| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
32.26% |
-6.35% |
-37.65% |
| EBITDA Growth |
0.00% |
121.65% |
-57.94% |
5,392.60% |
| EBIT Growth |
0.00% |
122.99% |
-58.03% |
5,379.02% |
| NOPAT Growth |
0.00% |
165.82% |
-67.16% |
-1,073.15% |
| Net Income Growth |
0.00% |
173.27% |
-121.46% |
29,218.76% |
| EPS Growth |
0.00% |
172.22% |
-120.41% |
25,155.00% |
| Operating Cash Flow Growth |
0.00% |
163.00% |
-134.05% |
-833.50% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
109.77% |
-3,759.44% |
| Invested Capital Growth |
0.00% |
0.00% |
-4.13% |
279.49% |
| 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 |
8.88% |
7.29% |
8.04% |
3.47% |
| EBITDA Margin |
1.75% |
2.93% |
1.32% |
115.85% |
| Operating Margin |
1.36% |
2.80% |
1.30% |
-14.35% |
| EBIT Margin |
1.73% |
2.92% |
1.31% |
114.96% |
| Profit (Net Income) Margin |
0.51% |
1.05% |
-0.24% |
111.91% |
| Tax Burden Percent |
94.64% |
92.43% |
83.05% |
98.72% |
| Interest Burden Percent |
30.89% |
38.76% |
-22.05% |
98.61% |
| Effective Tax Rate |
5.36% |
7.57% |
0.00% |
1.28% |
| Return on Invested Capital (ROIC) |
0.00% |
26.44% |
4.43% |
-18.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
12.86% |
-1.85% |
-461.95% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-92.96% |
-15.23% |
124.48% |
| Return on Equity (ROE) |
0.00% |
-66.52% |
-10.80% |
106.10% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-173.56% |
8.66% |
-134.96% |
| Operating Return on Assets (OROA) |
0.00% |
9.86% |
3.78% |
54.49% |
| Return on Assets (ROA) |
0.00% |
3.53% |
-0.69% |
53.05% |
| Return on Common Equity (ROCE) |
0.00% |
-66.52% |
-10.80% |
106.10% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.18 |
0.49 |
0.16 |
-1.56 |
| NOPAT Margin |
1.29% |
2.59% |
0.91% |
-14.16% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
13.58% |
6.28% |
443.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
9.40% |
2.44% |
-4.33% |
| Cost of Revenue to Revenue |
91.12% |
92.71% |
91.96% |
96.53% |
| SG&A Expenses to Revenue |
5.96% |
3.62% |
6.41% |
16.46% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
7.52% |
4.49% |
6.74% |
17.82% |
| Earnings before Interest and Taxes (EBIT) |
0.25 |
0.55 |
0.23 |
13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.25 |
0.55 |
0.23 |
13 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
7.76 |
3.45 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
7.76 |
3.45 |
| Price to Revenue (P/Rev) |
0.75 |
0.57 |
0.60 |
6.85 |
| Price to Earnings (P/E) |
148.02 |
54.17 |
0.00 |
6.12 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.68% |
1.85% |
0.00% |
16.34% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
4.05 |
3.63 |
4.99 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.79 |
0.73 |
6.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
27.10 |
55.30 |
5.25 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
27.19 |
55.59 |
5.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
30.67 |
80.14 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
10.98 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
41.05 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-9.76 |
3.77 |
0.65 |
| Long-Term Debt to Equity |
0.00 |
-5.77 |
2.35 |
0.60 |
| Financial Leverage |
0.00 |
-7.23 |
8.23 |
-0.27 |
| Leverage Ratio |
0.00 |
-9.41 |
15.60 |
2.00 |
| Compound Leverage Factor |
0.00 |
-3.65 |
-3.44 |
1.97 |
| Debt to Total Capital |
0.00% |
111.42% |
79.04% |
39.38% |
| Short-Term Debt to Total Capital |
0.00% |
45.56% |
29.80% |
3.26% |
| Long-Term Debt to Total Capital |
0.00% |
65.86% |
49.24% |
36.11% |
| 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% |
-11.42% |
20.96% |
60.62% |
| Debt to EBITDA |
0.00 |
10.48 |
22.35 |
1.11 |
| Net Debt to EBITDA |
0.00 |
7.76 |
9.31 |
-0.66 |
| Long-Term Debt to EBITDA |
0.00 |
6.19 |
13.92 |
1.02 |
| Debt to NOPAT |
0.00 |
11.86 |
32.39 |
-9.10 |
| Net Debt to NOPAT |
0.00 |
8.78 |
13.49 |
5.40 |
| Long-Term Debt to NOPAT |
0.00 |
7.01 |
20.18 |
-8.35 |
| Altman Z-Score |
0.00 |
4.99 |
4.54 |
5.08 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.67 |
2.87 |
6.51 |
| Quick Ratio |
0.00 |
0.61 |
1.31 |
4.98 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-3.20 |
0.31 |
-11 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
-90,080.60% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-9.49 |
1.10 |
-49.40 |
| Operating Cash Flow to Interest Expense |
-12.66 |
4.04 |
-1.64 |
-18.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
-12.66 |
4.04 |
-1.64 |
-18.71 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
3.38 |
2.89 |
0.47 |
| Accounts Receivable Turnover |
0.00 |
33.41 |
61.48 |
399.06 |
| Inventory Turnover |
0.00 |
8.73 |
7.77 |
2.28 |
| Fixed Asset Turnover |
0.00 |
8,444.53 |
10,832.69 |
26.34 |
| Accounts Payable Turnover |
0.00 |
49.41 |
75.45 |
5.56 |
| Days Sales Outstanding (DSO) |
0.00 |
10.93 |
5.94 |
0.91 |
| Days Inventory Outstanding (DIO) |
0.00 |
41.80 |
46.96 |
160.02 |
| Days Payable Outstanding (DPO) |
0.00 |
7.39 |
4.84 |
65.66 |
| Cash Conversion Cycle (CCC) |
0.00 |
45.34 |
48.05 |
95.27 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
3.68 |
3.53 |
13 |
| Invested Capital Turnover |
0.00 |
10.22 |
4.89 |
1.30 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3.68 |
-0.15 |
9.87 |
| Enterprise Value (EV) |
0.00 |
15 |
13 |
67 |
| Market Capitalization |
11 |
11 |
11 |
75 |
| Book Value per Share |
$0.00 |
($0.03) |
$0.07 |
$0.90 |
| Tangible Book Value per Share |
$0.00 |
($0.03) |
$0.07 |
$0.90 |
| Total Capital |
0.00 |
5.18 |
6.55 |
36 |
| Total Debt |
0.00 |
5.77 |
5.18 |
14 |
| Total Long-Term Debt |
0.00 |
3.41 |
3.23 |
13 |
| Net Debt |
0.00 |
4.27 |
2.16 |
-8.40 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
2.71 |
2.73 |
9.30 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
4.21 |
5.75 |
28 |
| Net Working Capital (NWC) |
0.00 |
1.85 |
3.80 |
27 |
| Net Nonoperating Expense (NNE) |
0.11 |
0.29 |
0.20 |
-14 |
| Net Nonoperating Obligations (NNO) |
0.00 |
4.27 |
2.16 |
-8.40 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
14.42% |
15.50% |
84.66% |
| Debt-free Net Working Capital to Revenue |
0.00% |
22.38% |
32.64% |
258.39% |
| Net Working Capital to Revenue |
0.00% |
9.84% |
21.56% |
247.71% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
20.64M |
24.19M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
20.64M |
24.66M |
| 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 |
22.20M |
24.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.18 |
0.49 |
0.16 |
-1.56 |
| Normalized NOPAT Margin |
1.29% |
2.59% |
0.91% |
-14.16% |
| Pre Tax Income Margin |
0.53% |
1.13% |
-0.29% |
113.36% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
1.44 |
1.63 |
0.81 |
54.61 |
| NOPAT to Interest Expense |
1.07 |
1.45 |
0.56 |
-6.73 |
| EBIT Less CapEx to Interest Expense |
1.44 |
1.63 |
0.81 |
54.59 |
| NOPAT Less CapEx to Interest Expense |
1.07 |
1.45 |
0.56 |
-6.75 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
620.87% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
620.87% |
0.00% |
0.00% |
0.00% |