| 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% |
246.65% |
-2.25% |
-32.57% |
| EBITDA Growth |
0.00% |
139.38% |
-47.69% |
-489.07% |
| EBIT Growth |
0.00% |
129.37% |
-52.26% |
-604.87% |
| NOPAT Growth |
0.00% |
120.52% |
-59.06% |
-591.97% |
| Net Income Growth |
0.00% |
120.65% |
-59.01% |
-691.99% |
| EPS Growth |
0.00% |
120.65% |
-59.01% |
-691.99% |
| Operating Cash Flow Growth |
0.00% |
255.12% |
-143.70% |
-719.31% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,713.72% |
-1,103.39% |
| Invested Capital Growth |
0.00% |
0.00% |
79.03% |
151.84% |
| 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 |
69.72% |
55.06% |
58.91% |
65.36% |
| EBITDA Margin |
59.15% |
40.85% |
21.86% |
-126.14% |
| Operating Margin |
57.91% |
38.29% |
18.68% |
-142.94% |
| EBIT Margin |
57.91% |
38.32% |
18.71% |
-140.12% |
| Profit (Net Income) Margin |
51.46% |
32.76% |
13.74% |
-120.62% |
| Tax Burden Percent |
88.87% |
85.49% |
73.42% |
86.08% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
11.13% |
14.51% |
26.58% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
195.70% |
28.72% |
-62.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
195.44% |
28.54% |
132.35% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-58.04% |
-6.57% |
-8.19% |
| Return on Equity (ROE) |
0.00% |
137.67% |
22.14% |
-70.77% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-4.30% |
-27.93% |
-148.89% |
| Operating Return on Assets (OROA) |
0.00% |
59.53% |
23.31% |
-70.71% |
| Return on Assets (ROA) |
0.00% |
50.89% |
17.12% |
-60.87% |
| Return on Common Equity (ROCE) |
0.00% |
137.67% |
22.14% |
-70.77% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.42 |
0.93 |
0.38 |
-1.86 |
| NOPAT Margin |
51.46% |
32.74% |
13.71% |
-100.06% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.26% |
0.17% |
-194.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
68.79% |
18.19% |
-43.68% |
| Cost of Revenue to Revenue |
30.28% |
44.94% |
41.09% |
34.64% |
| SG&A Expenses to Revenue |
11.82% |
16.77% |
40.23% |
109.40% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
11.82% |
16.77% |
40.23% |
208.31% |
| Earnings before Interest and Taxes (EBIT) |
0.47 |
1.08 |
0.52 |
-2.61 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.48 |
1.15 |
0.60 |
-2.35 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
4.46 |
2.88 |
2.30 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
5.97 |
3.29 |
3.09 |
| Price to Revenue (P/Rev) |
7.36 |
2.12 |
2.17 |
5.27 |
| Price to Earnings (P/E) |
14.30 |
6.48 |
15.81 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
6.99% |
15.43% |
6.32% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
5.92 |
3.31 |
2.30 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.98 |
2.03 |
5.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.85 |
9.29 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
5.17 |
10.86 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
6.05 |
14.81 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
8.74 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.30 |
-0.23 |
-0.06 |
| Leverage Ratio |
0.00 |
1.35 |
1.29 |
1.16 |
| Compound Leverage Factor |
0.00 |
1.35 |
1.29 |
1.16 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
12.81 |
10.21 |
10.53 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
3.43 |
4.64 |
3.69 |
| Quick Ratio |
0.00 |
2.51 |
2.66 |
2.45 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.02 |
-0.37 |
-4.43 |
| Operating Cash Flow to CapEx |
3,325.56% |
29,066.53% |
-319.77% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.55 |
1.25 |
0.50 |
| Accounts Receivable Turnover |
0.00 |
4.38 |
3.54 |
1.74 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
494.66 |
57.52 |
40.05 |
| Accounts Payable Turnover |
0.00 |
11.71 |
7.72 |
2.29 |
| Days Sales Outstanding (DSO) |
0.00 |
83.36 |
103.05 |
209.34 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
31.16 |
47.29 |
159.48 |
| Cash Conversion Cycle (CCC) |
0.00 |
52.20 |
55.75 |
49.87 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.95 |
1.69 |
4.26 |
| Invested Capital Turnover |
0.00 |
5.98 |
2.09 |
0.63 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.95 |
0.75 |
2.57 |
| Enterprise Value (EV) |
0.00 |
5.60 |
5.61 |
9.80 |
| Market Capitalization |
6.00 |
6.00 |
6.00 |
9.81 |
| Book Value per Share |
$0.00 |
$8.52 |
$12.58 |
$2.61 |
| Tangible Book Value per Share |
$0.00 |
$6.37 |
$11.04 |
$1.94 |
| Total Capital |
0.00 |
1.34 |
2.08 |
4.27 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.40 |
-0.39 |
-0.00 |
| Capital Expenditures (CapEx) |
0.01 |
0.00 |
0.09 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.61 |
1.39 |
1.34 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.01 |
1.78 |
1.35 |
| Net Working Capital (NWC) |
0.00 |
1.01 |
1.78 |
1.35 |
| Net Nonoperating Expense (NNE) |
-0.00 |
-0.00 |
-0.00 |
0.38 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.40 |
-0.39 |
-0.00 |
| Total Depreciation and Amortization (D&A) |
0.01 |
0.07 |
0.09 |
0.26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
21.66% |
50.31% |
72.07% |
| Debt-free Net Working Capital to Revenue |
0.00% |
35.79% |
64.42% |
72.24% |
| Net Working Capital to Revenue |
0.00% |
35.79% |
64.42% |
72.24% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$2.24 |
($1.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
165.49K |
1.63M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$2.24 |
($1.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
165.49K |
1.63M |
| 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 |
63.00 |
26.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.42 |
0.93 |
0.38 |
-1.86 |
| Normalized NOPAT Margin |
51.46% |
32.74% |
13.71% |
-100.06% |
| Pre Tax Income Margin |
57.91% |
38.32% |
18.71% |
-140.12% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
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% |