| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
16,349,986.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
16,349,986.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-0.14 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
33.26% |
21.32% |
-33.65% |
| EBITDA Growth |
0.00% |
-278.60% |
105.72% |
-2,148.18% |
| EBIT Growth |
0.00% |
-297.83% |
101.79% |
-6,685.07% |
| NOPAT Growth |
0.00% |
-283.76% |
94.18% |
-1,585.20% |
| Net Income Growth |
0.00% |
33.21% |
-102.03% |
-4,098.56% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
69.47% |
-95.08% |
-1,203.60% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
83.15% |
-412.11% |
| Invested Capital Growth |
0.00% |
0.00% |
20.55% |
68.31% |
| 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 |
21.87% |
21.32% |
11.93% |
10.32% |
| EBITDA Margin |
8.74% |
-11.72% |
0.55% |
-17.06% |
| Operating Margin |
7.57% |
-11.71% |
0.65% |
-17.77% |
| EBIT Margin |
8.15% |
-12.10% |
0.18% |
-17.70% |
| Profit (Net Income) Margin |
7.97% |
7.97% |
-0.13% |
-8.46% |
| Tax Burden Percent |
97.79% |
87.14% |
-74.92% |
100.68% |
| Interest Burden Percent |
100.00% |
-75.56% |
100.00% |
47.45% |
| Effective Tax Rate |
2.21% |
12.86% |
174.92% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-67.07% |
-1.77% |
-20.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
668.11% |
5.59% |
37.33% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
129.59% |
1.18% |
4.75% |
| Return on Equity (ROE) |
0.00% |
62.52% |
-0.59% |
-15.59% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-267.07% |
-20.41% |
-71.26% |
| Operating Return on Assets (OROA) |
0.00% |
-23.30% |
0.40% |
-21.36% |
| Return on Assets (ROA) |
0.00% |
15.34% |
-0.30% |
-10.21% |
| Return on Common Equity (ROCE) |
0.00% |
62.52% |
-0.59% |
-15.59% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.93 |
-1.70 |
-0.10 |
-1.67 |
| NOPAT Margin |
7.40% |
-10.21% |
-0.49% |
-12.44% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-735.18% |
-7.36% |
-57.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-29.85% |
-1.44% |
-15.87% |
| Cost of Revenue to Revenue |
78.39% |
78.68% |
88.40% |
89.68% |
| SG&A Expenses to Revenue |
14.04% |
11.32% |
10.94% |
17.83% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
14.04% |
11.32% |
10.94% |
17.83% |
| Earnings before Interest and Taxes (EBIT) |
1.02 |
-2.02 |
0.04 |
-2.38 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.09 |
-1.96 |
0.11 |
-2.29 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.32 |
1.13 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.33 |
1.15 |
0.98 |
| Price to Revenue (P/Rev) |
0.45 |
0.34 |
0.28 |
0.69 |
| Price to Earnings (P/E) |
5.62 |
2.11 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
17.78% |
47.36% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.27 |
1.10 |
0.97 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.39 |
0.33 |
0.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
60.31 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
186.85 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
1.44 |
30.61 |
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 |
0.34 |
0.38 |
0.10 |
| Long-Term Debt to Equity |
0.00 |
0.29 |
0.30 |
0.01 |
| Financial Leverage |
0.00 |
0.19 |
0.21 |
0.13 |
| Leverage Ratio |
0.00 |
2.04 |
1.96 |
1.53 |
| Compound Leverage Factor |
0.00 |
-1.54 |
1.96 |
0.72 |
| Debt to Total Capital |
0.00% |
25.45% |
27.39% |
8.96% |
| Short-Term Debt to Total Capital |
0.00% |
3.77% |
5.41% |
8.34% |
| Long-Term Debt to Total Capital |
0.00% |
21.68% |
21.98% |
0.62% |
| 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% |
74.55% |
72.62% |
91.04% |
| Debt to EBITDA |
0.00 |
-0.74 |
16.82 |
-0.41 |
| Net Debt to EBITDA |
0.00 |
-0.42 |
10.12 |
-0.31 |
| Long-Term Debt to EBITDA |
0.00 |
-0.63 |
13.50 |
-0.03 |
| Debt to NOPAT |
0.00 |
-0.85 |
-18.98 |
-0.56 |
| Net Debt to NOPAT |
0.00 |
-0.48 |
-11.43 |
-0.43 |
| Long-Term Debt to NOPAT |
0.00 |
-0.73 |
-15.23 |
-0.04 |
| Altman Z-Score |
0.00 |
2.63 |
3.60 |
3.04 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
2.06 |
2.22 |
3.86 |
| Quick Ratio |
0.00 |
1.76 |
2.03 |
3.75 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-6.78 |
-1.14 |
-5.85 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-81.94 |
0.00 |
-43.73 |
| Operating Cash Flow to Interest Expense |
0.00 |
54.14 |
0.00 |
-18.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
54.54 |
0.00 |
-18.17 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.93 |
2.24 |
1.21 |
| Accounts Receivable Turnover |
0.00 |
3.35 |
3.99 |
1.59 |
| Inventory Turnover |
0.00 |
14.07 |
23.97 |
26.19 |
| Fixed Asset Turnover |
0.00 |
161.64 |
188.79 |
158.12 |
| Accounts Payable Turnover |
0.00 |
9.27 |
11.06 |
8.94 |
| Days Sales Outstanding (DSO) |
0.00 |
108.94 |
91.42 |
229.77 |
| Days Inventory Outstanding (DIO) |
0.00 |
25.95 |
15.23 |
13.94 |
| Days Payable Outstanding (DPO) |
0.00 |
39.37 |
33.02 |
40.84 |
| Cash Conversion Cycle (CCC) |
0.00 |
95.52 |
73.63 |
202.87 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
5.08 |
6.12 |
10 |
| Invested Capital Turnover |
0.00 |
6.57 |
3.62 |
1.64 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.08 |
1.04 |
4.18 |
| Enterprise Value (EV) |
0.00 |
6.44 |
6.75 |
10 |
| Market Capitalization |
5.61 |
5.61 |
5.61 |
9.29 |
| Book Value per Share |
$0.00 |
$0.58 |
$0.49 |
$0.59 |
| Tangible Book Value per Share |
$0.00 |
$0.57 |
$0.48 |
$0.58 |
| Total Capital |
0.00 |
5.71 |
6.87 |
11 |
| Total Debt |
0.00 |
1.45 |
1.88 |
0.94 |
| Total Long-Term Debt |
0.00 |
1.24 |
1.51 |
0.07 |
| Net Debt |
0.00 |
0.83 |
1.13 |
0.72 |
| Capital Expenditures (CapEx) |
0.00 |
-0.03 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
2.95 |
3.18 |
9.79 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
3.58 |
3.92 |
10 |
| Net Working Capital (NWC) |
0.00 |
3.37 |
3.55 |
9.14 |
| Net Nonoperating Expense (NNE) |
-0.07 |
-3.03 |
-0.07 |
-0.53 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.83 |
1.13 |
0.72 |
| Total Depreciation and Amortization (D&A) |
0.07 |
0.06 |
0.08 |
0.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
17.70% |
15.68% |
72.90% |
| Debt-free Net Working Capital to Revenue |
0.00% |
21.45% |
19.38% |
74.56% |
| Net Working Capital to Revenue |
0.00% |
20.16% |
17.55% |
68.02% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
11M |
16.35M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
11M |
16.35M |
| 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 |
20.41M |
16.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.93 |
-1.70 |
0.09 |
-1.67 |
| Normalized NOPAT Margin |
7.40% |
-10.21% |
0.46% |
-12.44% |
| Pre Tax Income Margin |
8.15% |
9.14% |
0.18% |
-8.40% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
-24.40 |
0.00 |
-17.77 |
| NOPAT to Interest Expense |
0.00 |
-20.58 |
0.00 |
-12.48 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-24.00 |
0.00 |
-17.77 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-20.18 |
0.00 |
-12.48 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |