| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-71.49% |
21.95% |
5.64% |
| EBITDA Growth |
0.00% |
-78.96% |
-3.10% |
207.64% |
| EBIT Growth |
0.00% |
-79.07% |
-2.54% |
207.64% |
| NOPAT Growth |
0.00% |
-80.77% |
1.76% |
189.06% |
| Net Income Growth |
0.00% |
-77.49% |
5.29% |
169.86% |
| EPS Growth |
0.00% |
-100.00% |
-46.67% |
162.50% |
| Operating Cash Flow Growth |
0.00% |
-79.81% |
131.57% |
-423.93% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
153.49% |
-516.15% |
| Invested Capital Growth |
0.00% |
0.00% |
5.85% |
236.12% |
| 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 |
53.36% |
50.07% |
71.90% |
87.24% |
| EBITDA Margin |
42.40% |
31.29% |
24.87% |
72.41% |
| Operating Margin |
43.30% |
29.22% |
24.38% |
66.70% |
| EBIT Margin |
42.37% |
31.11% |
24.87% |
72.41% |
| Profit (Net Income) Margin |
42.52% |
33.58% |
28.99% |
74.06% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.34% |
107.92% |
116.58% |
102.27% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
76.44% |
37.79% |
48.70% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
70.39% |
34.27% |
43.33% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-46.02% |
-22.96% |
-21.66% |
| Return on Equity (ROE) |
0.00% |
30.42% |
14.83% |
27.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-123.56% |
32.11% |
-59.58% |
| Operating Return on Assets (OROA) |
0.00% |
13.21% |
11.72% |
25.47% |
| Return on Assets (ROA) |
0.00% |
14.25% |
13.66% |
26.05% |
| Return on Common Equity (ROCE) |
0.00% |
30.42% |
14.83% |
27.05% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
10 |
1.96 |
2.00 |
5.77 |
| NOPAT Margin |
43.30% |
29.22% |
24.38% |
66.70% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
6.04% |
3.52% |
5.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
13.23% |
11.61% |
19.13% |
| Cost of Revenue to Revenue |
46.64% |
49.93% |
28.10% |
12.76% |
| SG&A Expenses to Revenue |
9.21% |
18.85% |
41.98% |
18.20% |
| R&D to Revenue |
0.85% |
2.01% |
5.55% |
2.33% |
| Operating Expenses to Revenue |
10.06% |
20.86% |
47.53% |
20.53% |
| Earnings before Interest and Taxes (EBIT) |
9.98 |
2.09 |
2.04 |
6.26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
9.98 |
2.10 |
2.04 |
6.26 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.54 |
0.47 |
143.49 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.54 |
0.47 |
143.49 |
| Price to Revenue (P/Rev) |
0.34 |
1.19 |
0.98 |
500.39 |
| Price to Earnings (P/E) |
0.80 |
3.55 |
3.37 |
675.70 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
125.14% |
28.17% |
29.66% |
0.15% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
236.38 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
499.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
689.12 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
689.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
748.11 |
| 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 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.65 |
-0.67 |
-0.50 |
| Leverage Ratio |
0.00 |
1.07 |
1.09 |
1.04 |
| Compound Leverage Factor |
0.00 |
1.15 |
1.27 |
1.06 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
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% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
8.12 |
5.90 |
29,559.31 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
15.86 |
10.71 |
344.31 |
| Quick Ratio |
0.00 |
11.65 |
7.41 |
177.12 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-3.17 |
1.70 |
-7.06 |
| 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 |
0.00 |
| Operating Cash Flow to Interest Expense |
556.18 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
556.18 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.42 |
0.47 |
0.35 |
| Accounts Receivable Turnover |
0.00 |
3.56 |
5.55 |
3.66 |
| 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 |
4.05 |
1.88 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
102.50 |
65.77 |
99.64 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
90.09 |
194.61 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
12.41 |
-128.84 |
99.64 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
5.13 |
5.43 |
18 |
| Invested Capital Turnover |
0.00 |
2.62 |
1.55 |
0.73 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.13 |
0.30 |
13 |
| Enterprise Value (EV) |
0.00 |
-1.69 |
-3.76 |
4,315 |
| Market Capitalization |
8.00 |
8.00 |
8.00 |
4,327 |
| Book Value per Share |
$0.00 |
$0.69 |
$0.41 |
$0.69 |
| Tangible Book Value per Share |
$0.00 |
$0.69 |
$0.41 |
$0.69 |
| Total Capital |
0.00 |
15 |
17 |
30 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-9.69 |
-12 |
-12 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
5.07 |
5.04 |
18 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
15 |
17 |
30 |
| Net Working Capital (NWC) |
0.00 |
15 |
17 |
30 |
| Net Nonoperating Expense (NNE) |
0.18 |
-0.29 |
-0.38 |
-0.64 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-9.69 |
-12 |
-12 |
| Total Depreciation and Amortization (D&A) |
0.01 |
0.01 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
75.52% |
61.61% |
211.10% |
| Debt-free Net Working Capital to Revenue |
0.00% |
219.85% |
205.30% |
348.74% |
| Net Working Capital to Revenue |
0.00% |
219.85% |
205.30% |
348.74% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
$0.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
42.29M |
43.67M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
$0.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
142.29M |
143.89M |
| 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 |
142.29M |
143.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
7.14 |
1.37 |
1.40 |
4.04 |
| Normalized NOPAT Margin |
30.31% |
20.45% |
17.06% |
46.69% |
| Pre Tax Income Margin |
42.52% |
33.58% |
28.99% |
74.06% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
1,247.27 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
1,274.61 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
1,247.27 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
1,274.61 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
1.90% |
14.52% |
4.41% |