| DEI Shares Outstanding |
0.00 |
6,214,705.00 |
- |
22,820,590.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
6,214,705.00 |
- |
22,820,590.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
1.36 |
- |
1.46 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
38.34% |
-117.81% |
| EBITDA Growth |
0.00% |
0.00% |
-118.64% |
-300.47% |
| EBIT Growth |
0.00% |
0.00% |
-133.90% |
-255.19% |
| NOPAT Growth |
0.00% |
0.00% |
-104.68% |
-271.55% |
| Net Income Growth |
0.00% |
0.00% |
-324.74% |
252.12% |
| EPS Growth |
0.00% |
0.00% |
-21.19% |
56.99% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-187.57% |
-306.74% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
134.18% |
| Invested Capital Growth |
0.00% |
0.00% |
-80.98% |
-147.03% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-111.60% |
-145.78% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-9,635.00% |
-53.88% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-1,446.23% |
-70.57% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-1,058.08% |
-169.36% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-389.05% |
715.73% |
| EPS Q/Q Growth |
0.00% |
0.00% |
38.81% |
-17.51% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-153.34% |
-45.82% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-254.30% |
111.17% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
36.50% |
-447.17% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
99.91% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
54.72% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
55.55% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
61.51% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
70.85% |
0.00% |
0.00% |
| Tax Burden Percent |
149.12% |
100.00% |
57.99% |
99.78% |
| Interest Burden Percent |
200.00% |
115.18% |
218.78% |
-227.39% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
9.83% |
-6.75% |
11.01% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
8.36% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
9.63% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.00% |
9.83% |
-6.75% |
11.01% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
-4.33% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.40 |
6.63 |
-7.32 |
-16 |
| NOPAT Margin |
0.00% |
55.55% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
2.10% |
-2.94% |
16.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
7.75% |
-2.43% |
-4.94% |
| Cost of Revenue to Revenue |
0.00% |
0.09% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
6.63% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
44.36% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-0.57 |
7.34 |
-10 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.57 |
6.53 |
-11 |
-17 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.48 |
0.90 |
0.75 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.48 |
0.90 |
0.75 |
| Price to Revenue (P/Rev) |
0.00 |
3.41 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
4.81 |
0.00 |
6.83 |
| Dividend Yield |
0.00% |
7.34% |
9.21% |
13.65% |
| Earnings Yield |
0.00% |
20.80% |
0.00% |
14.64% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.08 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.08 |
| Financial Leverage |
0.00 |
-1.01 |
-1.01 |
-0.99 |
| Leverage Ratio |
0.00 |
1.02 |
1.03 |
1.08 |
| Compound Leverage Factor |
0.00 |
1.18 |
2.25 |
-2.45 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
7.61% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
7.61% |
| 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% |
100.00% |
100.00% |
92.39% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-1.49 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
18.77 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-1.49 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-1.54 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
19.38 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-1.54 |
| Altman Z-Score |
0.00 |
8.92 |
19.28 |
4.56 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
0.00 |
35.45 |
| Quick Ratio |
0.00 |
0.00 |
0.00 |
35.05 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-6.36 |
1.23 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.98 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
-16.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-16.39 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.14 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
-1.18 |
-2.13 |
-5.58 |
| Invested Capital Turnover |
0.00 |
-10.12 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
-0.95 |
-17 |
| Enterprise Value (EV) |
0.00 |
-46 |
-33 |
-87 |
| Market Capitalization |
0.00 |
41 |
270 |
227 |
| Book Value per Share |
$0.00 |
$13.77 |
$13.20 |
$13.30 |
| Tangible Book Value per Share |
$0.00 |
$13.77 |
$13.20 |
$13.30 |
| Total Capital |
0.00 |
86 |
301 |
328 |
| Total Debt |
0.00 |
0.00 |
0.00 |
25 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
25 |
| Net Debt |
0.00 |
-87 |
-303 |
-314 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.09 |
2.68 |
-3.98 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
33 |
27 |
335 |
| Net Working Capital (NWC) |
0.00 |
33 |
27 |
335 |
| Net Nonoperating Expense (NNE) |
1.31 |
-1.83 |
5.73 |
-49 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-87 |
-303 |
-309 |
| Total Depreciation and Amortization (D&A) |
0.00 |
-0.81 |
-1.10 |
-2.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.75% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
274.04% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
274.04% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$1.18 |
$0.93 |
$1.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
6.21M |
10.34M |
22.82M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$1.18 |
$0.93 |
$1.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
6.21M |
10.34M |
22.82M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
6.21M |
22.82M |
22.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.38 |
5.38 |
-3.38 |
-11 |
| Normalized NOPAT Margin |
0.00% |
45.08% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
70.85% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
-11.74 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
-12.97 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-11.74 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-12.97 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
97.74% |
-95.19% |
69.94% |
| Augmented Payout Ratio |
0.00% |
97.74% |
-97.29% |
73.22% |