| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
22.81% |
-18.03% |
| EBITDA Growth |
0.00% |
564.25% |
-178.06% |
| EBIT Growth |
0.00% |
274.70% |
-248.55% |
| NOPAT Growth |
0.00% |
289.40% |
-221.07% |
| Net Income Growth |
0.00% |
221.54% |
-284.09% |
| EPS Growth |
0.00% |
255.56% |
-285.71% |
| Operating Cash Flow Growth |
0.00% |
287.07% |
-200.19% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-246.61% |
| Invested Capital Growth |
0.00% |
0.00% |
-4.19% |
| 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 |
11.40% |
27.27% |
12.60% |
| EBITDA Margin |
-6.61% |
24.98% |
-23.79% |
| Operating Margin |
-14.68% |
15.81% |
-33.45% |
| EBIT Margin |
-12.69% |
18.06% |
-32.72% |
| Profit (Net Income) Margin |
-16.08% |
15.91% |
-35.73% |
| Tax Burden Percent |
105.99% |
100.30% |
99.02% |
| Interest Burden Percent |
119.47% |
87.84% |
110.27% |
| Effective Tax Rate |
0.00% |
-0.30% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
150.02% |
-92.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
150.85% |
-361.17% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
288.44% |
-80.25% |
| Return on Equity (ROE) |
0.00% |
438.46% |
-173.01% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-49.98% |
-88.47% |
| Operating Return on Assets (OROA) |
0.00% |
21.48% |
-29.68% |
| Return on Assets (ROA) |
0.00% |
18.93% |
-32.41% |
| Return on Common Equity (ROCE) |
0.00% |
438.46% |
-173.01% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.69 |
1.31 |
-1.59 |
| NOPAT Margin |
-10.28% |
15.85% |
-23.41% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.83% |
268.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
28.04% |
-29.67% |
| Cost of Revenue to Revenue |
88.60% |
72.73% |
87.40% |
| SG&A Expenses to Revenue |
15.89% |
6.90% |
28.85% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
26.08% |
11.46% |
46.05% |
| Earnings before Interest and Taxes (EBIT) |
-0.86 |
1.50 |
-2.23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.45 |
2.07 |
-1.62 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
9.14 |
26.84 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
9.14 |
26.84 |
| Price to Revenue (P/Rev) |
0.81 |
0.66 |
8.71 |
| Price to Earnings (P/E) |
0.00 |
4.17 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
23.99% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
3.79 |
34.95 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.80 |
8.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
3.21 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
4.44 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
5.06 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
5.26 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
6.79 |
1.43 |
| Long-Term Debt to Equity |
0.00 |
1.01 |
0.00 |
| Financial Leverage |
0.00 |
1.91 |
0.22 |
| Leverage Ratio |
0.00 |
11.58 |
5.34 |
| Compound Leverage Factor |
0.00 |
10.17 |
5.89 |
| Debt to Total Capital |
0.00% |
87.16% |
58.88% |
| Short-Term Debt to Total Capital |
0.00% |
74.17% |
58.88% |
| Long-Term Debt to Total Capital |
0.00% |
12.99% |
0.00% |
| 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 |
0.00% |
12.84% |
41.12% |
| Debt to EBITDA |
0.00 |
1.97 |
-1.95 |
| Net Debt to EBITDA |
0.00 |
0.56 |
0.33 |
| Long-Term Debt to EBITDA |
0.00 |
0.29 |
0.00 |
| Debt to NOPAT |
0.00 |
3.11 |
-1.98 |
| Net Debt to NOPAT |
0.00 |
0.88 |
0.33 |
| Long-Term Debt to NOPAT |
0.00 |
0.46 |
0.00 |
| Altman Z-Score |
0.00 |
1.97 |
5.47 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.57 |
0.83 |
| Quick Ratio |
0.00 |
0.54 |
0.74 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.44 |
-1.52 |
| Operating Cash Flow to CapEx |
-7,083.85% |
163.92% |
-139.55% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-2.41 |
-6.64 |
| Operating Cash Flow to Interest Expense |
-4.05 |
6.95 |
-5.55 |
| Operating Cash Flow Less CapEx to Interest Expense |
-4.11 |
2.71 |
-9.52 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.19 |
0.91 |
| Accounts Receivable Turnover |
0.00 |
234.36 |
202.60 |
| Inventory Turnover |
0.00 |
158.21 |
162.12 |
| Fixed Asset Turnover |
0.00 |
2.69 |
2.63 |
| Accounts Payable Turnover |
0.00 |
7.05 |
6.60 |
| Days Sales Outstanding (DSO) |
0.00 |
1.56 |
1.80 |
| Days Inventory Outstanding (DIO) |
0.00 |
2.31 |
2.25 |
| Days Payable Outstanding (DPO) |
0.00 |
51.79 |
55.30 |
| Cash Conversion Cycle (CCC) |
0.00 |
-47.93 |
-51.24 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
1.75 |
1.68 |
| Invested Capital Turnover |
0.00 |
9.46 |
3.96 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.75 |
-0.07 |
| Enterprise Value (EV) |
0.00 |
6.65 |
59 |
| Market Capitalization |
5.50 |
5.50 |
59 |
| Book Value per Share |
$0.00 |
$0.03 |
$0.12 |
| Tangible Book Value per Share |
$0.00 |
$0.03 |
$0.12 |
| Total Capital |
0.00 |
4.69 |
5.37 |
| Total Debt |
0.00 |
4.09 |
3.16 |
| Total Long-Term Debt |
0.00 |
0.61 |
0.00 |
| Net Debt |
0.00 |
1.15 |
-0.53 |
| Capital Expenditures (CapEx) |
0.01 |
0.77 |
0.91 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-1.86 |
-1.36 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.08 |
2.32 |
| Net Working Capital (NWC) |
0.00 |
-2.40 |
-0.84 |
| Net Nonoperating Expense (NNE) |
0.39 |
-0.00 |
0.84 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1.15 |
-0.53 |
| Total Depreciation and Amortization (D&A) |
0.41 |
0.57 |
0.61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-22.37% |
-20.07% |
| Debt-free Net Working Capital to Revenue |
0.00% |
13.02% |
34.15% |
| Net Working Capital to Revenue |
0.00% |
-28.90% |
-12.32% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.26) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
18.22M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
18.22M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
19.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.69 |
0.92 |
-1.59 |
| Normalized NOPAT Margin |
-10.28% |
11.06% |
-23.41% |
| Pre Tax Income Margin |
-15.17% |
15.86% |
-36.08% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-5.14 |
8.23 |
-9.74 |
| NOPAT to Interest Expense |
-4.16 |
7.22 |
-6.97 |
| EBIT Less CapEx to Interest Expense |
-5.19 |
3.99 |
-13.71 |
| NOPAT Less CapEx to Interest Expense |
-4.22 |
2.98 |
-10.94 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-66.88% |