| DEI Shares Outstanding |
0.00 |
0.00 |
23,012,500.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
23,012,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.12 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
10.74% |
-11.94% |
| EBITDA Growth |
0.00% |
-7.42% |
-193.07% |
| EBIT Growth |
0.00% |
-12.62% |
-315.78% |
| NOPAT Growth |
0.00% |
-9.15% |
-285.61% |
| Net Income Growth |
0.00% |
-12.57% |
-336.92% |
| EPS Growth |
0.00% |
-13.58% |
-128.47% |
| Operating Cash Flow Growth |
0.00% |
-90.05% |
-2,685.87% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,105.04% |
| Invested Capital Growth |
0.00% |
0.00% |
87.51% |
| 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 |
81.32% |
81.17% |
83.02% |
| EBITDA Margin |
30.78% |
25.73% |
-27.19% |
| Operating Margin |
17.93% |
14.65% |
-37.68% |
| EBIT Margin |
18.76% |
14.81% |
-36.28% |
| Profit (Net Income) Margin |
15.04% |
11.87% |
-31.94% |
| Tax Burden Percent |
85.04% |
85.39% |
86.60% |
| Interest Burden Percent |
94.24% |
93.91% |
101.67% |
| Effective Tax Rate |
14.96% |
14.61% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
266.66% |
-172.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
287.05% |
-149.08% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-114.96% |
91.22% |
| Return on Equity (ROE) |
0.00% |
151.70% |
-80.93% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
66.66% |
-233.03% |
| Operating Return on Assets (OROA) |
0.00% |
30.69% |
-49.69% |
| Return on Assets (ROA) |
0.00% |
24.61% |
-43.75% |
| Return on Common Equity (ROCE) |
0.00% |
151.70% |
-80.93% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.33 |
1.21 |
-2.24 |
| NOPAT Margin |
15.25% |
12.51% |
-26.37% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-20.39% |
-23.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
39.07% |
-35.45% |
| Cost of Revenue to Revenue |
18.68% |
18.83% |
16.98% |
| SG&A Expenses to Revenue |
48.12% |
50.77% |
79.95% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
63.38% |
66.52% |
120.69% |
| Earnings before Interest and Taxes (EBIT) |
1.63 |
1.43 |
-3.08 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.68 |
2.48 |
-2.31 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
4.64 |
51.05 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
4.64 |
51.05 |
| Price to Revenue (P/Rev) |
0.80 |
0.73 |
31.23 |
| Price to Earnings (P/E) |
5.35 |
6.11 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
18.71% |
16.36% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
7.07 |
154.21 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.66 |
30.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.58 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
4.48 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
5.30 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
48.43 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
21.20 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
1.05 |
0.22 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.40 |
-0.61 |
| Leverage Ratio |
0.00 |
3.08 |
1.85 |
| Compound Leverage Factor |
0.00 |
2.89 |
1.88 |
| Debt to Total Capital |
0.00% |
51.12% |
17.78% |
| Short-Term Debt to Total Capital |
0.00% |
51.12% |
17.78% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
48.88% |
82.22% |
| Debt to EBITDA |
0.00 |
0.64 |
-0.49 |
| Net Debt to EBITDA |
0.00 |
-0.24 |
1.51 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
1.31 |
-0.50 |
| Net Debt to NOPAT |
0.00 |
-0.50 |
1.56 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
4.99 |
62.51 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.16 |
2.79 |
| Quick Ratio |
0.00 |
0.76 |
2.02 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.30 |
-3.03 |
| Operating Cash Flow to CapEx |
342.20% |
129.72% |
-7,384.25% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
2.70 |
-52.76 |
| Operating Cash Flow to Interest Expense |
12.59 |
1.18 |
-59.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
8.91 |
0.27 |
-60.23 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
2.07 |
1.37 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
2.80 |
1.97 |
| Fixed Asset Turnover |
0.00 |
20.02 |
17.02 |
| Accounts Payable Turnover |
0.00 |
4.07 |
2.88 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
130.32 |
185.04 |
| Days Payable Outstanding (DPO) |
0.00 |
89.77 |
126.75 |
| Cash Conversion Cycle (CCC) |
0.00 |
40.55 |
58.29 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
0.91 |
1.70 |
| Invested Capital Turnover |
0.00 |
21.31 |
6.53 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.91 |
0.79 |
| Enterprise Value (EV) |
0.00 |
6.40 |
262 |
| Market Capitalization |
7.00 |
7.00 |
265 |
| Book Value per Share |
$0.00 |
$0.07 |
$0.24 |
| Tangible Book Value per Share |
$0.00 |
$0.07 |
$0.24 |
| Total Capital |
0.00 |
3.09 |
6.32 |
| Total Debt |
0.00 |
1.58 |
1.12 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.60 |
-3.50 |
| Capital Expenditures (CapEx) |
0.39 |
0.10 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.16 |
0.60 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
2.02 |
5.22 |
| Net Working Capital (NWC) |
0.00 |
0.45 |
4.10 |
| Net Nonoperating Expense (NNE) |
0.02 |
0.06 |
0.47 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.60 |
-3.50 |
| Total Depreciation and Amortization (D&A) |
1.05 |
1.05 |
0.77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1.65% |
7.09% |
| Debt-free Net Working Capital to Revenue |
0.00% |
20.99% |
61.51% |
| Net Working Capital to Revenue |
0.00% |
4.62% |
48.28% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
21.68M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
21.68M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
23.01M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.33 |
1.21 |
-2.24 |
| Normalized NOPAT Margin |
15.25% |
12.51% |
-26.37% |
| Pre Tax Income Margin |
17.68% |
13.90% |
-36.89% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
15.51 |
12.79 |
-53.62 |
| NOPAT to Interest Expense |
12.61 |
10.81 |
-38.97 |
| EBIT Less CapEx to Interest Expense |
11.83 |
11.88 |
-54.42 |
| NOPAT Less CapEx to Interest Expense |
8.93 |
9.90 |
-39.78 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
78.01% |
82.36% |
0.00% |
| Augmented Payout Ratio |
78.01% |
82.36% |
0.00% |