| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
12.54% |
30.10% |
-27.64% |
-64.77% |
| EBITDA Growth |
|
0.00% |
-212.69% |
-239.96% |
54.29% |
52.98% |
| EBIT Growth |
|
0.00% |
-299.22% |
-204.65% |
52.93% |
38.25% |
| NOPAT Growth |
|
0.00% |
-453.59% |
-204.65% |
52.86% |
38.26% |
| Net Income Growth |
|
0.00% |
-352.78% |
-141.35% |
39.50% |
31.28% |
| EPS Growth |
|
0.00% |
-340.48% |
-141.35% |
46.39% |
45.67% |
| Operating Cash Flow Growth |
|
0.00% |
-868.05% |
24.73% |
59.82% |
49.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
93.02% |
97.11% |
1,924.78% |
| Invested Capital Growth |
|
0.00% |
350.37% |
-61.93% |
-84.85% |
-411.82% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
4.80% |
-11.30% |
-29.40% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-133.04% |
21.44% |
15.29% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-81.47% |
30.68% |
48.84% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-81.47% |
30.61% |
48.77% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-75.05% |
26.77% |
40.03% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-75.05% |
24.91% |
35.80% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-172.41% |
-48.45% |
56.79% |
-224.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.41% |
109.43% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-60.29% |
0.00% |
-33,022.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
27.40% |
29.83% |
24.62% |
20.41% |
23.26% |
| EBITDA Margin |
|
11.14% |
-11.16% |
-29.16% |
-18.42% |
-24.59% |
| Operating Margin |
|
3.75% |
-15.19% |
-35.57% |
-23.18% |
-40.62% |
| EBIT Margin |
|
8.58% |
-15.19% |
-35.57% |
-23.14% |
-40.56% |
| Profit (Net Income) Margin |
|
7.51% |
-16.87% |
-31.29% |
-26.16% |
-51.03% |
| Tax Burden Percent |
|
90.14% |
100.41% |
103.65% |
100.40% |
100.20% |
| Interest Burden Percent |
|
97.08% |
110.58% |
84.86% |
112.60% |
125.57% |
| Effective Tax Rate |
|
9.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
28.82% |
-37.04% |
-99.87% |
-148.29% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-170.58% |
2,063.68% |
-928.09% |
-400.54% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
25.55% |
-21.11% |
-29.63% |
-225.39% |
0.00% |
| Return on Equity (ROE) |
|
54.37% |
-58.14% |
-129.50% |
-373.67% |
183.52% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-164.36% |
-10.15% |
-0.92% |
0.00% |
| Operating Return on Assets (OROA) |
|
24.21% |
-30.00% |
-86.19% |
-76.37% |
-107.59% |
| Return on Assets (ROA) |
|
21.19% |
-33.31% |
-75.82% |
-86.34% |
-135.37% |
| Return on Common Equity (ROCE) |
|
54.37% |
-58.14% |
-129.50% |
-373.67% |
393.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
54.37% |
-36.87% |
-237.72% |
624.44% |
116.72% |
| Net Operating Profit after Tax (NOPAT) |
|
1.06 |
-3.75 |
-11 |
-5.39 |
-3.33 |
| NOPAT Margin |
|
3.38% |
-10.63% |
-24.90% |
-16.22% |
-28.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
199.40% |
-2,100.72% |
828.22% |
252.26% |
118.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-130.96% |
-215.98% |
134.97% |
| Cost of Revenue to Revenue |
|
72.60% |
70.17% |
75.38% |
79.59% |
76.74% |
| SG&A Expenses to Revenue |
|
7.78% |
12.59% |
12.03% |
17.25% |
33.77% |
| R&D to Revenue |
|
5.56% |
14.91% |
17.74% |
2.41% |
3.67% |
| Operating Expenses to Revenue |
|
23.64% |
45.02% |
54.34% |
43.59% |
63.88% |
| Earnings before Interest and Taxes (EBIT) |
|
2.69 |
-5.36 |
-16 |
-7.68 |
-4.74 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.49 |
-3.94 |
-13 |
-6.12 |
-2.88 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.02 |
3.30 |
1.10 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
7.63 |
12.14 |
3.40 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.42 |
1.51 |
0.14 |
0.35 |
0.45 |
| Price to Earnings (P/E) |
|
5.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
18.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.37 |
3.24 |
1.27 |
14.77 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.40 |
1.52 |
0.17 |
0.43 |
1.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.61 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.69 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.98 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.17 |
0.14 |
0.44 |
-2.79 |
-0.52 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-0.07 |
0.00 |
| Financial Leverage |
|
-0.15 |
-0.01 |
0.03 |
0.56 |
-0.69 |
| Leverage Ratio |
|
2.57 |
1.75 |
1.71 |
4.33 |
-1.36 |
| Compound Leverage Factor |
|
2.49 |
1.93 |
1.45 |
4.87 |
-1.70 |
| Debt to Total Capital |
|
14.84% |
12.04% |
30.77% |
155.77% |
-107.55% |
| Short-Term Debt to Total Capital |
|
14.84% |
12.04% |
30.77% |
151.88% |
-107.55% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
3.89% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
-301.75% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
85.16% |
87.96% |
69.23% |
-55.77% |
509.29% |
| Debt to EBITDA |
|
0.22 |
-0.56 |
-0.20 |
-0.64 |
-0.92 |
| Net Debt to EBITDA |
|
-0.19 |
-0.11 |
-0.10 |
-0.43 |
-0.91 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
| Debt to NOPAT |
|
0.71 |
-0.59 |
-0.24 |
-0.72 |
-0.80 |
| Net Debt to NOPAT |
|
-0.61 |
-0.12 |
-0.12 |
-0.49 |
-0.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
| Altman Z-Score |
|
4.91 |
4.60 |
-1.92 |
-4.09 |
-28.99 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-114.30% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
1.18 |
1.89 |
1.22 |
0.69 |
0.21 |
| Quick Ratio |
|
1.15 |
1.83 |
1.09 |
0.59 |
0.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-17 |
-1.16 |
-0.03 |
0.61 |
| Operating Cash Flow to CapEx |
|
0.00% |
-9,002.53% |
-13,382.50% |
-17,925.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-29.36 |
-5.48 |
-0.03 |
0.50 |
| Operating Cash Flow to Interest Expense |
|
-9.34 |
-12.54 |
-25.25 |
-2.22 |
-0.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.34 |
-12.68 |
-25.44 |
-2.23 |
-0.89 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.82 |
1.97 |
2.42 |
3.30 |
2.65 |
| Accounts Receivable Turnover |
|
4.90 |
4.39 |
5.91 |
7.02 |
4.97 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1,985.24 |
785.65 |
595.92 |
535.53 |
417.71 |
| Accounts Payable Turnover |
|
5.23 |
7.95 |
20.63 |
15.39 |
4.00 |
| Days Sales Outstanding (DSO) |
|
74.50 |
83.14 |
61.79 |
52.00 |
73.42 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
69.78 |
45.89 |
17.70 |
23.72 |
91.33 |
| Cash Conversion Cycle (CCC) |
|
4.72 |
37.25 |
44.10 |
28.28 |
-17.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
3.68 |
17 |
6.31 |
0.96 |
-2.98 |
| Invested Capital Turnover |
|
8.52 |
3.48 |
4.01 |
9.14 |
-11.55 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
13 |
-10 |
-5.35 |
-3.94 |
| Enterprise Value (EV) |
|
12 |
54 |
7.99 |
14 |
15 |
| Market Capitalization |
|
13 |
53 |
6.65 |
11 |
5.21 |
| Book Value per Share |
|
$0.16 |
$0.55 |
$0.15 |
($0.33) |
($2.38) |
| Tangible Book Value per Share |
|
$0.06 |
$0.15 |
$0.05 |
($0.53) |
($2.38) |
| Total Capital |
|
5.08 |
18 |
8.73 |
2.49 |
-2.46 |
| Total Debt |
|
0.75 |
2.21 |
2.69 |
3.89 |
2.65 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
| Net Debt |
|
-0.65 |
0.44 |
1.34 |
2.65 |
2.63 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.08 |
0.04 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.60 |
5.99 |
2.77 |
0.06 |
-2.99 |
| Debt-free Net Working Capital (DFNWC) |
|
2.00 |
7.76 |
4.11 |
1.29 |
-2.97 |
| Net Working Capital (NWC) |
|
1.25 |
5.55 |
1.43 |
-2.50 |
-5.62 |
| Net Nonoperating Expense (NNE) |
|
-1.29 |
2.20 |
2.93 |
3.30 |
2.64 |
| Net Nonoperating Obligations (NNO) |
|
-0.65 |
0.44 |
0.27 |
2.35 |
2.13 |
| Total Depreciation and Amortization (D&A) |
|
0.80 |
1.42 |
2.94 |
1.57 |
1.87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.92% |
16.99% |
6.03% |
0.17% |
-25.59% |
| Debt-free Net Working Capital to Revenue |
|
6.39% |
22.01% |
8.96% |
3.88% |
-25.42% |
| Net Working Capital to Revenue |
|
3.98% |
15.74% |
3.11% |
-7.53% |
-48.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.02) |
($2.62) |
$0.00 |
($1.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
2.94M |
4.17M |
0.00 |
5.28M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.02) |
($2.62) |
$0.00 |
($1.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
2.94M |
4.17M |
0.00 |
5.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.62) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
3.59M |
3.67M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.06 |
-3.75 |
-9.49 |
-4.19 |
-3.33 |
| Normalized NOPAT Margin |
|
3.38% |
-10.63% |
-20.68% |
-12.62% |
-28.43% |
| Pre Tax Income Margin |
|
8.33% |
-16.80% |
-30.19% |
-26.05% |
-50.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
34.20 |
-9.45 |
-77.00 |
-7.94 |
-3.91 |
| NOPAT to Interest Expense |
|
13.49 |
-6.61 |
-53.90 |
-5.56 |
-2.74 |
| EBIT Less CapEx to Interest Expense |
|
34.20 |
-9.59 |
-77.18 |
-7.95 |
-3.91 |
| NOPAT Less CapEx to Interest Expense |
|
13.49 |
-6.75 |
-54.09 |
-5.58 |
-2.74 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.98% |
0.00% |
0.00% |