| DEI Shares Outstanding |
|
4,800,000.00 |
3,318,112.00 |
131,212,376.00 |
94,610,088.00 |
94,610,088.00 |
96,623,876.00 |
9,662,354.00 |
9,662,354.00 |
| DEI Adjusted Shares Outstanding |
|
72,727.00 |
50,274.00 |
1,988,066.00 |
14,334,862.00 |
14,334,862.00 |
9,662,388.00 |
9,662,354.00 |
9,662,354.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
13.49 |
16.48 |
-0.88 |
2.83 |
8.27 |
3.83 |
3.50 |
1.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
50.67% |
109.25% |
723.09% |
46.15% |
-35.08% |
-32.07% |
23.51% |
| EBITDA Growth |
|
0.00% |
29.48% |
49.94% |
1,946.86% |
32.57% |
-38.68% |
-50.95% |
-73.35% |
| EBIT Growth |
|
0.00% |
30.47% |
-66.94% |
13,000.64% |
18.37% |
-58.73% |
-65.94% |
-190.71% |
| NOPAT Growth |
|
0.00% |
29.99% |
-75.34% |
17,301.10% |
31.98% |
-69.97% |
-2.68% |
-183.39% |
| Net Income Growth |
|
0.00% |
10.93% |
-261.15% |
3,080.87% |
126.82% |
-67.41% |
-60.39% |
40.75% |
| EPS Growth |
|
0.00% |
10.93% |
-261.15% |
3,080.87% |
126.82% |
-67.41% |
-78.16% |
-5.26% |
| Operating Cash Flow Growth |
|
0.00% |
156.11% |
-201.38% |
-1,618.19% |
337.58% |
-76.81% |
88.93% |
-76.03% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-142.04% |
-681.92% |
141.77% |
-121.90% |
-307.17% |
104.10% |
| Invested Capital Growth |
|
0.00% |
210.31% |
152.61% |
557.69% |
-11.82% |
13.49% |
31.74% |
-4.14% |
| 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 |
|
100.00% |
100.00% |
99.70% |
100.00% |
100.00% |
100.00% |
98.31% |
74.97% |
| EBITDA Margin |
|
40.84% |
35.10% |
25.15% |
62.54% |
56.73% |
53.59% |
38.69% |
8.35% |
| Operating Margin |
|
24.92% |
21.50% |
3.62% |
53.86% |
48.66% |
22.57% |
32.35% |
-22.52% |
| EBIT Margin |
|
24.74% |
21.43% |
3.39% |
53.88% |
43.64% |
27.74% |
13.91% |
-10.22% |
| Profit (Net Income) Margin |
|
24.77% |
18.23% |
-14.04% |
50.85% |
78.93% |
39.63% |
23.10% |
26.33% |
| Tax Burden Percent |
|
100.00% |
100.00% |
101.25% |
98.43% |
177.14% |
179.89% |
99.13% |
96.14% |
| Interest Burden Percent |
|
100.09% |
85.10% |
-409.71% |
95.89% |
102.11% |
79.41% |
167.56% |
-268.10% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.55% |
0.58% |
0.83% |
0.87% |
3.86% |
| Return on Invested Capital (ROIC) |
|
12.55% |
7.95% |
0.74% |
23.58% |
19.05% |
5.72% |
4.52% |
-3.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.88% |
3.76% |
-19.50% |
15.80% |
-202.02% |
-10.37% |
10.58% |
-35.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.49% |
1.53% |
-6.08% |
2.87% |
10.43% |
2.23% |
-1.82% |
6.71% |
| Return on Equity (ROE) |
|
10.06% |
9.48% |
-5.35% |
26.44% |
29.48% |
7.95% |
2.69% |
3.33% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-94.56% |
-85.83% |
-123.63% |
31.61% |
-6.92% |
-22.87% |
0.84% |
| Operating Return on Assets (OROA) |
|
10.37% |
6.30% |
0.81% |
20.61% |
11.96% |
4.37% |
1.31% |
-1.05% |
| Return on Assets (ROA) |
|
10.38% |
5.36% |
-3.35% |
19.46% |
21.63% |
6.24% |
2.18% |
2.70% |
| Return on Common Equity (ROCE) |
|
10.06% |
9.48% |
-5.35% |
26.44% |
29.48% |
7.54% |
2.26% |
2.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.06% |
8.24% |
-3.35% |
15.24% |
25.69% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.99 |
1.28 |
0.32 |
55 |
73 |
22 |
21 |
-18 |
| NOPAT Margin |
|
24.92% |
21.50% |
2.53% |
53.57% |
48.38% |
22.38% |
32.06% |
-21.65% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.33% |
4.19% |
20.24% |
7.78% |
221.07% |
16.09% |
-6.06% |
31.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
12.11% |
4.01% |
3.26% |
-2.63% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.30% |
0.00% |
0.00% |
0.00% |
1.69% |
25.03% |
| SG&A Expenses to Revenue |
|
46.38% |
53.32% |
68.69% |
29.29% |
32.16% |
48.81% |
59.68% |
47.14% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
75.08% |
78.50% |
96.08% |
46.13% |
51.34% |
77.43% |
70.26% |
84.33% |
| Earnings before Interest and Taxes (EBIT) |
|
0.98 |
1.28 |
0.42 |
55 |
66 |
27 |
9.21 |
-8.36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.62 |
2.09 |
3.14 |
64 |
85 |
52 |
26 |
6.83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.34 |
0.01 |
0.05 |
0.23 |
0.13 |
0.05 |
0.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.34 |
0.01 |
0.05 |
0.23 |
0.13 |
0.06 |
0.04 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.74 |
0.05 |
0.18 |
0.71 |
0.62 |
0.40 |
0.24 |
| Price to Earnings (P/E) |
|
0.00 |
5.36 |
0.00 |
0.46 |
0.89 |
1.65 |
0.79 |
1.83 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
18.67% |
0.00% |
217.36% |
111.89% |
60.70% |
127.22% |
54.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.64 |
0.16 |
0.20 |
0.40 |
0.01 |
0.10 |
0.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.62 |
0.79 |
0.79 |
0.95 |
0.03 |
0.77 |
0.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.47 |
3.14 |
1.26 |
1.67 |
0.06 |
1.99 |
1.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
12.23 |
23.36 |
1.46 |
2.17 |
0.11 |
5.53 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
12.19 |
31.20 |
1.47 |
1.96 |
0.14 |
2.40 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
6.76 |
0.00 |
0.00 |
1.49 |
0.14 |
1.22 |
0.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.18 |
0.00 |
0.00 |
1.57 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.19 |
0.35 |
0.30 |
0.30 |
0.16 |
0.17 |
0.13 |
| Long-Term Debt to Equity |
|
0.00 |
1.08 |
0.21 |
0.25 |
0.24 |
0.13 |
0.15 |
0.12 |
| Financial Leverage |
|
-0.19 |
0.41 |
0.31 |
0.18 |
-0.05 |
-0.22 |
-0.17 |
-0.19 |
| Leverage Ratio |
|
1.04 |
1.77 |
1.60 |
1.36 |
1.36 |
1.27 |
1.23 |
1.23 |
| Compound Leverage Factor |
|
1.04 |
1.51 |
-6.55 |
1.30 |
1.39 |
1.01 |
2.07 |
-3.30 |
| Debt to Total Capital |
|
0.00% |
54.41% |
25.77% |
22.93% |
23.12% |
14.04% |
14.20% |
11.18% |
| Short-Term Debt to Total Capital |
|
0.00% |
5.26% |
10.06% |
3.62% |
4.86% |
2.98% |
1.51% |
0.95% |
| Long-Term Debt to Total Capital |
|
0.00% |
49.15% |
15.71% |
19.32% |
18.26% |
11.06% |
12.69% |
10.23% |
| Preferred Equity to Total Capital |
|
0.01% |
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% |
8.34% |
18.25% |
19.06% |
| Common Equity to Total Capital |
|
100.00% |
45.59% |
74.23% |
77.07% |
76.88% |
77.62% |
67.55% |
69.76% |
| Debt to EBITDA |
|
0.00 |
7.52 |
5.79 |
1.59 |
1.63 |
1.60 |
4.04 |
12.33 |
| Net Debt to EBITDA |
|
0.00 |
5.35 |
2.95 |
0.97 |
0.43 |
-2.06 |
-4.24 |
-22.93 |
| Long-Term Debt to EBITDA |
|
0.00 |
6.80 |
3.53 |
1.34 |
1.29 |
1.26 |
3.61 |
11.28 |
| Debt to NOPAT |
|
0.00 |
12.28 |
57.47 |
1.85 |
1.91 |
3.82 |
4.88 |
-4.76 |
| Net Debt to NOPAT |
|
0.00 |
8.73 |
29.26 |
1.13 |
0.50 |
-4.92 |
-5.11 |
8.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
11.09 |
35.03 |
1.56 |
1.51 |
3.01 |
4.36 |
-4.35 |
| Altman Z-Score |
|
0.00 |
0.64 |
0.22 |
0.88 |
1.52 |
1.57 |
0.90 |
0.86 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
5.10% |
16.07% |
21.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.58 |
2.09 |
1.24 |
1.62 |
3.23 |
8.47 |
3.94 |
6.44 |
| Quick Ratio |
|
6.32 |
1.86 |
1.08 |
1.33 |
2.05 |
6.89 |
2.58 |
5.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-15 |
-37 |
-289 |
121 |
-26 |
-108 |
4.41 |
| Operating Cash Flow to CapEx |
|
0.00% |
13.42% |
-6.61% |
-17.14% |
126.63% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-68.67 |
-16.86 |
-122.91 |
0.00 |
-2.35 |
-17.67 |
0.89 |
| Operating Cash Flow to Interest Expense |
|
266.05 |
10.41 |
-1.07 |
-17.14 |
0.00 |
1.97 |
6.89 |
2.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
266.05 |
-67.14 |
-17.27 |
-117.18 |
0.00 |
7.56 |
12.75 |
14.30 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.29 |
0.24 |
0.38 |
0.27 |
0.16 |
0.09 |
0.10 |
| Accounts Receivable Turnover |
|
6.66 |
6.55 |
6.51 |
18.54 |
22.10 |
13.99 |
7.51 |
5.43 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.89 |
17.47 |
| Fixed Asset Turnover |
|
0.00 |
0.39 |
0.31 |
0.45 |
0.41 |
0.34 |
0.31 |
0.42 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.45 |
7.01 |
| Days Sales Outstanding (DSO) |
|
54.83 |
55.76 |
56.08 |
19.68 |
16.52 |
26.08 |
48.62 |
67.25 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
4,222.01 |
378,648.69 |
0.00 |
0.00 |
411.39 |
20.89 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
12,253.70 |
854,859.99 |
0.00 |
0.00 |
806.59 |
52.07 |
| Cash Conversion Cycle (CCC) |
|
54.83 |
55.76 |
-7,975.61 |
-476,191.61 |
16.52 |
26.08 |
-346.58 |
36.07 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7.86 |
24 |
62 |
405 |
357 |
406 |
534 |
512 |
| Invested Capital Turnover |
|
0.50 |
0.37 |
0.29 |
0.44 |
0.39 |
0.26 |
0.14 |
0.16 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
17 |
37 |
344 |
-48 |
48 |
129 |
-22 |
| Enterprise Value (EV) |
|
0.00 |
16 |
9.87 |
81 |
142 |
3.06 |
51 |
6.94 |
| Market Capitalization |
|
0.00 |
4.44 |
0.61 |
19 |
106 |
61 |
27 |
20 |
| Book Value per Share |
|
$4.06 |
$5.50 |
$15.79 |
$2.61 |
$4.88 |
$4.87 |
$5.10 |
$54.38 |
| Tangible Book Value per Share |
|
$4.06 |
$5.50 |
$15.79 |
$2.61 |
$4.88 |
$4.87 |
$4.71 |
$49.69 |
| Total Capital |
|
9.75 |
29 |
71 |
445 |
600 |
594 |
729 |
753 |
| Total Debt |
|
0.00 |
16 |
18 |
102 |
139 |
83 |
104 |
84 |
| Total Long-Term Debt |
|
0.00 |
14 |
11 |
86 |
110 |
66 |
93 |
77 |
| Net Debt |
|
-1.89 |
11 |
9.26 |
62 |
36 |
-107 |
-109 |
-157 |
| Capital Expenditures (CapEx) |
|
0.00 |
17 |
35 |
235 |
76 |
-63 |
-36 |
-61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.53 |
0.20 |
0.84 |
-2.49 |
42 |
41 |
43 |
14 |
| Debt-free Net Working Capital (DFNWC) |
|
2.41 |
4.76 |
9.76 |
37 |
144 |
231 |
200 |
194 |
| Net Working Capital (NWC) |
|
2.41 |
3.24 |
2.66 |
21 |
115 |
214 |
189 |
187 |
| Net Nonoperating Expense (NNE) |
|
0.01 |
0.20 |
2.07 |
2.79 |
-46 |
-17 |
5.94 |
-39 |
| Net Nonoperating Obligations (NNO) |
|
-1.89 |
11 |
9.26 |
62 |
-104 |
-105 |
-91 |
-157 |
| Total Depreciation and Amortization (D&A) |
|
0.64 |
0.82 |
2.72 |
8.91 |
20 |
25 |
16 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
13.31% |
3.39% |
6.69% |
-2.43% |
27.81% |
41.59% |
65.61% |
17.24% |
| Debt-free Net Working Capital to Revenue |
|
60.96% |
79.78% |
78.18% |
36.06% |
95.90% |
237.25% |
302.64% |
237.36% |
| Net Working Capital to Revenue |
|
60.96% |
54.26% |
21.30% |
20.40% |
76.48% |
219.12% |
286.00% |
228.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$20.46 |
($1.98) |
$3.17 |
$8.25 |
$3.90 |
$3.50 |
$1.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
50.27K |
1.03M |
12.72M |
14.33M |
9.57M |
9.66M |
9.66M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$20.46 |
($1.98) |
$3.10 |
$8.25 |
$1.70 |
$0.38 |
$0.36 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
50.27K |
1.03M |
12.93M |
14.33M |
21.95M |
38.75M |
53.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$20.46 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
40.34K |
1.99M |
14.33M |
14.33M |
9.66M |
9.66M |
9.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.69 |
0.90 |
0.32 |
55 |
73 |
15 |
0.70 |
-16 |
| Normalized NOPAT Margin |
|
17.45% |
15.05% |
2.53% |
53.57% |
48.38% |
15.89% |
1.06% |
-19.29% |
| Pre Tax Income Margin |
|
24.77% |
18.23% |
-13.87% |
51.66% |
44.56% |
22.03% |
23.31% |
27.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
288.86 |
5.76 |
0.19 |
23.58 |
0.00 |
2.40 |
1.51 |
-1.68 |
| NOPAT to Interest Expense |
|
290.95 |
5.78 |
0.14 |
23.44 |
0.00 |
1.94 |
3.49 |
-3.56 |
| EBIT Less CapEx to Interest Expense |
|
288.86 |
-71.79 |
-16.01 |
-76.46 |
0.00 |
8.00 |
7.38 |
10.60 |
| NOPAT Less CapEx to Interest Expense |
|
290.95 |
-71.77 |
-16.06 |
-76.60 |
0.00 |
7.53 |
9.35 |
8.72 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
16.33% |
37.66% |
| Augmented Payout Ratio |
|
0.00% |
28.11% |
-211.60% |
23.97% |
0.06% |
4.35% |
23.25% |
37.66% |