| DEI Shares Outstanding |
|
0.00 |
0.00 |
18,978,409.00 |
19,093,853.00 |
21,473,509.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
18,978,409.00 |
19,093,853.00 |
21,473,509.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
7.22 |
1.09 |
0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-46.56% |
42.63% |
0.40% |
-5.86% |
| EBITDA Growth |
|
0.00% |
159.64% |
38.58% |
-80.39% |
-128.76% |
| EBIT Growth |
|
0.00% |
1,063.96% |
18.12% |
-131.97% |
-74.25% |
| NOPAT Growth |
|
0.00% |
1,448.70% |
17.81% |
-168.05% |
16.33% |
| Net Income Growth |
|
0.00% |
3,590.40% |
181.69% |
-82.08% |
-76.46% |
| EPS Growth |
|
0.00% |
880.00% |
145.30% |
-62.02% |
-92.66% |
| Operating Cash Flow Growth |
|
0.00% |
260.35% |
-34.14% |
131.22% |
-158.84% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
1,497.28% |
-616.71% |
121.54% |
| Invested Capital Growth |
|
0.00% |
9.60% |
-28.41% |
250.84% |
-17.48% |
| 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 |
|
100.00% |
100.00% |
100.00% |
99.89% |
100.00% |
| EBITDA Margin |
|
10.97% |
53.30% |
51.78% |
10.11% |
-3.09% |
| Operating Margin |
|
-2.51% |
44.32% |
36.76% |
-24.82% |
-22.06% |
| EBIT Margin |
|
-2.46% |
44.31% |
36.70% |
-11.68% |
-21.63% |
| Profit (Net Income) Margin |
|
-4.89% |
319.27% |
630.53% |
112.56% |
28.15% |
| Tax Burden Percent |
|
116.84% |
721.48% |
1,252.55% |
457.36% |
105.73% |
| Interest Burden Percent |
|
170.30% |
99.86% |
137.17% |
-210.63% |
-123.11% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.42% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-0.50% |
6.48% |
8.51% |
-3.08% |
-1.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
44.57% |
-273.22% |
-99.61% |
-27.00% |
-23.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.87% |
34.35% |
55.87% |
11.24% |
3.76% |
| Return on Equity (ROE) |
|
-1.38% |
40.83% |
64.39% |
8.16% |
1.94% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-2.67% |
41.63% |
-114.36% |
17.34% |
| Operating Return on Assets (OROA) |
|
-0.58% |
4.92% |
3.52% |
-0.82% |
-1.39% |
| Return on Assets (ROA) |
|
-1.15% |
35.47% |
60.41% |
7.95% |
1.80% |
| Return on Common Equity (ROCE) |
|
-1.38% |
40.83% |
46.76% |
4.96% |
1.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.38% |
35.54% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.51 |
6.93 |
8.17 |
-5.56 |
-4.65 |
| NOPAT Margin |
|
-1.76% |
44.32% |
36.61% |
-24.82% |
-22.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
-45.08% |
279.70% |
108.13% |
23.92% |
21.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.51% |
4.62% |
-2.79% |
-2.84% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.11% |
0.00% |
| SG&A Expenses to Revenue |
|
45.28% |
41.03% |
66.13% |
87.07% |
83.88% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
102.51% |
55.68% |
63.24% |
124.70% |
122.06% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.72 |
6.93 |
8.19 |
-2.62 |
-4.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.21 |
8.33 |
12 |
2.26 |
-0.65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.42 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.10 |
3.25 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1.19 |
47.91 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.90% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
83.81% |
2.09% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.38 |
0.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.70 |
4.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
46.50 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.77 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.21 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.15 |
0.09 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.13 |
0.07 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.02 |
-0.13 |
-0.56 |
-0.42 |
-0.16 |
| Leverage Ratio |
|
1.19 |
1.15 |
1.07 |
1.03 |
1.08 |
| Compound Leverage Factor |
|
2.03 |
1.15 |
1.46 |
-2.16 |
-1.33 |
| Debt to Total Capital |
|
13.33% |
8.51% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
2.44% |
1.70% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
10.89% |
6.81% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
40.36% |
38.13% |
43.47% |
| Common Equity to Total Capital |
|
86.67% |
91.49% |
59.64% |
61.87% |
56.53% |
| Debt to EBITDA |
|
4.98 |
1.57 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
3.44 |
-3.44 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
4.07 |
1.26 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-31.13 |
1.89 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-21.47 |
-4.14 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-25.43 |
1.51 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.99 |
1.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
27.38% |
39.20% |
40.66% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
1.82 |
8.40 |
21.01 |
11.77 |
2.30 |
| Quick Ratio |
|
1.31 |
8.12 |
19.62 |
11.56 |
2.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2.86 |
40 |
-206 |
44 |
| Operating Cash Flow to CapEx |
|
-3.97% |
2,394.16% |
8.47% |
9,035.66% |
-22.05% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-203.11 |
1,254.94 |
-894.89 |
652.23 |
| Operating Cash Flow to Interest Expense |
|
-8.73 |
503.22 |
146.54 |
46.76 |
-93.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-228.66 |
482.20 |
-1,583.09 |
46.24 |
-515.47 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.24 |
0.11 |
0.10 |
0.07 |
0.06 |
| Accounts Receivable Turnover |
|
7.13 |
2.05 |
3.28 |
5.03 |
3.01 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
| Fixed Asset Turnover |
|
0.27 |
0.16 |
0.26 |
0.30 |
0.25 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Days Sales Outstanding (DSO) |
|
51.16 |
178.29 |
111.26 |
72.62 |
121.11 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
2,645.15 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
18,126.14 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
51.16 |
178.29 |
111.26 |
-15,408.37 |
121.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
102 |
112 |
80 |
281 |
232 |
| Invested Capital Turnover |
|
0.29 |
0.15 |
0.23 |
0.12 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
9.79 |
-32 |
201 |
-49 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
105 |
98 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
25 |
69 |
| Book Value per Share |
|
$11.00 |
$14.85 |
$11.44 |
$10.49 |
$8.57 |
| Tangible Book Value per Share |
|
$11.00 |
$14.85 |
$11.44 |
$10.49 |
$8.57 |
| Total Capital |
|
120 |
154 |
296 |
322 |
289 |
| Total Debt |
|
16 |
13 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
13 |
10 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
11 |
-29 |
-202 |
-42 |
-96 |
| Capital Expenditures (CapEx) |
|
111 |
0.30 |
55 |
0.12 |
29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.65 |
9.07 |
5.52 |
13 |
-33 |
| Debt-free Net Working Capital (DFNWC) |
|
8.62 |
51 |
157 |
51 |
54 |
| Net Working Capital (NWC) |
|
5.69 |
48 |
157 |
51 |
54 |
| Net Nonoperating Expense (NNE) |
|
0.92 |
-43 |
-132 |
-31 |
-11 |
| Net Nonoperating Obligations (NNO) |
|
-2.03 |
-29 |
-216 |
-41 |
-58 |
| Total Depreciation and Amortization (D&A) |
|
3.93 |
1.41 |
3.36 |
4.88 |
3.91 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.48% |
58.01% |
24.74% |
58.76% |
-157.78% |
| Debt-free Net Working Capital to Revenue |
|
29.44% |
325.18% |
705.13% |
225.86% |
257.88% |
| Net Working Capital to Revenue |
|
19.43% |
308.51% |
705.13% |
225.86% |
257.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$8.69 |
$1.09 |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
15.44M |
17.40M |
17.89M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.87 |
$1.09 |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
48.66M |
17.40M |
17.89M |
| 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 |
18.98M |
19.09M |
21.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.51 |
4.85 |
-0.03 |
-3.89 |
-3.25 |
| Normalized NOPAT Margin |
|
-1.76% |
31.03% |
-0.12% |
-17.37% |
-15.44% |
| Pre Tax Income Margin |
|
-4.18% |
44.25% |
50.34% |
24.61% |
26.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.42 |
492.57 |
257.28 |
-11.35 |
-66.94 |
| NOPAT to Interest Expense |
|
-1.02 |
492.70 |
256.67 |
-24.11 |
-68.26 |
| EBIT Less CapEx to Interest Expense |
|
-221.35 |
471.55 |
-1,472.35 |
-11.87 |
-489.29 |
| NOPAT Less CapEx to Interest Expense |
|
-220.95 |
471.68 |
-1,472.96 |
-24.62 |
-490.62 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.61% |
5.55% |
23.59% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
1.35% |
20.34% |
29.38% |