| 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% |
1,084.72% |
56.60% |
3.74% |
| EBITDA Growth |
0.00% |
732.95% |
-35.13% |
-281.08% |
| EBIT Growth |
0.00% |
653.45% |
-57.23% |
-471.77% |
| NOPAT Growth |
0.00% |
695.63% |
-57.27% |
-471.38% |
| Net Income Growth |
0.00% |
547.31% |
-68.82% |
-765.37% |
| EPS Growth |
0.00% |
650.00% |
-72.73% |
-666.67% |
| Operating Cash Flow Growth |
0.00% |
168.82% |
227.74% |
-1,854.71% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-359.21% |
-454.48% |
| Invested Capital Growth |
0.00% |
0.00% |
328.11% |
245.20% |
| 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 |
9.60% |
61.05% |
47.28% |
38.26% |
| EBITDA Margin |
-113.81% |
60.80% |
25.19% |
-43.96% |
| Operating Margin |
-114.66% |
49.93% |
18.69% |
-56.31% |
| EBIT Margin |
-115.70% |
54.05% |
14.76% |
-52.90% |
| Profit (Net Income) Margin |
-115.70% |
43.68% |
8.70% |
-55.78% |
| Tax Burden Percent |
100.00% |
80.82% |
58.92% |
105.45% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
19.18% |
41.08% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
389.03% |
31.48% |
-32.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
273.00% |
50.38% |
152.02% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-59.17% |
-13.06% |
-10.33% |
| Return on Equity (ROE) |
0.00% |
329.85% |
18.42% |
-42.73% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
189.03% |
-92.78% |
-142.55% |
| Operating Return on Assets (OROA) |
0.00% |
29.75% |
10.31% |
-22.72% |
| Return on Assets (ROA) |
0.00% |
24.04% |
6.07% |
-23.96% |
| Return on Common Equity (ROCE) |
0.00% |
-1,014.36% |
-7.38% |
-22.24% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-0.14 |
0.85 |
0.36 |
-1.35 |
| NOPAT Margin |
-80.26% |
40.35% |
11.01% |
-39.42% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
116.03% |
-18.90% |
-184.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-49.57% |
77.52% |
-25.90% |
| Cost of Revenue to Revenue |
90.40% |
38.95% |
52.72% |
61.74% |
| SG&A Expenses to Revenue |
124.26% |
10.91% |
26.92% |
89.54% |
| R&D to Revenue |
0.00% |
0.21% |
1.67% |
5.04% |
| Operating Expenses to Revenue |
124.26% |
11.12% |
28.59% |
94.58% |
| Earnings before Interest and Taxes (EBIT) |
-0.21 |
1.14 |
0.49 |
-1.81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.20 |
1.28 |
0.83 |
-1.50 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
15.43 |
5.55 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
34.32 |
9.49 |
| Price to Revenue (P/Rev) |
40.60 |
3.43 |
2.19 |
6.79 |
| Price to Earnings (P/E) |
0.00 |
7.85 |
25.16 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
12.75% |
3.97% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
21.45 |
4.61 |
3.95 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
4.45 |
2.61 |
7.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
7.32 |
10.38 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
8.23 |
17.71 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
11.03 |
23.74 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
149.91 |
42.08 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
22.69 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.16 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.16 |
| Financial Leverage |
0.00 |
-0.22 |
-0.26 |
-0.07 |
| Leverage Ratio |
0.00 |
6.86 |
3.03 |
1.78 |
| Compound Leverage Factor |
0.00 |
6.86 |
3.03 |
1.78 |
| Debt to Total Capital |
0.00% |
0.14% |
0.03% |
13.84% |
| Short-Term Debt to Total Capital |
0.00% |
0.14% |
0.03% |
0.31% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
13.53% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
406.96% |
81.68% |
29.64% |
| Common Equity to Total Capital |
0.00% |
-307.10% |
18.29% |
56.52% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-0.68 |
| Net Debt to EBITDA |
0.00 |
-0.09 |
-0.83 |
-0.05 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
-0.67 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-0.76 |
| Net Debt to NOPAT |
0.00 |
-0.14 |
-1.89 |
-0.06 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
-0.74 |
| Altman Z-Score |
0.00 |
2.79 |
2.71 |
3.48 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
407.52% |
140.05% |
47.94% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.71 |
1.34 |
2.20 |
| Quick Ratio |
0.00 |
0.69 |
1.33 |
2.18 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.41 |
-1.07 |
-5.92 |
| Operating Cash Flow to CapEx |
-525.17% |
2,061.87% |
25.70% |
-207.78% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.55 |
0.70 |
0.43 |
| Accounts Receivable Turnover |
0.00 |
1.09 |
1.34 |
0.94 |
| Inventory Turnover |
0.00 |
12.78 |
40.73 |
91.16 |
| Fixed Asset Turnover |
0.00 |
2.05 |
3.69 |
2.11 |
| Accounts Payable Turnover |
0.00 |
0.34 |
0.82 |
1.32 |
| Days Sales Outstanding (DSO) |
0.00 |
334.82 |
271.56 |
389.70 |
| Days Inventory Outstanding (DIO) |
0.00 |
28.55 |
8.96 |
4.00 |
| Days Payable Outstanding (DPO) |
0.00 |
1,068.55 |
443.80 |
277.38 |
| Cash Conversion Cycle (CCC) |
0.00 |
-705.18 |
-163.28 |
116.32 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.44 |
1.87 |
6.44 |
| Invested Capital Turnover |
0.00 |
9.64 |
2.86 |
0.82 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.44 |
1.43 |
4.57 |
| Enterprise Value (EV) |
0.00 |
9.35 |
8.60 |
25 |
| Market Capitalization |
7.20 |
7.20 |
7.20 |
23 |
| Book Value per Share |
$0.00 |
($0.20) |
$0.05 |
$0.37 |
| Tangible Book Value per Share |
$0.00 |
($0.25) |
$0.02 |
$0.22 |
| Total Capital |
0.00 |
0.56 |
2.55 |
7.38 |
| Total Debt |
0.00 |
0.00 |
0.00 |
1.02 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
1.00 |
| Net Debt |
0.00 |
-0.12 |
-0.69 |
0.08 |
| Capital Expenditures (CapEx) |
0.02 |
0.00 |
0.80 |
1.73 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.97 |
0.31 |
1.99 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-0.85 |
1.00 |
2.93 |
| Net Working Capital (NWC) |
0.00 |
-0.85 |
1.00 |
2.91 |
| Net Nonoperating Expense (NNE) |
0.06 |
-0.07 |
0.08 |
0.56 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.12 |
-0.69 |
0.08 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.14 |
0.34 |
0.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-46.31% |
9.56% |
58.20% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-40.54% |
30.41% |
85.82% |
| Net Working Capital to Revenue |
0.00% |
-40.57% |
30.39% |
85.15% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
($0.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
9.59M |
11.16M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
($0.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
9.59M |
11.16M |
| 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 |
9.90M |
11.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.14 |
0.85 |
0.36 |
-1.35 |
| Normalized NOPAT Margin |
-80.26% |
40.35% |
11.01% |
-39.42% |
| Pre Tax Income Margin |
-115.70% |
54.05% |
14.76% |
-52.90% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |