| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
112.85% |
-1.55% |
18.92% |
| EBITDA Growth |
0.00% |
434.24% |
-6,103.10% |
95.69% |
| EBIT Growth |
0.00% |
231.31% |
-7,983.94% |
94.98% |
| NOPAT Growth |
0.00% |
3,382.90% |
-4,406.66% |
100.39% |
| Net Income Growth |
0.00% |
231.31% |
-8,021.32% |
95.00% |
| EPS Growth |
0.00% |
222.73% |
-152.86% |
86.81% |
| Operating Cash Flow Growth |
0.00% |
178.34% |
-21.90% |
-669.24% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-2,531.92% |
100.53% |
| Invested Capital Growth |
0.00% |
0.00% |
94.22% |
-1.43% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
27.12% |
28.10% |
34.46% |
30.84% |
| EBITDA Margin |
-8.28% |
13.00% |
-792.83% |
-28.76% |
| Operating Margin |
1.11% |
12.70% |
-793.36% |
2.58% |
| EBIT Margin |
-16.06% |
9.91% |
-793.36% |
-33.49% |
| Profit (Net Income) Margin |
-16.06% |
9.91% |
-797.12% |
-33.49% |
| Tax Burden Percent |
100.00% |
100.00% |
100.14% |
100.00% |
| Interest Burden Percent |
100.00% |
100.00% |
100.34% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
73.15% |
-1,070.69% |
3.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
13.50% |
-1,927.57% |
-102.86% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
4.98% |
-2,299.32% |
-143.35% |
| Return on Equity (ROE) |
0.00% |
78.12% |
-3,370.02% |
-140.19% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-126.85% |
-1,134.74% |
4.59% |
| Operating Return on Assets (OROA) |
0.00% |
12.35% |
-884.29% |
-38.79% |
| Return on Assets (ROA) |
0.00% |
12.35% |
-888.48% |
-38.79% |
| Return on Common Equity (ROCE) |
0.00% |
74.15% |
-3,173.79% |
-133.98% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.04 |
1.35 |
-58 |
0.23 |
| NOPAT Margin |
0.78% |
12.70% |
-555.35% |
1.80% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
59.65% |
856.88% |
106.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
29.06% |
-674.83% |
2.58% |
| Cost of Revenue to Revenue |
72.88% |
71.90% |
77.52% |
69.16% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
813.17% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
26.01% |
15.40% |
815.84% |
28.26% |
| Earnings before Interest and Taxes (EBIT) |
-0.80 |
1.06 |
-83 |
-4.18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.41 |
1.39 |
-83 |
-3.59 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.95 |
2.37 |
12.11 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.00 |
2.38 |
12.14 |
| Price to Revenue (P/Rev) |
1.00 |
0.47 |
0.48 |
3.48 |
| Price to Earnings (P/E) |
0.00 |
4.74 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
21.11% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.66 |
1.47 |
6.63 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.58 |
1.00 |
3.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.43 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
5.81 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.53 |
0.00 |
208.58 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
7.75 |
17.04 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
143.29 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.72 |
2.82 |
1.35 |
| Long-Term Debt to Equity |
0.00 |
0.03 |
1.44 |
0.57 |
| Financial Leverage |
0.00 |
0.37 |
1.19 |
1.39 |
| Leverage Ratio |
0.00 |
3.16 |
3.79 |
3.61 |
| Compound Leverage Factor |
0.00 |
3.16 |
3.81 |
3.61 |
| Debt to Total Capital |
0.00% |
41.95% |
73.82% |
57.53% |
| Short-Term Debt to Total Capital |
0.00% |
40.02% |
36.17% |
33.14% |
| Long-Term Debt to Total Capital |
0.00% |
1.93% |
37.65% |
24.39% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
2.95% |
1.76% |
1.29% |
| Common Equity to Total Capital |
0.00% |
55.10% |
24.42% |
41.18% |
| Debt to EBITDA |
0.00 |
1.41 |
-0.08 |
-1.40 |
| Net Debt to EBITDA |
0.00 |
0.72 |
-0.06 |
-0.94 |
| Long-Term Debt to EBITDA |
0.00 |
0.07 |
-0.04 |
-0.59 |
| Debt to NOPAT |
0.00 |
1.44 |
-0.11 |
22.27 |
| Net Debt to NOPAT |
0.00 |
0.74 |
-0.09 |
15.03 |
| Long-Term Debt to NOPAT |
0.00 |
0.07 |
-0.06 |
9.44 |
| Altman Z-Score |
0.00 |
2.44 |
-36.65 |
-8.75 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
5.08% |
5.82% |
4.43% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.50 |
1.08 |
1.28 |
| Quick Ratio |
0.00 |
1.26 |
1.08 |
1.28 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-2.35 |
-62 |
0.33 |
| Operating Cash Flow to CapEx |
0.00% |
191.97% |
0.00% |
-1,882.09% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-282.42 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
2.83 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
2.83 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.25 |
1.11 |
1.16 |
| Accounts Receivable Turnover |
0.00 |
3.06 |
2.82 |
2.74 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
3.67 |
3.17 |
3.40 |
| Accounts Payable Turnover |
0.00 |
6.46 |
6.52 |
5.02 |
| Days Sales Outstanding (DSO) |
0.00 |
119.38 |
129.28 |
133.27 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
56.51 |
55.98 |
72.78 |
| Cash Conversion Cycle (CCC) |
0.00 |
62.87 |
73.31 |
60.49 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
3.70 |
7.18 |
7.08 |
| Invested Capital Turnover |
0.00 |
5.76 |
1.93 |
1.75 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3.70 |
3.49 |
-0.10 |
| Enterprise Value (EV) |
0.00 |
6.13 |
11 |
47 |
| Market Capitalization |
5.00 |
5.00 |
5.00 |
43 |
| Book Value per Share |
$0.00 |
$2.05 |
$0.10 |
$0.13 |
| Tangible Book Value per Share |
$0.00 |
$2.00 |
$0.10 |
$0.13 |
| Total Capital |
0.00 |
4.66 |
8.63 |
8.71 |
| Total Debt |
0.00 |
1.95 |
6.37 |
5.01 |
| Total Long-Term Debt |
0.00 |
0.09 |
3.25 |
2.12 |
| Net Debt |
0.00 |
1.00 |
5.37 |
3.38 |
| Capital Expenditures (CapEx) |
0.00 |
0.41 |
0.00 |
0.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
2.68 |
2.49 |
2.74 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
3.64 |
3.49 |
4.37 |
| Net Working Capital (NWC) |
0.00 |
1.77 |
0.37 |
1.48 |
| Net Nonoperating Expense (NNE) |
0.84 |
0.30 |
25 |
4.40 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1.00 |
4.92 |
3.38 |
| Total Depreciation and Amortization (D&A) |
0.39 |
0.33 |
0.05 |
0.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
25.14% |
23.72% |
21.98% |
| Debt-free Net Working Capital to Revenue |
0.00% |
34.12% |
33.26% |
35.04% |
| Net Working Capital to Revenue |
0.00% |
16.63% |
3.49% |
11.90% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($5.08) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
20.89M |
26.99M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($5.08) |
($0.67) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
20.89M |
26.99M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
20.89M |
26.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.04 |
0.95 |
-58 |
0.23 |
| Normalized NOPAT Margin |
0.78% |
8.89% |
-555.35% |
1.80% |
| Pre Tax Income Margin |
-16.06% |
9.91% |
-796.02% |
-33.49% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
-380.68 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
-266.48 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-380.68 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-266.48 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |