| DEI Shares Outstanding |
0.00 |
9,666,000.00 |
1,960,218.00 |
3,274,587.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
604,125.00 |
9,801.00 |
16,373.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.22 |
-529.42 |
-222.91 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-100.00% |
0.00% |
182.69% |
| EBITDA Growth |
0.00% |
-155.39% |
-66.17% |
-11.32% |
| EBIT Growth |
0.00% |
-162.09% |
-72.10% |
-20.28% |
| NOPAT Growth |
0.00% |
-192.23% |
-70.76% |
-22.43% |
| Net Income Growth |
0.00% |
-83.61% |
-3,976.04% |
29.66% |
| EPS Growth |
0.00% |
-83.61% |
-2,308.33% |
57.74% |
| Operating Cash Flow Growth |
0.00% |
156.22% |
-95.68% |
-100.86% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-249.68% |
65.54% |
| Invested Capital Growth |
0.00% |
-92.96% |
1,248.94% |
6.66% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
101.41% |
-9.26% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
44.62% |
-5.38% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
41.13% |
-9.19% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
41.17% |
-10.05% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-68.80% |
22.89% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-100.76% |
23.81% |
| Operating Cash Flow Q/Q Growth |
0.00% |
119.34% |
-92.75% |
-100.55% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
9.14% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-2.10% |
-8.23% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
8.10% |
0.00% |
39.16% |
12.94% |
| EBITDA Margin |
6.64% |
0.00% |
-739.60% |
-291.25% |
| Operating Margin |
3.88% |
0.00% |
-820.65% |
-355.41% |
| EBIT Margin |
6.33% |
0.00% |
-818.89% |
-348.42% |
| Profit (Net Income) Margin |
1.48% |
0.00% |
-1,138.39% |
-283.24% |
| Tax Burden Percent |
77.70% |
-6.08% |
150.49% |
100.44% |
| Interest Burden Percent |
30.10% |
101.47% |
92.38% |
80.94% |
| Effective Tax Rate |
22.30% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
17.31% |
0.00% |
-53.44% |
-34.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
6.41% |
0.00% |
-0.56% |
-5.53% |
| Return on Net Nonoperating Assets (RNNOA) |
26.96% |
0.00% |
0.28% |
0.78% |
| Return on Equity (ROE) |
44.27% |
3.06% |
-53.16% |
-33.22% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
143.84% |
-225.83% |
-40.45% |
| Operating Return on Assets (OROA) |
23.73% |
0.00% |
-29.35% |
-32.96% |
| Return on Assets (ROA) |
5.55% |
0.00% |
-40.79% |
-26.80% |
| Return on Common Equity (ROCE) |
44.27% |
3.06% |
-53.16% |
-33.22% |
| Return on Equity Simple (ROE_SIMPLE) |
44.27% |
1.94% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.66 |
-1.53 |
-2.62 |
-3.21 |
| NOPAT Margin |
3.01% |
0.00% |
-574.45% |
-248.79% |
| Net Nonoperating Expense Percent (NNEP) |
10.90% |
-218.09% |
-52.88% |
-28.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-20.22% |
-19.74% |
-32.17% |
| Cost of Revenue to Revenue |
91.90% |
0.00% |
60.84% |
87.06% |
| SG&A Expenses to Revenue |
4.22% |
0.00% |
798.96% |
281.52% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
4.22% |
0.00% |
859.81% |
368.35% |
| Earnings before Interest and Taxes (EBIT) |
3.49 |
-2.17 |
-3.73 |
-4.49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.66 |
-2.03 |
-3.37 |
-3.75 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
2.71 |
1.82 |
0.48 |
0.41 |
| Price to Tangible Book Value (P/TBV) |
2.71 |
1.82 |
0.57 |
0.48 |
| Price to Revenue (P/Rev) |
0.09 |
0.00 |
13.16 |
3.00 |
| Price to Earnings (P/E) |
6.12 |
93.87 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
16.34% |
1.07% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.33 |
18.94 |
0.55 |
0.44 |
| Enterprise Value to Revenue (EV/Rev) |
0.23 |
0.00 |
10.95 |
3.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
3.48 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
3.65 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
7.67 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
5.83 |
2.28 |
20.61 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
1.73 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
4.24 |
0.10 |
0.05 |
0.07 |
| Long-Term Debt to Equity |
0.37 |
0.09 |
0.05 |
0.06 |
| Financial Leverage |
4.20 |
0.17 |
-0.50 |
-0.14 |
| Leverage Ratio |
7.98 |
2.83 |
1.30 |
1.24 |
| Compound Leverage Factor |
2.40 |
2.87 |
1.20 |
1.00 |
| Debt to Total Capital |
80.90% |
8.94% |
4.86% |
6.11% |
| Short-Term Debt to Total Capital |
73.88% |
0.43% |
0.26% |
0.36% |
| Long-Term Debt to Total Capital |
7.02% |
8.50% |
4.60% |
5.75% |
| 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 |
19.10% |
91.06% |
95.14% |
93.89% |
| Debt to EBITDA |
2.13 |
-0.33 |
-0.19 |
-0.16 |
| Net Debt to EBITDA |
2.12 |
-0.12 |
0.30 |
-0.10 |
| Long-Term Debt to EBITDA |
0.19 |
-0.32 |
-0.18 |
-0.15 |
| Debt to NOPAT |
4.70 |
-0.44 |
-0.25 |
-0.19 |
| Net Debt to NOPAT |
4.67 |
-0.16 |
0.38 |
-0.12 |
| Long-Term Debt to NOPAT |
0.41 |
-0.42 |
-0.23 |
-0.18 |
| Altman Z-Score |
4.99 |
2.64 |
0.90 |
-0.42 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.19 |
4.16 |
12.50 |
6.74 |
| Quick Ratio |
0.66 |
0.48 |
2.34 |
1.04 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
7.39 |
-11 |
-3.81 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
66.36% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
176.51 |
-307.80 |
-114.85 |
| Operating Cash Flow to Interest Expense |
0.90 |
133.95 |
6.74 |
-0.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.90 |
133.95 |
-3.42 |
-0.06 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
3.75 |
0.00 |
0.04 |
0.09 |
| Accounts Receivable Turnover |
6.91 |
0.00 |
2.04 |
1.63 |
| Inventory Turnover |
8.50 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
3.40 |
| Accounts Payable Turnover |
587.40 |
0.00 |
0.00 |
43.35 |
| Days Sales Outstanding (DSO) |
52.86 |
0.00 |
178.65 |
224.11 |
| Days Inventory Outstanding (DIO) |
42.96 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.62 |
0.00 |
0.00 |
8.42 |
| Cash Conversion Cycle (CCC) |
95.20 |
0.00 |
178.65 |
215.69 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
9.60 |
0.68 |
9.12 |
9.73 |
| Invested Capital Turnover |
5.74 |
0.00 |
0.09 |
0.14 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-8.93 |
8.45 |
0.61 |
| Enterprise Value (EV) |
13 |
13 |
4.99 |
4.24 |
| Market Capitalization |
5.00 |
13 |
6.00 |
3.86 |
| Book Value per Share |
$0.12 |
$0.71 |
$6.44 |
$2.86 |
| Tangible Book Value per Share |
$0.12 |
$0.71 |
$5.36 |
$2.47 |
| Total Capital |
9.66 |
7.58 |
13 |
9.96 |
| Total Debt |
7.82 |
0.68 |
0.64 |
0.61 |
| Total Long-Term Debt |
0.68 |
0.64 |
0.61 |
0.57 |
| Net Debt |
7.76 |
0.24 |
-1.01 |
0.38 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.37 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
9.38 |
7.06 |
8.54 |
7.52 |
| Debt-free Net Working Capital (DFNWC) |
9.43 |
7.49 |
10 |
7.76 |
| Net Working Capital (NWC) |
2.30 |
7.46 |
10 |
7.72 |
| Net Nonoperating Expense (NNE) |
0.85 |
-1.67 |
2.57 |
0.44 |
| Net Nonoperating Obligations (NNO) |
7.76 |
-6.23 |
-3.49 |
0.38 |
| Total Depreciation and Amortization (D&A) |
0.17 |
0.14 |
0.36 |
0.74 |
| Debt-free, Cash-free Net Working Capital to Revenue |
17.00% |
0.00% |
1,873.04% |
583.82% |
| Debt-free Net Working Capital to Revenue |
17.11% |
0.00% |
2,235.25% |
601.92% |
| Net Working Capital to Revenue |
4.16% |
0.00% |
2,227.67% |
599.13% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.16 |
($530.00) |
($224.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
1.07M |
9.78K |
16.32K |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.16 |
($530.00) |
($224.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
1.07M |
9.78K |
16.32K |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
683.65K |
13.36K |
180.89K |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.66 |
-1.53 |
-2.62 |
-2.69 |
| Normalized NOPAT Margin |
3.01% |
0.00% |
-574.45% |
-209.06% |
| Pre Tax Income Margin |
1.91% |
0.00% |
-756.47% |
-282.01% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
1.43 |
-51.78 |
-103.82 |
-135.23 |
| NOPAT to Interest Expense |
0.68 |
-36.61 |
-72.83 |
-96.56 |
| EBIT Less CapEx to Interest Expense |
1.43 |
-51.78 |
-113.98 |
-135.23 |
| NOPAT Less CapEx to Interest Expense |
0.68 |
-36.61 |
-82.98 |
-96.56 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |