| DEI Shares Outstanding |
|
0.00 |
0.00 |
3,715,153.00 |
113,852.00 |
113,852.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
62.00 |
2.00 |
2.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
2,099.89 |
-262,321.50 |
4,939,704.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
44.34% |
-13.59% |
5.79% |
-13.01% |
| EBITDA Growth |
|
0.00% |
23.63% |
-47.11% |
-95.53% |
63,084.11% |
| EBIT Growth |
|
0.00% |
72.55% |
-63.46% |
-222.73% |
5,569.42% |
| NOPAT Growth |
|
0.00% |
189.31% |
-73.17% |
-2,023.08% |
-1,220.43% |
| Net Income Growth |
|
0.00% |
527.51% |
-59.86% |
-518.57% |
2,063.28% |
| EPS Growth |
|
0.00% |
0.00% |
-59.86% |
-518.57% |
2,063.28% |
| Operating Cash Flow Growth |
|
0.00% |
19.39% |
-203.23% |
-367.92% |
-32.21% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-3,747.74% |
145.75% |
-2,895.26% |
| Invested Capital Growth |
|
0.00% |
0.00% |
4,264.27% |
-69.55% |
2,943.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
24.88% |
25.87% |
32.74% |
33.62% |
20.22% |
| EBITDA Margin |
|
14.25% |
12.21% |
7.47% |
0.32% |
229.40% |
| Operating Margin |
|
4.83% |
6.71% |
0.82% |
-21.36% |
-226.95% |
| EBIT Margin |
|
5.94% |
7.09% |
3.00% |
-3.48% |
218.83% |
| Profit (Net Income) Margin |
|
-3.38% |
10.00% |
4.65% |
-18.38% |
414.86% |
| Tax Burden Percent |
|
-89.04% |
172.83% |
220.08% |
103.95% |
201.55% |
| Interest Burden Percent |
|
63.90% |
81.57% |
70.37% |
508.08% |
94.06% |
| Effective Tax Rate |
|
188.70% |
60.51% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
430.64% |
2.59% |
-39.02% |
-70.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-2,741.51% |
-478.36% |
-54.56% |
932.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
750.33% |
11.67% |
-74.22% |
230.25% |
| Return on Equity (ROE) |
|
0.00% |
1,180.96% |
14.26% |
-113.25% |
160.03% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
230.64% |
-188.45% |
67.60% |
-257.49% |
| Operating Return on Assets (OROA) |
|
0.00% |
14.52% |
4.17% |
-4.69% |
56.98% |
| Return on Assets (ROA) |
|
0.00% |
20.47% |
6.46% |
-24.77% |
108.03% |
| Return on Common Equity (ROCE) |
|
0.00% |
6,605.04% |
18.32% |
-172.52% |
167.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
105.58% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.18 |
0.16 |
0.04 |
-0.81 |
-11 |
| NOPAT Margin |
|
-4.28% |
2.65% |
0.82% |
-14.95% |
-226.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3,172.15% |
480.94% |
15.54% |
-1,003.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
156.39% |
1.30% |
-56.82% |
-35.35% |
| Cost of Revenue to Revenue |
|
75.12% |
74.13% |
67.26% |
66.38% |
79.78% |
| SG&A Expenses to Revenue |
|
19.46% |
18.55% |
31.57% |
51.19% |
222.02% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
20.06% |
19.16% |
31.92% |
54.98% |
247.17% |
| Earnings before Interest and Taxes (EBIT) |
|
0.24 |
0.42 |
0.15 |
-0.19 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.59 |
0.73 |
0.38 |
0.02 |
11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
314,399.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
3.63 |
0.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.65 |
0.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
205.43 |
0.27 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.51 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-1.96 |
0.17 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-1.57 |
0.16 |
| Financial Leverage |
|
0.00 |
-0.27 |
-0.02 |
1.36 |
0.25 |
| Leverage Ratio |
|
0.00 |
28.85 |
2.21 |
4.57 |
1.48 |
| Compound Leverage Factor |
|
0.00 |
23.53 |
1.55 |
23.23 |
1.39 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
203.65% |
14.35% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
40.74% |
0.84% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
162.91% |
13.50% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-459.29% |
-15.10% |
-30.30% |
-2.13% |
| Common Equity to Total Capital |
|
0.00% |
559.29% |
115.10% |
-73.35% |
87.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
169.66 |
0.40 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
142.99 |
0.33 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
135.72 |
0.38 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.58 |
-0.41 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.02 |
-0.34 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-2.87 |
-0.38 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.29 |
1.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-459.29% |
-28.46% |
-52.34% |
-4.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.94 |
2.19 |
1.17 |
3.12 |
| Quick Ratio |
|
0.00 |
0.89 |
0.06 |
0.62 |
0.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.08 |
-3.08 |
1.41 |
-39 |
| Operating Cash Flow to CapEx |
|
8,645.56% |
1,811.40% |
-2,528.54% |
-15,579.36% |
-8,091.88% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
2.05 |
1.39 |
1.35 |
0.26 |
| Accounts Receivable Turnover |
|
0.00 |
2.64 |
4.54 |
8.69 |
4.29 |
| Inventory Turnover |
|
0.00 |
93.93 |
22.06 |
20.78 |
18.12 |
| Fixed Asset Turnover |
|
0.00 |
48.46 |
36.06 |
24.97 |
4.58 |
| Accounts Payable Turnover |
|
0.00 |
11.17 |
8.54 |
3.26 |
2.29 |
| Days Sales Outstanding (DSO) |
|
0.00 |
138.40 |
80.42 |
42.00 |
85.01 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
3.89 |
16.55 |
17.56 |
20.14 |
| Days Payable Outstanding (DPO) |
|
0.00 |
32.67 |
42.72 |
112.03 |
159.28 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
109.61 |
54.24 |
-52.47 |
-54.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.07 |
3.19 |
0.97 |
30 |
| Invested Capital Turnover |
|
0.00 |
162.57 |
3.15 |
2.61 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.07 |
3.12 |
-2.22 |
29 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3.53 |
2.95 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1.50 |
0.00 |
| Book Value per Share |
|
$0.00 |
$19.55 |
$373,561.20 |
($0.28) |
$233.91 |
| Tangible Book Value per Share |
|
$0.00 |
$19.55 |
$373,561.20 |
($0.28) |
$45.82 |
| Total Capital |
|
0.00 |
0.10 |
3.25 |
1.43 |
30 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
2.91 |
4.35 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
2.33 |
4.10 |
| Net Debt |
|
0.00 |
-0.03 |
-0.05 |
2.45 |
3.59 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.09 |
0.07 |
0.05 |
0.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.18 |
1.28 |
0.58 |
4.51 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-0.16 |
1.34 |
1.03 |
5.27 |
| Net Working Capital (NWC) |
|
0.00 |
-0.16 |
1.34 |
0.45 |
5.02 |
| Net Nonoperating Expense (NNE) |
|
-0.04 |
-0.44 |
-0.20 |
0.19 |
-30 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-0.03 |
-0.05 |
2.45 |
3.59 |
| Total Depreciation and Amortization (D&A) |
|
0.34 |
0.30 |
0.23 |
0.21 |
0.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-3.11% |
24.97% |
10.62% |
95.52% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-2.64% |
26.02% |
19.05% |
111.57% |
| Net Working Capital to Revenue |
|
0.00% |
-2.64% |
26.02% |
8.33% |
106.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$10,800.00 |
$0.00 |
$214.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
10.00 |
0.00 |
46.01K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
62.00 |
0.00 |
3.25M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
62.00 |
0.00 |
241.00K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.14 |
0.28 |
0.03 |
-0.81 |
-7.51 |
| Normalized NOPAT Margin |
|
3.38% |
4.70% |
0.58% |
-14.95% |
-158.86% |
| Pre Tax Income Margin |
|
3.79% |
5.79% |
2.11% |
-17.68% |
205.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |