| DEI Shares Outstanding |
0.00 |
0.00 |
29,375,000.00 |
179,375,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
29,375,000.00 |
179,375,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.29 |
0.09 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
5,357.56% |
2.78% |
12.78% |
| EBITDA Growth |
0.00% |
720.09% |
-2.65% |
76.24% |
| EBIT Growth |
0.00% |
1,461.72% |
-7.57% |
87.48% |
| NOPAT Growth |
0.00% |
1,863.63% |
-49.33% |
109.05% |
| Net Income Growth |
0.00% |
1,166.34% |
-18.38% |
96.59% |
| EPS Growth |
0.00% |
100.00% |
-25.00% |
100.00% |
| Operating Cash Flow Growth |
0.00% |
986.64% |
-97.96% |
3,405.40% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-53.63% |
-15.25% |
| Invested Capital Growth |
0.00% |
0.00% |
237.95% |
889.81% |
| 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 |
62.15% |
26.46% |
24.78% |
27.87% |
| EBITDA Margin |
29.17% |
4.38% |
4.15% |
6.49% |
| Operating Margin |
12.44% |
5.28% |
2.84% |
5.13% |
| EBIT Margin |
13.64% |
3.90% |
3.51% |
5.83% |
| Profit (Net Income) Margin |
13.64% |
3.16% |
2.51% |
4.38% |
| Tax Burden Percent |
100.00% |
84.70% |
77.71% |
79.76% |
| Interest Burden Percent |
100.00% |
95.74% |
92.15% |
94.13% |
| Effective Tax Rate |
0.00% |
15.30% |
22.29% |
20.24% |
| Return on Invested Capital (ROIC) |
0.00% |
8,909.10% |
1,030.72% |
256.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
9,580.87% |
1,011.79% |
247.89% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-7,618.56% |
-893.92% |
-170.34% |
| Return on Equity (ROE) |
0.00% |
1,290.54% |
136.81% |
85.88% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
8,709.10% |
922.06% |
92.92% |
| Operating Return on Assets (OROA) |
0.00% |
178.77% |
18.68% |
17.10% |
| Return on Assets (ROA) |
0.00% |
144.96% |
13.38% |
12.84% |
| Return on Common Equity (ROCE) |
0.00% |
1,290.54% |
136.81% |
85.88% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.74 |
15 |
7.39 |
15 |
| NOPAT Margin |
12.44% |
4.48% |
2.21% |
4.09% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-671.77% |
18.93% |
8.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
861.29% |
28.46% |
40.42% |
| Cost of Revenue to Revenue |
37.85% |
73.54% |
75.22% |
72.13% |
| SG&A Expenses to Revenue |
16.34% |
5.34% |
5.18% |
4.85% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
49.71% |
21.17% |
21.94% |
22.74% |
| Earnings before Interest and Taxes (EBIT) |
0.81 |
13 |
12 |
22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.74 |
14 |
14 |
25 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
3.13 |
66.99 |
7.54 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
3.13 |
66.99 |
7.54 |
| Price to Revenue (P/Rev) |
0.84 |
0.02 |
2.14 |
0.56 |
| Price to Earnings (P/E) |
6.14 |
0.48 |
85.22 |
12.69 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
16.29% |
206.34% |
1.17% |
7.88% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
11.39 |
639.74 |
17.63 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.01 |
2.11 |
0.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.26 |
50.89 |
7.88 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.29 |
60.20 |
8.76 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.26 |
95.79 |
12.50 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.20 |
1,841.18 |
14.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.26 |
107.08 |
34.46 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.06 |
1.42 |
0.37 |
| Long-Term Debt to Equity |
0.00 |
0.06 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.80 |
-0.88 |
-0.69 |
| Leverage Ratio |
0.00 |
4.45 |
10.23 |
6.69 |
| Compound Leverage Factor |
0.00 |
4.26 |
9.42 |
6.30 |
| Debt to Total Capital |
0.00% |
5.60% |
58.75% |
27.18% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
58.75% |
27.18% |
| Long-Term Debt to Total Capital |
0.00% |
5.60% |
0.00% |
0.00% |
| 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% |
94.40% |
41.25% |
72.83% |
| Debt to EBITDA |
0.00 |
0.01 |
1.10 |
0.42 |
| Net Debt to EBITDA |
0.00 |
-0.09 |
-0.69 |
-0.69 |
| Long-Term Debt to EBITDA |
0.00 |
0.01 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.01 |
2.06 |
0.67 |
| Net Debt to NOPAT |
0.00 |
-0.09 |
-1.30 |
-1.09 |
| Long-Term Debt to NOPAT |
0.00 |
0.01 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
47.67 |
7.02 |
4.57 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.15 |
1.05 |
1.19 |
| Quick Ratio |
0.00 |
0.73 |
0.92 |
1.05 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
14 |
6.61 |
5.60 |
| Operating Cash Flow to CapEx |
11,909.39% |
6,833.83% |
74.59% |
1,186.11% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
16.17 |
6.34 |
3.98 |
| Operating Cash Flow to Interest Expense |
0.00 |
21.37 |
0.37 |
9.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
21.06 |
-0.13 |
8.77 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
45.80 |
5.32 |
2.93 |
| Accounts Receivable Turnover |
0.00 |
310.38 |
9.47 |
4.95 |
| Inventory Turnover |
0.00 |
355.42 |
57.89 |
30.92 |
| Fixed Asset Turnover |
0.00 |
1,445.19 |
169.23 |
93.44 |
| Accounts Payable Turnover |
0.00 |
198.11 |
6.22 |
3.30 |
| Days Sales Outstanding (DSO) |
0.00 |
1.18 |
38.56 |
73.78 |
| Days Inventory Outstanding (DIO) |
0.00 |
1.03 |
6.30 |
11.81 |
| Days Payable Outstanding (DPO) |
0.00 |
1.84 |
58.70 |
110.67 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.36 |
-13.84 |
-25.08 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.33 |
1.11 |
11 |
| Invested Capital Turnover |
0.00 |
1,990.88 |
467.25 |
62.66 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.33 |
0.78 |
9.85 |
| Enterprise Value (EV) |
0.00 |
3.73 |
708 |
193 |
| Market Capitalization |
5.00 |
5.00 |
718 |
210 |
| Book Value per Share |
$0.00 |
$0.02 |
$0.12 |
$1.90 |
| Tangible Book Value per Share |
$0.00 |
$0.02 |
$0.12 |
$1.90 |
| Total Capital |
0.00 |
1.69 |
26 |
38 |
| Total Debt |
0.00 |
0.09 |
15 |
10 |
| Total Long-Term Debt |
0.00 |
0.09 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-1.27 |
-9.60 |
-17 |
| Capital Expenditures (CapEx) |
0.01 |
0.28 |
0.52 |
1.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.88 |
-4.75 |
3.52 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.49 |
20 |
31 |
| Net Working Capital (NWC) |
0.00 |
0.49 |
4.85 |
20 |
| Net Nonoperating Expense (NNE) |
-0.07 |
4.27 |
-1.03 |
-1.10 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1.27 |
-9.60 |
-17 |
| Total Depreciation and Amortization (D&A) |
0.93 |
1.57 |
2.15 |
2.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-0.27% |
-1.42% |
0.93% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.15% |
6.00% |
8.15% |
| Net Working Capital to Revenue |
0.00% |
0.15% |
1.45% |
5.40% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
0.00 |
89.69M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
89.69M |
| 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 |
0.00 |
89.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.52 |
15 |
7.39 |
15 |
| Normalized NOPAT Margin |
8.71% |
4.48% |
2.21% |
4.09% |
| Pre Tax Income Margin |
13.64% |
3.74% |
3.23% |
5.49% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
14.43 |
11.28 |
15.67 |
| NOPAT to Interest Expense |
0.00 |
16.54 |
7.09 |
10.98 |
| EBIT Less CapEx to Interest Expense |
0.00 |
14.12 |
10.78 |
14.86 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
16.23 |
6.59 |
10.17 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
140.13% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
140.13% |
0.00% |