| DEI Shares Outstanding |
0.00 |
0.00 |
22,500,000.00 |
22,500,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
22,500,000.00 |
22,500,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.19 |
0.18 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
9.49% |
-8.98% |
27.04% |
| EBITDA Growth |
0.00% |
164.47% |
-9.71% |
-29.70% |
| EBIT Growth |
0.00% |
152.40% |
-5.89% |
-28.33% |
| NOPAT Growth |
0.00% |
162.28% |
-18.10% |
-27.80% |
| Net Income Growth |
0.00% |
163.31% |
-17.27% |
-17.74% |
| EPS Growth |
0.00% |
163.31% |
-17.27% |
-17.74% |
| Operating Cash Flow Growth |
0.00% |
139.48% |
28.16% |
64.93% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-163.95% |
129.51% |
| Invested Capital Growth |
0.00% |
0.00% |
129.26% |
-2.91% |
| 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 |
23.84% |
44.23% |
44.06% |
44.81% |
| EBITDA Margin |
-16.25% |
9.57% |
9.49% |
5.25% |
| Operating Margin |
-17.98% |
8.54% |
8.58% |
4.79% |
| EBIT Margin |
-17.70% |
8.47% |
8.76% |
4.94% |
| Profit (Net Income) Margin |
-12.66% |
7.32% |
6.66% |
4.31% |
| Tax Burden Percent |
82.16% |
83.83% |
75.04% |
76.43% |
| Interest Burden Percent |
87.07% |
103.09% |
101.24% |
114.09% |
| Effective Tax Rate |
0.00% |
16.17% |
24.96% |
23.57% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
91.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
88.73% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
-74.61% |
| Return on Equity (ROE) |
0.00% |
220.34% |
95.45% |
17.20% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-316.41% |
94.76% |
| Operating Return on Assets (OROA) |
0.00% |
12.61% |
13.16% |
6.99% |
| Return on Assets (ROA) |
0.00% |
10.90% |
10.00% |
6.09% |
| Return on Common Equity (ROCE) |
0.00% |
220.34% |
95.45% |
17.20% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.56 |
0.97 |
0.80 |
0.58 |
| NOPAT Margin |
-12.58% |
7.16% |
6.44% |
3.66% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
1.71% |
1.63% |
3.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
53.49% |
32.97% |
7.53% |
| Cost of Revenue to Revenue |
76.16% |
64.24% |
63.85% |
62.10% |
| SG&A Expenses to Revenue |
18.21% |
28.35% |
30.26% |
30.53% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
41.81% |
51.41% |
53.10% |
57.11% |
| Earnings before Interest and Taxes (EBIT) |
-2.20 |
1.15 |
1.08 |
0.78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-2.02 |
1.30 |
1.18 |
0.83 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
12.83 |
4.55 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
12.83 |
4.55 |
0.81 |
| Price to Revenue (P/Rev) |
0.00 |
0.43 |
0.47 |
0.34 |
| Price to Earnings (P/E) |
0.00 |
1.20 |
1.35 |
1.32 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
83.33% |
73.93% |
75.56% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
8.11 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.39 |
0.42 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.05 |
4.39 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
4.58 |
4.76 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
5.42 |
6.47 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
7.53 |
5.74 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
1.68 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
3.03 |
0.90 |
0.16 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-5.81 |
-1.89 |
-0.84 |
| Leverage Ratio |
0.00 |
20.22 |
9.55 |
2.82 |
| Compound Leverage Factor |
0.00 |
20.85 |
9.67 |
3.22 |
| Debt to Total Capital |
0.00% |
75.17% |
47.30% |
13.58% |
| Short-Term Debt to Total Capital |
0.00% |
75.17% |
47.30% |
13.58% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
24.83% |
52.70% |
86.42% |
| Debt to EBITDA |
0.00 |
1.05 |
0.97 |
1.26 |
| Net Debt to EBITDA |
0.00 |
-0.40 |
-0.54 |
-7.25 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
1.41 |
1.43 |
1.80 |
| Net Debt to NOPAT |
0.00 |
-0.53 |
-0.80 |
-10.40 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
1.98 |
2.85 |
2.06 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.73 |
0.98 |
1.57 |
| Quick Ratio |
0.00 |
0.67 |
0.75 |
1.43 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
3.15 |
-2.01 |
0.59 |
| Operating Cash Flow to CapEx |
-5,092.12% |
2,867.51% |
5,182.19% |
1,628.64% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
198.33 |
-49.39 |
18.44 |
| Operating Cash Flow to Interest Expense |
-17.92 |
44.16 |
22.04 |
45.97 |
| Operating Cash Flow Less CapEx to Interest Expense |
-18.27 |
42.62 |
21.62 |
43.15 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.49 |
1.50 |
1.41 |
| Accounts Receivable Turnover |
0.00 |
3.60 |
3.99 |
5.90 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
121.19 |
164.54 |
262.66 |
| Accounts Payable Turnover |
0.00 |
3.42 |
3.92 |
5.85 |
| Days Sales Outstanding (DSO) |
0.00 |
101.49 |
91.53 |
61.82 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
106.59 |
93.04 |
62.36 |
| Cash Conversion Cycle (CCC) |
0.00 |
-5.10 |
-1.51 |
-0.54 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
-2.18 |
0.64 |
0.62 |
| Invested Capital Turnover |
0.00 |
-12.51 |
-16.10 |
25.09 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.18 |
2.81 |
-0.02 |
| Enterprise Value (EV) |
0.00 |
5.28 |
5.16 |
-0.62 |
| Market Capitalization |
0.00 |
5.80 |
5.80 |
5.37 |
| Book Value per Share |
$0.00 |
$0.24 |
$0.68 |
$0.29 |
| Tangible Book Value per Share |
$0.00 |
$0.24 |
$0.68 |
$0.29 |
| Total Capital |
0.00 |
1.82 |
2.42 |
7.65 |
| Total Debt |
0.00 |
1.37 |
1.14 |
1.04 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.52 |
-0.64 |
-5.99 |
| Capital Expenditures (CapEx) |
0.03 |
0.02 |
0.02 |
0.09 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-2.80 |
-0.78 |
-2.00 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-0.91 |
1.01 |
5.03 |
| Net Working Capital (NWC) |
0.00 |
-2.28 |
-0.14 |
3.99 |
| Net Nonoperating Expense (NNE) |
0.01 |
-0.02 |
-0.03 |
-0.10 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-2.63 |
-0.64 |
-5.99 |
| Total Depreciation and Amortization (D&A) |
0.18 |
0.15 |
0.09 |
0.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-20.59% |
-6.26% |
-12.69% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-6.71% |
8.13% |
31.98% |
| Net Working Capital to Revenue |
0.00% |
-16.77% |
-1.10% |
25.39% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
$0.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.88M |
1.94M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.88M |
1.94M |
| 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 |
1.88M |
24.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.56 |
0.97 |
0.80 |
0.58 |
| Normalized NOPAT Margin |
-12.58% |
7.16% |
6.44% |
3.66% |
| Pre Tax Income Margin |
-15.41% |
8.73% |
8.87% |
5.64% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-22.19 |
72.61 |
26.61 |
24.12 |
| NOPAT to Interest Expense |
-15.77 |
61.34 |
19.56 |
17.86 |
| EBIT Less CapEx to Interest Expense |
-22.54 |
71.07 |
26.18 |
21.30 |
| NOPAT Less CapEx to Interest Expense |
-16.13 |
59.80 |
19.14 |
15.04 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |