| DEI Shares Outstanding |
|
0.00 |
0.00 |
20,400,000.00 |
29,260,784.00 |
9,146,812.00 |
1,534,487.00 |
1,534,487.00 |
1,534,487.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,062,500.00 |
1,523,999.00 |
1,524,469.00 |
1,534,487.00 |
1,534,487.00 |
1,534,487.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
6.54 |
-4.43 |
-15.57 |
-1.20 |
-17.51 |
-7.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
10.46% |
-33.26% |
-67.16% |
-38.26% |
-61.83% |
-32.30% |
-8.83% |
| EBITDA Growth |
|
0.00% |
22.91% |
-34.93% |
-172.91% |
-302.98% |
93.71% |
-1,735.16% |
55.93% |
| EBIT Growth |
|
0.00% |
15.62% |
-35.41% |
-192.44% |
-255.07% |
92.29% |
-1,360.45% |
55.08% |
| NOPAT Growth |
|
0.00% |
11.63% |
-46.92% |
-218.72% |
-155.40% |
90.28% |
-1,043.22% |
61.72% |
| Net Income Growth |
|
0.00% |
21.56% |
-37.85% |
-197.16% |
-251.82% |
92.23% |
-1,356.30% |
55.26% |
| EPS Growth |
|
0.00% |
19.57% |
-37.85% |
-197.16% |
-251.82% |
92.24% |
-1,359.17% |
55.28% |
| Operating Cash Flow Growth |
|
0.00% |
227.83% |
-136.24% |
-819.87% |
105.13% |
41.09% |
-167.29% |
-48.71% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-125.49% |
80.50% |
299.41% |
-89.88% |
429.57% |
-80.24% |
| Invested Capital Growth |
|
0.00% |
0.00% |
154.64% |
0.00% |
-46.25% |
-8.51% |
-80.80% |
-139.74% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
90.90% |
89.61% |
89.45% |
46.89% |
-1.32% |
66.55% |
30.54% |
12.55% |
| EBITDA Margin |
|
60.20% |
66.99% |
65.31% |
-144.99% |
-946.34% |
-156.00% |
-4,228.69% |
-2,043.88% |
| Operating Margin |
|
59.97% |
58.56% |
47.38% |
-240.92% |
-996.56% |
-253.79% |
-4,285.68% |
-1,799.37% |
| EBIT Margin |
|
59.98% |
62.78% |
60.76% |
-171.04% |
-983.61% |
-198.59% |
-4,284.03% |
-2,110.54% |
| Profit (Net Income) Margin |
|
56.90% |
62.61% |
58.30% |
-172.50% |
-982.93% |
-200.16% |
-4,305.69% |
-2,112.79% |
| Tax Burden Percent |
|
96.78% |
100.17% |
98.46% |
100.00% |
100.00% |
100.00% |
100.00% |
100.01% |
| Interest Burden Percent |
|
98.02% |
99.57% |
97.46% |
100.85% |
99.93% |
100.79% |
100.51% |
100.10% |
| Effective Tax Rate |
|
3.22% |
-0.17% |
1.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
82.19% |
12.30% |
-10.17% |
-33.79% |
-4.91% |
-98.49% |
-388.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
61.12% |
-5.15% |
-8.53% |
35.92% |
-2.93% |
-13.45% |
-320.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-12.75% |
0.77% |
1.06% |
-5.94% |
0.70% |
4.51% |
255.55% |
| Return on Equity (ROE) |
|
0.00% |
69.44% |
13.07% |
-9.11% |
-39.73% |
-4.20% |
-93.98% |
-132.75% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-117.81% |
-74.91% |
-10.17% |
26.38% |
3.99% |
37.07% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
13.21% |
8.09% |
-7.11% |
-31.23% |
-3.43% |
-76.31% |
-71.35% |
| Return on Assets (ROA) |
|
0.00% |
13.18% |
7.76% |
-7.17% |
-31.21% |
-3.45% |
-76.69% |
-71.42% |
| Return on Common Equity (ROCE) |
|
0.00% |
69.44% |
13.07% |
-9.11% |
-39.73% |
-4.20% |
-93.98% |
-132.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
34.72% |
9.38% |
-9.11% |
-52.25% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9.38 |
10 |
5.56 |
-6.60 |
-17 |
-1.64 |
-19 |
-7.17 |
| NOPAT Margin |
|
58.04% |
58.65% |
46.65% |
-168.64% |
-697.59% |
-177.66% |
-2,999.97% |
-1,259.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
21.06% |
17.46% |
-1.64% |
-69.71% |
-1.97% |
-85.04% |
-67.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-35.93% |
-3.67% |
-120.72% |
-178.37% |
| Cost of Revenue to Revenue |
|
9.10% |
19.52% |
10.55% |
229.00% |
101.32% |
33.45% |
69.46% |
87.45% |
| SG&A Expenses to Revenue |
|
28.14% |
19.62% |
17.66% |
73.03% |
116.40% |
200.15% |
564.30% |
706.99% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
30.93% |
21.92% |
42.08% |
111.92% |
995.24% |
320.34% |
4,316.22% |
1,811.92% |
| Earnings before Interest and Taxes (EBIT) |
|
9.69 |
11 |
7.24 |
-6.69 |
-24 |
-1.83 |
-27 |
-12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.73 |
12 |
7.78 |
-5.67 |
-23 |
-1.44 |
-26 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.93 |
0.41 |
0.25 |
0.17 |
0.78 |
0.27 |
1.27 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.96 |
0.41 |
0.25 |
0.18 |
0.79 |
0.27 |
1.27 |
| Price to Revenue (P/Rev) |
|
1.86 |
1.68 |
2.52 |
4.67 |
3.26 |
35.82 |
6.29 |
7.36 |
| Price to Earnings (P/E) |
|
3.26 |
2.68 |
4.32 |
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% |
| Earnings Yield |
|
30.64% |
37.25% |
23.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.91 |
0.30 |
0.12 |
0.00 |
0.71 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.30 |
1.64 |
2.00 |
0.00 |
24.47 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.95 |
2.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
2.08 |
2.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
2.22 |
3.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.49 |
0.00 |
0.00 |
0.00 |
9.98 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.95 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.13 |
0.00 |
0.00 |
0.03 |
0.05 |
0.05 |
0.22 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.21 |
-0.15 |
-0.12 |
-0.17 |
-0.24 |
-0.34 |
-0.80 |
| Leverage Ratio |
|
0.00 |
2.63 |
1.68 |
1.27 |
1.27 |
1.22 |
1.23 |
1.86 |
| Compound Leverage Factor |
|
0.00 |
2.62 |
1.64 |
1.28 |
1.27 |
1.23 |
1.23 |
1.86 |
| Debt to Total Capital |
|
0.00% |
11.80% |
0.00% |
0.00% |
3.09% |
5.05% |
4.42% |
18.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
11.80% |
0.00% |
0.00% |
3.09% |
5.05% |
4.42% |
18.19% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
88.20% |
100.00% |
100.00% |
96.91% |
94.95% |
95.58% |
81.81% |
| Debt to EBITDA |
|
0.00 |
0.36 |
0.00 |
0.00 |
-0.06 |
-1.57 |
-0.03 |
-0.06 |
| Net Debt to EBITDA |
|
0.00 |
-0.56 |
0.00 |
0.00 |
0.46 |
7.28 |
0.33 |
0.49 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.41 |
0.00 |
0.00 |
-0.09 |
-1.38 |
-0.04 |
-0.10 |
| Net Debt to NOPAT |
|
0.00 |
-0.64 |
0.00 |
0.00 |
0.63 |
6.39 |
0.46 |
0.80 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
1.93 |
2.56 |
1.64 |
-0.03 |
3.87 |
-4.95 |
-7.09 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.67 |
4.42 |
4.42 |
3.98 |
6.11 |
1.98 |
0.75 |
| Quick Ratio |
|
0.00 |
1.27 |
3.23 |
3.23 |
3.32 |
4.95 |
1.01 |
0.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-15 |
-34 |
-6.60 |
13 |
1.33 |
7.05 |
1.39 |
| Operating Cash Flow to CapEx |
|
-1,152.12% |
1,354.45% |
-336,961.67% |
-2,832.55% |
124.00% |
30,483.89% |
-316.91% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.21 |
0.13 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
| Accounts Receivable Turnover |
|
0.00 |
0.33 |
0.21 |
0.07 |
0.05 |
0.03 |
0.04 |
0.14 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
16.46 |
9.67 |
2.84 |
1.30 |
0.42 |
0.33 |
0.51 |
| Accounts Payable Turnover |
|
0.00 |
0.10 |
0.05 |
0.74 |
0.23 |
0.06 |
0.15 |
0.11 |
| Days Sales Outstanding (DSO) |
|
0.00 |
1,117.15 |
1,727.30 |
5,422.61 |
6,819.29 |
11,530.72 |
8,715.80 |
2,661.55 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
3,820.88 |
7,064.04 |
495.57 |
1,567.41 |
6,596.23 |
2,488.83 |
3,295.07 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-2,703.73 |
-5,336.74 |
4,927.04 |
5,251.88 |
4,934.49 |
6,226.97 |
-633.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
25 |
65 |
65 |
35 |
32 |
6.13 |
-2.43 |
| Invested Capital Turnover |
|
0.00 |
1.40 |
0.26 |
0.06 |
0.05 |
0.03 |
0.03 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
25 |
39 |
0.00 |
-30 |
-2.97 |
-26 |
-8.56 |
| Enterprise Value (EV) |
|
0.00 |
23 |
20 |
7.81 |
-2.71 |
23 |
-4.77 |
-1.53 |
| Market Capitalization |
|
30 |
30 |
30 |
18 |
7.86 |
33 |
3.93 |
4.19 |
| Book Value per Share |
|
$0.00 |
$1.59 |
$69.70 |
$3.63 |
$1.55 |
$4.63 |
$9.66 |
$2.14 |
| Tangible Book Value per Share |
|
$0.00 |
$1.55 |
$68.97 |
$3.59 |
$1.53 |
$4.59 |
$9.50 |
$2.14 |
| Total Capital |
|
0.00 |
36 |
74 |
74 |
47 |
45 |
16 |
4.02 |
| Total Debt |
|
0.00 |
4.31 |
0.00 |
0.00 |
1.45 |
2.25 |
0.68 |
0.73 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-6.71 |
-10 |
-10 |
-11 |
-10 |
-8.70 |
-5.72 |
| Capital Expenditures (CapEx) |
|
0.64 |
0.69 |
0.00 |
1.10 |
1.29 |
0.01 |
0.48 |
-0.78 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
26 |
58 |
58 |
29 |
29 |
4.17 |
-3.15 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
37 |
67 |
67 |
39 |
35 |
6.97 |
-1.52 |
| Net Working Capital (NWC) |
|
0.00 |
33 |
67 |
67 |
38 |
33 |
6.29 |
-2.25 |
| Net Nonoperating Expense (NNE) |
|
0.18 |
-0.71 |
-1.39 |
0.15 |
6.89 |
0.21 |
8.15 |
4.85 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-6.71 |
-9.20 |
-9.20 |
-11 |
-10 |
-8.70 |
-5.72 |
| Total Depreciation and Amortization (D&A) |
|
0.04 |
0.75 |
0.54 |
1.02 |
0.90 |
0.39 |
0.35 |
0.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
147.16% |
485.56% |
1,478.61% |
1,209.78% |
3,193.24% |
667.63% |
-554.18% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
208.89% |
560.14% |
1,705.70% |
1,613.99% |
3,830.05% |
1,117.37% |
-266.99% |
| Net Working Capital to Revenue |
|
0.00% |
184.76% |
560.14% |
1,705.70% |
1,553.96% |
3,585.59% |
1,007.61% |
-395.41% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($15.47) |
($1.20) |
($17.51) |
($7.83) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.53M |
1.53M |
1.53M |
1.53M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($15.47) |
($1.20) |
($17.51) |
($7.83) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.53M |
1.53M |
1.53M |
1.53M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
0.00 |
0.00 |
9.15M |
1.53M |
1.53M |
1.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.38 |
7.32 |
5.56 |
-6.29 |
-17 |
-1.64 |
-19 |
-5.22 |
| Normalized NOPAT Margin |
|
58.04% |
40.99% |
46.65% |
-160.86% |
-697.59% |
-177.66% |
-2,999.97% |
-917.23% |
| Pre Tax Income Margin |
|
58.79% |
62.51% |
59.22% |
-172.50% |
-982.93% |
-200.16% |
-4,305.69% |
-2,112.67% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
36.27% |
0.00% |
-32.16% |
-5.01% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
36.27% |
6.08% |
-32.16% |
-5.01% |
0.00% |
0.00% |
0.00% |