| DEI Shares Outstanding |
0.00 |
11,250,000.00 |
11,250,000.00 |
13,500,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
11,250,000.00 |
11,250,000.00 |
13,500,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.05 |
-0.12 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
31.71% |
-38.69% |
98.42% |
| EBITDA Growth |
0.00% |
-52.65% |
-50.07% |
-1,235.87% |
| EBIT Growth |
0.00% |
-84.88% |
-1,829.09% |
-173.94% |
| NOPAT Growth |
0.00% |
-231.29% |
-1,987.41% |
-112.08% |
| Net Income Growth |
0.00% |
-93.06% |
-16,886.29% |
-165.64% |
| EPS Growth |
0.00% |
-100.00% |
0.00% |
-66.99% |
| Operating Cash Flow Growth |
0.00% |
948.27% |
-103.24% |
-3,479.72% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-83.93% |
-1,727.33% |
| Invested Capital Growth |
0.00% |
-24.26% |
-12.55% |
76.66% |
| 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 |
12.97% |
12.13% |
9.03% |
10.16% |
| EBITDA Margin |
2.62% |
0.94% |
0.77% |
-4.39% |
| Operating Margin |
0.44% |
-0.21% |
-6.99% |
-7.47% |
| EBIT Margin |
1.75% |
0.20% |
-5.66% |
-7.82% |
| Profit (Net Income) Margin |
0.41% |
0.02% |
-5.88% |
-7.87% |
| Tax Burden Percent |
32.54% |
-14.06% |
95.81% |
100.00% |
| Interest Burden Percent |
71.69% |
-76.07% |
108.41% |
100.72% |
| Effective Tax Rate |
67.46% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.21% |
-0.31% |
-7.96% |
-13.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.87% |
0.40% |
-11.63% |
-49.99% |
| Return on Net Nonoperating Assets (RNNOA) |
1.14% |
0.40% |
-9.09% |
-10.93% |
| Return on Equity (ROE) |
1.35% |
0.09% |
-17.04% |
-24.00% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
27.30% |
5.43% |
-68.49% |
| Operating Return on Assets (OROA) |
1.71% |
0.25% |
-4.53% |
-9.49% |
| Return on Assets (ROA) |
0.40% |
0.03% |
-4.71% |
-9.56% |
| Return on Common Equity (ROCE) |
1.35% |
0.09% |
-17.04% |
-24.00% |
| Return on Equity Simple (ROE_SIMPLE) |
1.35% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.02 |
-0.02 |
-0.50 |
-1.05 |
| NOPAT Margin |
0.14% |
-0.14% |
-4.89% |
-5.23% |
| Net Nonoperating Expense Percent (NNEP) |
-0.67% |
-0.70% |
3.68% |
36.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
0.31% |
-0.42% |
-13.26% |
-10.34% |
| Cost of Revenue to Revenue |
87.14% |
89.70% |
92.09% |
89.84% |
| SG&A Expenses to Revenue |
12.42% |
10.50% |
14.90% |
15.02% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
2.61% |
| Operating Expenses to Revenue |
12.42% |
10.50% |
14.90% |
17.63% |
| Earnings before Interest and Taxes (EBIT) |
0.22 |
0.03 |
-0.57 |
-1.57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.33 |
0.16 |
0.08 |
-0.88 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
2.67 |
2.62 |
3.23 |
1.29 |
| Price to Tangible Book Value (P/TBV) |
2.67 |
2.62 |
3.23 |
1.29 |
| Price to Revenue (P/Rev) |
0.81 |
0.61 |
1.00 |
0.64 |
| Price to Earnings (P/E) |
158.00 |
2,851.31 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.63% |
0.04% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.23 |
1.28 |
1.47 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
0.86 |
0.51 |
0.84 |
0.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
32.72 |
54.57 |
109.87 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
49.04 |
256.08 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
595.13 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.09 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
4.04 |
25.25 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.56 |
0.46 |
0.19 |
0.01 |
| Long-Term Debt to Equity |
0.33 |
0.17 |
0.03 |
0.00 |
| Financial Leverage |
1.31 |
1.01 |
0.78 |
0.22 |
| Leverage Ratio |
3.38 |
3.48 |
3.62 |
2.51 |
| Compound Leverage Factor |
2.42 |
-2.65 |
3.93 |
2.53 |
| Debt to Total Capital |
35.85% |
31.46% |
16.18% |
0.99% |
| Short-Term Debt to Total Capital |
14.50% |
19.48% |
13.65% |
0.91% |
| Long-Term Debt to Total Capital |
21.35% |
11.98% |
2.53% |
0.08% |
| 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 |
64.15% |
68.54% |
83.82% |
99.01% |
| Debt to EBITDA |
6.45 |
11.38 |
7.77 |
-0.11 |
| Net Debt to EBITDA |
1.94 |
-10.43 |
-20.30 |
4.57 |
| Long-Term Debt to EBITDA |
3.84 |
4.33 |
1.22 |
-0.01 |
| Debt to NOPAT |
117.34 |
-74.65 |
-1.22 |
-0.10 |
| Net Debt to NOPAT |
35.25 |
68.45 |
3.19 |
3.84 |
| Long-Term Debt to NOPAT |
69.89 |
-28.42 |
-0.19 |
-0.01 |
| Altman Z-Score |
2.05 |
2.07 |
1.47 |
1.73 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.21 |
1.10 |
0.87 |
1.60 |
| Quick Ratio |
0.51 |
0.67 |
0.52 |
0.79 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
2.11 |
0.34 |
-5.51 |
| Operating Cash Flow to CapEx |
-425.70% |
111,558.40% |
-162.46% |
-5,203.45% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
36.02 |
7.01 |
-489.61 |
| Operating Cash Flow to Interest Expense |
-5.23 |
47.13 |
-1.85 |
-284.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
-6.45 |
47.09 |
-2.99 |
-289.85 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.98 |
1.24 |
0.80 |
1.21 |
| Accounts Receivable Turnover |
4.93 |
6.11 |
4.09 |
4.97 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
4.37 |
5.83 |
3.73 |
7.50 |
| Accounts Payable Turnover |
7.04 |
8.64 |
6.65 |
10.98 |
| Days Sales Outstanding (DSO) |
74.11 |
59.69 |
89.28 |
73.41 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
51.82 |
42.25 |
54.89 |
33.26 |
| Cash Conversion Cycle (CCC) |
22.29 |
17.44 |
34.39 |
40.16 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
8.77 |
6.65 |
5.81 |
10 |
| Invested Capital Turnover |
1.43 |
2.14 |
1.63 |
2.50 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.13 |
-0.83 |
4.46 |
| Enterprise Value (EV) |
11 |
8.50 |
8.55 |
8.93 |
| Market Capitalization |
10 |
10 |
10 |
13 |
| Book Value per Share |
$0.34 |
$0.34 |
$0.28 |
$0.89 |
| Tangible Book Value per Share |
$0.34 |
$0.34 |
$0.28 |
$0.89 |
| Total Capital |
5.92 |
5.63 |
3.74 |
10 |
| Total Debt |
2.12 |
1.77 |
0.60 |
0.10 |
| Total Long-Term Debt |
1.26 |
0.67 |
0.09 |
0.01 |
| Net Debt |
0.64 |
-1.63 |
-1.58 |
-4.04 |
| Capital Expenditures (CapEx) |
0.08 |
0.00 |
0.05 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.99 |
-1.39 |
-2.74 |
2.96 |
| Debt-free Net Working Capital (DFNWC) |
2.47 |
2.01 |
-0.56 |
7.10 |
| Net Working Capital (NWC) |
1.62 |
0.91 |
-1.07 |
7.00 |
| Net Nonoperating Expense (NNE) |
-0.03 |
-0.03 |
0.10 |
0.53 |
| Net Nonoperating Obligations (NNO) |
4.98 |
2.78 |
2.68 |
0.20 |
| Total Depreciation and Amortization (D&A) |
0.11 |
0.12 |
0.65 |
0.69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
7.88% |
-8.38% |
-27.04% |
14.71% |
| Debt-free Net Working Capital to Revenue |
19.71% |
12.17% |
-5.49% |
35.29% |
| Net Working Capital to Revenue |
12.87% |
5.53% |
-10.52% |
34.83% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.04) |
($0.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
11.25M |
11.25M |
13.37M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.04) |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
11.25M |
11.25M |
13.37M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
11.25M |
11.25M |
13.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.04 |
-0.02 |
-0.50 |
-1.05 |
| Normalized NOPAT Margin |
0.31% |
-0.14% |
-4.89% |
-5.23% |
| Pre Tax Income Margin |
1.25% |
-0.15% |
-6.14% |
-7.87% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
3.53 |
0.57 |
-11.89 |
-139.79 |
| NOPAT to Interest Expense |
0.29 |
-0.41 |
-10.27 |
-93.46 |
| EBIT Less CapEx to Interest Expense |
2.31 |
0.53 |
-13.03 |
-145.25 |
| NOPAT Less CapEx to Interest Expense |
-0.94 |
-0.45 |
-11.41 |
-98.92 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
762.07% |
0.00% |
0.00% |
0.00% |