| DEI Shares Outstanding |
19,166,667.00 |
6,139,716.00 |
36,688,266.00 |
36,920,226.00 |
| DEI Adjusted Shares Outstanding |
19,166,667.00 |
6,139,716.00 |
36,688,266.00 |
36,920,226.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
-0.02 |
0.32 |
-0.07 |
-0.05 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
5.75% |
-3.37% |
-1.29% |
| EBITDA Growth |
0.00% |
61.96% |
-88.26% |
275.76% |
| EBIT Growth |
0.00% |
854.48% |
-216.61% |
75.00% |
| NOPAT Growth |
0.00% |
755.19% |
-174.44% |
79.91% |
| Net Income Growth |
0.00% |
554.80% |
-225.46% |
27.68% |
| EPS Growth |
0.00% |
700.00% |
-216.67% |
28.57% |
| Operating Cash Flow Growth |
0.00% |
44.77% |
-133.77% |
171.34% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-225.30% |
148.14% |
| Invested Capital Growth |
0.00% |
5.44% |
-0.25% |
-6.10% |
| Revenue Q/Q Growth |
0.00% |
-39.94% |
-3.21% |
0.66% |
| EBITDA Q/Q Growth |
0.00% |
221.46% |
-76.70% |
368.77% |
| EBIT Q/Q Growth |
0.00% |
30.95% |
-402.23% |
75.23% |
| NOPAT Q/Q Growth |
0.00% |
137.03% |
-136.05% |
77.20% |
| Net Income Q/Q Growth |
0.00% |
536.21% |
-4,159.89% |
40.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-800.00% |
44.44% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-19.55% |
-880.60% |
-48.27% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
92.22% |
-88.44% |
| Invested Capital Q/Q Growth |
0.00% |
2,274.99% |
-5.22% |
55.11% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
22.01% |
26.90% |
20.04% |
23.25% |
| EBITDA Margin |
10.41% |
15.94% |
1.94% |
7.38% |
| Operating Margin |
-1.90% |
5.23% |
-9.06% |
-1.84% |
| EBIT Margin |
-0.91% |
6.49% |
-7.84% |
-1.99% |
| Profit (Net Income) Margin |
-1.56% |
6.71% |
-8.72% |
-6.39% |
| Tax Burden Percent |
73.73% |
157.20% |
82.81% |
132.51% |
| Interest Burden Percent |
232.57% |
65.76% |
134.31% |
242.75% |
| Effective Tax Rate |
0.00% |
-57.20% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-1.97% |
12.54% |
-9.11% |
-1.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-2.66% |
7.00% |
-17.82% |
-17.98% |
| Return on Net Nonoperating Assets (RNNOA) |
-2.63% |
5.01% |
-11.47% |
-15.54% |
| Return on Equity (ROE) |
-4.59% |
17.55% |
-20.58% |
-17.43% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
7.25% |
-8.86% |
4.40% |
| Operating Return on Assets (OROA) |
-0.30% |
7.80% |
-8.48% |
-2.22% |
| Return on Assets (ROA) |
-0.51% |
8.07% |
-9.44% |
-7.13% |
| Return on Common Equity (ROCE) |
-0.15% |
17.55% |
-20.58% |
-17.43% |
| Return on Equity Simple (ROE_SIMPLE) |
-4.59% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.37 |
2.42 |
-1.80 |
-0.36 |
| NOPAT Margin |
-1.33% |
8.23% |
-6.34% |
-1.29% |
| Net Nonoperating Expense Percent (NNEP) |
0.69% |
5.54% |
8.72% |
16.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
11.02% |
-8.85% |
-1.91% |
| Cost of Revenue to Revenue |
77.99% |
73.10% |
79.96% |
76.75% |
| SG&A Expenses to Revenue |
23.90% |
21.67% |
29.10% |
25.09% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
23.90% |
21.67% |
29.10% |
25.09% |
| Earnings before Interest and Taxes (EBIT) |
-0.25 |
1.91 |
-2.23 |
-0.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.90 |
4.69 |
0.55 |
2.07 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
20.26 |
2.36 |
8.38 |
11.07 |
| Price to Tangible Book Value (P/TBV) |
20.26 |
2.42 |
8.38 |
11.07 |
| Price to Revenue (P/Rev) |
6.88 |
1.05 |
3.25 |
3.76 |
| Price to Earnings (P/E) |
0.00 |
15.63 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
6.40% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
10.69 |
1.90 |
5.12 |
6.17 |
| Enterprise Value to Revenue (EV/Rev) |
7.22 |
1.28 |
3.56 |
4.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
69.38 |
8.02 |
183.60 |
55.34 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
19.69 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
15.54 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
104.26 |
13.48 |
0.00 |
170.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
26.89 |
0.00 |
135.75 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
1.05 |
0.68 |
0.85 |
0.98 |
| Long-Term Debt to Equity |
0.20 |
0.16 |
0.24 |
0.22 |
| Financial Leverage |
0.99 |
0.72 |
0.64 |
0.86 |
| Leverage Ratio |
1.12 |
2.18 |
2.18 |
2.45 |
| Compound Leverage Factor |
2.61 |
1.43 |
2.93 |
5.94 |
| Debt to Total Capital |
51.23% |
40.59% |
45.86% |
49.61% |
| Short-Term Debt to Total Capital |
41.37% |
31.38% |
33.03% |
38.36% |
| Long-Term Debt to Total Capital |
9.86% |
9.21% |
12.83% |
11.25% |
| 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 |
48.77% |
59.41% |
54.12% |
50.39% |
| Debt to EBITDA |
3.43 |
1.90 |
16.96 |
4.53 |
| Net Debt to EBITDA |
3.25 |
1.44 |
15.87 |
4.36 |
| Long-Term Debt to EBITDA |
0.66 |
0.43 |
4.74 |
1.03 |
| Debt to NOPAT |
-26.88 |
3.68 |
-5.18 |
-25.92 |
| Net Debt to NOPAT |
-25.45 |
2.79 |
-4.85 |
-24.93 |
| Long-Term Debt to NOPAT |
-5.18 |
0.84 |
-1.45 |
-5.88 |
| Altman Z-Score |
10.70 |
3.48 |
5.14 |
5.96 |
| Noncontrolling Interest Sharing Ratio |
96.69% |
0.00% |
0.02% |
0.02% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.14 |
1.33 |
1.31 |
1.35 |
| Quick Ratio |
0.68 |
0.79 |
0.60 |
0.59 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
1.40 |
-1.75 |
0.84 |
| Operating Cash Flow to CapEx |
265.57% |
145.34% |
-101.29% |
104.40% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
2.14 |
-2.29 |
1.06 |
| Operating Cash Flow to Interest Expense |
5.74 |
4.26 |
-1.23 |
0.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
3.58 |
1.33 |
-2.45 |
0.04 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.33 |
1.20 |
1.08 |
1.12 |
| Accounts Receivable Turnover |
0.00 |
4.63 |
4.54 |
4.69 |
| Inventory Turnover |
0.00 |
4.55 |
3.56 |
2.91 |
| Fixed Asset Turnover |
0.00 |
2.59 |
2.50 |
2.70 |
| Accounts Payable Turnover |
70.48 |
12.46 |
7.91 |
7.99 |
| Days Sales Outstanding (DSO) |
0.00 |
78.88 |
80.44 |
77.86 |
| Days Inventory Outstanding (DIO) |
0.00 |
80.23 |
102.59 |
125.64 |
| Days Payable Outstanding (DPO) |
5.18 |
29.29 |
46.12 |
45.71 |
| Cash Conversion Cycle (CCC) |
-5.18 |
129.82 |
136.91 |
157.79 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
19 |
20 |
20 |
19 |
| Invested Capital Turnover |
1.48 |
1.52 |
1.44 |
1.46 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.02 |
-0.05 |
-1.21 |
| Enterprise Value (EV) |
201 |
38 |
101 |
115 |
| Market Capitalization |
192 |
31 |
92 |
106 |
| Book Value per Share |
$0.49 |
$2.13 |
$0.30 |
$0.26 |
| Tangible Book Value per Share |
$0.49 |
$2.08 |
$0.30 |
$0.26 |
| Total Capital |
19 |
22 |
20 |
19 |
| Total Debt |
9.94 |
8.93 |
9.35 |
9.39 |
| Total Long-Term Debt |
1.91 |
2.02 |
2.61 |
2.13 |
| Net Debt |
9.41 |
6.77 |
8.75 |
9.03 |
| Capital Expenditures (CapEx) |
0.73 |
1.92 |
0.93 |
0.64 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
8.82 |
8.51 |
9.46 |
11 |
| Debt-free Net Working Capital (DFNWC) |
9.35 |
11 |
10 |
11 |
| Net Working Capital (NWC) |
1.32 |
3.77 |
3.32 |
3.91 |
| Net Nonoperating Expense (NNE) |
0.06 |
0.45 |
0.68 |
1.43 |
| Net Nonoperating Obligations (NNO) |
9.35 |
6.77 |
8.75 |
9.03 |
| Total Depreciation and Amortization (D&A) |
3.15 |
2.78 |
2.78 |
2.63 |
| Debt-free, Cash-free Net Working Capital to Revenue |
31.68% |
28.90% |
33.24% |
38.52% |
| Debt-free Net Working Capital to Revenue |
33.57% |
36.24% |
35.35% |
39.79% |
| Net Working Capital to Revenue |
4.74% |
12.80% |
11.69% |
13.93% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.10 |
$0.06 |
($0.07) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
18.77M |
32.37M |
36.69M |
36.92M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.06 |
($0.07) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
6.14M |
32.37M |
36.69M |
36.92M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
6.14M |
0.00 |
0.00 |
36.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.37 |
1.08 |
-1.80 |
-0.36 |
| Normalized NOPAT Margin |
-1.33% |
3.66% |
-6.34% |
-1.29% |
| Pre Tax Income Margin |
-2.12% |
4.27% |
-10.53% |
-4.82% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-0.75 |
2.92 |
-2.91 |
-0.70 |
| NOPAT to Interest Expense |
-1.10 |
3.70 |
-2.36 |
-0.46 |
| EBIT Less CapEx to Interest Expense |
-2.92 |
-0.01 |
-4.13 |
-1.51 |
| NOPAT Less CapEx to Interest Expense |
-3.26 |
0.77 |
-3.57 |
-1.26 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
-64.61% |
3.14% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-64.61% |
3.14% |
0.00% |
0.00% |