| DEI Shares Outstanding |
0.00 |
0.00 |
48,237,472.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
48,237,472.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.25 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
75.23% |
-25.93% |
| EBITDA Growth |
0.00% |
-13.30% |
-395.31% |
| EBIT Growth |
0.00% |
-22.63% |
-461.56% |
| NOPAT Growth |
0.00% |
0.54% |
-397.97% |
| Net Income Growth |
0.00% |
-18.96% |
-579.36% |
| EPS Growth |
0.00% |
-55.56% |
-825.00% |
| Operating Cash Flow Growth |
0.00% |
-115.43% |
119.49% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-929.62% |
| Invested Capital Growth |
0.00% |
0.00% |
27.75% |
| 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 |
86.93% |
79.03% |
56.73% |
| EBITDA Margin |
67.79% |
33.54% |
-133.74% |
| Operating Margin |
53.43% |
29.27% |
-143.01% |
| EBIT Margin |
66.14% |
29.20% |
-142.55% |
| Profit (Net Income) Margin |
53.68% |
24.83% |
-160.68% |
| Tax Burden Percent |
81.17% |
85.02% |
101.30% |
| Interest Burden Percent |
100.00% |
100.00% |
111.27% |
| Effective Tax Rate |
18.83% |
14.98% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
322.53% |
-421.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
322.65% |
-376.81% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-276.05% |
320.17% |
| Return on Equity (ROE) |
0.00% |
46.48% |
-101.81% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
122.53% |
-446.35% |
| Operating Return on Assets (OROA) |
0.00% |
8.98% |
-33.49% |
| Return on Assets (ROA) |
0.00% |
7.64% |
-37.75% |
| Return on Common Equity (ROCE) |
0.00% |
46.48% |
-101.81% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
23.24% |
-93.73% |
| Net Operating Profit after Tax (NOPAT) |
2.49 |
2.50 |
-7.46 |
| NOPAT Margin |
43.37% |
24.88% |
-100.11% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.12% |
-45.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
23.29% |
-58.40% |
| Cost of Revenue to Revenue |
13.07% |
20.97% |
43.27% |
| SG&A Expenses to Revenue |
9.06% |
26.10% |
36.73% |
| R&D to Revenue |
0.00% |
0.00% |
5.74% |
| Operating Expenses to Revenue |
33.50% |
49.76% |
199.74% |
| Earnings before Interest and Taxes (EBIT) |
3.80 |
2.94 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.89 |
3.37 |
-9.96 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.63 |
1.37 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.63 |
1.37 |
| Price to Revenue (P/Rev) |
3.05 |
1.74 |
2.35 |
| Price to Earnings (P/E) |
5.68 |
7.01 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
17.60% |
14.27% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
5.36 |
3.39 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.83 |
0.90 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.46 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.83 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.32 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
18.65 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
8.74 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.86 |
-0.85 |
| Leverage Ratio |
0.00 |
3.04 |
2.70 |
| Compound Leverage Factor |
0.00 |
3.04 |
3.00 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
1.37 |
-0.44 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.20 |
1.41 |
| Quick Ratio |
0.00 |
0.93 |
0.82 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.95 |
-7.89 |
| Operating Cash Flow to CapEx |
240,418.16% |
-704.77% |
2,619.07% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.31 |
0.23 |
| Accounts Receivable Turnover |
0.00 |
0.67 |
0.68 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
47.65 |
44.56 |
| Accounts Payable Turnover |
0.00 |
0.14 |
0.28 |
| Days Sales Outstanding (DSO) |
0.00 |
546.61 |
540.67 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
2,665.03 |
1,301.14 |
| Cash Conversion Cycle (CCC) |
0.00 |
-2,118.42 |
-760.47 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
1.55 |
1.98 |
| Invested Capital Turnover |
0.00 |
12.96 |
4.22 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.55 |
0.43 |
| Enterprise Value (EV) |
0.00 |
8.31 |
6.71 |
| Market Capitalization |
18 |
18 |
18 |
| Book Value per Share |
$0.00 |
$0.17 |
$0.31 |
| Tangible Book Value per Share |
$0.00 |
$0.17 |
$0.31 |
| Total Capital |
0.00 |
11 |
13 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-9.19 |
-11 |
| Capital Expenditures (CapEx) |
0.00 |
0.26 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-0.56 |
-0.30 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
4.39 |
7.41 |
| Net Working Capital (NWC) |
0.00 |
4.39 |
7.41 |
| Net Nonoperating Expense (NNE) |
-0.59 |
0.01 |
4.51 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-9.19 |
-11 |
| Total Depreciation and Amortization (D&A) |
0.09 |
0.44 |
0.66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-5.54% |
-4.09% |
| Debt-free Net Working Capital to Revenue |
0.00% |
43.66% |
99.53% |
| Net Working Capital to Revenue |
0.00% |
43.66% |
99.53% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
41.79M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
41.79M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
48.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
2.80 |
2.50 |
-1.30 |
| Normalized NOPAT Margin |
48.74% |
24.88% |
-17.51% |
| Pre Tax Income Margin |
66.14% |
29.20% |
-158.62% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
240.33% |
0.00% |