| DEI Shares Outstanding |
|
0.00 |
0.00 |
25,926,155.00 |
25,926,155.00 |
25,926,155.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,728,410.00 |
1,728,410.00 |
1,728,410.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
3.79 |
7.02 |
-11.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
20.47% |
56.44% |
53.82% |
35.25% |
| EBITDA Growth |
|
0.00% |
-103.40% |
15,697.41% |
119.72% |
-161.41% |
| EBIT Growth |
|
0.00% |
-116.59% |
3,415.17% |
67.71% |
-281.47% |
| NOPAT Growth |
|
0.00% |
-114.51% |
3,355.22% |
-2.59% |
-67.03% |
| Net Income Growth |
|
0.00% |
-118.76% |
2,569.93% |
85.27% |
-259.04% |
| EPS Growth |
|
0.00% |
0.00% |
2,569.93% |
85.27% |
-118.68% |
| Operating Cash Flow Growth |
|
0.00% |
22.81% |
607.91% |
213.51% |
22.10% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
59.32% |
-1,201.43% |
12.80% |
| Invested Capital Growth |
|
0.00% |
0.00% |
213.00% |
230.96% |
52.17% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
22.97% |
23.94% |
54.04% |
50.30% |
40.24% |
| EBITDA Margin |
|
11.05% |
-0.31% |
31.08% |
44.40% |
-20.16% |
| Operating Margin |
|
9.79% |
-1.67% |
28.43% |
16.50% |
5.37% |
| EBIT Margin |
|
9.86% |
-1.36% |
28.76% |
31.36% |
-42.08% |
| Profit (Net Income) Margin |
|
9.91% |
-1.54% |
24.36% |
29.34% |
-34.50% |
| Tax Burden Percent |
|
99.30% |
100.00% |
85.64% |
93.47% |
103.56% |
| Interest Burden Percent |
|
101.24% |
113.69% |
98.90% |
100.10% |
79.19% |
| Effective Tax Rate |
|
0.70% |
0.00% |
14.36% |
6.53% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-10.46% |
82.42% |
24.58% |
4.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-142.04% |
82.33% |
-55.28% |
617.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-3.69% |
-29.08% |
12.02% |
-40.10% |
| Return on Equity (ROE) |
|
0.00% |
-14.15% |
53.33% |
36.60% |
-35.92% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-210.46% |
-20.73% |
-82.60% |
-37.19% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.74% |
43.40% |
30.06% |
-34.30% |
| Return on Assets (ROA) |
|
0.00% |
-3.11% |
36.76% |
28.12% |
-28.13% |
| Return on Common Equity (ROCE) |
|
0.00% |
-14.69% |
53.95% |
36.76% |
-36.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-6.81% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.39 |
-0.20 |
6.55 |
6.38 |
2.10 |
| NOPAT Margin |
|
9.72% |
-1.17% |
24.35% |
15.42% |
3.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
131.58% |
0.08% |
79.86% |
-613.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-3.81% |
28.15% |
12.46% |
3.22% |
| Cost of Revenue to Revenue |
|
77.03% |
76.06% |
45.96% |
49.70% |
59.76% |
| SG&A Expenses to Revenue |
|
8.56% |
6.95% |
12.42% |
15.79% |
20.67% |
| R&D to Revenue |
|
4.63% |
18.66% |
13.19% |
18.01% |
14.20% |
| Operating Expenses to Revenue |
|
13.19% |
25.62% |
25.61% |
33.80% |
34.87% |
| Earnings before Interest and Taxes (EBIT) |
|
1.41 |
-0.23 |
7.73 |
13 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.58 |
-0.05 |
8.36 |
18 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.54 |
0.29 |
0.42 |
0.05 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.54 |
0.42 |
2.80 |
1.42 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.35 |
0.22 |
0.46 |
0.06 |
| Price to Earnings (P/E) |
|
4.24 |
0.00 |
0.92 |
1.58 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
23.61% |
0.00% |
109.20% |
63.26% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.63 |
0.00 |
0.34 |
0.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.36 |
0.00 |
0.32 |
0.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.73 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
1.03 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
2.10 |
0.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.74 |
0.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.41 |
0.12 |
0.13 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Financial Leverage |
|
0.00 |
0.03 |
-0.35 |
-0.22 |
-0.06 |
| Leverage Ratio |
|
0.00 |
2.27 |
1.45 |
1.30 |
1.28 |
| Compound Leverage Factor |
|
0.00 |
2.59 |
1.44 |
1.30 |
1.01 |
| Debt to Total Capital |
|
0.00% |
29.01% |
10.50% |
11.14% |
5.15% |
| Short-Term Debt to Total Capital |
|
0.00% |
29.01% |
10.50% |
10.54% |
5.15% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.60% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-2.72% |
-0.60% |
-0.29% |
-0.22% |
| Common Equity to Total Capital |
|
0.00% |
73.71% |
90.10% |
89.14% |
95.07% |
| Debt to EBITDA |
|
0.00 |
-28.59 |
0.29 |
0.31 |
-0.30 |
| Net Debt to EBITDA |
|
0.00 |
-7.39 |
-1.05 |
-0.31 |
0.12 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-7.62 |
0.37 |
0.89 |
1.60 |
| Net Debt to NOPAT |
|
0.00 |
-1.97 |
-1.34 |
-0.89 |
-0.63 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
| Altman Z-Score |
|
0.00 |
2.69 |
3.31 |
2.75 |
-0.21 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-3.83% |
-1.16% |
-0.43% |
-0.27% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.28 |
3.11 |
1.42 |
1.10 |
| Quick Ratio |
|
0.00 |
0.80 |
2.57 |
0.70 |
0.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4.05 |
-1.65 |
-21 |
-19 |
| Operating Cash Flow to CapEx |
|
-2,850.61% |
-3,943.36% |
59,048.31% |
326,165.31% |
162,825.09% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-54.06 |
-13.05 |
-109.73 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-58.50 |
-15.19 |
45.77 |
92.71 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-60.56 |
-15.57 |
45.69 |
92.68 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
2.02 |
1.51 |
0.96 |
0.82 |
| Accounts Receivable Turnover |
|
0.00 |
7.52 |
9.65 |
18.14 |
39.47 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
454.64 |
744.49 |
1,728.74 |
3,938.69 |
| Accounts Payable Turnover |
|
0.00 |
13.73 |
12.12 |
14.41 |
15.73 |
| Days Sales Outstanding (DSO) |
|
0.00 |
48.51 |
37.81 |
20.12 |
9.25 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
26.59 |
30.11 |
25.33 |
23.21 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
21.92 |
7.70 |
-5.21 |
-13.96 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
3.85 |
12 |
40 |
61 |
| Invested Capital Turnover |
|
0.00 |
8.94 |
3.38 |
1.59 |
1.11 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3.85 |
8.19 |
28 |
21 |
| Enterprise Value (EV) |
|
0.00 |
6.25 |
-2.92 |
13 |
1.90 |
| Market Capitalization |
|
6.00 |
6.00 |
6.00 |
19 |
3.37 |
| Book Value per Share |
|
$0.00 |
$2.49 |
$12.56 |
$1.76 |
$3.84 |
| Tangible Book Value per Share |
|
$0.00 |
$2.49 |
$8.66 |
$0.26 |
$0.15 |
| Total Capital |
|
0.00 |
5.28 |
23 |
51 |
65 |
| Total Debt |
|
0.00 |
1.53 |
2.44 |
5.71 |
3.37 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.31 |
0.00 |
| Net Debt |
|
0.00 |
0.40 |
-8.77 |
-5.65 |
-1.33 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.03 |
0.01 |
0.01 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.68 |
3.37 |
-0.01 |
0.67 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2.82 |
15 |
11 |
4.89 |
| Net Working Capital (NWC) |
|
0.00 |
1.28 |
12 |
5.66 |
1.52 |
| Net Nonoperating Expense (NNE) |
|
-0.03 |
0.06 |
-0.00 |
-5.76 |
21 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.10 |
-8.77 |
-5.65 |
-1.33 |
| Total Depreciation and Amortization (D&A) |
|
0.17 |
0.18 |
0.62 |
5.39 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
9.78% |
12.54% |
-0.01% |
1.21% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
16.39% |
54.26% |
26.75% |
8.73% |
| Net Working Capital to Revenue |
|
0.00% |
7.47% |
45.17% |
13.70% |
2.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$3.90 |
$12.74 |
($2.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.67M |
1.91M |
16.19M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$12.74 |
($2.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.73M |
1.91M |
16.19M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.73M |
0.00 |
29.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.39 |
-0.20 |
6.55 |
6.38 |
2.10 |
| Normalized NOPAT Margin |
|
9.72% |
-1.17% |
24.35% |
15.42% |
3.76% |
| Pre Tax Income Margin |
|
9.98% |
-1.54% |
28.45% |
31.39% |
-33.32% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
55.86 |
-3.12 |
61.28 |
66.41 |
0.00 |
| NOPAT to Interest Expense |
|
55.05 |
-2.69 |
51.88 |
32.65 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
53.80 |
-3.50 |
61.21 |
66.38 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
53.00 |
-3.07 |
51.80 |
32.62 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
1.08% |
0.00% |
0.00% |