47 |
1.35 |
| Quick Ratio |
|
1.22 |
1.77 |
1.16 |
0.96 |
0.92 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
2.21 |
-9.50 |
-0.55 |
5.12 |
| Operating Cash Flow to CapEx |
|
-13,087.12% |
937.83% |
-1,296.46% |
-1,345.29% |
151,310.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
8.50 |
-41.00 |
-0.96 |
6.88 |
| Operating Cash Flow to Interest Expense |
|
-746.23 |
13.46 |
-43.31 |
-3.41 |
5.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-751.93 |
12.02 |
-46.65 |
-3.66 |
5.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
12.10 |
17.60 |
11.03 |
9.65 |
7.43 |
| Accounts Receivable Turnover |
|
16.70 |
24.36 |
20.01 |
19.17 |
14.23 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
2,669.43 |
1,792.77 |
626.92 |
665.75 |
909.62 |
| Accounts Payable Turnover |
|
17.39 |
29.16 |
21.13 |
16.14 |
10.83 |
| Days Sales Outstanding (DSO) |
|
21.86 |
14.98 |
18.24 |
19.04 |
25.65 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
20.99 |
12.52 |
17.27 |
22.62 |
33.71 |
| Cash Conversion Cycle (CCC) |
|
0.86 |
2.46 |
0.97 |
-3.58 |
-8.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
5.39 |
7.08 |
18 |
16 |
9.28 |
| Invested Capital Turnover |
|
60.56 |
74.24 |
34.91 |
34.86 |
42.42 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.69 |
11 |
-1.78 |
-6.82 |
| Enterprise Value (EV) |
|
10 |
8.27 |
24 |
18 |
1.63 |
| Market Capitalization |
|
13 |
13 |
31 |
25 |
12 |
| Book Value per Share |
|
$0.40 |
$0.57 |
$1.19 |
$0.92 |
$0.72 |
| Tangible Book Value per Share |
|
$0.40 |
$0.57 |
$1.19 |
$0.92 |
$0.72 |
| Total Capital |
|
8.43 |
12 |
25 |
24 |
22 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1.36 |
1.89 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-3.04 |
-5.03 |
-7.40 |
-6.66 |
-11 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.37 |
0.77 |
0.14 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.16 |
5.44 |
17 |
15 |
8.77 |
| Debt-free Net Working Capital (DFNWC) |
|
8.20 |
10 |
24 |
23 |
21 |
| Net Working Capital (NWC) |
|
8.20 |
10 |
24 |
22 |
19 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.21 |
0.18 |
1.54 |
1.29 |
| Net Nonoperating Obligations (NNO) |
|
-3.04 |
-5.03 |
-7.40 |
-6.66 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
0.18 |
0.18 |
0.31 |
0.53 |
0.55 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.58% |
1.18% |
3.84% |
2.56% |
1.63% |
| Debt-free Net Working Capital to Revenue |
|
2.51% |
2.26% |
5.54% |
3.92% |
3.95% |
| Net Working Capital to Revenue |
|
2.51% |
2.26% |
5.54% |
3.69% |
3.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.17 |
$0.05 |
($0.14) |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
21.25M |
25M |
27.50M |
27.50M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.05 |
($0.14) |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
21.25M |
25M |
27.50M |
27.50M |
| 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 |
21.25M |
25M |
27.50M |
27.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.57 |
3.90 |
1.32 |
-2.33 |
-1.70 |
| Normalized NOPAT Margin |
|
1.09% |
0.84% |
0.30% |
-0.39% |
-0.32% |
| Pre Tax Income Margin |
|
1.29% |
0.97% |
0.33% |
-0.66% |
-0.56% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1,258.90 |
18.31 |
7.18 |
-5.84 |
-3.02 |
| NOPAT to Interest Expense |
|
1,063.94 |
15.00 |
5.68 |
-4.08 |
-2.29 |
| EBIT Less CapEx to Interest Expense |
|
1,253.20 |
16.87 |
3.84 |
-6.09 |
-3.02 |
| NOPAT Less CapEx to Interest Expense |
|
1,058.24 |
13.56 |
2.34 |
-4.33 |
-2.29 |
| 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% |
-1.65% |