| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
25,976,936.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
3,247,117.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-4.69 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
43.90% |
-37.75% |
-39.02% |
| EBITDA Growth |
0.00% |
71.48% |
-182.26% |
-196.03% |
| EBIT Growth |
0.00% |
90.57% |
-188.64% |
-190.37% |
| NOPAT Growth |
0.00% |
100.28% |
-180.19% |
70.99% |
| Net Income Growth |
0.00% |
88.48% |
-204.49% |
-215.68% |
| EPS Growth |
0.00% |
88.48% |
-204.49% |
-120.23% |
| Operating Cash Flow Growth |
0.00% |
671.16% |
-125.13% |
29.03% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-191.00% |
439.16% |
| Invested Capital Growth |
0.00% |
0.00% |
923.79% |
-3,140.85% |
| 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 |
8.53% |
9.11% |
4.05% |
1.94% |
| EBITDA Margin |
3.71% |
4.42% |
-5.84% |
-28.34% |
| Operating Margin |
3.03% |
4.27% |
-6.05% |
-2.88% |
| EBIT Margin |
3.19% |
4.23% |
-6.02% |
-28.65% |
| Profit (Net Income) Margin |
2.51% |
3.29% |
-5.53% |
-28.62% |
| Tax Burden Percent |
78.05% |
76.95% |
93.07% |
100.01% |
| Interest Burden Percent |
101.00% |
101.32% |
98.74% |
99.90% |
| Effective Tax Rate |
21.95% |
23.05% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-1,706.76% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-1,697.06% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
1,666.10% |
0.00% |
| Return on Equity (ROE) |
0.00% |
35.72% |
-40.66% |
-425.34% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-861.93% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
16.77% |
-17.50% |
-51.46% |
| Return on Assets (ROA) |
0.00% |
13.07% |
-16.08% |
-51.41% |
| Return on Common Equity (ROCE) |
0.00% |
35.40% |
-40.25% |
-410.55% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
2.30 |
4.60 |
-3.69 |
-1.07 |
| NOPAT Margin |
2.36% |
3.29% |
-4.23% |
-2.01% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.15% |
-9.70% |
-130.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
34.38% |
-34.19% |
-97.55% |
| Cost of Revenue to Revenue |
91.47% |
90.89% |
95.95% |
98.06% |
| SG&A Expenses to Revenue |
4.86% |
3.95% |
10.10% |
7.57% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
5.50% |
4.84% |
10.10% |
4.82% |
| Earnings before Interest and Taxes (EBIT) |
3.10 |
5.92 |
-5.24 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.61 |
6.19 |
-5.09 |
-15 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
1.18 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.18 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.14 |
0.37 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
4.83 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.03 |
0.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.57 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.04 |
0.00 |
-1.30 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-1.00 |
-0.98 |
-3.02 |
| Leverage Ratio |
0.00 |
2.73 |
2.53 |
8.27 |
| Compound Leverage Factor |
0.00 |
2.77 |
2.50 |
8.26 |
| Debt to Total Capital |
0.00% |
3.54% |
0.00% |
431.68% |
| Short-Term Debt to Total Capital |
0.00% |
3.54% |
0.00% |
431.68% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.87% |
1.14% |
11.40% |
| Common Equity to Total Capital |
0.00% |
95.59% |
98.86% |
-343.09% |
| Debt to EBITDA |
0.00 |
0.08 |
0.00 |
-0.31 |
| Net Debt to EBITDA |
0.00 |
-2.14 |
0.00 |
0.76 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.10 |
0.00 |
-4.43 |
| Net Debt to NOPAT |
0.00 |
-2.87 |
0.00 |
10.63 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
3.90 |
-0.50 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.90% |
1.01% |
3.48% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.57 |
1.76 |
0.79 |
| Quick Ratio |
0.00 |
1.39 |
1.52 |
0.71 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
4.66 |
-4.24 |
14 |
| Operating Cash Flow to CapEx |
5,845.96% |
473,632.67% |
0.00% |
-30.83% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
3,611.09 |
0.00 |
410.51 |
| Operating Cash Flow to Interest Expense |
123.57 |
5,682.86 |
0.00 |
-37.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
121.46 |
5,681.66 |
0.00 |
-158.45 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
3.97 |
2.91 |
1.80 |
| Accounts Receivable Turnover |
0.00 |
6.91 |
5.25 |
4.40 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
757.26 |
558.24 |
23.90 |
| Accounts Payable Turnover |
0.00 |
6.69 |
5.40 |
4.57 |
| Days Sales Outstanding (DSO) |
0.00 |
52.83 |
69.47 |
83.05 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
54.56 |
67.64 |
79.84 |
| Cash Conversion Cycle (CCC) |
0.00 |
-1.73 |
1.83 |
3.21 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
-0.06 |
0.49 |
-15 |
| Invested Capital Turnover |
0.00 |
-4,686.88 |
403.12 |
-7.34 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.06 |
0.55 |
-15 |
| Enterprise Value (EV) |
0.00 |
0.00 |
2.38 |
8.24 |
| Market Capitalization |
0.00 |
0.00 |
13 |
19 |
| Book Value per Share |
$0.00 |
$5.12 |
$3.81 |
($0.14) |
| Tangible Book Value per Share |
$0.00 |
$5.12 |
$3.81 |
($0.14) |
| Total Capital |
0.00 |
13 |
11 |
1.10 |
| Total Debt |
0.00 |
0.47 |
0.00 |
4.74 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-13 |
-10 |
-11 |
| Capital Expenditures (CapEx) |
0.02 |
0.00 |
0.00 |
4.25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.54 |
0.21 |
-19 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
13 |
11 |
-3.28 |
| Net Working Capital (NWC) |
0.00 |
13 |
11 |
-8.02 |
| Net Nonoperating Expense (NNE) |
-0.15 |
-0.01 |
1.13 |
14 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-13 |
-10 |
-11 |
| Total Depreciation and Amortization (D&A) |
0.50 |
0.27 |
0.16 |
0.16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-0.39% |
0.24% |
-36.50% |
| Debt-free Net Working Capital to Revenue |
0.00% |
9.40% |
12.12% |
-6.17% |
| Net Working Capital to Revenue |
0.00% |
9.06% |
12.12% |
-15.08% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($1.76) |
($3.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
2.80M |
4.00M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($1.76) |
($3.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
2.80M |
4.00M |
| 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 |
3.25M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
2.53 |
4.60 |
-3.69 |
-1.07 |
| Normalized NOPAT Margin |
2.60% |
3.29% |
-4.23% |
-2.01% |
| Pre Tax Income Margin |
3.22% |
4.28% |
-5.94% |
-28.62% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
403.22 |
4,582.50 |
0.00 |
-434.41 |
| NOPAT to Interest Expense |
298.46 |
3,564.81 |
0.00 |
-30.54 |
| EBIT Less CapEx to Interest Expense |
401.10 |
4,581.30 |
0.00 |
-555.53 |
| NOPAT Less CapEx to Interest Expense |
296.34 |
3,563.61 |
0.00 |
-151.66 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
4.80% |
86.01% |
0.55% |
0.00% |
| Augmented Payout Ratio |
4.80% |
86.01% |
-31.50% |
-6.73% |