| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
15.42% |
-20.26% |
61.93% |
| EBITDA Growth |
0.00% |
-39.30% |
-60.32% |
-439.45% |
| EBIT Growth |
0.00% |
-45.10% |
-80.50% |
-1,072.26% |
| NOPAT Growth |
0.00% |
-51.48% |
-76.54% |
-1,078.07% |
| Net Income Growth |
0.00% |
-49.80% |
-77.29% |
-4,356.29% |
| EPS Growth |
0.00% |
-49.80% |
-77.29% |
-4,356.29% |
| Operating Cash Flow Growth |
0.00% |
493.56% |
14.89% |
-423.41% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
158.58% |
135.34% |
| Invested Capital Growth |
0.00% |
0.00% |
-39.28% |
-262.51% |
| 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 |
43.10% |
34.54% |
40.36% |
31.90% |
| EBITDA Margin |
28.44% |
14.95% |
7.44% |
-15.60% |
| Operating Margin |
25.22% |
11.43% |
2.53% |
-20.50% |
| EBIT Margin |
26.32% |
12.52% |
3.06% |
-18.38% |
| Profit (Net Income) Margin |
19.70% |
8.57% |
2.44% |
-64.16% |
| Tax Burden Percent |
76.15% |
70.64% |
93.77% |
101.83% |
| Interest Burden Percent |
98.30% |
96.89% |
85.03% |
342.78% |
| Effective Tax Rate |
23.85% |
29.36% |
6.23% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
47.04% |
6.87% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
37.41% |
6.59% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-8.62% |
-2.66% |
0.00% |
| Return on Equity (ROE) |
0.00% |
38.43% |
4.21% |
-126.76% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-152.96% |
55.75% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
13.35% |
2.41% |
-15.46% |
| Return on Assets (ROA) |
0.00% |
9.14% |
1.93% |
-53.96% |
| Return on Common Equity (ROCE) |
0.00% |
38.43% |
4.21% |
-126.76% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.95 |
0.46 |
0.11 |
-1.06 |
| NOPAT Margin |
19.21% |
8.08% |
2.38% |
-14.35% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
9.63% |
0.28% |
-89.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
16.12% |
3.52% |
-21.36% |
| Cost of Revenue to Revenue |
56.90% |
65.46% |
59.64% |
68.10% |
| SG&A Expenses to Revenue |
17.87% |
23.11% |
37.83% |
52.40% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
17.87% |
23.11% |
37.83% |
52.40% |
| Earnings before Interest and Taxes (EBIT) |
1.31 |
0.72 |
0.14 |
-1.36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.41 |
0.86 |
0.34 |
-1.15 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
3.13 |
2.91 |
2.39 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
3.13 |
2.91 |
2.39 |
| Price to Revenue (P/Rev) |
1.61 |
1.40 |
1.75 |
1.53 |
| Price to Earnings (P/E) |
8.17 |
16.28 |
71.68 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
12.24% |
6.14% |
1.40% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
3.76 |
5.98 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.29 |
1.56 |
1.25 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
8.64 |
21.01 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
10.32 |
51.06 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
16.01 |
65.80 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
11.30 |
9.49 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
8.11 |
4.46 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.12 |
0.12 |
0.05 |
| Long-Term Debt to Equity |
0.00 |
0.10 |
0.10 |
0.04 |
| Financial Leverage |
0.00 |
-0.23 |
-0.40 |
-1.10 |
| Leverage Ratio |
0.00 |
2.10 |
2.19 |
2.35 |
| Compound Leverage Factor |
0.00 |
2.04 |
1.86 |
8.05 |
| Debt to Total Capital |
0.00% |
10.94% |
10.98% |
4.50% |
| Short-Term Debt to Total Capital |
0.00% |
2.06% |
1.96% |
0.58% |
| Long-Term Debt to Total Capital |
0.00% |
8.88% |
9.02% |
3.92% |
| 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% |
89.06% |
89.02% |
95.50% |
| Debt to EBITDA |
0.00 |
0.37 |
0.99 |
-0.19 |
| Net Debt to EBITDA |
0.00 |
-0.69 |
-2.51 |
1.80 |
| Long-Term Debt to EBITDA |
0.00 |
0.30 |
0.82 |
-0.17 |
| Debt to NOPAT |
0.00 |
0.68 |
3.12 |
-0.21 |
| Net Debt to NOPAT |
0.00 |
-1.27 |
-7.85 |
1.95 |
| Long-Term Debt to NOPAT |
0.00 |
0.55 |
2.56 |
-0.18 |
| Altman Z-Score |
0.00 |
4.24 |
3.13 |
1.36 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.64 |
1.52 |
2.51 |
| Quick Ratio |
0.00 |
1.25 |
0.95 |
2.16 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1.51 |
0.88 |
2.08 |
| Operating Cash Flow to CapEx |
-142.51% |
897.28% |
1,462.49% |
-880.07% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-67.49 |
42.08 |
124.09 |
| Operating Cash Flow to Interest Expense |
-7.49 |
29.40 |
35.95 |
-145.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
-12.74 |
26.12 |
33.49 |
-162.25 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.07 |
0.79 |
0.84 |
| Accounts Receivable Turnover |
0.00 |
2.58 |
2.18 |
3.62 |
| Inventory Turnover |
0.00 |
8.44 |
4.22 |
7.18 |
| Fixed Asset Turnover |
0.00 |
5.40 |
4.45 |
6.62 |
| Accounts Payable Turnover |
0.00 |
4.50 |
4.30 |
7.60 |
| Days Sales Outstanding (DSO) |
0.00 |
141.43 |
167.38 |
100.80 |
| Days Inventory Outstanding (DIO) |
0.00 |
43.25 |
86.40 |
50.83 |
| Days Payable Outstanding (DPO) |
0.00 |
81.12 |
84.94 |
48.01 |
| Cash Conversion Cycle (CCC) |
0.00 |
103.56 |
168.84 |
103.63 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1.97 |
1.20 |
-1.94 |
| Invested Capital Turnover |
0.00 |
5.83 |
2.89 |
-19.82 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.97 |
-0.77 |
-3.14 |
| Enterprise Value (EV) |
0.00 |
7.41 |
7.15 |
9.26 |
| Market Capitalization |
8.00 |
8.00 |
8.00 |
11 |
| Book Value per Share |
$0.00 |
$0.56 |
$0.60 |
$0.96 |
| Tangible Book Value per Share |
$0.00 |
$0.56 |
$0.60 |
$0.96 |
| Total Capital |
0.00 |
2.87 |
3.08 |
4.97 |
| Total Debt |
0.00 |
0.31 |
0.34 |
0.22 |
| Total Long-Term Debt |
0.00 |
0.26 |
0.28 |
0.19 |
| Net Debt |
0.00 |
-0.59 |
-0.85 |
-2.08 |
| Capital Expenditures (CapEx) |
0.12 |
0.07 |
0.05 |
0.28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.70 |
0.51 |
0.82 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.60 |
1.70 |
3.12 |
| Net Working Capital (NWC) |
0.00 |
1.54 |
1.64 |
3.09 |
| Net Nonoperating Expense (NNE) |
-0.02 |
-0.03 |
-0.00 |
3.69 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.59 |
-1.55 |
-6.69 |
| Total Depreciation and Amortization (D&A) |
0.11 |
0.14 |
0.20 |
0.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
12.14% |
11.12% |
11.02% |
| Debt-free Net Working Capital to Revenue |
0.00% |
27.89% |
37.16% |
42.09% |
| Net Working Capital to Revenue |
0.00% |
26.86% |
35.84% |
41.70% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
($0.97) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
4.59M |
4.93M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
($0.97) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
4.59M |
4.93M |
| 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 |
4.59M |
5.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.95 |
0.46 |
0.11 |
-1.06 |
| Normalized NOPAT Margin |
19.21% |
8.08% |
2.38% |
-14.35% |
| Pre Tax Income Margin |
25.87% |
12.13% |
2.60% |
-63.01% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
58.74 |
32.18 |
6.68 |
-81.37 |
| NOPAT to Interest Expense |
42.87 |
20.76 |
5.18 |
-63.53 |
| EBIT Less CapEx to Interest Expense |
53.49 |
28.90 |
4.22 |
-97.93 |
| NOPAT Less CapEx to Interest Expense |
37.62 |
17.48 |
2.73 |
-80.08 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |