| 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% |
2.92% |
8.69% |
| EBITDA Growth |
0.00% |
149.96% |
-31.68% |
| EBIT Growth |
0.00% |
259.97% |
-39.71% |
| NOPAT Growth |
0.00% |
230.74% |
-37.12% |
| Net Income Growth |
0.00% |
275.21% |
-47.45% |
| EPS Growth |
0.00% |
0.00% |
-44.98% |
| Operating Cash Flow Growth |
0.00% |
2,467.73% |
-123.84% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-146.92% |
| Invested Capital Growth |
0.00% |
0.00% |
83.05% |
| 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 |
9.43% |
12.70% |
13.15% |
| EBITDA Margin |
2.82% |
6.84% |
4.30% |
| Operating Margin |
1.46% |
5.10% |
2.83% |
| EBIT Margin |
1.46% |
5.10% |
2.83% |
| Profit (Net Income) Margin |
1.49% |
5.42% |
2.62% |
| Tax Burden Percent |
94.17% |
86.52% |
90.24% |
| Interest Burden Percent |
108.41% |
122.99% |
102.78% |
| Effective Tax Rate |
5.83% |
13.48% |
9.76% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
40.71% |
19.23% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
11.90% |
7.38% |
| Return on Assets (ROA) |
0.00% |
12.67% |
6.85% |
| Return on Common Equity (ROCE) |
0.00% |
40.71% |
19.23% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.23 |
0.75 |
0.47 |
| NOPAT Margin |
1.37% |
4.41% |
2.55% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
7.59% |
0.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
24.43% |
11.92% |
| Cost of Revenue to Revenue |
90.57% |
87.30% |
86.85% |
| SG&A Expenses to Revenue |
7.59% |
7.24% |
8.97% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
7.97% |
7.60% |
10.33% |
| Earnings before Interest and Taxes (EBIT) |
0.24 |
0.87 |
0.53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.47 |
1.17 |
0.80 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.81 |
2.29 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.81 |
2.29 |
| Price to Revenue (P/Rev) |
0.38 |
0.37 |
0.34 |
| Price to Earnings (P/E) |
25.86 |
6.89 |
13.12 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
3.87% |
14.51% |
7.62% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.11 |
0.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
1.56 |
4.02 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.09 |
6.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
2.42 |
6.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.34 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.60 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.36 |
0.43 |
| Long-Term Debt to Equity |
0.00 |
0.27 |
0.36 |
| Financial Leverage |
0.00 |
-2.01 |
-1.53 |
| Leverage Ratio |
0.00 |
3.21 |
2.81 |
| Compound Leverage Factor |
0.00 |
3.95 |
2.89 |
| Debt to Total Capital |
0.00% |
26.21% |
29.90% |
| Short-Term Debt to Total Capital |
0.00% |
6.06% |
4.63% |
| Long-Term Debt to Total Capital |
0.00% |
20.15% |
25.27% |
| 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% |
73.79% |
70.10% |
| Debt to EBITDA |
0.00 |
0.69 |
1.49 |
| Net Debt to EBITDA |
0.00 |
-3.91 |
-3.98 |
| Long-Term Debt to EBITDA |
0.00 |
0.53 |
1.26 |
| Debt to NOPAT |
0.00 |
1.07 |
2.51 |
| Net Debt to NOPAT |
0.00 |
-6.06 |
-6.70 |
| Long-Term Debt to NOPAT |
0.00 |
0.82 |
2.12 |
| Altman Z-Score |
0.00 |
3.85 |
4.42 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.50 |
2.02 |
| Quick Ratio |
0.00 |
1.50 |
1.84 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
3.05 |
-1.43 |
| Operating Cash Flow to CapEx |
-251.45% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
54.90 |
-18.69 |
| Operating Cash Flow to Interest Expense |
-4.90 |
97.94 |
-16.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
-6.85 |
97.94 |
-16.94 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
2.34 |
2.61 |
| Accounts Receivable Turnover |
0.00 |
13.84 |
14.18 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
47.48 |
60.88 |
| Accounts Payable Turnover |
0.00 |
15.00 |
11.22 |
| Days Sales Outstanding (DSO) |
0.00 |
26.38 |
25.74 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
24.33 |
32.52 |
| Cash Conversion Cycle (CCC) |
0.00 |
2.05 |
-6.78 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-2.29 |
-0.39 |
| Invested Capital Turnover |
0.00 |
-14.93 |
-13.87 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.29 |
1.91 |
| Enterprise Value (EV) |
0.00 |
1.82 |
3.22 |
| Market Capitalization |
6.40 |
6.40 |
6.40 |
| Book Value per Share |
$0.00 |
$1.43 |
$0.14 |
| Tangible Book Value per Share |
$0.00 |
$1.43 |
$0.14 |
| Total Capital |
0.00 |
3.09 |
3.98 |
| Total Debt |
0.00 |
0.81 |
1.19 |
| Total Long-Term Debt |
0.00 |
0.62 |
1.01 |
| Net Debt |
0.00 |
-4.58 |
-3.18 |
| Capital Expenditures (CapEx) |
0.09 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-2.98 |
-1.00 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
2.41 |
3.37 |
| Net Working Capital (NWC) |
0.00 |
2.22 |
3.19 |
| Net Nonoperating Expense (NNE) |
-0.02 |
-0.17 |
-0.01 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-4.58 |
-3.18 |
| Total Depreciation and Amortization (D&A) |
0.23 |
0.30 |
0.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-17.38% |
-5.38% |
| Debt-free Net Working Capital to Revenue |
0.00% |
14.07% |
18.12% |
| Net Working Capital to Revenue |
0.00% |
12.98% |
17.13% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
19.50M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
19.50M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
19.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.23 |
0.75 |
0.47 |
| Normalized NOPAT Margin |
1.37% |
4.41% |
2.55% |
| Pre Tax Income Margin |
1.58% |
6.27% |
2.91% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
5.17 |
15.71 |
6.87 |
| NOPAT to Interest Expense |
4.87 |
13.59 |
6.20 |
| EBIT Less CapEx to Interest Expense |
3.22 |
15.71 |
6.87 |
| NOPAT Less CapEx to Interest Expense |
2.92 |
13.59 |
6.20 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |