| DEI Shares Outstanding |
0.00 |
0.00 |
15,300,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
15,300,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.20 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-24.60% |
-6.48% |
| EBITDA Growth |
0.00% |
-982.25% |
15.21% |
| EBIT Growth |
0.00% |
-1,006.03% |
14.79% |
| NOPAT Growth |
0.00% |
-951.29% |
15.59% |
| Net Income Growth |
0.00% |
-1,521.05% |
13.09% |
| EPS Growth |
0.00% |
-273.96% |
90.22% |
| Operating Cash Flow Growth |
0.00% |
-1,930.76% |
-8.33% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
17.53% |
| Invested Capital Growth |
0.00% |
90.65% |
36.65% |
| 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 |
22.54% |
21.61% |
21.54% |
| EBITDA Margin |
7.35% |
-86.02% |
-77.99% |
| Operating Margin |
7.34% |
-86.50% |
-78.07% |
| EBIT Margin |
7.18% |
-86.27% |
-78.60% |
| Profit (Net Income) Margin |
4.67% |
-88.07% |
-81.85% |
| Tax Burden Percent |
73.09% |
100.95% |
101.10% |
| Interest Burden Percent |
89.05% |
101.12% |
102.99% |
| Effective Tax Rate |
26.91% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
29.66% |
-173.72% |
-94.46% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
23.60% |
-23.24% |
449.82% |
| Return on Net Nonoperating Assets (RNNOA) |
40.17% |
8.00% |
-35.76% |
| Return on Equity (ROE) |
69.83% |
-165.73% |
-130.22% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-236.10% |
-125.44% |
| Operating Return on Assets (OROA) |
17.97% |
-91.04% |
-58.65% |
| Return on Assets (ROA) |
11.69% |
-92.94% |
-61.07% |
| Return on Common Equity (ROCE) |
69.83% |
-165.73% |
-130.22% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.28 |
-2.37 |
-2.00 |
| NOPAT Margin |
5.36% |
-60.55% |
-54.65% |
| Net Nonoperating Expense Percent (NNEP) |
6.06% |
-150.48% |
-544.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
18.60% |
-48.80% |
-72.05% |
| Cost of Revenue to Revenue |
77.46% |
78.39% |
78.46% |
| SG&A Expenses to Revenue |
15.20% |
73.35% |
95.34% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
15.20% |
108.12% |
99.61% |
| Earnings before Interest and Taxes (EBIT) |
0.37 |
-3.38 |
-2.88 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.38 |
-3.37 |
-2.86 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
23.01 |
25.27 |
13.76 |
| Price to Tangible Book Value (P/TBV) |
23.01 |
25.27 |
13.76 |
| Price to Revenue (P/Rev) |
1.54 |
24.62 |
2.97 |
| Price to Earnings (P/E) |
32.96 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
3.03% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
9.15 |
52.71 |
5.12 |
| Enterprise Value to Revenue (EV/Rev) |
1.65 |
24.10 |
3.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
22.50 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
23.04 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
30.84 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
35.14 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
3.31 |
0.27 |
2.52 |
| Long-Term Debt to Equity |
2.99 |
0.24 |
1.01 |
| Financial Leverage |
1.70 |
-0.34 |
-0.08 |
| Leverage Ratio |
5.97 |
1.78 |
2.13 |
| Compound Leverage Factor |
5.32 |
1.80 |
2.20 |
| Debt to Total Capital |
76.79% |
21.50% |
71.59% |
| Short-Term Debt to Total Capital |
7.35% |
2.41% |
42.82% |
| Long-Term Debt to Total Capital |
69.44% |
19.09% |
28.77% |
| 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 |
23.21% |
78.50% |
28.41% |
| Debt to EBITDA |
3.01 |
-0.31 |
-0.70 |
| Net Debt to EBITDA |
1.55 |
0.60 |
-0.58 |
| Long-Term Debt to EBITDA |
2.72 |
-0.28 |
-0.28 |
| Debt to NOPAT |
4.13 |
-0.44 |
-0.99 |
| Net Debt to NOPAT |
2.12 |
0.85 |
-0.83 |
| Long-Term Debt to NOPAT |
3.73 |
-0.39 |
-0.40 |
| Altman Z-Score |
6.85 |
36.42 |
-1.38 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
2.94 |
7.08 |
1.08 |
| Quick Ratio |
2.01 |
5.71 |
0.32 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-3.22 |
-2.66 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
-40,137.75% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-85.11 |
-30.85 |
| Operating Cash Flow to Interest Expense |
5.99 |
-118.20 |
-43.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
5.99 |
-118.20 |
-43.15 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
2.50 |
1.06 |
0.75 |
| Accounts Receivable Turnover |
6.59 |
6.82 |
7.74 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
151.47 |
132.67 |
181.43 |
| Accounts Payable Turnover |
15.04 |
11.25 |
4.89 |
| Days Sales Outstanding (DSO) |
55.43 |
53.53 |
47.14 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
24.26 |
32.44 |
74.70 |
| Cash Conversion Cycle (CCC) |
31.16 |
21.09 |
-27.56 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.94 |
1.79 |
2.45 |
| Invested Capital Turnover |
5.53 |
2.87 |
1.73 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.85 |
0.66 |
| Enterprise Value (EV) |
8.59 |
94 |
13 |
| Market Capitalization |
8.00 |
96 |
11 |
| Book Value per Share |
$0.03 |
$0.28 |
$0.15 |
| Tangible Book Value per Share |
$0.03 |
$0.28 |
$0.15 |
| Total Capital |
1.50 |
4.86 |
2.78 |
| Total Debt |
1.15 |
1.05 |
1.99 |
| Total Long-Term Debt |
1.04 |
0.93 |
0.80 |
| Net Debt |
0.59 |
-2.02 |
1.66 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.86 |
0.70 |
1.08 |
| Debt-free Net Working Capital (DFNWC) |
1.41 |
3.77 |
1.41 |
| Net Working Capital (NWC) |
1.30 |
3.65 |
0.22 |
| Net Nonoperating Expense (NNE) |
0.04 |
1.08 |
1.00 |
| Net Nonoperating Obligations (NNO) |
0.59 |
-2.02 |
1.66 |
| Total Depreciation and Amortization (D&A) |
0.01 |
0.01 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
16.47% |
17.85% |
29.57% |
| Debt-free Net Working Capital to Revenue |
27.21% |
96.22% |
38.60% |
| Net Working Capital to Revenue |
25.10% |
93.22% |
6.12% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.03) |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
13.43M |
5.10M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.03) |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
13.43M |
5.10M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
15.30M |
15.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.28 |
-1.42 |
-1.89 |
| Normalized NOPAT Margin |
5.36% |
-36.22% |
-51.66% |
| Pre Tax Income Margin |
6.39% |
-87.24% |
-80.96% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
9.13 |
-89.22 |
-33.41 |
| NOPAT to Interest Expense |
6.82 |
-62.62 |
-23.23 |
| EBIT Less CapEx to Interest Expense |
9.13 |
-89.22 |
-33.52 |
| NOPAT Less CapEx to Interest Expense |
6.82 |
-62.62 |
-23.34 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
157.92% |
0.00% |
0.00% |
| Augmented Payout Ratio |
157.92% |
0.00% |
0.00% |