| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
18.27% |
79.75% |
| EBITDA Growth |
|
0.00% |
-30.92% |
53.80% |
-35.17% |
150.11% |
| EBIT Growth |
|
0.00% |
-31.76% |
55.01% |
-34.66% |
146.94% |
| NOPAT Growth |
|
0.00% |
-33.26% |
46.56% |
-31.71% |
144.27% |
| Net Income Growth |
|
0.00% |
-154.66% |
292.72% |
-16.30% |
100.31% |
| EPS Growth |
|
0.00% |
0.00% |
292.72% |
-16.30% |
-87.99% |
| Operating Cash Flow Growth |
|
0.00% |
32.92% |
44.11% |
-60.27% |
-331.49% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
94.83% |
-151.99% |
-291.32% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-227.68% |
72.72% |
931.10% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
17.07% |
9.36% |
13.02% |
| Operating Margin |
|
0.00% |
0.00% |
16.96% |
9.71% |
12.64% |
| EBIT Margin |
|
0.00% |
0.00% |
16.93% |
9.36% |
12.85% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
14.84% |
10.50% |
11.70% |
| Tax Burden Percent |
|
84.44% |
-69.20% |
77.91% |
78.56% |
82.03% |
| Interest Burden Percent |
|
104.20% |
101.86% |
112.47% |
142.88% |
111.00% |
| Effective Tax Rate |
|
15.56% |
15.80% |
22.09% |
21.44% |
17.97% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
50.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
48.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-34.78% |
| Return on Equity (ROE) |
|
0.00% |
-24.47% |
38.11% |
15.33% |
16.12% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-89.65% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
24.90% |
9.65% |
11.76% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
21.82% |
10.83% |
10.71% |
| Return on Common Equity (ROCE) |
|
0.00% |
-24.47% |
38.11% |
15.33% |
16.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-24.47% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.16 |
0.77 |
1.13 |
0.77 |
1.89 |
| NOPAT Margin |
|
0.00% |
0.00% |
13.22% |
7.63% |
10.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-74.76% |
2.41% |
3.12% |
2.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
28.54% |
28.48% |
7.81% |
10.26% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
5.29% |
12.90% |
15.14% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
83.04% |
90.29% |
87.36% |
| Earnings before Interest and Taxes (EBIT) |
|
1.37 |
0.93 |
1.45 |
0.95 |
2.34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.37 |
0.95 |
1.46 |
0.95 |
2.37 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.23 |
1.51 |
3.43 |
0.48 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.23 |
1.51 |
3.43 |
0.75 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.70 |
3.35 |
0.44 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
4.73 |
31.92 |
3.76 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
21.16% |
3.13% |
26.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.17 |
2.27 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.46 |
0.97 |
24.31 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
3.52 |
0.98 |
24.31 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
4.26 |
1.25 |
29.81 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.36 |
0.70 |
28.79 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.73 |
0.38 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
| Financial Leverage |
|
0.00 |
-1.42 |
-1.73 |
-1.34 |
-0.72 |
| Leverage Ratio |
|
0.00 |
1.56 |
1.75 |
1.42 |
1.50 |
| Compound Leverage Factor |
|
0.00 |
1.59 |
1.96 |
2.02 |
1.67 |
| Debt to Total Capital |
|
0.00% |
0.41% |
0.00% |
0.00% |
10.10% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.41% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.10% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
99.59% |
100.00% |
100.00% |
89.90% |
| Debt to EBITDA |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.78 |
| Net Debt to EBITDA |
|
0.00 |
-2.85 |
0.00 |
0.00 |
-3.42 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
| Debt to NOPAT |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.98 |
| Net Debt to NOPAT |
|
0.00 |
-3.51 |
0.00 |
0.00 |
-4.29 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.98 |
| Altman Z-Score |
|
0.00 |
4.64 |
4.12 |
11.47 |
2.28 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.50 |
1.95 |
5.29 |
2.36 |
| Quick Ratio |
|
0.00 |
2.45 |
1.87 |
5.19 |
2.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
1.91 |
3.71 |
-1.93 |
-7.55 |
| Operating Cash Flow to CapEx |
|
70,322.29% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
14,338.03 |
0.00 |
-243.31 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
7,769.61 |
0.00 |
-59.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
7,769.61 |
0.00 |
-59.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
1.47 |
1.03 |
0.92 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
5.96 |
6.92 |
3.75 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
61.20 |
52.75 |
97.22 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
61.20 |
52.75 |
97.22 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-1.13 |
-3.72 |
-1.01 |
8.43 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-3.53 |
-4.28 |
4.91 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.13 |
-2.58 |
2.70 |
9.44 |
| Enterprise Value (EV) |
|
0.00 |
3.29 |
1.41 |
23 |
-0.09 |
| Market Capitalization |
|
6.00 |
6.00 |
6.00 |
34 |
8.00 |
| Book Value per Share |
|
$0.00 |
$0.17 |
$3.97 |
$9.10 |
$7.12 |
| Tangible Book Value per Share |
|
$0.00 |
$0.17 |
$3.97 |
$9.10 |
$4.57 |
| Total Capital |
|
0.00 |
2.70 |
3.97 |
9.89 |
18 |
| Total Debt |
|
0.00 |
0.01 |
0.00 |
0.00 |
1.86 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.86 |
| Net Debt |
|
0.00 |
-2.71 |
-4.59 |
-11 |
-8.10 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.44 |
-1.29 |
-1.02 |
2.43 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2.28 |
3.30 |
9.89 |
12 |
| Net Working Capital (NWC) |
|
0.00 |
2.27 |
3.30 |
9.89 |
12 |
| Net Nonoperating Expense (NNE) |
|
-0.05 |
1.43 |
-0.14 |
-0.29 |
-0.24 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-3.83 |
-7.69 |
-11 |
-8.10 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.01 |
0.01 |
0.00 |
0.03 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-15.05% |
-10.04% |
13.35% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
38.53% |
97.72% |
68.06% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
38.53% |
97.72% |
68.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.16 |
$0.12 |
$0.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1M |
1.09M |
2.32M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.12 |
$0.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.10M |
1.09M |
2.32M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.10M |
2.72M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.16 |
0.77 |
1.13 |
0.77 |
1.89 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
13.22% |
7.63% |
10.37% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
19.04% |
13.37% |
14.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
5,594.47 |
0.00 |
75.30 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
4,366.48 |
0.00 |
60.76 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
5,594.47 |
0.00 |
75.30 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4,366.48 |
0.00 |
60.76 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.50% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
16.50% |
0.00% |
0.00% |
0.00% |
0.00% |