| 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% |
74.72% |
71.88% |
-32.39% |
| EBITDA Growth |
0.00% |
348.80% |
40.27% |
199.31% |
| EBIT Growth |
0.00% |
349.37% |
40.37% |
125.25% |
| NOPAT Growth |
0.00% |
284.69% |
31.22% |
-246.24% |
| Net Income Growth |
0.00% |
296.49% |
33.20% |
200.13% |
| EPS Growth |
0.00% |
296.49% |
33.20% |
24.53% |
| Operating Cash Flow Growth |
0.00% |
-29.14% |
14.28% |
-349.20% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,814.26% |
-99.26% |
| Invested Capital Growth |
0.00% |
0.00% |
405.38% |
83.92% |
| 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 |
4.02% |
7.30% |
5.67% |
2.83% |
| EBITDA Margin |
1.68% |
4.32% |
3.53% |
15.61% |
| Operating Margin |
1.66% |
4.24% |
3.54% |
-6.10% |
| EBIT Margin |
1.67% |
4.29% |
3.50% |
11.68% |
| Profit (Net Income) Margin |
1.51% |
3.44% |
2.66% |
11.82% |
| Tax Burden Percent |
94.22% |
81.46% |
74.44% |
93.47% |
| Interest Burden Percent |
96.30% |
98.27% |
102.05% |
108.29% |
| Effective Tax Rate |
5.78% |
18.54% |
25.56% |
6.53% |
| Return on Invested Capital (ROIC) |
0.00% |
169.25% |
36.68% |
-22.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
171.37% |
36.23% |
-117.37% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-45.44% |
-16.56% |
49.70% |
| Return on Equity (ROE) |
0.00% |
123.81% |
20.12% |
27.06% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-30.75% |
-97.24% |
-81.75% |
| Operating Return on Assets (OROA) |
0.00% |
27.13% |
17.03% |
20.65% |
| Return on Assets (ROA) |
0.00% |
21.72% |
12.94% |
20.90% |
| Return on Common Equity (ROCE) |
0.00% |
123.81% |
20.12% |
27.06% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.25 |
0.97 |
1.28 |
-1.87 |
| NOPAT Margin |
1.57% |
3.45% |
2.63% |
-5.70% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-2.12% |
0.46% |
94.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
41.38% |
10.25% |
-9.68% |
| Cost of Revenue to Revenue |
95.98% |
92.70% |
94.33% |
97.17% |
| SG&A Expenses to Revenue |
1.72% |
2.86% |
1.96% |
8.68% |
| R&D to Revenue |
0.63% |
0.21% |
0.16% |
0.24% |
| Operating Expenses to Revenue |
2.35% |
3.07% |
2.13% |
8.92% |
| Earnings before Interest and Taxes (EBIT) |
0.27 |
1.21 |
1.70 |
3.83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.27 |
1.22 |
1.71 |
5.12 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
6.13 |
28.43 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
6.13 |
28.43 |
0.00 |
| Price to Revenue (P/Rev) |
0.59 |
0.34 |
6.60 |
0.00 |
| Price to Earnings (P/E) |
39.25 |
9.90 |
248.05 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
2.55% |
10.10% |
0.40% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
7.98 |
54.14 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.33 |
6.49 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
7.53 |
184.08 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
7.58 |
185.23 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
9.43 |
246.38 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
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 |
0.50 |
0.11 |
0.11 |
| Long-Term Debt to Equity |
0.00 |
0.16 |
0.03 |
0.02 |
| Financial Leverage |
0.00 |
-0.27 |
-0.46 |
-0.42 |
| Leverage Ratio |
0.00 |
2.85 |
1.56 |
1.30 |
| Compound Leverage Factor |
0.00 |
2.80 |
1.59 |
1.40 |
| Debt to Total Capital |
0.00% |
33.46% |
9.63% |
10.05% |
| Short-Term Debt to Total Capital |
0.00% |
22.88% |
6.68% |
8.33% |
| Long-Term Debt to Total Capital |
0.00% |
10.58% |
2.95% |
1.73% |
| 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% |
66.54% |
90.36% |
89.95% |
| Debt to EBITDA |
0.00 |
0.65 |
0.70 |
0.38 |
| Net Debt to EBITDA |
0.00 |
-0.34 |
-3.19 |
-1.30 |
| Long-Term Debt to EBITDA |
0.00 |
0.20 |
0.22 |
0.07 |
| Debt to NOPAT |
0.00 |
0.81 |
0.94 |
-1.04 |
| Net Debt to NOPAT |
0.00 |
-0.43 |
-4.27 |
3.57 |
| Long-Term Debt to NOPAT |
0.00 |
0.26 |
0.29 |
-0.18 |
| Altman Z-Score |
0.00 |
9.32 |
49.84 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.01% |
0.01% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.43 |
3.98 |
5.05 |
| Quick Ratio |
0.00 |
0.47 |
1.78 |
2.34 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.18 |
-3.39 |
-6.75 |
| Operating Cash Flow to CapEx |
-7,764.56% |
-1,916.77% |
-1,350.22% |
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 |
6.32 |
4.86 |
1.77 |
| Accounts Receivable Turnover |
0.00 |
3,643.41 |
413.82 |
95.50 |
| Inventory Turnover |
0.00 |
10.88 |
12.08 |
5.86 |
| Fixed Asset Turnover |
0.00 |
196.26 |
358.64 |
278.43 |
| Accounts Payable Turnover |
0.00 |
380.18 |
110.96 |
70.06 |
| Days Sales Outstanding (DSO) |
0.00 |
0.10 |
0.88 |
3.82 |
| Days Inventory Outstanding (DIO) |
0.00 |
33.54 |
30.22 |
62.26 |
| Days Payable Outstanding (DPO) |
0.00 |
0.96 |
3.29 |
5.21 |
| Cash Conversion Cycle (CCC) |
0.00 |
32.68 |
27.81 |
60.87 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1.15 |
5.82 |
11 |
| Invested Capital Turnover |
0.00 |
49.04 |
13.92 |
3.97 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.15 |
4.67 |
4.88 |
| Enterprise Value (EV) |
0.00 |
9.18 |
315 |
0.00 |
| Market Capitalization |
9.60 |
9.60 |
320 |
0.00 |
| Book Value per Share |
$0.00 |
$1.42 |
$9.21 |
$7.44 |
| Tangible Book Value per Share |
$0.00 |
$1.42 |
$9.21 |
$6.67 |
| Total Capital |
0.00 |
2.35 |
12 |
19 |
| Total Debt |
0.00 |
0.79 |
1.20 |
1.94 |
| Total Long-Term Debt |
0.00 |
0.25 |
0.37 |
0.33 |
| Net Debt |
0.00 |
-0.42 |
-5.45 |
-6.68 |
| Capital Expenditures (CapEx) |
0.01 |
0.05 |
0.06 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.43 |
5.69 |
8.71 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.64 |
12 |
17 |
| Net Working Capital (NWC) |
0.00 |
1.10 |
12 |
16 |
| Net Nonoperating Expense (NNE) |
0.01 |
0.00 |
-0.01 |
-5.75 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.42 |
-5.45 |
-6.68 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.01 |
0.01 |
1.29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
1.53% |
11.73% |
26.55% |
| Debt-free Net Working Capital to Revenue |
0.00% |
5.80% |
25.45% |
52.82% |
| Net Working Capital to Revenue |
0.00% |
3.89% |
23.73% |
47.92% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$1.00 |
$1.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.22M |
2.33M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$1.00 |
$1.32 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.22M |
2.40M |
| 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 |
1.29M |
2.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.25 |
0.97 |
1.28 |
-1.87 |
| Normalized NOPAT Margin |
1.57% |
3.45% |
2.63% |
-5.70% |
| Pre Tax Income Margin |
1.61% |
4.22% |
3.58% |
12.64% |
| 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% |