| DEI Shares Outstanding |
8,734,630.00 |
8,884,267.00 |
9,123,645.00 |
| DEI Adjusted Shares Outstanding |
8,734,630.00 |
8,884,267.00 |
9,123,645.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.01 |
-0.38 |
-0.68 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
25.99% |
-16.84% |
| EBITDA Growth |
0.00% |
12.86% |
-37.96% |
| EBIT Growth |
0.00% |
-25.51% |
-87.31% |
| NOPAT Growth |
0.00% |
-52.36% |
-109.44% |
| Net Income Growth |
0.00% |
-1,630.77% |
-83.68% |
| EPS Growth |
0.00% |
-2,050.00% |
-79.49% |
| Operating Cash Flow Growth |
0.00% |
152.41% |
-32.23% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
575.32% |
| Invested Capital Growth |
0.00% |
-3.91% |
-48.43% |
| 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 |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
47.70% |
42.73% |
31.88% |
| Operating Margin |
19.63% |
10.60% |
-1.20% |
| EBIT Margin |
19.57% |
11.57% |
1.77% |
| Profit (Net Income) Margin |
0.61% |
-7.45% |
-16.45% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
3.13% |
-64.34% |
-931.63% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
6.17% |
3.00% |
-0.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-7.86% |
-10.64% |
-23.69% |
| Return on Net Nonoperating Assets (RNNOA) |
-5.83% |
-8.37% |
-10.28% |
| Return on Equity (ROE) |
0.34% |
-5.37% |
-10.66% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
6.99% |
63.52% |
| Operating Return on Assets (OROA) |
4.70% |
3.03% |
0.43% |
| Return on Assets (ROA) |
0.15% |
-1.95% |
-4.00% |
| Return on Common Equity (ROCE) |
0.34% |
-5.37% |
-10.34% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
7.08 |
3.37 |
-0.32 |
| NOPAT Margin |
19.63% |
7.42% |
-0.84% |
| Net Nonoperating Expense Percent (NNEP) |
14.03% |
13.64% |
23.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
5.43% |
2.43% |
-0.31% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
16.69% |
8.83% |
11.40% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
80.37% |
89.40% |
101.20% |
| Earnings before Interest and Taxes (EBIT) |
7.06 |
5.26 |
0.67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
17 |
19 |
12 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.24 |
0.22 |
0.27 |
| Price to Tangible Book Value (P/TBV) |
0.24 |
0.22 |
0.27 |
| Price to Revenue (P/Rev) |
0.44 |
0.29 |
0.38 |
| Price to Earnings (P/E) |
126.12 |
0.00 |
0.00 |
| Dividend Yield |
67.25% |
19.58% |
8.63% |
| Earnings Yield |
0.79% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.56 |
0.71 |
0.57 |
| Enterprise Value to Revenue (EV/Rev) |
1.78 |
1.71 |
0.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
3.73 |
4.01 |
2.68 |
| Enterprise Value to EBIT (EV/EBIT) |
9.09 |
14.79 |
48.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
9.06 |
23.07 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
23.83 |
14.60 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
9.90 |
0.61 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.98 |
1.31 |
0.85 |
| Long-Term Debt to Equity |
0.85 |
1.02 |
0.59 |
| Financial Leverage |
0.74 |
0.79 |
0.43 |
| Leverage Ratio |
2.30 |
2.75 |
2.67 |
| Compound Leverage Factor |
0.07 |
-1.77 |
-24.84 |
| Debt to Total Capital |
49.49% |
56.72% |
45.90% |
| Short-Term Debt to Total Capital |
6.66% |
12.71% |
13.73% |
| Long-Term Debt to Total Capital |
42.82% |
44.01% |
32.17% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
3.40% |
| Common Equity to Total Capital |
50.51% |
43.28% |
50.70% |
| Debt to EBITDA |
3.75 |
4.06 |
3.98 |
| Net Debt to EBITDA |
2.80 |
3.32 |
1.19 |
| Long-Term Debt to EBITDA |
3.25 |
3.15 |
2.79 |
| Debt to NOPAT |
9.12 |
23.35 |
-150.40 |
| Net Debt to NOPAT |
6.81 |
19.10 |
-45.00 |
| Long-Term Debt to NOPAT |
7.89 |
18.12 |
-105.41 |
| Altman Z-Score |
0.41 |
0.54 |
0.39 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
3.05% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.36 |
0.73 |
0.68 |
| Quick Ratio |
0.27 |
0.23 |
0.33 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
7.86 |
53 |
| Operating Cash Flow to CapEx |
-14.08% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.89 |
7.57 |
| Operating Cash Flow to Interest Expense |
-0.86 |
0.37 |
0.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
-6.95 |
2.64 |
7.42 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.24 |
0.26 |
0.24 |
| Accounts Receivable Turnover |
61.50 |
49.63 |
23.30 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.36 |
0.31 |
0.34 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
5.94 |
7.35 |
15.67 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
5.94 |
7.35 |
15.67 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
115 |
110 |
57 |
| Invested Capital Turnover |
0.31 |
0.40 |
0.45 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-4.49 |
-53 |
| Enterprise Value (EV) |
64 |
78 |
32 |
| Market Capitalization |
16 |
13 |
14 |
| Book Value per Share |
$8.01 |
$6.88 |
$5.96 |
| Tangible Book Value per Share |
$8.01 |
$6.88 |
$5.96 |
| Total Capital |
130 |
139 |
104 |
| Total Debt |
65 |
79 |
48 |
| Total Long-Term Debt |
56 |
61 |
34 |
| Net Debt |
48 |
64 |
14 |
| Capital Expenditures (CapEx) |
44 |
-20 |
-50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-39 |
2.21 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
-25 |
8.62 |
-1.22 |
| Net Working Capital (NWC) |
-34 |
-9.03 |
-16 |
| Net Nonoperating Expense (NNE) |
6.86 |
6.76 |
5.90 |
| Net Nonoperating Obligations (NNO) |
49 |
50 |
0.41 |
| Total Depreciation and Amortization (D&A) |
10 |
14 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-108.45% |
4.85% |
-41.78% |
| Debt-free Net Working Capital to Revenue |
-70.18% |
18.96% |
-3.24% |
| Net Working Capital to Revenue |
-94.28% |
-19.88% |
-41.15% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.02 |
($0.39) |
($0.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
8.36M |
8.71M |
8.87M |
| Adjusted Diluted Earnings per Share |
$0.02 |
($0.39) |
($0.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
8.36M |
8.71M |
8.87M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
8.73M |
8.88M |
9.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.31 |
2.95 |
-0.06 |
| Normalized NOPAT Margin |
-9.17% |
6.50% |
-0.16% |
| Pre Tax Income Margin |
0.61% |
-7.45% |
-16.45% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.97 |
0.60 |
0.10 |
| NOPAT to Interest Expense |
0.97 |
0.38 |
-0.05 |
| EBIT Less CapEx to Interest Expense |
-5.12 |
2.86 |
7.20 |
| NOPAT Less CapEx to Interest Expense |
-5.11 |
2.65 |
7.06 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
4,237.10% |
-78.13% |
-18.01% |
| Augmented Payout Ratio |
5,356.56% |
-139.79% |
-21.61% |