| DEI Shares Outstanding |
0.00 |
0.00 |
13,949,900.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
13,949,900.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.02 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
11.91% |
5.80% |
| EBITDA Growth |
0.00% |
6.20% |
-63.37% |
| EBIT Growth |
0.00% |
2.87% |
-71.31% |
| NOPAT Growth |
0.00% |
2.25% |
-79.08% |
| Net Income Growth |
0.00% |
2.91% |
-71.96% |
| EPS Growth |
0.00% |
3.75% |
-74.70% |
| Operating Cash Flow Growth |
0.00% |
36.78% |
-62.79% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-65.04% |
| Invested Capital Growth |
0.00% |
0.00% |
-85.84% |
| 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 |
48.46% |
43.77% |
42.38% |
| EBITDA Margin |
28.05% |
26.62% |
9.22% |
| Operating Margin |
24.18% |
22.09% |
4.47% |
| EBIT Margin |
25.64% |
23.57% |
6.39% |
| Profit (Net Income) Margin |
22.73% |
20.90% |
5.54% |
| Tax Burden Percent |
88.64% |
88.67% |
86.65% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
11.36% |
11.33% |
13.35% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
46.72% |
7.02% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
29.47% |
5.64% |
| Return on Assets (ROA) |
0.00% |
26.13% |
4.89% |
| Return on Common Equity (ROCE) |
0.00% |
46.72% |
7.02% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.94 |
0.96 |
0.20 |
| NOPAT Margin |
21.44% |
19.59% |
3.87% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
5.23% |
1.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
43.79% |
3.35% |
| Cost of Revenue to Revenue |
51.54% |
56.23% |
57.62% |
| SG&A Expenses to Revenue |
11.95% |
13.39% |
27.55% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
24.27% |
21.68% |
37.91% |
| Earnings before Interest and Taxes (EBIT) |
1.12 |
1.15 |
0.33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.23 |
1.30 |
0.48 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.56 |
3.80 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.56 |
3.80 |
| Price to Revenue (P/Rev) |
1.28 |
1.15 |
4.39 |
| Price to Earnings (P/E) |
5.64 |
5.48 |
79.27 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
17.73% |
18.25% |
1.26% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.64 |
3.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.42 |
34.07 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.73 |
49.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.29 |
81.06 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
2.05 |
28.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
2.58 |
38.03 |
| 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 |
-1.12 |
-1.09 |
| Leverage Ratio |
0.00 |
1.79 |
1.44 |
| Compound Leverage Factor |
0.00 |
1.79 |
1.44 |
| 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 |
5.34 |
9.52 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.82 |
4.21 |
| Quick Ratio |
0.00 |
1.75 |
3.27 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
1.22 |
0.43 |
| Operating Cash Flow to CapEx |
84,552.71% |
6,629.08% |
2,212.00% |
| 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 |
1.25 |
0.88 |
| Accounts Receivable Turnover |
0.00 |
16.04 |
17.10 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
176.93 |
154.53 |
| Accounts Payable Turnover |
0.00 |
3.43 |
3.60 |
| Days Sales Outstanding (DSO) |
0.00 |
22.76 |
21.35 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
106.45 |
101.31 |
| Cash Conversion Cycle (CCC) |
0.00 |
-83.69 |
-79.96 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-0.26 |
-0.49 |
| Invested Capital Turnover |
0.00 |
-37.03 |
-13.71 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.26 |
-0.23 |
| Enterprise Value (EV) |
0.00 |
3.15 |
16 |
| Market Capitalization |
5.60 |
5.60 |
23 |
| Book Value per Share |
$0.00 |
$0.18 |
$0.44 |
| Tangible Book Value per Share |
$0.00 |
$0.18 |
$0.44 |
| Total Capital |
0.00 |
2.19 |
5.97 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-2.45 |
-6.46 |
| Capital Expenditures (CapEx) |
0.00 |
0.02 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-1.15 |
-0.65 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.30 |
5.81 |
| Net Working Capital (NWC) |
0.00 |
1.30 |
5.81 |
| Net Nonoperating Expense (NNE) |
-0.06 |
-0.06 |
-0.09 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-2.45 |
-6.46 |
| Total Depreciation and Amortization (D&A) |
0.11 |
0.15 |
0.15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-23.58% |
-12.66% |
| Debt-free Net Working Capital to Revenue |
0.00% |
26.56% |
112.30% |
| Net Working Capital to Revenue |
0.00% |
26.56% |
112.30% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
13.52M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
13.52M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
13.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.94 |
0.96 |
0.20 |
| Normalized NOPAT Margin |
21.44% |
19.59% |
3.87% |
| Pre Tax Income Margin |
25.64% |
23.57% |
6.39% |
| 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 |
3.49% |
0.00% |
0.00% |
| Augmented Payout Ratio |
3.49% |
0.00% |
537.73% |