| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-0.44% |
9.09% |
| EBITDA Growth |
0.00% |
-18.58% |
25.05% |
| EBIT Growth |
0.00% |
-26.31% |
23.34% |
| NOPAT Growth |
0.00% |
-32.02% |
23.79% |
| Net Income Growth |
0.00% |
-33.10% |
28.64% |
| EPS Growth |
0.00% |
-40.00% |
33.33% |
| Operating Cash Flow Growth |
0.00% |
1,645.62% |
-57.59% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
104.77% |
| Invested Capital Growth |
0.00% |
0.00% |
15.35% |
| 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 |
18.80% |
23.76% |
24.86% |
| EBITDA Margin |
8.25% |
6.75% |
7.73% |
| Operating Margin |
7.52% |
5.65% |
6.38% |
| EBIT Margin |
7.68% |
5.69% |
6.43% |
| Profit (Net Income) Margin |
7.63% |
5.13% |
6.05% |
| Tax Burden Percent |
100.00% |
90.87% |
91.26% |
| Interest Burden Percent |
99.31% |
99.21% |
103.03% |
| Effective Tax Rate |
0.00% |
9.13% |
8.74% |
| Return on Invested Capital (ROIC) |
0.00% |
31.29% |
17.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
31.95% |
16.43% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-1.46% |
-5.02% |
| Return on Equity (ROE) |
0.00% |
29.83% |
12.97% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-168.71% |
3.73% |
| Operating Return on Assets (OROA) |
0.00% |
10.56% |
11.19% |
| Return on Assets (ROA) |
0.00% |
9.52% |
10.52% |
| Return on Common Equity (ROCE) |
0.00% |
29.83% |
12.97% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.40 |
0.95 |
1.18 |
| NOPAT Margin |
7.52% |
5.13% |
5.82% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.66% |
1.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
14.93% |
9.43% |
| Cost of Revenue to Revenue |
81.20% |
76.24% |
75.14% |
| SG&A Expenses to Revenue |
4.96% |
10.13% |
10.80% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
11.28% |
18.11% |
18.48% |
| Earnings before Interest and Taxes (EBIT) |
1.43 |
1.05 |
1.30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.54 |
1.25 |
1.56 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.94 |
11.21 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.94 |
11.21 |
| Price to Revenue (P/Rev) |
0.32 |
0.32 |
6.92 |
| Price to Earnings (P/E) |
4.22 |
6.31 |
114.44 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
23.69% |
15.85% |
0.87% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.77 |
19.49 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.25 |
6.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
3.77 |
87.47 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
4.47 |
105.17 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.95 |
116.11 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
4.03 |
275.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
559.25 |
| 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 |
-0.05 |
-0.31 |
| Leverage Ratio |
0.00 |
1.57 |
1.23 |
| Compound Leverage Factor |
0.00 |
1.55 |
1.27 |
| 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 |
4.82 |
30.71 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
2.69 |
3.72 |
| Quick Ratio |
0.00 |
2.20 |
2.77 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-5.13 |
0.24 |
| Operating Cash Flow to CapEx |
-75.92% |
2,589.41% |
31.03% |
| 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 |
1.86 |
1.74 |
| Accounts Receivable Turnover |
0.00 |
2.66 |
3.20 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
134.12 |
22.76 |
| Accounts Payable Turnover |
0.00 |
4.59 |
7.40 |
| Days Sales Outstanding (DSO) |
0.00 |
137.32 |
113.97 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
79.49 |
49.36 |
| Cash Conversion Cycle (CCC) |
0.00 |
57.83 |
64.61 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
6.08 |
7.02 |
| Invested Capital Turnover |
0.00 |
6.10 |
3.09 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.08 |
0.93 |
| Enterprise Value (EV) |
0.00 |
4.71 |
137 |
| Market Capitalization |
6.00 |
6.00 |
140 |
| Book Value per Share |
$0.00 |
$0.23 |
$0.44 |
| Tangible Book Value per Share |
$0.00 |
$0.23 |
$0.44 |
| Total Capital |
0.00 |
6.37 |
12 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-1.29 |
-3.17 |
| Capital Expenditures (CapEx) |
0.10 |
0.05 |
1.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
4.84 |
5.20 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.12 |
8.37 |
| Net Working Capital (NWC) |
0.00 |
6.12 |
8.37 |
| Net Nonoperating Expense (NNE) |
-0.02 |
0.00 |
-0.04 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.29 |
-5.47 |
| Total Depreciation and Amortization (D&A) |
0.10 |
0.20 |
0.26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
26.09% |
25.72% |
| Debt-free Net Working Capital to Revenue |
0.00% |
33.02% |
41.38% |
| Net Working Capital to Revenue |
0.00% |
33.02% |
41.38% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
28.34M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
28.34M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
29.73M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.98 |
0.95 |
1.18 |
| Normalized NOPAT Margin |
5.26% |
5.13% |
5.82% |
| Pre Tax Income Margin |
7.63% |
5.64% |
6.63% |
| 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% |
0.00% |
42.09% |