| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-6.13% |
6.20% |
| EBITDA Growth |
0.00% |
0.22% |
-17.32% |
| EBIT Growth |
0.00% |
-0.30% |
-75.63% |
| NOPAT Growth |
0.00% |
-6.30% |
-91.21% |
| Net Income Growth |
0.00% |
1.75% |
-83.80% |
| EPS Growth |
0.00% |
1.67% |
-84.23% |
| Operating Cash Flow Growth |
0.00% |
343.09% |
-53.67% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
130.04% |
| Invested Capital Growth |
0.00% |
0.00% |
-16.44% |
| 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 |
44.79% |
43.53% |
46.18% |
| EBITDA Margin |
16.16% |
17.25% |
13.43% |
| Operating Margin |
15.88% |
15.49% |
1.55% |
| EBIT Margin |
16.04% |
17.04% |
3.91% |
| Profit (Net Income) Margin |
12.86% |
13.94% |
2.13% |
| Tax Burden Percent |
83.68% |
85.60% |
70.65% |
| Interest Burden Percent |
95.82% |
95.60% |
77.00% |
| Effective Tax Rate |
16.32% |
14.40% |
29.35% |
| Return on Invested Capital (ROIC) |
0.00% |
70.04% |
3.36% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
45.03% |
0.22% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-5.66% |
-0.11% |
| Return on Equity (ROE) |
0.00% |
64.38% |
3.24% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-129.97% |
21.27% |
| Operating Return on Assets (OROA) |
0.00% |
15.85% |
3.30% |
| Return on Assets (ROA) |
0.00% |
12.97% |
1.79% |
| Return on Common Equity (ROCE) |
0.00% |
64.38% |
3.24% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.83 |
0.78 |
0.07 |
| NOPAT Margin |
13.29% |
13.26% |
1.10% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
25.00% |
3.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
30.62% |
1.22% |
| Cost of Revenue to Revenue |
55.21% |
56.47% |
53.82% |
| SG&A Expenses to Revenue |
27.67% |
26.17% |
51.93% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
28.91% |
28.04% |
44.63% |
| Earnings before Interest and Taxes (EBIT) |
1.01 |
1.00 |
0.24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.01 |
1.02 |
0.84 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.96 |
60.48 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.96 |
60.48 |
| Price to Revenue (P/Rev) |
0.80 |
0.85 |
54.65 |
| Price to Earnings (P/E) |
6.20 |
6.09 |
2,569.06 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
16.13% |
16.41% |
0.04% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
2.10 |
181.37 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.80 |
54.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.61 |
402.37 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
4.67 |
1,382.08 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
6.00 |
4,920.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
5.82 |
906.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
776.39 |
| 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 |
-0.13 |
-0.50 |
| Leverage Ratio |
0.00 |
2.48 |
1.81 |
| Compound Leverage Factor |
0.00 |
2.37 |
1.39 |
| 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 |
2.57 |
73.55 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.32 |
2.68 |
| Quick Ratio |
0.00 |
1.26 |
2.44 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1.45 |
0.44 |
| Operating Cash Flow to CapEx |
-876.24% |
0.00% |
67.53% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-32.81 |
7.74 |
| Operating Cash Flow to Interest Expense |
-7.87 |
18.21 |
6.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
-8.77 |
18.21 |
-3.19 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.93 |
0.84 |
| Accounts Receivable Turnover |
0.00 |
1.66 |
2.05 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
327.60 |
22.93 |
| Accounts Payable Turnover |
0.00 |
1.92 |
2.23 |
| Days Sales Outstanding (DSO) |
0.00 |
219.62 |
178.06 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
190.37 |
163.95 |
| Cash Conversion Cycle (CCC) |
0.00 |
29.25 |
14.11 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
2.23 |
1.86 |
| Invested Capital Turnover |
0.00 |
5.28 |
3.06 |
| Increase / (Decrease) in Invested Capital |
0.00 |
2.23 |
-0.37 |
| Enterprise Value (EV) |
0.00 |
4.68 |
338 |
| Market Capitalization |
5.00 |
5.00 |
342 |
| Book Value per Share |
$0.00 |
$0.23 |
$0.49 |
| Tangible Book Value per Share |
$0.00 |
$0.23 |
$0.49 |
| Total Capital |
0.00 |
2.55 |
5.65 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.32 |
-3.78 |
| Capital Expenditures (CapEx) |
0.04 |
0.00 |
0.55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.66 |
0.57 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.98 |
4.36 |
| Net Working Capital (NWC) |
0.00 |
0.98 |
4.36 |
| Net Nonoperating Expense (NNE) |
0.03 |
-0.04 |
-0.06 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.32 |
-3.78 |
| Total Depreciation and Amortization (D&A) |
0.01 |
0.01 |
0.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
11.22% |
9.13% |
| Debt-free Net Working Capital to Revenue |
0.00% |
16.67% |
69.69% |
| Net Working Capital to Revenue |
0.00% |
16.67% |
69.69% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
11.54M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
11.54M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
12.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.83 |
0.78 |
0.07 |
| Normalized NOPAT Margin |
13.29% |
13.26% |
1.10% |
| Pre Tax Income Margin |
15.37% |
16.29% |
3.01% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
23.92 |
22.71 |
4.35 |
| NOPAT to Interest Expense |
19.81 |
17.68 |
1.22 |
| EBIT Less CapEx to Interest Expense |
23.03 |
22.71 |
-5.46 |
| NOPAT Less CapEx to Interest Expense |
18.92 |
17.68 |
-8.59 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
84.61% |
1,015.47% |