| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
2,816,615.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
2,816,615.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
5.24 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-28.69% |
-5.39% |
-16.38% |
| EBITDA Growth |
0.00% |
-39.59% |
-58.53% |
282.41% |
| EBIT Growth |
0.00% |
-44.19% |
-51.75% |
282.09% |
| NOPAT Growth |
0.00% |
-44.14% |
-51.88% |
283.60% |
| Net Income Growth |
0.00% |
-44.86% |
-51.20% |
291.13% |
| EPS Growth |
0.00% |
0.00% |
-51.08% |
287.50% |
| Operating Cash Flow Growth |
0.00% |
-33.95% |
-46.63% |
-20.54% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
170.74% |
-481.26% |
| Invested Capital Growth |
0.00% |
0.00% |
-4.95% |
499.42% |
| 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 |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
63.86% |
54.09% |
23.71% |
108.42% |
| Operating Margin |
58.21% |
45.60% |
23.19% |
106.38% |
| EBIT Margin |
58.25% |
45.58% |
23.24% |
106.21% |
| Profit (Net Income) Margin |
57.29% |
44.29% |
22.84% |
106.85% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
98.36% |
97.17% |
98.28% |
100.61% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
247.68% |
61.10% |
68.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
240.60% |
59.29% |
69.57% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
59.86% |
43.29% |
| Return on Equity (ROE) |
0.00% |
0.00% |
120.96% |
112.06% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
47.68% |
66.18% |
-74.04% |
| Operating Return on Assets (OROA) |
0.00% |
96.65% |
45.58% |
57.15% |
| Return on Assets (ROA) |
0.00% |
93.91% |
44.79% |
57.50% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
120.96% |
112.06% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
14 |
7.96 |
3.83 |
15 |
| NOPAT Margin |
58.21% |
45.60% |
23.19% |
106.38% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
7.08% |
1.81% |
-0.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
420.89% |
61.40% |
36.77% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
28.32% |
47.17% |
48.71% |
48.98% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
41.79% |
54.40% |
76.81% |
-6.38% |
| Earnings before Interest and Taxes (EBIT) |
14 |
7.96 |
3.84 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
16 |
9.44 |
3.92 |
15 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.93 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.93 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
1.35 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
1.26 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
6.30% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
79.06% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
2.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
2.35 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
2.40 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
2.39 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
8.93 |
| 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 |
0.99 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.91 |
| Financial Leverage |
0.00 |
0.00 |
1.01 |
0.62 |
| Leverage Ratio |
0.00 |
0.00 |
2.70 |
1.95 |
| Compound Leverage Factor |
0.00 |
0.00 |
2.65 |
1.96 |
| Debt to Total Capital |
0.00% |
100.00% |
0.00% |
49.70% |
| Short-Term Debt to Total Capital |
0.00% |
35.98% |
0.00% |
3.80% |
| Long-Term Debt to Total Capital |
0.00% |
64.02% |
0.00% |
45.91% |
| 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% |
0.00% |
100.00% |
50.30% |
| Debt to EBITDA |
0.00 |
0.20 |
0.00 |
1.33 |
| Net Debt to EBITDA |
0.00 |
0.15 |
0.00 |
1.10 |
| Long-Term Debt to EBITDA |
0.00 |
0.13 |
0.00 |
1.23 |
| Debt to NOPAT |
0.00 |
0.24 |
0.00 |
1.35 |
| Net Debt to NOPAT |
0.00 |
0.18 |
0.00 |
1.12 |
| Long-Term Debt to NOPAT |
0.00 |
0.15 |
0.00 |
1.25 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
2.48 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.66 |
1.00 |
1.70 |
| Quick Ratio |
0.00 |
0.94 |
0.27 |
1.26 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
1.53 |
4.15 |
-16 |
| Operating Cash Flow to CapEx |
6,989.32% |
1,669.89% |
2,383.75% |
12.33% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
6.81 |
62.87 |
-114.80 |
| Operating Cash Flow to Interest Expense |
60.07 |
41.34 |
75.19 |
28.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
59.21 |
38.87 |
72.03 |
-203.49 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
2.12 |
1.96 |
0.54 |
| Accounts Receivable Turnover |
0.00 |
22.22 |
25.52 |
10.90 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
2.92 |
2.71 |
0.67 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
16.43 |
14.30 |
33.48 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
16.43 |
14.30 |
33.48 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
6.43 |
6.11 |
37 |
| Invested Capital Turnover |
0.00 |
5.43 |
2.63 |
0.65 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.43 |
-0.32 |
31 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
35 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
19 |
| Book Value per Share |
$0.00 |
$0.00 |
$2.24 |
$7.14 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$2.24 |
$7.14 |
| Total Capital |
0.00 |
1.89 |
6.24 |
40 |
| Total Debt |
0.00 |
1.89 |
0.00 |
20 |
| Total Long-Term Debt |
0.00 |
1.21 |
0.00 |
18 |
| Net Debt |
0.00 |
1.40 |
-0.13 |
17 |
| Capital Expenditures (CapEx) |
0.20 |
0.56 |
0.21 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1.09 |
-0.13 |
1.15 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.58 |
0.00 |
4.49 |
| Net Working Capital (NWC) |
0.00 |
0.90 |
0.00 |
2.98 |
| Net Nonoperating Expense (NNE) |
0.23 |
0.23 |
0.06 |
-0.07 |
| Net Nonoperating Obligations (NNO) |
0.00 |
6.43 |
-0.13 |
17 |
| Total Depreciation and Amortization (D&A) |
1.37 |
1.49 |
0.08 |
0.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
6.22% |
-0.78% |
8.34% |
| Debt-free Net Working Capital to Revenue |
0.00% |
9.04% |
0.00% |
32.54% |
| Net Working Capital to Revenue |
0.00% |
5.15% |
0.00% |
21.56% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
0.00 |
2.82M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$5.27 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
2.80M |
| 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 |
0.00 |
2.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
9.98 |
5.57 |
2.68 |
10 |
| Normalized NOPAT Margin |
40.75% |
31.92% |
16.23% |
74.47% |
| Pre Tax Income Margin |
57.29% |
44.29% |
22.84% |
106.85% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
60.85 |
35.39 |
58.18 |
106.46 |
| NOPAT to Interest Expense |
60.82 |
35.40 |
58.04 |
106.64 |
| EBIT Less CapEx to Interest Expense |
59.99 |
32.91 |
55.03 |
-125.64 |
| NOPAT Less CapEx to Interest Expense |
59.96 |
32.92 |
54.89 |
-125.47 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
83.72% |
108.29% |
84.60% |
8.02% |
| Augmented Payout Ratio |
83.72% |
108.29% |
84.60% |
8.02% |