| DEI Shares Outstanding |
0.00 |
0.00 |
18,750,000.00 |
18,750,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
1,875,000.00 |
18,750,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.05 |
-0.13 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.44% |
14.95% |
16.57% |
| EBITDA Growth |
0.00% |
-41.47% |
27.56% |
-132.33% |
| EBIT Growth |
0.00% |
-72.24% |
61.92% |
-367.69% |
| NOPAT Growth |
0.00% |
-83.62% |
82.47% |
-592.46% |
| Net Income Growth |
0.00% |
-86.33% |
92.93% |
-864.40% |
| EPS Growth |
0.00% |
-86.33% |
92.93% |
-864.40% |
| Operating Cash Flow Growth |
0.00% |
-92.56% |
1,616.49% |
-115.38% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
51.62% |
-115.74% |
| Invested Capital Growth |
0.00% |
0.00% |
52.30% |
49.29% |
| 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 |
48.38% |
28.45% |
36.20% |
25.13% |
| EBITDA Margin |
32.73% |
19.07% |
21.16% |
-5.87% |
| Operating Margin |
16.13% |
3.36% |
4.61% |
-19.57% |
| EBIT Margin |
20.26% |
5.60% |
7.89% |
-18.11% |
| Profit (Net Income) Margin |
15.05% |
2.05% |
3.44% |
-22.55% |
| Tax Burden Percent |
77.64% |
60.74% |
70.35% |
103.69% |
| Interest Burden Percent |
95.69% |
60.26% |
61.99% |
120.09% |
| Effective Tax Rate |
22.36% |
39.26% |
29.65% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
5.85% |
4.23% |
-13.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
5.87% |
4.79% |
-34.46% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
13.44% |
3.96% |
-26.38% |
| Return on Equity (ROE) |
0.00% |
19.29% |
8.18% |
-40.21% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-194.15% |
-37.23% |
-53.38% |
| Operating Return on Assets (OROA) |
0.00% |
3.53% |
4.24% |
-8.13% |
| Return on Assets (ROA) |
0.00% |
1.29% |
1.85% |
-10.13% |
| Return on Common Equity (ROCE) |
0.00% |
19.29% |
8.18% |
-40.21% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.20 |
0.20 |
0.36 |
-1.77 |
| NOPAT Margin |
12.52% |
2.04% |
3.24% |
-13.70% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.03% |
-0.57% |
20.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
2.78% |
2.71% |
-10.97% |
| Cost of Revenue to Revenue |
51.62% |
71.55% |
63.80% |
74.87% |
| SG&A Expenses to Revenue |
32.25% |
25.09% |
31.59% |
26.17% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
32.25% |
25.09% |
31.59% |
44.70% |
| Earnings before Interest and Taxes (EBIT) |
1.95 |
0.54 |
0.88 |
-2.35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.15 |
1.84 |
2.35 |
-0.76 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
4.87 |
21.24 |
7.17 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
4.90 |
21.25 |
7.17 |
| Price to Revenue (P/Rev) |
1.04 |
1.03 |
13.93 |
4.01 |
| Price to Earnings (P/E) |
7.24 |
41.49 |
1,628.29 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
13.82% |
2.41% |
0.06% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
2.18 |
15.33 |
3.91 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.52 |
14.20 |
4.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
7.98 |
67.07 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
27.17 |
180.01 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
74.47 |
437.80 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
75.77 |
47.35 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
2.46 |
0.83 |
1.23 |
| Long-Term Debt to Equity |
0.00 |
0.43 |
0.47 |
0.96 |
| Financial Leverage |
0.00 |
2.29 |
0.83 |
0.77 |
| Leverage Ratio |
0.00 |
7.46 |
4.43 |
3.97 |
| Compound Leverage Factor |
0.00 |
4.49 |
2.74 |
4.77 |
| Debt to Total Capital |
0.00% |
71.10% |
45.22% |
55.22% |
| Short-Term Debt to Total Capital |
0.00% |
58.81% |
19.24% |
12.09% |
| Long-Term Debt to Total Capital |
0.00% |
12.29% |
25.97% |
43.12% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
28.90% |
54.78% |
44.78% |
| Debt to EBITDA |
0.00 |
2.74 |
2.56 |
-11.75 |
| Net Debt to EBITDA |
0.00 |
2.55 |
1.28 |
-10.68 |
| Long-Term Debt to EBITDA |
0.00 |
0.47 |
1.47 |
-9.17 |
| Debt to NOPAT |
0.00 |
25.58 |
16.69 |
-5.03 |
| Net Debt to NOPAT |
0.00 |
23.81 |
8.34 |
-4.57 |
| Long-Term Debt to NOPAT |
0.00 |
4.42 |
9.58 |
-3.93 |
| Altman Z-Score |
0.00 |
0.92 |
5.39 |
1.19 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.66 |
0.79 |
0.74 |
| Quick Ratio |
0.00 |
0.24 |
0.35 |
0.21 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-6.56 |
-3.17 |
-6.84 |
| Operating Cash Flow to CapEx |
300.69% |
8.29% |
43.64% |
-11.50% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-29.66 |
-9.50 |
-14.23 |
| Operating Cash Flow to Interest Expense |
16.93 |
0.88 |
9.97 |
-1.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
11.30 |
-9.71 |
-12.87 |
-10.32 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.63 |
0.54 |
0.45 |
| Accounts Receivable Turnover |
0.00 |
4.14 |
5.27 |
5.97 |
| Inventory Turnover |
0.00 |
150.30 |
159.26 |
220.34 |
| Fixed Asset Turnover |
0.00 |
1.34 |
1.02 |
0.75 |
| Accounts Payable Turnover |
0.00 |
4.06 |
2.62 |
2.25 |
| Days Sales Outstanding (DSO) |
0.00 |
88.12 |
69.23 |
61.15 |
| Days Inventory Outstanding (DIO) |
0.00 |
2.43 |
2.29 |
1.66 |
| Days Payable Outstanding (DPO) |
0.00 |
89.80 |
139.44 |
162.57 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.75 |
-67.92 |
-99.76 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
6.75 |
10 |
15 |
| Invested Capital Turnover |
0.00 |
2.86 |
1.30 |
1.01 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.75 |
3.53 |
5.07 |
| Enterprise Value (EV) |
0.00 |
15 |
158 |
60 |
| Market Capitalization |
10 |
10 |
155 |
52 |
| Book Value per Share |
$0.00 |
$0.15 |
$0.47 |
$0.39 |
| Tangible Book Value per Share |
$0.00 |
$0.15 |
$0.47 |
$0.39 |
| Total Capital |
0.00 |
7.10 |
13 |
16 |
| Total Debt |
0.00 |
5.05 |
6.01 |
8.93 |
| Total Long-Term Debt |
0.00 |
0.87 |
3.45 |
6.97 |
| Net Debt |
0.00 |
4.70 |
3.00 |
8.11 |
| Capital Expenditures (CapEx) |
0.87 |
2.34 |
7.63 |
4.45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.03 |
-3.27 |
-2.79 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.38 |
-0.26 |
-1.98 |
| Net Working Capital (NWC) |
0.00 |
-3.80 |
-2.82 |
-3.93 |
| Net Nonoperating Expense (NNE) |
-0.24 |
-0.00 |
-0.02 |
1.15 |
| Net Nonoperating Obligations (NNO) |
0.00 |
4.70 |
3.00 |
8.11 |
| Total Depreciation and Amortization (D&A) |
1.20 |
1.30 |
1.48 |
1.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.28% |
-29.40% |
-21.55% |
| Debt-free Net Working Capital to Revenue |
0.00% |
3.90% |
-2.33% |
-15.28% |
| Net Working Capital to Revenue |
0.00% |
-39.33% |
-25.36% |
-30.37% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.30 |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.56M |
18.75M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.30 |
($0.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.56M |
18.75M |
| 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 |
1.88M |
18.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.20 |
0.20 |
0.36 |
-0.09 |
| Normalized NOPAT Margin |
12.52% |
2.04% |
3.24% |
-0.73% |
| Pre Tax Income Margin |
19.38% |
3.37% |
4.89% |
-21.75% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
12.66 |
2.45 |
2.62 |
-4.88 |
| NOPAT to Interest Expense |
7.82 |
0.89 |
1.08 |
-3.69 |
| EBIT Less CapEx to Interest Expense |
7.03 |
-8.14 |
-20.22 |
-14.13 |
| NOPAT Less CapEx to Interest Expense |
2.19 |
-9.69 |
-21.77 |
-12.94 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
58.70% |
103.54% |
0.00% |
0.00% |
| Augmented Payout Ratio |
58.70% |
103.54% |
0.00% |
0.00% |