| DEI Shares Outstanding |
|
0.00 |
0.00 |
21,600,135.00 |
49,866,276.00 |
24,951,138.00 |
26,029,138.00 |
2,604,715.00 |
2,604,715.00 |
2,604,715.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
2,160,013.00 |
4,986,628.00 |
2,495,114.00 |
2,602,914.00 |
32,559.00 |
32,559.00 |
32,559.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1.87 |
0.89 |
0.10 |
-1.13 |
-348.17 |
-19.76 |
-193.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
31.07% |
15.68% |
20.88% |
-9.41% |
-13.16% |
37.33% |
-18.37% |
-28.30% |
| EBITDA Growth |
|
0.00% |
146.88% |
32.46% |
17.60% |
-92.03% |
-571.30% |
-475.54% |
102.19% |
-2,443.21% |
| EBIT Growth |
|
0.00% |
146.99% |
26.09% |
14.82% |
-105.98% |
-838.84% |
-353.71% |
98.52% |
-3,272.00% |
| NOPAT Growth |
|
0.00% |
139.97% |
18.37% |
21.93% |
-105.55% |
-821.14% |
-349.62% |
116.25% |
-386.84% |
| Net Income Growth |
|
0.00% |
100.78% |
33.28% |
11.41% |
-94.65% |
-1,282.54% |
-300.64% |
97.58% |
-2,026.77% |
| EPS Growth |
|
0.00% |
85.90% |
0.00% |
0.00% |
0.00% |
0.00% |
-300.64% |
97.58% |
-2,026.77% |
| Operating Cash Flow Growth |
|
0.00% |
344.14% |
7.27% |
-173.71% |
375.75% |
-123.12% |
108.19% |
-2,816.71% |
157.38% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-413.20% |
-65.79% |
-54.97% |
-90.67% |
171.70% |
-150.39% |
13.05% |
| Invested Capital Growth |
|
0.00% |
0.00% |
147.69% |
79.45% |
20.36% |
22.14% |
-67.44% |
55.15% |
-25.56% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.56% |
65.36% |
68.72% |
65.99% |
57.92% |
44.92% |
43.80% |
56.18% |
45.02% |
| EBITDA Margin |
|
13.83% |
26.04% |
29.82% |
29.01% |
2.55% |
-13.86% |
-58.10% |
1.56% |
-50.90% |
| Operating Margin |
|
10.68% |
25.45% |
24.47% |
24.96% |
-1.97% |
-20.88% |
-68.35% |
-2.15% |
-54.43% |
| EBIT Margin |
|
13.66% |
25.74% |
28.06% |
26.65% |
-1.76% |
-19.02% |
-62.85% |
-1.14% |
-53.73% |
| Profit (Net Income) Margin |
|
15.23% |
23.33% |
26.88% |
24.78% |
1.46% |
-19.94% |
-58.18% |
-1.72% |
-51.12% |
| Tax Burden Percent |
|
111.48% |
85.67% |
91.18% |
90.19% |
-215.49% |
110.68% |
94.41% |
-442.73% |
100.80% |
| Interest Burden Percent |
|
100.00% |
105.79% |
105.06% |
103.07% |
38.62% |
94.72% |
98.06% |
-34.07% |
94.39% |
| Effective Tax Rate |
|
-11.48% |
14.33% |
8.82% |
9.81% |
0.00% |
0.00% |
0.00% |
542.73% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
185.15% |
63.03% |
38.61% |
-1.51% |
-11.49% |
-70.85% |
18.37% |
-49.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
180.45% |
54.64% |
35.49% |
-4.18% |
-6.38% |
-56.41% |
30.79% |
-39.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-132.42% |
-33.10% |
-19.71% |
2.25% |
2.88% |
29.02% |
-19.58% |
24.81% |
| Return on Equity (ROE) |
|
0.00% |
52.73% |
29.94% |
18.90% |
0.74% |
-8.61% |
-41.83% |
-1.21% |
-24.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-14.85% |
-21.92% |
-18.26% |
-19.99% |
-31.42% |
30.91% |
-24.86% |
-20.38% |
| Operating Return on Assets (OROA) |
|
0.00% |
23.58% |
26.28% |
18.25% |
-0.81% |
-7.19% |
-38.76% |
-0.72% |
-24.43% |
| Return on Assets (ROA) |
|
0.00% |
21.37% |
25.17% |
16.96% |
0.67% |
-7.54% |
-35.88% |
-1.09% |
-23.24% |
| Return on Common Equity (ROCE) |
|
0.00% |
52.85% |
30.02% |
18.92% |
0.74% |
-8.20% |
-37.10% |
-1.04% |
-21.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
26.30% |
26.00% |
14.00% |
0.73% |
-9.43% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.17 |
2.81 |
3.32 |
4.05 |
-0.22 |
-2.07 |
-9.30 |
1.51 |
-4.33 |
| NOPAT Margin |
|
11.91% |
21.80% |
22.31% |
22.51% |
-1.38% |
-14.61% |
-47.85% |
9.52% |
-38.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
4.70% |
8.40% |
3.12% |
2.67% |
-5.10% |
-14.45% |
-12.42% |
-10.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-6.26% |
-44.20% |
6.25% |
-19.18% |
| Cost of Revenue to Revenue |
|
40.44% |
34.64% |
31.28% |
34.01% |
42.08% |
55.08% |
56.20% |
43.82% |
54.98% |
| SG&A Expenses to Revenue |
|
11.60% |
11.08% |
16.96% |
17.37% |
35.98% |
48.05% |
34.46% |
31.46% |
86.28% |
| R&D to Revenue |
|
9.61% |
11.25% |
5.81% |
4.54% |
4.66% |
2.91% |
2.65% |
1.59% |
0.07% |
| Operating Expenses to Revenue |
|
48.87% |
39.91% |
44.24% |
41.04% |
59.89% |
65.80% |
112.15% |
58.33% |
99.45% |
| Earnings before Interest and Taxes (EBIT) |
|
1.34 |
3.31 |
4.18 |
4.79 |
-0.29 |
-2.69 |
-12 |
-0.18 |
-6.11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.36 |
3.35 |
4.44 |
5.22 |
0.42 |
-1.96 |
-11 |
0.25 |
-5.79 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.11 |
0.08 |
1.15 |
1.36 |
0.96 |
0.51 |
0.20 |
0.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.11 |
0.08 |
1.15 |
1.36 |
1.23 |
0.51 |
0.20 |
0.06 |
| Price to Revenue (P/Rev) |
|
0.12 |
0.09 |
0.08 |
2.04 |
2.72 |
2.03 |
0.47 |
0.27 |
0.10 |
| Price to Earnings (P/E) |
|
0.82 |
0.40 |
0.30 |
8.24 |
185.96 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
121.71% |
251.61% |
337.22% |
12.14% |
0.54% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.36 |
1.73 |
0.94 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.02 |
1.72 |
1.31 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.52 |
67.33 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
3.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
4.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.79 |
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 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.73 |
-0.61 |
-0.56 |
-0.54 |
-0.45 |
-0.51 |
-0.64 |
-0.63 |
| Leverage Ratio |
|
0.00 |
1.23 |
1.19 |
1.11 |
1.10 |
1.14 |
1.17 |
1.11 |
1.07 |
| Compound Leverage Factor |
|
0.00 |
1.31 |
1.25 |
1.15 |
0.43 |
1.08 |
1.14 |
-0.38 |
1.01 |
| Debt to Total Capital |
|
0.00% |
6.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
6.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-0.23% |
-0.30% |
0.00% |
0.00% |
9.36% |
14.41% |
13.70% |
17.56% |
| Common Equity to Total Capital |
|
0.00% |
94.23% |
100.30% |
100.00% |
100.00% |
90.64% |
85.59% |
86.20% |
82.44% |
| Debt to EBITDA |
|
0.00 |
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
-2.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-57.26 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
-2.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.37 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Altman Z-Score |
|
0.00 |
2.80 |
3.00 |
9.57 |
8.68 |
3.94 |
1.14 |
2.42 |
0.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.24% |
-0.28% |
-0.10% |
0.00% |
4.71% |
11.33% |
14.04% |
15.57% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.38 |
6.15 |
9.92 |
7.59 |
5.45 |
6.99 |
12.22 |
11.11 |
| Quick Ratio |
|
0.00 |
4.75 |
5.48 |
9.20 |
7.38 |
5.01 |
6.08 |
11.61 |
10.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-0.23 |
-1.15 |
-1.91 |
-2.97 |
-5.66 |
4.06 |
-2.04 |
-1.78 |
| Operating Cash Flow to CapEx |
|
-1,668.75% |
196.48% |
107.24% |
-646.22% |
159.00% |
-131.44% |
6.71% |
-48.38% |
554.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.92 |
0.94 |
0.68 |
0.46 |
0.38 |
0.62 |
0.63 |
0.45 |
| Accounts Receivable Turnover |
|
0.00 |
6.45 |
4.21 |
2.34 |
1.64 |
1.70 |
4.07 |
4.39 |
3.05 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.95 |
11.80 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
19.21 |
11.63 |
9.25 |
5.50 |
3.62 |
5.46 |
3.49 |
1.94 |
| Accounts Payable Turnover |
|
0.00 |
188.63 |
66.19 |
23.28 |
30.66 |
15.06 |
8.42 |
4.81 |
4.73 |
| Days Sales Outstanding (DSO) |
|
0.00 |
56.55 |
86.72 |
156.23 |
223.22 |
214.21 |
89.70 |
83.23 |
119.77 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.06 |
30.94 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
1.94 |
5.51 |
15.68 |
11.90 |
24.24 |
43.33 |
75.85 |
77.15 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
54.61 |
81.20 |
140.55 |
211.32 |
189.97 |
59.43 |
38.32 |
42.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
3.03 |
7.51 |
13 |
16 |
20 |
6.45 |
10 |
7.44 |
| Invested Capital Turnover |
|
0.00 |
8.49 |
2.83 |
1.72 |
1.10 |
0.79 |
1.48 |
1.93 |
1.30 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3.03 |
4.48 |
5.96 |
2.74 |
3.59 |
-13 |
3.55 |
-2.56 |
| Enterprise Value (EV) |
|
0.00 |
-7.18 |
-6.68 |
18 |
28 |
19 |
-2.42 |
-6.62 |
-10 |
| Market Capitalization |
|
1.20 |
1.20 |
1.20 |
37 |
44 |
29 |
9.14 |
4.22 |
1.17 |
| Book Value per Share |
|
$0.00 |
$0.55 |
$0.71 |
$1.47 |
$1.31 |
$1.20 |
$0.69 |
$8.00 |
$5.45 |
| Tangible Book Value per Share |
|
$0.00 |
$0.55 |
$0.71 |
$1.47 |
$1.30 |
$0.93 |
$0.69 |
$8.00 |
$5.45 |
| Total Capital |
|
0.00 |
12 |
15 |
32 |
33 |
33 |
21 |
24 |
23 |
| Total Debt |
|
0.00 |
0.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Net Debt |
|
0.00 |
-8.36 |
-7.83 |
-18 |
-16 |
-13 |
-15 |
-14 |
-15 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.67 |
1.31 |
0.16 |
1.80 |
0.50 |
0.81 |
3.05 |
0.15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.87 |
4.32 |
9.51 |
9.45 |
6.50 |
2.59 |
4.09 |
1.51 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
11 |
12 |
27 |
24 |
19 |
16 |
17 |
15 |
| Net Working Capital (NWC) |
|
0.00 |
10 |
12 |
27 |
24 |
19 |
16 |
17 |
15 |
| Net Nonoperating Expense (NNE) |
|
-0.33 |
-0.20 |
-0.68 |
-0.41 |
-0.46 |
0.75 |
2.01 |
1.78 |
1.48 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-8.36 |
-7.83 |
-18 |
-16 |
-13 |
-15 |
-14 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.04 |
0.26 |
0.42 |
0.70 |
0.73 |
0.92 |
0.43 |
0.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
14.56% |
29.02% |
52.85% |
58.01% |
45.93% |
13.31% |
25.80% |
13.30% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
85.15% |
81.65% |
147.94% |
145.21% |
131.00% |
82.50% |
108.27% |
135.70% |
| Net Working Capital to Revenue |
|
0.00% |
79.50% |
81.65% |
147.94% |
145.21% |
131.00% |
82.50% |
108.27% |
135.70% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.87 |
$0.00 |
$0.10 |
($1.13) |
($34.83) |
($0.96) |
($1.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.16M |
0.00 |
2.50M |
2.60M |
325.42K |
650.68K |
3.42M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.87 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.96) |
($1.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.16M |
0.00 |
2.49M |
2.60M |
325.59K |
650.68K |
3.42M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.87 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.16M |
0.00 |
2.50M |
2.60M |
325.59K |
3.17M |
3.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.73 |
2.81 |
3.32 |
4.05 |
-0.22 |
-2.07 |
-3.79 |
-0.24 |
-4.33 |
| Normalized NOPAT Margin |
|
7.48% |
21.80% |
22.31% |
22.51% |
-1.38% |
-14.61% |
-19.49% |
-1.51% |
-38.10% |
| Pre Tax Income Margin |
|
13.66% |
27.23% |
29.48% |
27.47% |
-0.68% |
-18.02% |
-61.63% |
0.39% |
-50.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |