| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
21.74% |
18.51% |
| EBITDA Growth |
0.00% |
150.95% |
-101.01% |
| EBIT Growth |
0.00% |
173.13% |
-108.97% |
| NOPAT Growth |
0.00% |
-58.22% |
-181.90% |
| Net Income Growth |
0.00% |
20.21% |
-157.94% |
| EPS Growth |
0.00% |
-50.00% |
-200.00% |
| Operating Cash Flow Growth |
0.00% |
-117.18% |
107.55% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
49.21% |
| Invested Capital Growth |
0.00% |
0.00% |
49.55% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.64% |
0.72% |
0.59% |
| EBITDA Margin |
0.29% |
0.59% |
-0.01% |
| Operating Margin |
0.23% |
0.10% |
-0.08% |
| EBIT Margin |
0.24% |
0.54% |
-0.04% |
| Profit (Net Income) Margin |
0.38% |
0.37% |
-0.18% |
| Tax Burden Percent |
97.98% |
77.78% |
197.24% |
| Interest Burden Percent |
158.93% |
88.11% |
224.50% |
| Effective Tax Rate |
2.02% |
22.22% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
1.87% |
-0.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
19.61% |
-3.55% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
13.63% |
-3.76% |
| Return on Equity (ROE) |
0.00% |
15.50% |
-4.38% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-198.13% |
-40.32% |
| Operating Return on Assets (OROA) |
0.00% |
4.08% |
-0.29% |
| Return on Assets (ROA) |
0.00% |
2.80% |
-1.27% |
| Return on Common Equity (ROCE) |
0.00% |
-1.36% |
0.44% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.23 |
0.51 |
-0.42 |
| NOPAT Margin |
0.22% |
0.08% |
-0.05% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-17.74% |
2.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
0.88% |
-0.48% |
| Cost of Revenue to Revenue |
99.36% |
99.28% |
99.41% |
| SG&A Expenses to Revenue |
0.23% |
0.32% |
0.36% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.41% |
0.62% |
0.67% |
| Earnings before Interest and Taxes (EBIT) |
1.34 |
3.66 |
-0.33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.59 |
3.99 |
-0.04 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.02 |
0.01 |
0.01 |
| Price to Earnings (P/E) |
4.70 |
9.96 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
21.29% |
10.04% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.23 |
1.16 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.10 |
0.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
16.83 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
18.36 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
130.96 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
41.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.80 |
1.55 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.95 |
| Financial Leverage |
0.00 |
0.70 |
1.06 |
| Leverage Ratio |
0.00 |
2.77 |
3.44 |
| Compound Leverage Factor |
0.00 |
2.44 |
7.73 |
| Debt to Total Capital |
0.00% |
44.34% |
60.80% |
| Short-Term Debt to Total Capital |
0.00% |
44.34% |
23.75% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
37.05% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
60.56% |
43.59% |
| Common Equity to Total Capital |
0.00% |
-4.90% |
-4.39% |
| Debt to EBITDA |
0.00 |
6.46 |
-1,309.50 |
| Net Debt to EBITDA |
0.00 |
5.63 |
-1,190.96 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-797.99 |
| Debt to NOPAT |
0.00 |
50.24 |
-125.58 |
| Net Debt to NOPAT |
0.00 |
43.83 |
-114.21 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-76.52 |
| Altman Z-Score |
0.00 |
7.16 |
5.29 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
108.80% |
110.03% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.31 |
0.29 |
| Quick Ratio |
0.00 |
0.23 |
0.14 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-54 |
-28 |
| Operating Cash Flow to CapEx |
-62.70% |
-92.37% |
5.50% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
7.50 |
6.97 |
| Accounts Receivable Turnover |
0.00 |
59.81 |
84.26 |
| Inventory Turnover |
0.00 |
266.42 |
257.46 |
| Fixed Asset Turnover |
0.00 |
28.79 |
14.76 |
| Accounts Payable Turnover |
0.00 |
515.92 |
770.18 |
| Days Sales Outstanding (DSO) |
0.00 |
6.10 |
4.33 |
| Days Inventory Outstanding (DIO) |
0.00 |
1.37 |
1.42 |
| Days Payable Outstanding (DPO) |
0.00 |
0.71 |
0.47 |
| Cash Conversion Cycle (CCC) |
0.00 |
6.76 |
5.28 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
55 |
82 |
| Invested Capital Turnover |
0.00 |
24.51 |
11.64 |
| Increase / (Decrease) in Invested Capital |
0.00 |
55 |
27 |
| Enterprise Value (EV) |
0.00 |
67 |
95 |
| Market Capitalization |
9.50 |
9.50 |
9.50 |
| Book Value per Share |
$0.00 |
($0.14) |
($0.19) |
| Tangible Book Value per Share |
$0.00 |
($0.45) |
($0.50) |
| Total Capital |
0.00 |
58 |
87 |
| Total Debt |
0.00 |
26 |
53 |
| Total Long-Term Debt |
0.00 |
0.00 |
32 |
| Net Debt |
0.00 |
23 |
48 |
| Capital Expenditures (CapEx) |
23 |
33 |
42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-15 |
-34 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-13 |
-31 |
| Net Working Capital (NWC) |
0.00 |
-39 |
-52 |
| Net Nonoperating Expense (NNE) |
-0.86 |
-2.00 |
1.03 |
| Net Nonoperating Obligations (NNO) |
0.00 |
23 |
48 |
| Total Depreciation and Amortization (D&A) |
0.25 |
0.33 |
0.29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-2.16% |
-4.25% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-2.00% |
-3.93% |
| Net Working Capital to Revenue |
0.00% |
-5.84% |
-6.52% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
20M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
20M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.23 |
0.51 |
-0.42 |
| Normalized NOPAT Margin |
0.22% |
0.08% |
-0.05% |
| Pre Tax Income Margin |
0.39% |
0.48% |
-0.09% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
58.21% |
0.00% |
| Augmented Payout Ratio |
0.00% |
58.21% |
-69.59% |