| 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% |
21.29% |
28.97% |
52.96% |
| EBITDA Growth |
0.00% |
-311.81% |
136.15% |
-472.27% |
| EBIT Growth |
0.00% |
-388.91% |
125.43% |
-617.52% |
| NOPAT Growth |
0.00% |
-294.15% |
122.84% |
-632.58% |
| Net Income Growth |
0.00% |
-379.19% |
130.68% |
-574.78% |
| EPS Growth |
0.00% |
-375.43% |
127.25% |
-162.31% |
| Operating Cash Flow Growth |
0.00% |
-4.95% |
-238.20% |
-450.63% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
103.43% |
-410.20% |
| Invested Capital Growth |
0.00% |
0.00% |
9.69% |
-58.72% |
| 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 |
43.59% |
41.25% |
40.70% |
41.01% |
| EBITDA Margin |
15.44% |
-26.96% |
7.56% |
-18.39% |
| Operating Margin |
11.68% |
-31.35% |
5.50% |
-19.33% |
| EBIT Margin |
12.30% |
-29.31% |
5.78% |
-19.55% |
| Profit (Net Income) Margin |
13.18% |
-30.33% |
7.22% |
-22.39% |
| Tax Burden Percent |
117.37% |
101.27% |
70.63% |
95.96% |
| Interest Burden Percent |
91.24% |
102.19% |
176.76% |
119.35% |
| Effective Tax Rate |
-17.37% |
0.00% |
29.37% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-135.24% |
14.73% |
-106.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-297.66% |
880.35% |
179.93% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-138.80% |
13.02% |
-35.17% |
| Return on Equity (ROE) |
0.00% |
-274.03% |
27.75% |
-141.32% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-335.24% |
5.49% |
-23.02% |
| Operating Return on Assets (OROA) |
0.00% |
-32.53% |
6.30% |
-28.76% |
| Return on Assets (ROA) |
0.00% |
-33.66% |
7.86% |
-32.94% |
| Return on Common Equity (ROCE) |
0.00% |
-274.03% |
27.75% |
-141.32% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
2.22 |
-4.30 |
0.98 |
-5.23 |
| NOPAT Margin |
13.71% |
-21.95% |
3.89% |
-13.53% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
162.43% |
-865.62% |
-286.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-51.13% |
7.77% |
-74.75% |
| Cost of Revenue to Revenue |
56.41% |
58.75% |
59.30% |
58.99% |
| SG&A Expenses to Revenue |
12.99% |
49.96% |
9.78% |
15.89% |
| R&D to Revenue |
7.15% |
6.81% |
8.22% |
3.92% |
| Operating Expenses to Revenue |
31.91% |
72.60% |
35.20% |
60.34% |
| Earnings before Interest and Taxes (EBIT) |
1.99 |
-5.74 |
1.46 |
-7.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.49 |
-5.28 |
1.91 |
-7.11 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.38 |
0.68 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.49 |
0.71 |
0.00 |
| Price to Revenue (P/Rev) |
0.37 |
0.31 |
0.24 |
0.00 |
| Price to Earnings (P/E) |
2.82 |
0.00 |
3.29 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
35.48% |
0.00% |
30.39% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.26 |
0.60 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.41 |
0.17 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
2.18 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
2.86 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
4.25 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
11.40 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.94 |
0.44 |
1.03 |
| Long-Term Debt to Equity |
0.00 |
0.07 |
0.02 |
0.08 |
| Financial Leverage |
0.00 |
0.47 |
0.01 |
-0.20 |
| Leverage Ratio |
0.00 |
4.07 |
3.53 |
4.29 |
| Compound Leverage Factor |
0.00 |
4.16 |
6.24 |
5.12 |
| Debt to Total Capital |
0.00% |
48.43% |
30.33% |
50.75% |
| Short-Term Debt to Total Capital |
0.00% |
44.70% |
29.19% |
46.89% |
| Long-Term Debt to Total Capital |
0.00% |
3.73% |
1.14% |
3.86% |
| 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% |
51.57% |
69.67% |
49.25% |
| Debt to EBITDA |
0.00 |
-0.77 |
2.01 |
-0.50 |
| Net Debt to EBITDA |
0.00 |
-0.38 |
-0.96 |
0.08 |
| Long-Term Debt to EBITDA |
0.00 |
-0.06 |
0.08 |
-0.04 |
| Debt to NOPAT |
0.00 |
-0.95 |
3.90 |
-0.68 |
| Net Debt to NOPAT |
0.00 |
-0.47 |
-1.86 |
0.11 |
| Long-Term Debt to NOPAT |
0.00 |
-0.07 |
0.15 |
-0.05 |
| Altman Z-Score |
0.00 |
-1.02 |
0.67 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.21 |
1.40 |
1.00 |
| Quick Ratio |
0.00 |
1.02 |
1.06 |
0.93 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-11 |
0.37 |
-1.13 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
-1,379.69% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
-1.13 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
-2.88 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-2.88 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.11 |
1.09 |
1.47 |
| Accounts Receivable Turnover |
0.00 |
1.65 |
1.57 |
2.07 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
56,475.15 |
1,557.22 |
1,485.19 |
| Accounts Payable Turnover |
0.00 |
2.66 |
2.63 |
2.99 |
| Days Sales Outstanding (DSO) |
0.00 |
221.61 |
231.90 |
176.59 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
137.44 |
138.68 |
121.91 |
| Cash Conversion Cycle (CCC) |
0.00 |
84.16 |
93.22 |
54.68 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
6.36 |
6.98 |
2.88 |
| Invested Capital Turnover |
0.00 |
6.16 |
3.79 |
7.84 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.36 |
0.62 |
-4.10 |
| Enterprise Value (EV) |
0.00 |
8.02 |
4.17 |
0.00 |
| Market Capitalization |
6.00 |
6.00 |
6.00 |
0.00 |
| Book Value per Share |
$0.00 |
$0.16 |
$0.29 |
$0.11 |
| Tangible Book Value per Share |
$0.00 |
$0.15 |
$0.28 |
$0.10 |
| Total Capital |
0.00 |
8.41 |
13 |
7.00 |
| Total Debt |
0.00 |
4.07 |
3.83 |
3.55 |
| Total Long-Term Debt |
0.00 |
0.31 |
0.14 |
0.27 |
| Net Debt |
0.00 |
2.02 |
-1.83 |
-0.57 |
| Capital Expenditures (CapEx) |
0.00 |
-0.00 |
0.04 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
4.39 |
5.80 |
1.31 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.44 |
11 |
3.33 |
| Net Working Capital (NWC) |
0.00 |
2.68 |
7.77 |
0.05 |
| Net Nonoperating Expense (NNE) |
0.09 |
1.64 |
-0.84 |
3.43 |
| Net Nonoperating Obligations (NNO) |
0.00 |
2.02 |
-1.83 |
-0.57 |
| Total Depreciation and Amortization (D&A) |
0.51 |
0.46 |
0.45 |
0.45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
22.38% |
22.95% |
3.38% |
| Debt-free Net Working Capital to Revenue |
0.00% |
32.85% |
45.35% |
8.62% |
| Net Working Capital to Revenue |
0.00% |
13.66% |
30.75% |
0.13% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.01 |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
30.37M |
31.99M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.01 |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
30.37M |
31.99M |
| 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 |
31.52M |
32.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.32 |
-4.30 |
0.98 |
-5.23 |
| Normalized NOPAT Margin |
8.18% |
-21.95% |
3.89% |
-13.53% |
| Pre Tax Income Margin |
11.23% |
-29.95% |
10.22% |
-23.34% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
-7.55 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
-5.22 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-7.55 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-5.22 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
-9.80% |
93.73% |
0.00% |