| DEI Shares Outstanding |
|
0.00 |
0.00 |
30,000,000.00 |
32,706,970.00 |
16,353,485.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
30,000,000.00 |
32,706,970.00 |
16,353,485.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.03 |
-0.01 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-6.49% |
-12.07% |
-10.81% |
21.96% |
| EBITDA Growth |
|
0.00% |
-29.41% |
-54.80% |
-79.23% |
103.92% |
| EBIT Growth |
|
0.00% |
-30.68% |
-62.69% |
-122.68% |
86.66% |
| NOPAT Growth |
|
0.00% |
-7.43% |
-83.42% |
-171.45% |
63.14% |
| Net Income Growth |
|
0.00% |
32.49% |
-86.71% |
-175.55% |
70.22% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-150.00% |
100.00% |
| Operating Cash Flow Growth |
|
0.00% |
-39.23% |
-87.60% |
-280.01% |
-275.26% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-169.24% |
-92.17% |
27.34% |
| Invested Capital Growth |
|
0.00% |
0.00% |
51.18% |
40.11% |
22.53% |
| 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 |
|
53.00% |
56.73% |
46.73% |
43.70% |
45.91% |
| EBITDA Margin |
|
30.73% |
23.19% |
11.92% |
2.78% |
4.64% |
| Operating Margin |
|
27.94% |
20.10% |
7.66% |
-5.12% |
-1.55% |
| EBIT Margin |
|
28.66% |
21.24% |
9.01% |
-2.29% |
-0.25% |
| Profit (Net Income) Margin |
|
24.60% |
34.85% |
5.27% |
-4.46% |
-1.09% |
| Tax Burden Percent |
|
85.84% |
164.07% |
58.45% |
194.70% |
434.85% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
14.16% |
-18.12% |
41.55% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
172.61% |
11.39% |
-5.63% |
-1.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
137.54% |
10.21% |
-4.28% |
-1.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-95.91% |
-6.44% |
2.16% |
0.63% |
| Return on Equity (ROE) |
|
0.00% |
76.70% |
4.95% |
-3.47% |
-0.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-27.39% |
-29.36% |
-39.04% |
-21.85% |
| Operating Return on Assets (OROA) |
|
0.00% |
13.33% |
4.88% |
-1.03% |
-0.13% |
| Return on Assets (ROA) |
|
0.00% |
21.87% |
2.85% |
-2.01% |
-0.57% |
| Return on Common Equity (ROCE) |
|
0.00% |
76.78% |
4.97% |
-3.50% |
-0.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
38.31% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4.19 |
3.88 |
0.64 |
-0.46 |
-0.17 |
| NOPAT Margin |
|
23.98% |
23.74% |
4.48% |
-3.59% |
-1.08% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
35.07% |
1.18% |
-1.35% |
-0.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
21.73% |
3.61% |
-2.39% |
-0.82% |
| Cost of Revenue to Revenue |
|
47.00% |
43.27% |
53.27% |
56.30% |
54.09% |
| SG&A Expenses to Revenue |
|
21.23% |
31.56% |
33.56% |
40.52% |
41.22% |
| R&D to Revenue |
|
3.83% |
5.08% |
5.51% |
8.30% |
6.24% |
| Operating Expenses to Revenue |
|
25.07% |
36.63% |
39.07% |
48.82% |
47.46% |
| Earnings before Interest and Taxes (EBIT) |
|
5.01 |
3.47 |
1.29 |
-0.29 |
-0.04 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.37 |
3.79 |
1.71 |
0.36 |
0.73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.34 |
0.32 |
1.89 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.34 |
0.32 |
1.90 |
1.01 |
| Price to Revenue (P/Rev) |
|
0.29 |
0.31 |
0.35 |
2.58 |
1.17 |
| Price to Earnings (P/E) |
|
1.16 |
1.22 |
5.84 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
85.96% |
82.17% |
17.13% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.64 |
0.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.96 |
0.74 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
70.54 |
15.92 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.20 |
0.13 |
0.11 |
0.14 |
| Long-Term Debt to Equity |
|
0.00 |
0.16 |
0.12 |
0.11 |
0.10 |
| Financial Leverage |
|
0.00 |
-0.70 |
-0.63 |
-0.51 |
-0.40 |
| Leverage Ratio |
|
0.00 |
1.75 |
1.74 |
1.73 |
1.68 |
| Compound Leverage Factor |
|
0.00 |
1.75 |
1.74 |
1.73 |
1.68 |
| Debt to Total Capital |
|
0.00% |
16.80% |
11.75% |
10.08% |
12.36% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.50% |
0.79% |
0.42% |
3.93% |
| Long-Term Debt to Total Capital |
|
0.00% |
13.30% |
10.96% |
9.66% |
8.43% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-0.08% |
-0.64% |
-0.85% |
-1.63% |
| Common Equity to Total Capital |
|
0.00% |
83.28% |
88.90% |
90.78% |
89.27% |
| Debt to EBITDA |
|
0.00 |
0.79 |
1.22 |
5.44 |
3.51 |
| Net Debt to EBITDA |
|
0.00 |
-2.73 |
-5.21 |
-21.77 |
-8.79 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.63 |
1.14 |
5.21 |
2.39 |
| Debt to NOPAT |
|
0.00 |
0.77 |
3.25 |
-4.21 |
-15.02 |
| Net Debt to NOPAT |
|
0.00 |
-2.67 |
-13.88 |
16.86 |
37.66 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.61 |
3.04 |
-4.04 |
-10.25 |
| Altman Z-Score |
|
0.00 |
2.56 |
2.18 |
3.03 |
2.56 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.10% |
-0.42% |
-0.84% |
-1.41% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.15 |
2.05 |
1.86 |
1.94 |
| Quick Ratio |
|
0.00 |
1.88 |
1.65 |
1.18 |
1.22 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-0.62 |
-1.66 |
-3.18 |
-2.31 |
| Operating Cash Flow to CapEx |
|
2,901.12% |
2,496.97% |
1,042.73% |
-180.16% |
-356.99% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.63 |
0.54 |
0.45 |
0.53 |
| Accounts Receivable Turnover |
|
0.00 |
6.41 |
4.30 |
3.33 |
3.61 |
| Inventory Turnover |
|
0.00 |
5.03 |
4.15 |
3.21 |
3.04 |
| Fixed Asset Turnover |
|
0.00 |
2.53 |
2.25 |
2.05 |
2.35 |
| Accounts Payable Turnover |
|
0.00 |
5.84 |
5.55 |
4.83 |
4.79 |
| Days Sales Outstanding (DSO) |
|
0.00 |
56.95 |
84.91 |
109.46 |
101.11 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
72.54 |
87.97 |
113.61 |
120.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
62.54 |
65.79 |
75.56 |
76.17 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
66.95 |
107.10 |
147.51 |
144.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
4.49 |
6.79 |
9.52 |
12 |
| Invested Capital Turnover |
|
0.00 |
7.27 |
2.55 |
1.57 |
1.48 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
4.49 |
2.30 |
2.72 |
2.14 |
| Enterprise Value (EV) |
|
0.00 |
-5.37 |
-4.04 |
25 |
12 |
| Market Capitalization |
|
5.00 |
5.00 |
5.00 |
33 |
18 |
| Book Value per Share |
|
$0.00 |
$0.99 |
$1.06 |
$1.16 |
$1.12 |
| Tangible Book Value per Share |
|
$0.00 |
$0.99 |
$1.06 |
$1.16 |
$1.11 |
| Total Capital |
|
0.00 |
18 |
18 |
19 |
21 |
| Total Debt |
|
0.00 |
3.00 |
2.09 |
1.93 |
2.54 |
| Total Long-Term Debt |
|
0.00 |
2.37 |
1.95 |
1.85 |
1.73 |
| Net Debt |
|
0.00 |
-10 |
-8.92 |
-7.74 |
-6.37 |
| Capital Expenditures (CapEx) |
|
0.21 |
0.15 |
0.04 |
0.45 |
0.85 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.97 |
-1.17 |
-0.22 |
3.22 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
10 |
9.63 |
9.25 |
9.86 |
| Net Working Capital (NWC) |
|
0.00 |
9.53 |
9.49 |
9.17 |
9.05 |
| Net Nonoperating Expense (NNE) |
|
-0.11 |
-1.81 |
-0.11 |
0.11 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-10 |
-8.92 |
-7.74 |
-6.37 |
| Total Depreciation and Amortization (D&A) |
|
0.36 |
0.32 |
0.42 |
0.65 |
0.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-18.20% |
-8.13% |
-1.75% |
20.59% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
62.18% |
67.08% |
72.19% |
63.12% |
| Net Working Capital to Revenue |
|
0.00% |
58.37% |
66.10% |
71.56% |
57.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.35M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.35M |
| 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 |
0.00 |
0.00 |
16.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.19 |
2.30 |
0.64 |
-0.46 |
-0.17 |
| Normalized NOPAT Margin |
|
23.98% |
14.07% |
4.48% |
-3.59% |
-1.08% |
| Pre Tax Income Margin |
|
28.66% |
21.24% |
9.01% |
-2.29% |
-0.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
29.06% |
168.60% |
-90.45% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
41.01% |
231.36% |
-338.57% |
0.00% |