| DEI Shares Outstanding |
|
0.00 |
0.00 |
24,000,000.00 |
26,400,000.00 |
8,388,473.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
24,000,000.00 |
26,400,000.00 |
8,388,473.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.05 |
-0.26 |
-1.58 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
6.30% |
20.83% |
43.16% |
-53.65% |
| EBITDA Growth |
|
0.00% |
-33.27% |
-0.53% |
-403.82% |
-126.13% |
| EBIT Growth |
|
0.00% |
-36.07% |
-1.83% |
-544.01% |
-94.53% |
| NOPAT Growth |
|
0.00% |
-56.66% |
40.30% |
-529.41% |
-91.59% |
| Net Income Growth |
|
0.00% |
-41.45% |
-6.51% |
-739.71% |
-90.39% |
| EPS Growth |
|
0.00% |
-44.44% |
0.00% |
-660.00% |
8.63% |
| Operating Cash Flow Growth |
|
0.00% |
-57.21% |
185.04% |
-217.75% |
54.15% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
99.65% |
-50,923.30% |
-102.40% |
| Invested Capital Growth |
|
0.00% |
0.00% |
20.34% |
56.45% |
54.52% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
28.24% |
19.55% |
20.56% |
8.71% |
-21.50% |
| EBITDA Margin |
|
24.50% |
15.38% |
12.66% |
-26.87% |
-131.10% |
| Operating Margin |
|
21.62% |
8.88% |
10.64% |
-37.18% |
-153.66% |
| EBIT Margin |
|
23.54% |
14.16% |
11.50% |
-35.67% |
-149.70% |
| Profit (Net Income) Margin |
|
19.02% |
10.48% |
8.10% |
-36.22% |
-148.75% |
| Tax Burden Percent |
|
84.79% |
84.16% |
81.57% |
98.32% |
98.03% |
| Interest Burden Percent |
|
95.30% |
87.92% |
86.39% |
103.26% |
101.37% |
| Effective Tax Rate |
|
15.21% |
15.84% |
18.43% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
28.56% |
18.19% |
-55.76% |
-81.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
53.99% |
15.32% |
-134.96% |
-686.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
44.42% |
10.96% |
-51.38% |
-37.48% |
| Return on Equity (ROE) |
|
0.00% |
72.99% |
29.15% |
-107.15% |
-119.25% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-171.44% |
-0.27% |
-99.79% |
-124.61% |
| Operating Return on Assets (OROA) |
|
0.00% |
13.53% |
12.38% |
-47.31% |
-76.24% |
| Return on Assets (ROA) |
|
0.00% |
10.01% |
8.72% |
-48.03% |
-75.76% |
| Return on Common Equity (ROCE) |
|
0.00% |
72.99% |
29.15% |
-107.15% |
-119.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.92 |
0.83 |
1.17 |
-5.02 |
-9.61 |
| NOPAT Margin |
|
18.33% |
7.47% |
8.68% |
-26.02% |
-107.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-25.43% |
2.87% |
79.20% |
605.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
13.72% |
15.57% |
-43.88% |
-66.73% |
| Cost of Revenue to Revenue |
|
71.76% |
80.45% |
79.44% |
91.29% |
121.50% |
| SG&A Expenses to Revenue |
|
6.62% |
10.67% |
9.93% |
45.89% |
132.16% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
6.62% |
10.67% |
9.93% |
45.89% |
132.16% |
| Earnings before Interest and Taxes (EBIT) |
|
2.47 |
1.58 |
1.55 |
-6.88 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.57 |
1.71 |
1.71 |
-5.18 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.19 |
1.63 |
1.28 |
0.43 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.19 |
1.63 |
1.28 |
0.43 |
| Price to Revenue (P/Rev) |
|
0.67 |
0.63 |
0.52 |
0.58 |
0.65 |
| Price to Earnings (P/E) |
|
3.51 |
6.00 |
6.41 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
28.48% |
16.68% |
15.59% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.65 |
1.39 |
1.22 |
0.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.86 |
0.72 |
0.70 |
0.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.62 |
5.70 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
6.11 |
6.28 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
11.57 |
8.33 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
11.47 |
4.06 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.90 |
0.75 |
0.31 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.89 |
0.73 |
0.30 |
0.06 |
| Financial Leverage |
|
0.00 |
0.82 |
0.72 |
0.38 |
0.05 |
| Leverage Ratio |
|
0.00 |
3.65 |
3.34 |
2.23 |
1.57 |
| Compound Leverage Factor |
|
0.00 |
3.21 |
2.89 |
2.30 |
1.60 |
| Debt to Total Capital |
|
0.00% |
47.31% |
42.84% |
23.54% |
5.92% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.59% |
1.26% |
0.97% |
0.71% |
| Long-Term Debt to Total Capital |
|
0.00% |
46.72% |
41.59% |
22.57% |
5.21% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
52.69% |
57.16% |
76.46% |
94.04% |
| Debt to EBITDA |
|
0.00 |
1.68 |
1.89 |
-0.52 |
-0.07 |
| Net Debt to EBITDA |
|
0.00 |
1.54 |
1.60 |
-0.43 |
-0.06 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.65 |
1.83 |
-0.50 |
-0.06 |
| Debt to NOPAT |
|
0.00 |
3.45 |
2.75 |
-0.54 |
-0.09 |
| Net Debt to NOPAT |
|
0.00 |
3.16 |
2.33 |
-0.45 |
-0.08 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.41 |
2.67 |
-0.51 |
-0.08 |
| Altman Z-Score |
|
0.00 |
2.44 |
2.50 |
1.02 |
-1.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.30 |
1.41 |
2.65 |
3.90 |
| Quick Ratio |
|
0.00 |
1.15 |
1.05 |
1.88 |
0.77 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.00 |
-0.02 |
-8.98 |
-15 |
| Operating Cash Flow to CapEx |
|
360.64% |
1,810.32% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-26.22 |
-0.08 |
-40.00 |
-79.88 |
| Operating Cash Flow to Interest Expense |
|
16.93 |
4.41 |
11.36 |
-12.56 |
-7.05 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
12.23 |
4.16 |
11.36 |
-12.56 |
-4.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.96 |
1.08 |
1.33 |
0.51 |
| Accounts Receivable Turnover |
|
0.00 |
1.92 |
2.42 |
3.07 |
1.71 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
23.59 |
34.16 |
79.90 |
88.26 |
| Accounts Payable Turnover |
|
0.00 |
2.98 |
3.83 |
8.43 |
7.36 |
| Days Sales Outstanding (DSO) |
|
0.00 |
190.07 |
150.54 |
118.75 |
213.54 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
122.46 |
95.20 |
43.29 |
49.59 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
67.60 |
55.34 |
75.46 |
163.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
5.83 |
7.02 |
11 |
14 |
| Invested Capital Turnover |
|
0.00 |
3.82 |
2.10 |
2.14 |
0.76 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
5.83 |
1.19 |
3.96 |
5.04 |
| Enterprise Value (EV) |
|
0.00 |
9.63 |
9.73 |
13 |
6.55 |
| Market Capitalization |
|
7.00 |
7.00 |
7.00 |
11 |
5.82 |
| Book Value per Share |
|
$0.00 |
$0.14 |
$0.19 |
$0.36 |
$0.51 |
| Tangible Book Value per Share |
|
$0.00 |
$0.14 |
$0.19 |
$0.36 |
$0.51 |
| Total Capital |
|
0.00 |
6.07 |
7.51 |
11 |
14 |
| Total Debt |
|
0.00 |
2.87 |
3.22 |
2.69 |
0.85 |
| Total Long-Term Debt |
|
0.00 |
2.84 |
3.12 |
2.58 |
0.75 |
| Net Debt |
|
0.00 |
2.63 |
2.73 |
2.24 |
0.72 |
| Capital Expenditures (CapEx) |
|
0.54 |
0.05 |
0.00 |
0.00 |
-0.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.37 |
1.86 |
6.43 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1.61 |
2.35 |
6.89 |
13 |
| Net Working Capital (NWC) |
|
0.00 |
1.58 |
2.25 |
6.77 |
13 |
| Net Nonoperating Expense (NNE) |
|
-0.07 |
-0.33 |
0.08 |
1.96 |
3.68 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2.63 |
2.73 |
2.24 |
0.72 |
| Total Depreciation and Amortization (D&A) |
|
0.10 |
0.14 |
0.16 |
1.70 |
1.66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
12.31% |
13.78% |
33.35% |
140.61% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
14.46% |
17.42% |
35.72% |
142.06% |
| Net Working Capital to Revenue |
|
0.00% |
14.14% |
16.72% |
35.15% |
140.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.05 |
($0.28) |
($4.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
22.50M |
24.69M |
3.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.05 |
($0.28) |
($4.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
22.50M |
24.69M |
3.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
24M |
26.40M |
8.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.92 |
0.83 |
1.17 |
-5.02 |
-9.61 |
| Normalized NOPAT Margin |
|
18.33% |
7.47% |
8.68% |
-26.02% |
-107.56% |
| Pre Tax Income Margin |
|
22.43% |
12.45% |
9.94% |
-36.84% |
-151.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
21.27 |
8.28 |
7.35 |
-30.64 |
-72.95 |
| NOPAT to Interest Expense |
|
16.57 |
4.37 |
5.54 |
-22.35 |
-52.41 |
| EBIT Less CapEx to Interest Expense |
|
16.58 |
8.03 |
7.35 |
-30.64 |
-70.10 |
| NOPAT Less CapEx to Interest Expense |
|
11.87 |
4.13 |
5.54 |
-22.35 |
-49.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
11.94% |
41.02% |
35.33% |
-20.61% |
0.00% |