| DEI Shares Outstanding |
0.00 |
0.00 |
20,000,000.00 |
51,200,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
2,500,000.00 |
51,200,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.09 |
-0.21 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-52.02% |
44.64% |
-15.51% |
| EBITDA Growth |
0.00% |
-90.98% |
-8.54% |
-1,600.76% |
| EBIT Growth |
0.00% |
-92.99% |
-16.34% |
-2,269.57% |
| NOPAT Growth |
0.00% |
-93.13% |
-44.62% |
-2,987.07% |
| Net Income Growth |
0.00% |
-93.49% |
-51.44% |
-4,963.39% |
| EPS Growth |
0.00% |
-93.49% |
-51.44% |
-4,963.39% |
| Operating Cash Flow Growth |
0.00% |
-136.57% |
157.68% |
-338.07% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
89.86% |
-539.18% |
| Invested Capital Growth |
0.00% |
0.00% |
12.83% |
-30.23% |
| 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 |
15.35% |
9.66% |
8.13% |
0.37% |
| EBITDA Margin |
11.45% |
2.15% |
1.36% |
-24.17% |
| Operating Margin |
10.96% |
1.45% |
0.90% |
-24.59% |
| EBIT Margin |
11.18% |
1.63% |
0.94% |
-24.26% |
| Profit (Net Income) Margin |
9.29% |
1.26% |
0.42% |
-24.34% |
| Tax Burden Percent |
83.84% |
90.81% |
55.88% |
99.81% |
| Interest Burden Percent |
99.03% |
84.94% |
80.11% |
100.54% |
| Effective Tax Rate |
16.16% |
9.19% |
44.12% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
11.89% |
3.09% |
-99.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
9.88% |
1.33% |
-262.82% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
3.28% |
0.52% |
-88.31% |
| Return on Equity (ROE) |
0.00% |
15.18% |
3.62% |
-187.58% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-188.11% |
-8.97% |
-63.67% |
| Operating Return on Assets (OROA) |
0.00% |
3.73% |
2.88% |
-64.84% |
| Return on Assets (ROA) |
0.00% |
2.88% |
1.29% |
-65.07% |
| Return on Common Equity (ROCE) |
0.00% |
15.18% |
3.62% |
-188.51% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
6.91 |
0.47 |
0.26 |
-7.59 |
| NOPAT Margin |
9.19% |
1.32% |
0.50% |
-17.21% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
2.02% |
1.76% |
163.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
5.74% |
2.72% |
-104.67% |
| Cost of Revenue to Revenue |
84.65% |
90.34% |
91.87% |
99.63% |
| SG&A Expenses to Revenue |
4.39% |
8.21% |
7.23% |
24.96% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
4.39% |
8.21% |
7.23% |
24.96% |
| Earnings before Interest and Taxes (EBIT) |
8.41 |
0.59 |
0.49 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
8.61 |
0.78 |
0.71 |
-11 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.00 |
0.97 |
2.68 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.00 |
0.97 |
2.68 |
| Price to Revenue (P/Rev) |
0.08 |
0.17 |
0.12 |
0.32 |
| Price to Earnings (P/E) |
0.86 |
13.20 |
27.19 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
116.36% |
7.57% |
3.68% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.00 |
0.98 |
2.41 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.22 |
0.17 |
0.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
10.29 |
12.39 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
13.56 |
17.84 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
16.84 |
33.47 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
6.13 |
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 |
0.38 |
0.56 |
0.39 |
| Long-Term Debt to Equity |
0.00 |
0.01 |
0.02 |
0.02 |
| Financial Leverage |
0.00 |
0.33 |
0.39 |
0.34 |
| Leverage Ratio |
0.00 |
2.64 |
2.81 |
2.88 |
| Compound Leverage Factor |
0.00 |
2.24 |
2.25 |
2.90 |
| Debt to Total Capital |
0.00% |
27.60% |
35.74% |
27.81% |
| Short-Term Debt to Total Capital |
0.00% |
26.81% |
34.44% |
26.53% |
| Long-Term Debt to Total Capital |
0.00% |
0.79% |
1.30% |
1.28% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
-0.79% |
| Common Equity to Total Capital |
0.00% |
72.40% |
64.26% |
72.97% |
| Debt to EBITDA |
0.00 |
2.94 |
4.86 |
-0.19 |
| Net Debt to EBITDA |
0.00 |
2.56 |
3.94 |
-0.10 |
| Long-Term Debt to EBITDA |
0.00 |
0.08 |
0.18 |
-0.01 |
| Debt to NOPAT |
0.00 |
4.81 |
13.14 |
-0.27 |
| Net Debt to NOPAT |
0.00 |
4.20 |
10.63 |
-0.14 |
| Long-Term Debt to NOPAT |
0.00 |
0.14 |
0.48 |
-0.01 |
| Altman Z-Score |
0.00 |
3.63 |
4.02 |
1.42 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
-0.50% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.48 |
1.46 |
1.47 |
| Quick Ratio |
0.00 |
1.28 |
1.25 |
1.38 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-7.50 |
-0.76 |
-4.87 |
| Operating Cash Flow to CapEx |
1,471.02% |
0.00% |
0.00% |
-6,267.81% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-84.58 |
-7.77 |
-83.51 |
| Operating Cash Flow to Interest Expense |
83.05 |
-28.03 |
14.63 |
-58.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
77.41 |
-28.03 |
14.63 |
-59.55 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
2.28 |
3.05 |
2.67 |
| Accounts Receivable Turnover |
0.00 |
3.15 |
4.10 |
3.42 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
169.82 |
424.63 |
1,040.32 |
| Accounts Payable Turnover |
0.00 |
8.31 |
9.16 |
7.43 |
| Days Sales Outstanding (DSO) |
0.00 |
115.97 |
89.13 |
106.75 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
43.91 |
39.85 |
49.14 |
| Cash Conversion Cycle (CCC) |
0.00 |
72.06 |
49.28 |
57.61 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
7.98 |
9.00 |
6.28 |
| Invested Capital Turnover |
0.00 |
9.04 |
6.14 |
5.77 |
| Increase / (Decrease) in Invested Capital |
0.00 |
7.98 |
1.02 |
-2.72 |
| Enterprise Value (EV) |
0.00 |
7.99 |
8.79 |
15 |
| Market Capitalization |
6.00 |
6.00 |
6.00 |
14 |
| Book Value per Share |
$0.00 |
$2.40 |
$2.48 |
$0.26 |
| Tangible Book Value per Share |
$0.00 |
$2.40 |
$2.48 |
$0.26 |
| Total Capital |
0.00 |
8.27 |
9.66 |
7.25 |
| Total Debt |
0.00 |
2.28 |
3.45 |
2.02 |
| Total Long-Term Debt |
0.00 |
0.07 |
0.13 |
0.09 |
| Net Debt |
0.00 |
1.99 |
2.79 |
1.05 |
| Capital Expenditures (CapEx) |
0.46 |
0.00 |
0.00 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
6.40 |
8.03 |
5.17 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.69 |
8.69 |
6.13 |
| Net Working Capital (NWC) |
0.00 |
4.48 |
5.36 |
4.21 |
| Net Nonoperating Expense (NNE) |
-0.07 |
0.02 |
0.04 |
3.14 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1.99 |
2.79 |
1.05 |
| Total Depreciation and Amortization (D&A) |
0.20 |
0.19 |
0.22 |
0.04 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
17.75% |
15.39% |
11.72% |
| Debt-free Net Working Capital to Revenue |
0.00% |
18.55% |
16.65% |
13.92% |
| Net Working Capital to Revenue |
0.00% |
12.41% |
10.27% |
9.55% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.08 |
($3.71) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
2.50M |
2.88M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.08 |
($3.71) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
2.50M |
2.88M |
| 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 |
2.50M |
25.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
6.91 |
0.47 |
0.26 |
-7.59 |
| Normalized NOPAT Margin |
9.19% |
1.32% |
0.50% |
-17.21% |
| Pre Tax Income Margin |
11.08% |
1.39% |
0.76% |
-24.39% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
102.69 |
6.64 |
5.03 |
-183.53 |
| NOPAT to Interest Expense |
84.40 |
5.35 |
2.68 |
-130.22 |
| EBIT Less CapEx to Interest Expense |
97.04 |
6.64 |
5.03 |
-184.47 |
| NOPAT Less CapEx to Interest Expense |
78.76 |
5.35 |
2.68 |
-131.16 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
197.33% |
274.43% |
-1.56% |