| DEI Shares Outstanding |
0.00 |
35,550,000.00 |
35,550,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
35,550,000.00 |
35,550,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-0.09 |
-0.05 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
5.07% |
2.52% |
| EBITDA Growth |
0.00% |
-29.72% |
178.26% |
| EBIT Growth |
0.00% |
-32.16% |
65.92% |
| NOPAT Growth |
0.00% |
-32.16% |
65.92% |
| Net Income Growth |
0.00% |
-26.54% |
31.12% |
| EPS Growth |
0.00% |
0.00% |
50.00% |
| Operating Cash Flow Growth |
0.00% |
-185.24% |
181.28% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
184.43% |
| Invested Capital Growth |
0.00% |
29.89% |
-28.89% |
| 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 |
15.38% |
17.39% |
23.57% |
| EBITDA Margin |
2.25% |
1.50% |
4.08% |
| Operating Margin |
-3.05% |
-3.84% |
-1.28% |
| EBIT Margin |
-3.05% |
-3.84% |
-1.28% |
| Profit (Net Income) Margin |
-3.69% |
-4.44% |
-2.99% |
| Tax Burden Percent |
99.61% |
86.73% |
125.85% |
| Interest Burden Percent |
121.47% |
133.57% |
186.08% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-7.85% |
-9.02% |
-3.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-18.64% |
-22.25% |
-29.12% |
| Return on Net Nonoperating Assets (RNNOA) |
-20.99% |
-17.96% |
-11.75% |
| Return on Equity (ROE) |
-28.84% |
-26.98% |
-14.93% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-35.02% |
30.59% |
| Operating Return on Assets (OROA) |
-4.92% |
-6.30% |
-2.19% |
| Return on Assets (ROA) |
-5.95% |
-7.30% |
-5.12% |
| Return on Common Equity (ROCE) |
-28.67% |
-26.84% |
-15.00% |
| Return on Equity Simple (ROE_SIMPLE) |
-29.01% |
-21.50% |
-14.91% |
| Net Operating Profit after Tax (NOPAT) |
-1.47 |
-1.95 |
-0.66 |
| NOPAT Margin |
-2.13% |
-2.69% |
-0.89% |
| Net Nonoperating Expense Percent (NNEP) |
10.79% |
13.23% |
25.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-6.08% |
-2.41% |
| Cost of Revenue to Revenue |
84.62% |
82.61% |
76.43% |
| SG&A Expenses to Revenue |
17.83% |
18.15% |
21.76% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
18.04% |
20.93% |
24.88% |
| Earnings before Interest and Taxes (EBIT) |
-2.11 |
-2.78 |
-0.95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.55 |
1.09 |
3.03 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.39 |
0.26 |
1.86 |
| Price to Tangible Book Value (P/TBV) |
1.53 |
0.28 |
1.91 |
| Price to Revenue (P/Rev) |
0.18 |
0.05 |
0.37 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.18 |
0.55 |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
0.32 |
0.18 |
0.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
14.31 |
12.24 |
9.92 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
4.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
4.71 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
2.15 |
1.13 |
0.87 |
| Long-Term Debt to Equity |
0.81 |
0.38 |
0.30 |
| Financial Leverage |
1.13 |
0.81 |
0.40 |
| Leverage Ratio |
4.85 |
3.70 |
2.92 |
| Compound Leverage Factor |
5.89 |
4.94 |
5.43 |
| Debt to Total Capital |
68.29% |
53.00% |
46.60% |
| Short-Term Debt to Total Capital |
42.74% |
35.20% |
30.85% |
| Long-Term Debt to Total Capital |
25.54% |
17.81% |
15.75% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.19% |
0.21% |
-0.76% |
| Common Equity to Total Capital |
31.53% |
46.79% |
54.16% |
| Debt to EBITDA |
12.26 |
15.58 |
4.22 |
| Net Debt to EBITDA |
6.41 |
8.56 |
0.88 |
| Long-Term Debt to EBITDA |
4.59 |
5.23 |
1.43 |
| Debt to NOPAT |
-12.91 |
-8.72 |
-19.31 |
| Net Debt to NOPAT |
-6.75 |
-4.79 |
-4.02 |
| Long-Term Debt to NOPAT |
-4.83 |
-2.93 |
-6.53 |
| Altman Z-Score |
1.56 |
1.42 |
2.22 |
| Noncontrolling Interest Sharing Ratio |
0.59% |
0.50% |
-0.48% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.12 |
1.38 |
1.39 |
| Quick Ratio |
1.00 |
1.15 |
1.24 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-7.56 |
6.38 |
| Operating Cash Flow to CapEx |
-281.02% |
-1,125.40% |
716.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-6.60 |
8.09 |
| Operating Cash Flow to Interest Expense |
-4.40 |
-7.93 |
9.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
-5.97 |
-8.64 |
8.05 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.61 |
1.64 |
1.71 |
| Accounts Receivable Turnover |
4.49 |
4.29 |
4.36 |
| Inventory Turnover |
414.26 |
611.38 |
1,147.94 |
| Fixed Asset Turnover |
6.32 |
6.91 |
7.52 |
| Accounts Payable Turnover |
5.36 |
5.90 |
5.76 |
| Days Sales Outstanding (DSO) |
81.24 |
85.09 |
83.67 |
| Days Inventory Outstanding (DIO) |
0.88 |
0.60 |
0.32 |
| Days Payable Outstanding (DPO) |
68.11 |
61.85 |
63.39 |
| Cash Conversion Cycle (CCC) |
14.02 |
23.84 |
20.60 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
19 |
24 |
17 |
| Invested Capital Turnover |
3.68 |
3.36 |
3.56 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.61 |
-7.05 |
| Enterprise Value (EV) |
22 |
13 |
30 |
| Market Capitalization |
12 |
3.93 |
28 |
| Book Value per Share |
$0.27 |
$0.44 |
$0.42 |
| Tangible Book Value per Share |
$0.25 |
$0.42 |
$0.41 |
| Total Capital |
28 |
32 |
27 |
| Total Debt |
19 |
17 |
13 |
| Total Long-Term Debt |
7.11 |
5.71 |
4.33 |
| Net Debt |
9.95 |
9.33 |
2.67 |
| Capital Expenditures (CapEx) |
1.13 |
0.81 |
1.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
5.75 |
12 |
6.48 |
| Debt-free Net Working Capital (DFNWC) |
15 |
20 |
17 |
| Net Working Capital (NWC) |
2.91 |
8.59 |
8.14 |
| Net Nonoperating Expense (NNE) |
1.07 |
1.28 |
1.56 |
| Net Nonoperating Obligations (NNO) |
9.95 |
9.33 |
2.67 |
| Total Depreciation and Amortization (D&A) |
3.66 |
3.87 |
3.98 |
| Debt-free, Cash-free Net Working Capital to Revenue |
8.33% |
16.85% |
8.71% |
| Debt-free Net Working Capital to Revenue |
21.47% |
27.40% |
22.36% |
| Net Working Capital to Revenue |
4.22% |
11.85% |
10.95% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.10) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
33.93M |
37.58M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
35.55M |
37.58M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
35.55M |
38.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.38 |
-1.95 |
-0.46 |
| Normalized NOPAT Margin |
-1.99% |
-2.69% |
-0.62% |
| Pre Tax Income Margin |
-3.70% |
-5.12% |
-2.37% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-2.91 |
-2.43 |
-1.20 |
| NOPAT to Interest Expense |
-2.04 |
-1.70 |
-0.84 |
| EBIT Less CapEx to Interest Expense |
-4.48 |
-3.13 |
-2.51 |
| NOPAT Less CapEx to Interest Expense |
-3.61 |
-2.41 |
-2.15 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
-12.45% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-12.45% |
0.00% |
0.00% |