| DEI Shares Outstanding |
|
0.00 |
0.00 |
21,750,000.00 |
21,750,000.00 |
3,645,974.00 |
3,645,974.00 |
3,645,974.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
6,042.00 |
6,042.00 |
6,077.00 |
6,077.00 |
6,077.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,878.65 |
-1,309.11 |
-1,082,939.61 |
-1,436,119.47 |
-604,254.57 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-7.60% |
56.27% |
-16.34% |
80,383.80% |
-28.74% |
-22.44% |
| EBITDA Growth |
|
0.00% |
3.87% |
35.03% |
-145.57% |
-57,274.33% |
-100.08% |
66.08% |
| EBIT Growth |
|
0.00% |
4.12% |
36.09% |
-150.96% |
-60,178.50% |
-87.41% |
61.60% |
| NOPAT Growth |
|
0.00% |
0.07% |
47.32% |
-143.69% |
-56,401.64% |
-102.21% |
63.64% |
| Net Income Growth |
|
0.00% |
0.09% |
50.18% |
-169.68% |
-83,102.59% |
-32.61% |
57.92% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-83,102.59% |
-32.61% |
98.71% |
| Operating Cash Flow Growth |
|
0.00% |
-53.69% |
-133.62% |
36.69% |
85,903.14% |
-951.26% |
46.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-234.94% |
129.68% |
-55,653.44% |
-941.24% |
65.90% |
| Invested Capital Growth |
|
0.00% |
0.00% |
221.76% |
-24.32% |
-10.70% |
84,524.64% |
33.52% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.35% |
45.90% |
52.78% |
54.53% |
31.93% |
26.37% |
35.28% |
| EBITDA Margin |
|
30.31% |
34.07% |
29.44% |
-16.03% |
-11.43% |
-32.09% |
-14.04% |
| Operating Margin |
|
29.35% |
33.23% |
28.32% |
-17.49% |
-12.28% |
-34.83% |
-16.33% |
| EBIT Margin |
|
29.05% |
32.74% |
28.51% |
-17.36% |
-13.00% |
-34.20% |
-16.93% |
| Profit (Net Income) Margin |
|
22.73% |
24.62% |
23.66% |
-19.70% |
-20.37% |
-37.90% |
-20.56% |
| Tax Burden Percent |
|
78.23% |
74.83% |
82.98% |
111.49% |
152.08% |
107.47% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.49% |
100.00% |
101.78% |
102.99% |
103.13% |
121.43% |
| Effective Tax Rate |
|
21.77% |
25.17% |
17.24% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
120.65% |
42.14% |
-13.74% |
-9,518.62% |
-48.16% |
-7.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
122.52% |
41.35% |
3.97% |
37,807.15% |
-20.13% |
-0.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-47.98% |
-13.67% |
-1.27% |
-8,169.34% |
9.82% |
0.28% |
| Return on Equity (ROE) |
|
0.00% |
72.67% |
28.47% |
-15.01% |
-17,687.96% |
-38.34% |
-7.23% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-79.35% |
-63.02% |
13.96% |
-9,507.31% |
-247.69% |
-36.21% |
| Operating Return on Assets (OROA) |
|
0.00% |
34.89% |
27.65% |
-10.75% |
-8,298.51% |
-23.16% |
-4.41% |
| Return on Assets (ROA) |
|
0.00% |
26.24% |
22.94% |
-12.20% |
-12,997.71% |
-25.67% |
-5.35% |
| Return on Common Equity (ROCE) |
|
0.00% |
72.67% |
28.47% |
-15.01% |
-17,687.96% |
-38.34% |
-7.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
36.33% |
19.26% |
-17.03% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
7.63 |
7.63 |
11 |
-4.91 |
-2,776 |
-5,614 |
-2,041 |
| NOPAT Margin |
|
22.96% |
24.86% |
23.44% |
-12.24% |
-8.59% |
-24.38% |
-11.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-1.87% |
0.79% |
-17.71% |
-47,325.77% |
-28.03% |
-6.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-9.75% |
-8,299.12% |
-10.49% |
-3.12% |
| Cost of Revenue to Revenue |
|
59.65% |
54.10% |
47.22% |
45.47% |
68.07% |
73.63% |
64.72% |
| SG&A Expenses to Revenue |
|
9.14% |
10.61% |
13.07% |
52.98% |
29.16% |
48.04% |
47.85% |
| R&D to Revenue |
|
1.86% |
1.90% |
11.39% |
19.04% |
15.04% |
13.16% |
3.76% |
| Operating Expenses to Revenue |
|
11.00% |
12.51% |
24.46% |
72.02% |
44.20% |
61.20% |
54.31% |
| Earnings before Interest and Taxes (EBIT) |
|
9.65 |
10 |
14 |
-6.97 |
-4,202 |
-7,874 |
-3,024 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
10 |
14 |
-6.44 |
-3,693 |
-7,389 |
-2,507 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.20 |
1.26 |
0.26 |
0.12 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.21 |
1.26 |
0.27 |
0.12 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.75 |
0.81 |
1.54 |
0.31 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
3.36 |
3.38 |
6.53 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
29.80% |
29.63% |
15.32% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.33 |
1.37 |
0.00 |
0.11 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.55 |
1.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.61 |
3.96 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.68 |
4.09 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
2.21 |
4.97 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.76 |
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 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.13 |
0.07 |
0.08 |
0.20 |
0.18 |
0.16 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.39 |
-0.33 |
-0.32 |
-0.22 |
-0.49 |
-0.46 |
| Leverage Ratio |
|
0.00 |
1.38 |
1.24 |
1.23 |
1.36 |
1.49 |
1.35 |
| Compound Leverage Factor |
|
0.00 |
1.39 |
1.24 |
1.25 |
1.40 |
1.54 |
1.64 |
| Debt to Total Capital |
|
0.00% |
11.28% |
6.85% |
7.81% |
16.39% |
14.94% |
14.16% |
| Short-Term Debt to Total Capital |
|
0.00% |
11.28% |
6.85% |
7.81% |
16.39% |
10.95% |
14.16% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
88.72% |
93.15% |
92.19% |
83.61% |
85.06% |
85.84% |
| Debt to EBITDA |
|
0.00 |
0.25 |
0.31 |
-0.61 |
0.00 |
-1.08 |
-3.69 |
| Net Debt to EBITDA |
|
0.00 |
-0.78 |
-1.29 |
2.43 |
0.00 |
3.01 |
9.99 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.29 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.35 |
0.39 |
-0.80 |
0.00 |
-1.42 |
-4.54 |
| Net Debt to NOPAT |
|
0.00 |
-1.07 |
-1.62 |
3.18 |
0.00 |
3.96 |
12.27 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
0.00 |
| Altman Z-Score |
|
0.00 |
5.40 |
6.47 |
1.81 |
442.45 |
0.30 |
0.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.91 |
4.50 |
3.17 |
1.84 |
2.54 |
4.07 |
| Quick Ratio |
|
0.00 |
2.62 |
3.36 |
2.60 |
1.33 |
2.37 |
3.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.02 |
-17 |
4.99 |
-2,773 |
-28,873 |
-9,846 |
| Operating Cash Flow to CapEx |
|
15,347.31% |
11,805.78% |
-462.50% |
-1,389.02% |
2,528.41% |
-4,603.36% |
-1,932.86% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-40.57 |
-165.53 |
30.74 |
-17.69 |
-103.80 |
-42.43 |
| Operating Cash Flow to Interest Expense |
|
102.14 |
49.41 |
-20.23 |
-8.01 |
7.12 |
-34.18 |
-21.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
101.48 |
48.99 |
-24.61 |
-8.59 |
6.84 |
-34.92 |
-22.90 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.07 |
0.97 |
0.62 |
638.11 |
0.68 |
0.26 |
| Accounts Receivable Turnover |
|
0.00 |
2.82 |
3.60 |
2.59 |
2,292.97 |
2.48 |
1.05 |
| Inventory Turnover |
|
0.00 |
8.71 |
6.38 |
4.92 |
7,653.81 |
12.47 |
3.12 |
| Fixed Asset Turnover |
|
0.00 |
6.93 |
10.53 |
8.99 |
8,127.37 |
12.89 |
4.99 |
| Accounts Payable Turnover |
|
0.00 |
4.55 |
5.05 |
4.34 |
4,240.79 |
6.43 |
3.21 |
| Days Sales Outstanding (DSO) |
|
0.00 |
129.24 |
101.49 |
140.91 |
0.16 |
147.31 |
346.03 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
41.89 |
57.25 |
74.23 |
0.05 |
29.27 |
116.82 |
| Days Payable Outstanding (DPO) |
|
0.00 |
80.16 |
72.32 |
84.05 |
0.09 |
56.79 |
113.69 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
90.97 |
86.42 |
131.09 |
0.12 |
119.80 |
349.16 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
13 |
41 |
31 |
28 |
23,287 |
31,092 |
| Invested Capital Turnover |
|
0.00 |
4.85 |
1.80 |
1.12 |
1,107.73 |
1.98 |
0.66 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
13 |
28 |
-9.91 |
-3.30 |
23,259 |
7,805 |
| Enterprise Value (EV) |
|
0.00 |
17 |
56 |
-3.34 |
2.96 |
-22,215 |
-25,037 |
| Market Capitalization |
|
25 |
25 |
74 |
12 |
3.44 |
0.89 |
0.03 |
| Book Value per Share |
|
$0.00 |
$1.30 |
$18.63 |
$2.14 |
$1.29 |
$12,480.33 |
$123.13 |
| Tangible Book Value per Share |
|
$0.00 |
$1.29 |
$18.57 |
$2.13 |
$1.28 |
$12,408.22 |
$122.47 |
| Total Capital |
|
0.00 |
23 |
63 |
50 |
33 |
53,497 |
65,386 |
| Total Debt |
|
0.00 |
2.65 |
4.33 |
3.94 |
5.48 |
7,994 |
9,257 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,137 |
0.00 |
| Net Debt |
|
0.00 |
-8.15 |
-18 |
-16 |
-0.49 |
-22,216 |
-25,037 |
| Capital Expenditures (CapEx) |
|
0.09 |
0.05 |
0.44 |
0.09 |
44 |
207 |
261 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
7.87 |
22 |
13 |
12 |
7,684 |
16,095 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
18 |
44 |
32 |
17 |
37,182 |
49,687 |
| Net Working Capital (NWC) |
|
0.00 |
15 |
39 |
28 |
12 |
31,325 |
40,430 |
| Net Nonoperating Expense (NNE) |
|
0.08 |
0.08 |
-0.10 |
3.00 |
3,805 |
3,113 |
1,631 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-8.15 |
-18 |
-16 |
-0.45 |
-22,216 |
-25,037 |
| Total Depreciation and Amortization (D&A) |
|
0.42 |
0.41 |
0.45 |
0.53 |
509 |
486 |
517 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
25.62% |
45.44% |
33.59% |
0.04% |
33.37% |
90.12% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
58.38% |
90.88% |
80.57% |
0.05% |
161.49% |
278.22% |
| Net Working Capital to Revenue |
|
0.00% |
49.76% |
81.84% |
70.77% |
0.04% |
136.05% |
226.39% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1,440.00) |
($1,020.00) |
($626.96) |
($8.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
3.63M |
6.04K |
6.04K |
13.92K |
455.87M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($626.96) |
($8.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.63M |
6.04K |
6.08K |
13.92K |
455.87M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.63M |
6.04K |
6.08K |
23.65M |
563.34K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.63 |
7.63 |
11 |
-4.91 |
-2,776 |
-5,614 |
-1,704 |
| Normalized NOPAT Margin |
|
22.96% |
24.86% |
23.44% |
-12.24% |
-8.59% |
-24.38% |
-9.54% |
| Pre Tax Income Margin |
|
29.05% |
32.90% |
28.51% |
-17.67% |
-13.39% |
-35.27% |
-20.56% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
74.67 |
81.21 |
134.63 |
-42.92 |
-26.80 |
-28.31 |
-13.03 |
| NOPAT to Interest Expense |
|
59.02 |
61.69 |
110.69 |
-30.26 |
-17.71 |
-20.18 |
-8.80 |
| EBIT Less CapEx to Interest Expense |
|
74.01 |
80.80 |
130.25 |
-43.50 |
-27.08 |
-29.05 |
-14.16 |
| NOPAT Less CapEx to Interest Expense |
|
58.36 |
61.27 |
106.32 |
-30.83 |
-17.99 |
-20.92 |
-9.92 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
211.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
211.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |