| DEI Shares Outstanding |
0.00 |
27,191,075.00 |
27,191,075.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
27,191,075.00 |
27,191,075.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.81 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
228.65% |
-49.43% |
| EBITDA Growth |
0.00% |
-48.42% |
-1,498.38% |
| EBIT Growth |
0.00% |
-60.05% |
-2,319.64% |
| NOPAT Growth |
0.00% |
-8.25% |
-618.68% |
| Net Income Growth |
0.00% |
-254.28% |
-773.98% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
146.51% |
64.10% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-276.08% |
| Invested Capital Growth |
0.00% |
658.68% |
272.93% |
| 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 |
28.84% |
21.84% |
39.05% |
| EBITDA Margin |
20.59% |
3.23% |
-89.36% |
| Operating Margin |
-21.61% |
-6.65% |
-144.52% |
| EBIT Margin |
20.28% |
2.46% |
-108.18% |
| Profit (Net Income) Margin |
14.25% |
-6.69% |
-115.60% |
| Tax Burden Percent |
70.21% |
-1,562.01% |
88.50% |
| Interest Burden Percent |
100.10% |
17.37% |
120.75% |
| Effective Tax Rate |
0.00% |
-6.99% |
0.00% |
| Return on Invested Capital (ROIC) |
-109.60% |
-27.63% |
-47.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-151.31% |
-33.12% |
-57.73% |
| Return on Net Nonoperating Assets (RNNOA) |
123.08% |
7.72% |
-114.55% |
| Return on Equity (ROE) |
13.48% |
-19.91% |
-162.07% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-181.05% |
-162.95% |
| Operating Return on Assets (OROA) |
12.78% |
4.05% |
-32.83% |
| Return on Assets (ROA) |
8.98% |
-11.00% |
-35.08% |
| Return on Common Equity (ROCE) |
10.85% |
-14.50% |
-124.68% |
| Return on Equity Simple (ROE_SIMPLE) |
13.68% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.57 |
-2.78 |
-20 |
| NOPAT Margin |
-21.61% |
-7.12% |
-101.16% |
| Net Nonoperating Expense Percent (NNEP) |
41.71% |
5.48% |
10.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-15.80% |
-33.93% |
| Cost of Revenue to Revenue |
88.21% |
87.59% |
115.73% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
33.40% |
19.06% |
128.79% |
| Earnings before Interest and Taxes (EBIT) |
2.41 |
0.96 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.45 |
1.26 |
-18 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
18.32 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
22.86 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
4.22 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
4,797.45 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.02% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
9.49 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
4.32 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
133.73 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
175.33 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
79.63 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.05 |
0.29 |
3.06 |
| Long-Term Debt to Equity |
0.05 |
0.29 |
3.06 |
| Financial Leverage |
-0.81 |
-0.23 |
1.98 |
| Leverage Ratio |
1.50 |
1.81 |
4.62 |
| Compound Leverage Factor |
1.50 |
0.31 |
5.58 |
| Debt to Total Capital |
5.07% |
22.29% |
75.37% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
5.07% |
22.29% |
75.37% |
| Preferred Equity to Total Capital |
17.14% |
16.84% |
2.43% |
| Noncontrolling Interests to Total Capital |
1.36% |
9.80% |
0.65% |
| Common Equity to Total Capital |
76.44% |
51.06% |
21.55% |
| Debt to EBITDA |
0.27 |
3.11 |
-2.51 |
| Net Debt to EBITDA |
-1.98 |
-0.47 |
-2.06 |
| Long-Term Debt to EBITDA |
0.27 |
3.11 |
-2.51 |
| Debt to NOPAT |
-0.26 |
-1.41 |
-2.22 |
| Net Debt to NOPAT |
1.89 |
0.21 |
-1.82 |
| Long-Term Debt to NOPAT |
-0.26 |
-1.41 |
-2.22 |
| Altman Z-Score |
0.00 |
8.32 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
19.48% |
27.20% |
23.07% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
3.11 |
1.32 |
0.96 |
| Quick Ratio |
1.57 |
0.55 |
0.46 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-18 |
-69 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-87.51 |
-28.61 |
| Operating Cash Flow to Interest Expense |
-48.17 |
10.18 |
1.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
-48.17 |
10.18 |
1.45 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.63 |
1.64 |
0.30 |
| Accounts Receivable Turnover |
4.10 |
21.04 |
4.34 |
| Inventory Turnover |
30.93 |
13.39 |
4.02 |
| Fixed Asset Turnover |
16.56 |
8.01 |
0.69 |
| Accounts Payable Turnover |
2.94 |
9.79 |
2.36 |
| Days Sales Outstanding (DSO) |
89.02 |
17.35 |
84.05 |
| Days Inventory Outstanding (DIO) |
11.80 |
27.26 |
90.82 |
| Days Payable Outstanding (DPO) |
123.96 |
37.27 |
154.98 |
| Cash Conversion Cycle (CCC) |
-23.14 |
7.34 |
19.89 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
2.34 |
18 |
66 |
| Invested Capital Turnover |
5.07 |
3.88 |
0.47 |
| Increase / (Decrease) in Invested Capital |
0.00 |
15 |
49 |
| Enterprise Value (EV) |
0.00 |
169 |
0.00 |
| Market Capitalization |
0.00 |
165 |
0.00 |
| Book Value per Share |
$0.00 |
$0.33 |
$0.00 |
| Tangible Book Value per Share |
$0.00 |
$0.27 |
$0.00 |
| Total Capital |
13 |
18 |
59 |
| Total Debt |
0.67 |
3.93 |
44 |
| Total Long-Term Debt |
0.67 |
3.93 |
44 |
| Net Debt |
-4.85 |
-0.60 |
36 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
5.79 |
-1.42 |
-9.26 |
| Debt-free Net Working Capital (DFNWC) |
11 |
3.10 |
-1.31 |
| Net Working Capital (NWC) |
11 |
3.10 |
-1.31 |
| Net Nonoperating Expense (NNE) |
-4.26 |
-0.17 |
2.85 |
| Net Nonoperating Obligations (NNO) |
-10 |
4.10 |
52 |
| Total Depreciation and Amortization (D&A) |
0.04 |
0.30 |
3.72 |
| Debt-free, Cash-free Net Working Capital to Revenue |
48.70% |
-3.64% |
-46.86% |
| Debt-free Net Working Capital to Revenue |
95.10% |
7.93% |
-6.64% |
| Net Working Capital to Revenue |
95.10% |
7.93% |
-6.64% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
27.19M |
0.00 |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
27.19M |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
27.19M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.42 |
0.28 |
-4.38 |
| Normalized NOPAT Margin |
-11.91% |
0.71% |
-22.17% |
| Pre Tax Income Margin |
20.30% |
0.43% |
-130.62% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
25.47 |
4.62 |
-8.92 |
| NOPAT to Interest Expense |
-27.15 |
-13.36 |
-8.34 |
| EBIT Less CapEx to Interest Expense |
25.47 |
4.62 |
-8.92 |
| NOPAT Less CapEx to Interest Expense |
-27.15 |
-13.36 |
-8.34 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |