| DEI Shares Outstanding |
- |
- |
19,837,500.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
19,837,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
0.06 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
4.30% |
-2.24% |
| EBITDA Growth |
0.00% |
-405.47% |
-161.32% |
| EBIT Growth |
0.00% |
-61.34% |
-438.90% |
| NOPAT Growth |
0.00% |
-55.00% |
-413.55% |
| Net Income Growth |
0.00% |
-655.81% |
120.16% |
| EPS Growth |
0.00% |
0.00% |
104.02% |
| Operating Cash Flow Growth |
0.00% |
43.12% |
238.82% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-114.53% |
| Invested Capital Growth |
0.00% |
5.34% |
0.61% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
34.51% |
35.55% |
39.06% |
| EBITDA Margin |
-1.56% |
-7.58% |
-4.22% |
| Operating Margin |
-6.67% |
-10.93% |
-6.52% |
| EBIT Margin |
-7.06% |
-10.92% |
-6.52% |
| Profit (Net Income) Margin |
1.77% |
-9.43% |
2.82% |
| Tax Burden Percent |
77.21% |
97.84% |
26.02% |
| Interest Burden Percent |
-32.45% |
88.22% |
-165.98% |
| Effective Tax Rate |
22.79% |
0.00% |
18.07% |
| Return on Invested Capital (ROIC) |
-3.41% |
-5.14% |
-3.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-10.55% |
-4.33% |
-4.58% |
| Return on Net Nonoperating Assets (RNNOA) |
4.12% |
2.57% |
3.48% |
| Return on Equity (ROE) |
0.71% |
-2.57% |
0.39% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-10.34% |
-3.69% |
| Operating Return on Assets (OROA) |
-0.40% |
-0.61% |
-0.23% |
| Return on Assets (ROA) |
0.10% |
-0.53% |
0.10% |
| Return on Common Equity (ROCE) |
0.71% |
-2.57% |
0.39% |
| Return on Equity Simple (ROE_SIMPLE) |
0.71% |
-1.90% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-3.25 |
-5.04 |
-2.38 |
| NOPAT Margin |
-5.15% |
-7.65% |
-5.34% |
| Net Nonoperating Expense Percent (NNEP) |
7.14% |
-0.82% |
1.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
-0.30% |
-0.42% |
-0.19% |
| Cost of Revenue to Revenue |
65.49% |
64.45% |
60.94% |
| SG&A Expenses to Revenue |
14.16% |
12.95% |
13.79% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
41.18% |
46.49% |
45.58% |
| Earnings before Interest and Taxes (EBIT) |
-4.46 |
-7.20 |
-2.90 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.99 |
-4.99 |
-1.88 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.10 |
0.53 |
0.55 |
| Price to Tangible Book Value (P/TBV) |
1.14 |
0.53 |
0.55 |
| Price to Revenue (P/Rev) |
2.73 |
2.62 |
3.88 |
| Price to Earnings (P/E) |
154.29 |
0.00 |
137.67 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.65% |
0.00% |
0.73% |
| Enterprise Value to Invested Capital (EV/IC) |
1.17 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
1.76 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
6.01 |
2.68 |
2.92 |
| Long-Term Debt to Equity |
6.01 |
2.68 |
2.92 |
| Financial Leverage |
-0.39 |
-0.59 |
-0.76 |
| Leverage Ratio |
7.18 |
4.86 |
3.87 |
| Compound Leverage Factor |
-2.33 |
4.28 |
-6.42 |
| Debt to Total Capital |
85.73% |
72.82% |
74.52% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
85.73% |
72.82% |
74.52% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
14.27% |
27.18% |
25.48% |
| Debt to EBITDA |
-952.92 |
-175.06 |
-489.96 |
| Net Debt to EBITDA |
61.95 |
45.18 |
112.37 |
| Long-Term Debt to EBITDA |
-952.92 |
-175.06 |
-489.96 |
| Debt to NOPAT |
-289.30 |
-173.32 |
-386.93 |
| Net Debt to NOPAT |
18.81 |
44.73 |
88.74 |
| Long-Term Debt to NOPAT |
-289.30 |
-173.32 |
-386.93 |
| Altman Z-Score |
0.72 |
0.67 |
0.71 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
116.32 |
| Quick Ratio |
0.00 |
0.00 |
107.35 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-10 |
-2.84 |
| Operating Cash Flow to CapEx |
-99.57% |
-76.27% |
49.23% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-1.23 |
-1.07 |
| Operating Cash Flow to Interest Expense |
-2.08 |
-0.48 |
1.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
-4.17 |
-1.12 |
-1.07 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.06 |
0.06 |
0.04 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
1.23 |
1.25 |
0.81 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
96 |
101 |
77 |
| Invested Capital Turnover |
0.66 |
0.67 |
0.58 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.10 |
0.47 |
| Enterprise Value (EV) |
111 |
-53 |
-38 |
| Market Capitalization |
173 |
173 |
173 |
| Book Value per Share |
$9.09 |
$16.45 |
$15.85 |
| Tangible Book Value per Share |
$8.75 |
$16.45 |
$15.85 |
| Total Capital |
1,098 |
1,200 |
1,234 |
| Total Debt |
941 |
874 |
920 |
| Total Long-Term Debt |
941 |
874 |
920 |
| Net Debt |
-61 |
-226 |
-211 |
| Capital Expenditures (CapEx) |
7.03 |
5.22 |
5.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-3.69 |
-4.09 |
22 |
| Debt-free Net Working Capital (DFNWC) |
333 |
339 |
409 |
| Net Working Capital (NWC) |
333 |
339 |
409 |
| Net Nonoperating Expense (NNE) |
-4.37 |
1.17 |
-3.63 |
| Net Nonoperating Obligations (NNO) |
-61 |
-226 |
-237 |
| Total Depreciation and Amortization (D&A) |
3.47 |
2.21 |
1.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-5.83% |
-6.21% |
49.33% |
| Debt-free Net Working Capital to Revenue |
527.54% |
514.22% |
917.95% |
| Net Working Capital to Revenue |
527.54% |
514.22% |
917.95% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($1.74) |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
3.56M |
18.20M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1.74) |
$0.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
3.56M |
18.20M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
19.84M |
17.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.25 |
-0.80 |
-2.31 |
| Normalized NOPAT Margin |
-5.15% |
-1.21% |
-5.18% |
| Pre Tax Income Margin |
2.29% |
-9.64% |
10.82% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-1.32 |
-0.87 |
-1.09 |
| NOPAT to Interest Expense |
-0.97 |
-0.61 |
-0.89 |
| EBIT Less CapEx to Interest Expense |
-3.41 |
-1.51 |
-3.20 |
| NOPAT Less CapEx to Interest Expense |
-3.05 |
-1.25 |
-3.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
1,768.16% |