| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
129.31% |
-100.00% |
0.00% |
-28.00% |
| EBITDA Growth |
|
0.00% |
1,022.19% |
64.55% |
-207.26% |
146.38% |
1,270.22% |
| EBIT Growth |
|
0.00% |
1,019.39% |
64.11% |
-207.87% |
146.38% |
1,270.22% |
| NOPAT Growth |
|
0.00% |
995.74% |
88.22% |
-196.54% |
75.06% |
98.97% |
| Net Income Growth |
|
0.00% |
740.87% |
93.48% |
-276.97% |
-8.36% |
452.08% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-422.92% |
-907.18% |
153.45% |
-100.00% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-40.93% |
271.51% |
-664.02% |
20.17% |
| Invested Capital Growth |
|
0.00% |
346.92% |
227.11% |
-92.53% |
4,291.69% |
80.06% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-1.80% |
-100.00% |
219.59% |
58.83% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-2.00% |
-65.52% |
121.75% |
-1.15% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-2.26% |
-65.52% |
121.75% |
-1.15% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-6.06% |
-60.05% |
-14,370.05% |
-100.19% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-22.51% |
-17.48% |
33.45% |
99.79% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.05% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-1,425.06% |
10.21% |
-15.78% |
100.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
161.38% |
-184.80% |
-132.25% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
20.63% |
-95.23% |
20.51% |
36.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
90.18% |
81.35% |
0.00% |
57.17% |
59.44% |
| EBITDA Margin |
|
0.00% |
61.38% |
44.04% |
0.00% |
126.04% |
2,398.54% |
| Operating Margin |
|
0.00% |
59.87% |
41.68% |
0.00% |
-49.48% |
-0.93% |
| EBIT Margin |
|
0.00% |
61.19% |
43.79% |
0.00% |
126.04% |
2,398.54% |
| Profit (Net Income) Margin |
|
0.00% |
42.65% |
35.99% |
0.00% |
-397.02% |
1,941.42% |
| Tax Burden Percent |
|
100.00% |
69.71% |
82.18% |
134.82% |
-315.01% |
117.35% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
68.97% |
| Effective Tax Rate |
|
0.00% |
30.29% |
17.82% |
0.00% |
4.14% |
27.65% |
| Return on Invested Capital (ROIC) |
|
0.00% |
206.83% |
54.23% |
0.00% |
-5.08% |
-0.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
205.80% |
44.74% |
0.00% |
38.91% |
4,709.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-167.78% |
-10.04% |
0.00% |
-17.89% |
55.34% |
| Return on Equity (ROE) |
|
-8.69% |
39.06% |
44.19% |
-32.57% |
-22.97% |
55.32% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-78.96% |
-52.11% |
108.59% |
-196.18% |
-57.19% |
| Operating Return on Assets (OROA) |
|
0.00% |
38.12% |
38.15% |
0.00% |
6.60% |
60.87% |
| Return on Assets (ROA) |
|
0.00% |
26.57% |
31.36% |
0.00% |
-20.80% |
49.27% |
| Return on Common Equity (ROCE) |
|
-8.69% |
39.06% |
44.19% |
-32.57% |
-22.97% |
55.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-8.69% |
30.08% |
35.62% |
-21.96% |
-22.20% |
42.81% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.29 |
2.62 |
4.93 |
-4.76 |
-1.19 |
-0.01 |
| NOPAT Margin |
|
0.00% |
41.73% |
34.25% |
0.00% |
-47.44% |
-0.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.92% |
1.04% |
9.49% |
-21.33% |
-43.99% |
-4,709.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-6.08% |
- |
- |
- |
-2.56% |
-0.01% |
| Cost of Revenue to Revenue |
|
0.00% |
9.82% |
18.65% |
0.00% |
42.83% |
40.56% |
| SG&A Expenses to Revenue |
|
0.00% |
30.32% |
39.67% |
0.00% |
106.65% |
60.38% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
30.32% |
39.67% |
0.00% |
106.65% |
60.38% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.42 |
3.84 |
6.30 |
-6.79 |
3.15 |
43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.42 |
3.85 |
6.33 |
-6.79 |
3.15 |
43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.17 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.17 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.37 |
7.83 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.40 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
247.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
0.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.75 |
8.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.18 |
0.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.18 |
0.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.34 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.36 |
-0.82 |
-0.22 |
-0.73 |
-0.46 |
0.01 |
| Leverage Ratio |
|
1.37 |
1.47 |
1.41 |
1.17 |
1.10 |
1.12 |
| Compound Leverage Factor |
|
1.37 |
1.47 |
1.41 |
1.17 |
1.10 |
0.77 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.46% |
1.47% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.46% |
1.47% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
96.54% |
98.53% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.51 |
0.03 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.01 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.35 |
-100.46 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.79 |
-45.48 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.87 |
3.61 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.69 |
4.78 |
5.48 |
9.66 |
11.59 |
30.43 |
| Quick Ratio |
|
3.69 |
3.33 |
2.09 |
1.21 |
0.40 |
0.81 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3.36 |
-4.73 |
8.12 |
-46 |
-37 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-899.85% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
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 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.62 |
0.87 |
0.00 |
0.05 |
0.03 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
3.48 |
0.00 |
0.73 |
1.29 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.57 |
11.02 |
0.00 |
0.00 |
0.95 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
104.98 |
0.00 |
496.80 |
283.89 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
646.05 |
33.13 |
0.00 |
0.00 |
382.50 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-646.05 |
71.86 |
0.00 |
496.80 |
-98.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.72 |
4.25 |
14 |
1.04 |
46 |
82 |
| Invested Capital Turnover |
|
0.00 |
4.96 |
1.58 |
0.00 |
0.11 |
0.03 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
5.98 |
9.66 |
-13 |
45 |
37 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.87 |
15 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.94 |
14 |
| Book Value per Share |
|
$0.05 |
$0.03 |
$0.05 |
$0.21 |
$17.03 |
$14.13 |
| Tangible Book Value per Share |
|
$0.05 |
$0.03 |
$0.05 |
$0.21 |
$17.03 |
$14.13 |
| Total Capital |
|
4.80 |
8.89 |
15 |
42 |
46 |
83 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.60 |
1.22 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-6.59 |
-4.64 |
-0.62 |
-0.02 |
0.93 |
0.55 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.42 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.79 |
3.60 |
13 |
42 |
46 |
90 |
| Debt-free Net Working Capital (DFNWC) |
|
4.80 |
8.24 |
13 |
42 |
46 |
91 |
| Net Working Capital (NWC) |
|
4.80 |
8.24 |
13 |
42 |
45 |
90 |
| Net Nonoperating Expense (NNE) |
|
0.13 |
-0.06 |
-0.25 |
4.40 |
8.74 |
-35 |
| Net Nonoperating Obligations (NNO) |
|
-6.53 |
-4.64 |
-0.62 |
-41 |
0.93 |
0.55 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.01 |
0.04 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
57.37% |
89.15% |
0.00% |
1,825.60% |
5,023.08% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
131.36% |
93.44% |
0.00% |
1,852.34% |
5,060.22% |
| Net Working Capital to Revenue |
|
0.00% |
131.36% |
93.44% |
0.00% |
1,788.34% |
4,992.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.85 |
$3.70 |
($0.04) |
$0.00 |
$3.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
101.74M |
1.65M |
1.65M |
223.26M |
0.00 |
5.78M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
101.74M |
1.65M |
0.00 |
0.00 |
0.00 |
5.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
100.02M |
1.64M |
0.00 |
0.00 |
0.00 |
436.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.29 |
2.62 |
4.93 |
-4.76 |
-1.19 |
-0.01 |
| Normalized NOPAT Margin |
|
0.00% |
41.73% |
34.25% |
0.00% |
-47.44% |
-0.68% |
| Pre Tax Income Margin |
|
0.00% |
61.19% |
43.79% |
0.00% |
126.04% |
1,654.32% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
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 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |