| DEI Shares Outstanding |
0.00 |
0.00 |
12,500,000.00 |
16,957,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
12,500,000.00 |
16,957,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.10 |
-0.47 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
159.42% |
13.04% |
1.02% |
| EBITDA Growth |
0.00% |
289.05% |
-2.56% |
-604.02% |
| EBIT Growth |
0.00% |
334.57% |
-1.33% |
-617.58% |
| NOPAT Growth |
0.00% |
498.77% |
-1.38% |
-529.39% |
| Net Income Growth |
0.00% |
290.01% |
-1.57% |
-727.39% |
| EPS Growth |
0.00% |
266.67% |
-9.09% |
460.00% |
| Operating Cash Flow Growth |
0.00% |
-14.63% |
303.56% |
-212.43% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
473.36% |
-726.11% |
| Invested Capital Growth |
0.00% |
0.00% |
-40.16% |
649.15% |
| 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 |
4.65% |
8.25% |
9.31% |
4.41% |
| EBITDA Margin |
5.00% |
7.50% |
6.46% |
-32.24% |
| Operating Margin |
2.85% |
7.37% |
6.45% |
-33.17% |
| EBIT Margin |
4.42% |
7.40% |
6.46% |
-33.08% |
| Profit (Net Income) Margin |
4.18% |
6.28% |
5.47% |
-33.98% |
| Tax Burden Percent |
95.15% |
84.97% |
84.75% |
102.73% |
| Interest Burden Percent |
99.49% |
99.98% |
100.00% |
100.00% |
| Effective Tax Rate |
4.85% |
15.03% |
15.25% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
141.19% |
87.12% |
-117.67% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
136.32% |
86.95% |
82.94% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-12.79% |
-40.55% |
-17.73% |
| Return on Equity (ROE) |
0.00% |
128.40% |
46.57% |
-135.40% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-58.81% |
137.37% |
-270.57% |
| Operating Return on Assets (OROA) |
0.00% |
19.85% |
21.15% |
-86.53% |
| Return on Assets (ROA) |
0.00% |
16.86% |
17.92% |
-88.90% |
| Return on Common Equity (ROCE) |
0.00% |
128.40% |
46.57% |
-135.40% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.22 |
1.29 |
1.27 |
-5.47 |
| NOPAT Margin |
2.71% |
6.26% |
5.46% |
-23.22% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
4.87% |
0.16% |
-200.61% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
63.97% |
36.81% |
-64.22% |
| Cost of Revenue to Revenue |
95.35% |
91.75% |
90.69% |
95.59% |
| SG&A Expenses to Revenue |
1.80% |
0.88% |
2.87% |
37.58% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1.80% |
0.88% |
2.87% |
37.58% |
| Earnings before Interest and Taxes (EBIT) |
0.35 |
1.53 |
1.51 |
-7.79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.40 |
1.55 |
1.51 |
-7.59 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.97 |
1.73 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.97 |
1.73 |
0.79 |
| Price to Revenue (P/Rev) |
0.75 |
0.29 |
0.26 |
0.28 |
| Price to Earnings (P/E) |
18.05 |
4.63 |
4.70 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
5.54% |
21.60% |
21.26% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
3.18 |
3.32 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.28 |
0.16 |
0.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
3.76 |
2.41 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.81 |
2.41 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.50 |
2.85 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
1.07 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
1.81 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.02 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.09 |
-0.47 |
-0.21 |
| Leverage Ratio |
0.00 |
3.81 |
2.60 |
1.52 |
| Compound Leverage Factor |
0.00 |
3.81 |
2.60 |
1.52 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
1.81% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
1.81% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
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% |
100.00% |
100.00% |
98.19% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-0.02 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.02 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-0.03 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.03 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
4.62 |
6.82 |
1.16 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.31 |
2.12 |
3.13 |
| Quick Ratio |
0.00 |
0.98 |
1.22 |
1.44 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.54 |
2.01 |
-13 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
-193.35% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-2,061.28 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-818.00 |
-6,383.93 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-818.00 |
-6,383.93 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
2.68 |
3.28 |
2.62 |
| Accounts Receivable Turnover |
0.00 |
3.83 |
6.86 |
8.94 |
| 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 |
8.11 |
14.06 |
14.97 |
| Days Sales Outstanding (DSO) |
0.00 |
95.35 |
53.22 |
40.84 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
44.99 |
25.96 |
24.39 |
| Cash Conversion Cycle (CCC) |
0.00 |
50.35 |
27.26 |
16.45 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1.83 |
1.09 |
8.20 |
| Invested Capital Turnover |
0.00 |
22.55 |
15.95 |
5.07 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.83 |
-0.73 |
7.11 |
| Enterprise Value (EV) |
0.00 |
5.81 |
3.63 |
6.44 |
| Market Capitalization |
6.00 |
6.00 |
6.00 |
6.60 |
| Book Value per Share |
$0.00 |
$0.18 |
$0.28 |
$0.67 |
| Tangible Book Value per Share |
$0.00 |
$0.18 |
$0.28 |
$0.67 |
| Total Capital |
0.00 |
2.02 |
3.46 |
8.52 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.15 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.19 |
-2.37 |
-0.16 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
1.97 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1.59 |
1.08 |
6.00 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.78 |
3.45 |
6.32 |
| Net Working Capital (NWC) |
0.00 |
1.78 |
3.45 |
6.16 |
| Net Nonoperating Expense (NNE) |
-0.12 |
-0.00 |
-0.00 |
2.54 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.19 |
-2.37 |
-0.16 |
| Total Depreciation and Amortization (D&A) |
0.05 |
0.02 |
0.00 |
0.20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
7.72% |
4.64% |
25.47% |
| Debt-free Net Working Capital to Revenue |
0.00% |
8.64% |
14.78% |
26.81% |
| Net Working Capital to Revenue |
0.00% |
8.64% |
14.78% |
26.16% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.10 |
$0.56 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
12.29M |
14.35M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.10 |
$0.56 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
12.29M |
14.35M |
| 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 |
12.50M |
16.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.22 |
1.29 |
1.27 |
-5.47 |
| Normalized NOPAT Margin |
2.71% |
6.26% |
5.46% |
-23.22% |
| Pre Tax Income Margin |
4.39% |
7.39% |
6.46% |
-33.08% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
197.57 |
5,845.52 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
121.39 |
4,948.63 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
197.57 |
5,845.52 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
121.39 |
4,948.63 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |