| DEI Shares Outstanding |
0.00 |
0.00 |
30,000,000.00 |
32,465,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
30,000,000.00 |
32,465,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.01 |
-0.05 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
129.69% |
119.24% |
70.04% |
| EBITDA Growth |
0.00% |
-39.06% |
-69.24% |
-403.48% |
| EBIT Growth |
0.00% |
-40.42% |
-80.50% |
-665.65% |
| NOPAT Growth |
0.00% |
-38.98% |
-88.66% |
-909.24% |
| Net Income Growth |
0.00% |
-38.71% |
-85.84% |
-1,120.22% |
| EPS Growth |
0.00% |
-42.86% |
100.00% |
-425.00% |
| Operating Cash Flow Growth |
0.00% |
-131.91% |
134.36% |
-802.06% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
69.88% |
-1,619.11% |
| Invested Capital Growth |
0.00% |
0.00% |
15.08% |
25.74% |
| 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 |
7.80% |
3.22% |
2.05% |
1.77% |
| EBITDA Margin |
7.67% |
2.03% |
0.29% |
-0.51% |
| Operating Margin |
7.65% |
1.97% |
0.14% |
-0.60% |
| EBIT Margin |
7.67% |
1.99% |
0.18% |
-0.59% |
| Profit (Net Income) Margin |
6.42% |
1.71% |
0.11% |
-0.66% |
| Tax Burden Percent |
83.65% |
86.18% |
63.62% |
108.29% |
| Interest Burden Percent |
100.00% |
99.86% |
98.25% |
104.11% |
| Effective Tax Rate |
16.35% |
13.82% |
36.38% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
160.17% |
8.45% |
-56.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
159.63% |
7.21% |
-45.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-104.75% |
-4.60% |
33.32% |
| Return on Equity (ROE) |
0.00% |
55.42% |
3.85% |
-23.27% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-39.83% |
-5.58% |
-79.39% |
| Operating Return on Assets (OROA) |
0.00% |
7.94% |
1.58% |
-5.50% |
| Return on Assets (ROA) |
0.00% |
6.84% |
0.99% |
-6.20% |
| Return on Common Equity (ROCE) |
0.00% |
55.42% |
3.85% |
-23.27% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.97 |
1.20 |
0.14 |
-1.11 |
| NOPAT Margin |
6.40% |
1.70% |
0.09% |
-0.42% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.54% |
1.23% |
-11.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
21.62% |
2.26% |
-7.51% |
| Cost of Revenue to Revenue |
92.20% |
96.78% |
97.95% |
98.23% |
| SG&A Expenses to Revenue |
0.15% |
0.95% |
1.49% |
1.88% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.15% |
1.25% |
1.91% |
2.37% |
| Earnings before Interest and Taxes (EBIT) |
2.36 |
1.41 |
0.27 |
-1.55 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.36 |
1.44 |
0.44 |
-1.34 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.92 |
1.85 |
2.09 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.92 |
1.85 |
2.09 |
| Price to Revenue (P/Rev) |
0.27 |
0.12 |
0.05 |
0.08 |
| Price to Earnings (P/E) |
4.25 |
6.93 |
48.95 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
23.54% |
14.43% |
2.04% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
3.68 |
3.23 |
6.27 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.08 |
0.04 |
0.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
3.84 |
12.60 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.93 |
20.35 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.59 |
40.90 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
16.83 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.27 |
0.33 |
0.40 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.66 |
-0.64 |
-0.74 |
| Leverage Ratio |
0.00 |
4.05 |
3.89 |
3.75 |
| Compound Leverage Factor |
0.00 |
4.05 |
3.82 |
3.91 |
| Debt to Total Capital |
0.00% |
21.46% |
24.94% |
28.64% |
| Short-Term Debt to Total Capital |
0.00% |
21.46% |
24.94% |
28.64% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
78.54% |
75.06% |
71.35% |
| Debt to EBITDA |
0.00 |
0.83 |
3.41 |
-3.13 |
| Net Debt to EBITDA |
0.00 |
-1.99 |
-6.35 |
6.19 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.99 |
11.06 |
-3.81 |
| Net Debt to NOPAT |
0.00 |
-2.38 |
-20.61 |
7.54 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
4.92 |
9.91 |
7.27 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.01% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.29 |
1.30 |
1.35 |
| Quick Ratio |
0.00 |
1.16 |
1.28 |
1.34 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.30 |
-0.09 |
-1.55 |
| Operating Cash Flow to CapEx |
0.00% |
-226.01% |
3,678.97% |
-6,443.07% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-157.01 |
-18.78 |
-24.30 |
| Operating Cash Flow to Interest Expense |
0.00 |
-506.45 |
69.12 |
-36.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-730.53 |
67.24 |
-37.09 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
3.99 |
8.95 |
9.35 |
| Accounts Receivable Turnover |
0.00 |
5.53 |
12.79 |
13.99 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
179.18 |
428.33 |
858.81 |
| Accounts Payable Turnover |
0.00 |
6.12 |
14.28 |
15.53 |
| Days Sales Outstanding (DSO) |
0.00 |
66.04 |
28.54 |
26.08 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
59.65 |
25.56 |
23.51 |
| Cash Conversion Cycle (CCC) |
0.00 |
6.38 |
2.98 |
2.57 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1.50 |
1.73 |
2.18 |
| Invested Capital Turnover |
0.00 |
94.17 |
95.99 |
135.13 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.50 |
0.23 |
0.45 |
| Enterprise Value (EV) |
0.00 |
5.53 |
5.59 |
14 |
| Market Capitalization |
8.40 |
8.40 |
8.40 |
22 |
| Book Value per Share |
$0.00 |
$0.15 |
$0.15 |
$0.35 |
| Tangible Book Value per Share |
$0.00 |
$0.15 |
$0.15 |
$0.35 |
| Total Capital |
0.00 |
5.57 |
6.06 |
15 |
| Total Debt |
0.00 |
1.20 |
1.51 |
4.22 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-2.87 |
-2.81 |
-8.33 |
| Capital Expenditures (CapEx) |
0.00 |
0.43 |
0.01 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.92 |
0.84 |
1.82 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
4.98 |
5.17 |
14 |
| Net Working Capital (NWC) |
0.00 |
3.79 |
3.65 |
10 |
| Net Nonoperating Expense (NNE) |
-0.00 |
-0.01 |
-0.04 |
0.65 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-2.87 |
-2.81 |
-8.33 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.03 |
0.17 |
0.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
1.30% |
0.54% |
0.69% |
| Debt-free Net Working Capital to Revenue |
0.00% |
7.04% |
3.33% |
5.44% |
| Net Working Capital to Revenue |
0.00% |
5.35% |
2.36% |
3.84% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.08 |
($0.26) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
30M |
32.31M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.08 |
($0.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
30M |
32.31M |
| 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 |
30M |
32.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.97 |
1.20 |
0.14 |
-1.11 |
| Normalized NOPAT Margin |
6.40% |
1.70% |
0.09% |
-0.42% |
| Pre Tax Income Margin |
7.67% |
1.99% |
0.17% |
-0.61% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
738.36 |
57.18 |
-24.34 |
| NOPAT to Interest Expense |
0.00 |
631.36 |
28.44 |
-17.32 |
| EBIT Less CapEx to Interest Expense |
0.00 |
514.28 |
55.30 |
-24.91 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
407.27 |
26.56 |
-17.89 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
9.32% |
215.20% |
-86.32% |