| DEI Shares Outstanding |
0.00 |
0.00 |
13,210,349.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
13,210,349.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.43 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-10.53% |
31.69% |
| EBITDA Growth |
0.00% |
-30.15% |
-269.87% |
| EBIT Growth |
0.00% |
-32.72% |
-304.46% |
| NOPAT Growth |
0.00% |
-16.48% |
-187.03% |
| Net Income Growth |
0.00% |
-29.44% |
-333.96% |
| EPS Growth |
0.00% |
-31.43% |
-320.83% |
| Operating Cash Flow Growth |
0.00% |
-78.82% |
-5.25% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
51.55% |
| Invested Capital Growth |
0.00% |
0.00% |
24.76% |
| 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 |
31.97% |
29.99% |
30.86% |
| EBITDA Margin |
21.72% |
16.96% |
-21.87% |
| Operating Margin |
17.18% |
14.79% |
-12.55% |
| EBIT Margin |
19.99% |
15.03% |
-23.34% |
| Profit (Net Income) Margin |
16.36% |
12.91% |
-22.93% |
| Tax Burden Percent |
82.88% |
89.84% |
95.49% |
| Interest Burden Percent |
98.76% |
95.56% |
102.87% |
| Effective Tax Rate |
17.12% |
10.16% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
34.98% |
-13.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
31.16% |
-93.41% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
11.17% |
-35.11% |
| Return on Equity (ROE) |
0.00% |
46.15% |
-48.66% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-165.02% |
-35.58% |
| Operating Return on Assets (OROA) |
0.00% |
15.14% |
-25.54% |
| Return on Assets (ROA) |
0.00% |
13.00% |
-25.09% |
| Return on Common Equity (ROCE) |
0.00% |
46.15% |
-48.66% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
3.01 |
2.51 |
-2.19 |
| NOPAT Margin |
14.24% |
13.29% |
-8.78% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
3.82% |
79.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
16.73% |
-11.54% |
| Cost of Revenue to Revenue |
68.03% |
70.01% |
69.14% |
| SG&A Expenses to Revenue |
2.74% |
2.88% |
27.30% |
| R&D to Revenue |
6.49% |
8.87% |
13.12% |
| Operating Expenses to Revenue |
14.80% |
15.20% |
43.41% |
| Earnings before Interest and Taxes (EBIT) |
4.23 |
2.84 |
-5.82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
4.59 |
3.21 |
-5.45 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.47 |
1.48 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.48 |
1.76 |
| Price to Revenue (P/Rev) |
0.24 |
0.26 |
0.77 |
| Price to Earnings (P/E) |
1.44 |
2.05 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
69.21% |
48.84% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.61 |
1.35 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.46 |
0.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.74 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.09 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.50 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.42 |
0.47 |
| Long-Term Debt to Equity |
0.00 |
0.01 |
0.03 |
| Financial Leverage |
0.00 |
0.36 |
0.38 |
| Leverage Ratio |
0.00 |
1.78 |
1.94 |
| Compound Leverage Factor |
0.00 |
1.70 |
2.00 |
| Debt to Total Capital |
0.00% |
29.61% |
31.95% |
| Short-Term Debt to Total Capital |
0.00% |
28.83% |
29.74% |
| Long-Term Debt to Total Capital |
0.00% |
0.78% |
2.21% |
| 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% |
70.39% |
68.05% |
| Debt to EBITDA |
0.00 |
1.39 |
-1.11 |
| Net Debt to EBITDA |
0.00 |
1.18 |
-0.92 |
| Long-Term Debt to EBITDA |
0.00 |
0.04 |
-0.08 |
| Debt to NOPAT |
0.00 |
1.77 |
-2.77 |
| Net Debt to NOPAT |
0.00 |
1.51 |
-2.30 |
| Long-Term Debt to NOPAT |
0.00 |
0.05 |
-0.19 |
| Altman Z-Score |
0.00 |
2.78 |
1.51 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.89 |
1.75 |
| Quick Ratio |
0.00 |
0.51 |
0.22 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-12 |
-5.75 |
| Operating Cash Flow to CapEx |
-60.64% |
-15,695.74% |
-4,671.87% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.01 |
1.09 |
| Accounts Receivable Turnover |
0.00 |
5.43 |
9.10 |
| Inventory Turnover |
0.00 |
1.36 |
1.26 |
| Fixed Asset Turnover |
0.00 |
7.33 |
17.33 |
| Accounts Payable Turnover |
0.00 |
17.75 |
7.71 |
| Days Sales Outstanding (DSO) |
0.00 |
67.25 |
40.10 |
| Days Inventory Outstanding (DIO) |
0.00 |
267.58 |
289.15 |
| Days Payable Outstanding (DPO) |
0.00 |
20.56 |
47.35 |
| Cash Conversion Cycle (CCC) |
0.00 |
314.27 |
281.90 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
14 |
18 |
| Invested Capital Turnover |
0.00 |
2.63 |
1.54 |
| Increase / (Decrease) in Invested Capital |
0.00 |
14 |
3.56 |
| Enterprise Value (EV) |
0.00 |
8.79 |
24 |
| Market Capitalization |
5.00 |
5.00 |
19 |
| Book Value per Share |
$0.00 |
$1.06 |
$1.20 |
| Tangible Book Value per Share |
$0.00 |
$1.05 |
$1.01 |
| Total Capital |
0.00 |
15 |
19 |
| Total Debt |
0.00 |
4.45 |
6.06 |
| Total Long-Term Debt |
0.00 |
0.12 |
0.42 |
| Net Debt |
0.00 |
3.79 |
5.03 |
| Capital Expenditures (CapEx) |
2.52 |
0.02 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
11 |
15 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
12 |
16 |
| Net Working Capital (NWC) |
0.00 |
7.21 |
10 |
| Net Nonoperating Expense (NNE) |
-0.45 |
0.07 |
3.52 |
| Net Nonoperating Obligations (NNO) |
0.00 |
3.79 |
5.03 |
| Total Depreciation and Amortization (D&A) |
0.37 |
0.36 |
0.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
57.55% |
58.77% |
| Debt-free Net Working Capital to Revenue |
0.00% |
61.02% |
62.87% |
| Net Working Capital to Revenue |
0.00% |
38.11% |
40.25% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.53) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
10.74M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.53) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
10.74M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
13.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
3.01 |
2.51 |
-2.19 |
| Normalized NOPAT Margin |
14.24% |
13.29% |
-8.78% |
| Pre Tax Income Margin |
19.75% |
14.37% |
-24.01% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |