| DEI Shares Outstanding |
|
0.00 |
0.00 |
9,200,000.00 |
21,650,000.00 |
13,525,000.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
9,200,000.00 |
21,650,000.00 |
13,525,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.81 |
0.07 |
-0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
22.47% |
18.58% |
-12.99% |
-38.77% |
| EBITDA Growth |
|
0.00% |
-13.99% |
29.23% |
-73.77% |
-581.00% |
| EBIT Growth |
|
0.00% |
-16.98% |
32.13% |
-76.47% |
-675.71% |
| NOPAT Growth |
|
0.00% |
-19.37% |
37.79% |
-79.04% |
-642.30% |
| Net Income Growth |
|
0.00% |
-20.30% |
33.98% |
-79.98% |
-837.13% |
| EPS Growth |
|
0.00% |
-14.86% |
28.57% |
-82.72% |
-700.00% |
| Operating Cash Flow Growth |
|
0.00% |
-3,350.18% |
29.96% |
36.57% |
24.97% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
67.23% |
139.16% |
-127.95% |
| Invested Capital Growth |
|
0.00% |
0.00% |
53.61% |
-2.97% |
-18.92% |
| 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 |
|
36.06% |
35.54% |
33.28% |
37.78% |
41.47% |
| EBITDA Margin |
|
34.21% |
24.03% |
26.18% |
7.89% |
-62.00% |
| Operating Margin |
|
32.46% |
22.02% |
25.17% |
6.71% |
-63.93% |
| EBIT Margin |
|
32.96% |
22.35% |
24.90% |
6.73% |
-63.32% |
| Profit (Net Income) Margin |
|
27.93% |
18.17% |
20.53% |
4.72% |
-56.88% |
| Tax Burden Percent |
|
84.49% |
81.97% |
83.34% |
75.27% |
89.12% |
| Interest Burden Percent |
|
100.27% |
99.21% |
98.94% |
93.20% |
100.79% |
| Effective Tax Rate |
|
15.51% |
18.03% |
16.66% |
24.73% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
39.68% |
21.56% |
3.79% |
-23.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
49.59% |
18.13% |
1.82% |
-182.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.34% |
2.81% |
0.26% |
-7.43% |
| Return on Equity (ROE) |
|
0.00% |
41.02% |
24.37% |
4.05% |
-30.45% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-160.32% |
-20.71% |
6.80% |
-2.13% |
| Operating Return on Assets (OROA) |
|
0.00% |
11.96% |
13.45% |
2.47% |
-12.95% |
| Return on Assets (ROA) |
|
0.00% |
9.72% |
11.09% |
1.73% |
-11.63% |
| Return on Common Equity (ROCE) |
|
0.00% |
40.13% |
24.06% |
4.03% |
-30.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.46 |
5.21 |
7.18 |
1.50 |
-8.16 |
| NOPAT Margin |
|
27.42% |
18.05% |
20.98% |
5.05% |
-44.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-9.91% |
3.43% |
1.97% |
159.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
19.69% |
17.68% |
3.81% |
-25.37% |
| Cost of Revenue to Revenue |
|
63.94% |
64.46% |
66.72% |
62.22% |
58.53% |
| SG&A Expenses to Revenue |
|
10.19% |
10.92% |
7.82% |
7.27% |
11.85% |
| R&D to Revenue |
|
0.58% |
0.39% |
0.24% |
0.21% |
0.26% |
| Operating Expenses to Revenue |
|
3.60% |
13.52% |
8.11% |
31.07% |
105.40% |
| Earnings before Interest and Taxes (EBIT) |
|
7.77 |
6.45 |
8.52 |
2.00 |
-12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.06 |
6.93 |
8.96 |
2.35 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.24 |
0.19 |
1.10 |
0.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.24 |
0.19 |
1.10 |
0.12 |
| Price to Revenue (P/Rev) |
|
0.25 |
0.21 |
0.18 |
1.38 |
0.21 |
| Price to Earnings (P/E) |
|
0.89 |
1.04 |
0.81 |
28.17 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
112.93% |
96.37% |
123.63% |
3.55% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.28 |
0.36 |
1.10 |
0.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.25 |
0.42 |
1.44 |
0.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.05 |
1.61 |
18.30 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.12 |
1.69 |
21.45 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1.39 |
2.01 |
28.59 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
15.93 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.03 |
0.27 |
0.05 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Financial Leverage |
|
0.00 |
0.03 |
0.15 |
0.14 |
0.04 |
| Leverage Ratio |
|
0.00 |
2.11 |
2.20 |
2.33 |
2.62 |
| Compound Leverage Factor |
|
0.00 |
2.09 |
2.17 |
2.17 |
2.64 |
| Debt to Total Capital |
|
0.00% |
3.37% |
20.95% |
5.14% |
4.70% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.19% |
20.76% |
4.60% |
3.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.18% |
0.20% |
0.54% |
1.11% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
2.10% |
0.45% |
0.39% |
0.08% |
| Common Equity to Total Capital |
|
0.00% |
94.53% |
78.59% |
94.47% |
95.22% |
| Debt to EBITDA |
|
0.00 |
0.13 |
0.95 |
0.86 |
-0.13 |
| Net Debt to EBITDA |
|
0.00 |
0.10 |
0.92 |
0.81 |
-0.13 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.01 |
0.01 |
0.09 |
-0.03 |
| Debt to NOPAT |
|
0.00 |
0.17 |
1.19 |
1.35 |
-0.19 |
| Net Debt to NOPAT |
|
0.00 |
0.13 |
1.15 |
1.27 |
-0.18 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.01 |
0.01 |
0.14 |
-0.04 |
| Altman Z-Score |
|
0.00 |
1.78 |
1.79 |
1.61 |
0.40 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.18% |
1.28% |
0.49% |
0.27% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.46 |
1.60 |
1.50 |
1.46 |
| Quick Ratio |
|
0.00 |
0.74 |
0.74 |
0.89 |
0.77 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-21 |
-6.90 |
2.70 |
-0.75 |
| Operating Cash Flow to CapEx |
|
-128.00% |
-8,409.54% |
0.00% |
-51,041.05% |
-135,788.43% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-325.46 |
-64.97 |
19.74 |
-8.25 |
| Operating Cash Flow to Interest Expense |
|
-1.89 |
-69.18 |
-29.52 |
-14.53 |
-16.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.36 |
-70.00 |
-29.36 |
-14.56 |
-16.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.54 |
0.54 |
0.37 |
0.20 |
| Accounts Receivable Turnover |
|
0.00 |
1.40 |
1.36 |
0.79 |
0.40 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
13.13 |
17.58 |
19.93 |
15.33 |
| Accounts Payable Turnover |
|
0.00 |
1.08 |
1.05 |
0.57 |
0.27 |
| Days Sales Outstanding (DSO) |
|
0.00 |
260.49 |
267.80 |
461.98 |
902.99 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
339.35 |
348.13 |
638.79 |
1,370.25 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-78.85 |
-80.33 |
-176.82 |
-467.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
26 |
40 |
39 |
32 |
| Invested Capital Turnover |
|
0.00 |
2.20 |
1.03 |
0.75 |
0.51 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
26 |
14 |
-1.20 |
-7.40 |
| Enterprise Value (EV) |
|
0.00 |
7.25 |
14 |
43 |
5.25 |
| Market Capitalization |
|
6.00 |
6.00 |
6.00 |
41 |
3.78 |
| Book Value per Share |
|
$0.00 |
$2.72 |
$3.47 |
$4.05 |
$2.83 |
| Tangible Book Value per Share |
|
$0.00 |
$2.71 |
$3.47 |
$4.05 |
$2.83 |
| Total Capital |
|
0.00 |
26 |
41 |
39 |
32 |
| Total Debt |
|
0.00 |
0.89 |
8.51 |
2.03 |
1.51 |
| Total Long-Term Debt |
|
0.00 |
0.05 |
0.08 |
0.21 |
0.36 |
| Net Debt |
|
0.00 |
0.69 |
8.24 |
1.90 |
1.44 |
| Capital Expenditures (CapEx) |
|
0.10 |
0.05 |
-0.02 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
14 |
32 |
28 |
27 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
14 |
33 |
28 |
28 |
| Net Working Capital (NWC) |
|
0.00 |
13 |
24 |
26 |
26 |
| Net Nonoperating Expense (NNE) |
|
-0.12 |
-0.03 |
0.15 |
0.10 |
2.21 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.69 |
8.24 |
1.69 |
1.09 |
| Total Depreciation and Amortization (D&A) |
|
0.29 |
0.48 |
0.44 |
0.34 |
0.24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
46.94% |
94.65% |
93.01% |
150.87% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
47.64% |
95.43% |
93.43% |
151.24% |
| Net Working Capital to Revenue |
|
0.00% |
44.71% |
70.80% |
87.34% |
144.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.81 |
$0.00 |
($0.84) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
9.20M |
0.00 |
12.14M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.81 |
$0.00 |
($0.84) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
9.20M |
0.00 |
12.14M |
| 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 |
9.20M |
0.00 |
13.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.46 |
5.21 |
7.18 |
1.85 |
-6.65 |
| Normalized NOPAT Margin |
|
27.42% |
18.05% |
20.98% |
6.20% |
-36.51% |
| Pre Tax Income Margin |
|
33.05% |
22.17% |
24.64% |
6.28% |
-63.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
113.10 |
99.71 |
80.27 |
14.66 |
-126.20 |
| NOPAT to Interest Expense |
|
94.09 |
80.55 |
67.63 |
11.00 |
-89.19 |
| EBIT Less CapEx to Interest Expense |
|
111.63 |
98.89 |
80.42 |
14.63 |
-126.22 |
| NOPAT Less CapEx to Interest Expense |
|
92.61 |
79.73 |
67.78 |
10.97 |
-89.20 |
| 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% |