| DEI Shares Outstanding |
0.00 |
0.00 |
83,789,223.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
83,789,223.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.72 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
42.41% |
53.43% |
| EBITDA Growth |
0.00% |
102.55% |
-76.40% |
| EBIT Growth |
0.00% |
102.55% |
-76.40% |
| NOPAT Growth |
0.00% |
64.53% |
70.11% |
| Net Income Growth |
0.00% |
44.27% |
-65.08% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-150.56% |
-21.08% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
121.58% |
| Invested Capital Growth |
0.00% |
0.00% |
58.68% |
| 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 |
29.90% |
41.86% |
58.08% |
| EBITDA Margin |
29.89% |
42.51% |
6.54% |
| Operating Margin |
42.54% |
69.01% |
51.72% |
| EBIT Margin |
29.89% |
42.51% |
6.54% |
| Profit (Net Income) Margin |
28.37% |
28.74% |
6.54% |
| Tax Burden Percent |
94.90% |
67.60% |
116.11% |
| Interest Burden Percent |
100.00% |
100.00% |
86.13% |
| Effective Tax Rate |
5.10% |
32.40% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
83.74% |
55.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
35.51% |
-11.98% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
70.99% |
-30.42% |
| Return on Equity (ROE) |
0.00% |
154.74% |
24.65% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-116.26% |
9.70% |
| Operating Return on Assets (OROA) |
0.00% |
23.62% |
4.48% |
| Return on Assets (ROA) |
0.00% |
15.97% |
4.48% |
| Return on Common Equity (ROCE) |
0.00% |
155.24% |
24.69% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
170 |
280 |
476 |
| NOPAT Margin |
40.38% |
46.65% |
51.72% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
48.24% |
67.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
125.59% |
179.24% |
| Cost of Revenue to Revenue |
69.01% |
57.12% |
42.00% |
| SG&A Expenses to Revenue |
6.46% |
5.54% |
5.43% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
-11.55% |
-26.13% |
6.36% |
| Earnings before Interest and Taxes (EBIT) |
126 |
255 |
60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
126 |
255 |
60 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
3.54 |
14.57 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
3.54 |
14.57 |
| Price to Revenue (P/Rev) |
1.05 |
1.32 |
4.21 |
| Price to Earnings (P/E) |
3.69 |
4.60 |
64.32 |
| Dividend Yield |
0.00% |
5.37% |
1.64% |
| Earnings Yield |
27.08% |
21.76% |
1.55% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.78 |
3.38 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.87 |
3.90 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.05 |
59.57 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.05 |
59.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
1.87 |
7.53 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
42.78 |
| 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 |
2.00 |
2.54 |
| Leverage Ratio |
0.00 |
4.85 |
5.50 |
| Compound Leverage Factor |
0.00 |
4.85 |
4.74 |
| 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% |
100.32% |
100.07% |
| 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 |
1.48 |
1.87 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.32% |
-0.18% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.55 |
0.97 |
| Quick Ratio |
0.00 |
1.08 |
0.54 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-389 |
84 |
| Operating Cash Flow to CapEx |
134.53% |
0.00% |
0.00% |
| 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 |
0.56 |
0.68 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
5.92 |
4.45 |
| Fixed Asset Turnover |
0.00 |
0.98 |
1.18 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
61.68 |
81.97 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
61.68 |
81.97 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
669 |
1,061 |
| Invested Capital Turnover |
0.00 |
1.80 |
1.06 |
| Increase / (Decrease) in Invested Capital |
0.00 |
669 |
392 |
| Enterprise Value (EV) |
0.00 |
523 |
3,588 |
| Market Capitalization |
441 |
793 |
3,874 |
| Book Value per Share |
$0.00 |
$3.10 |
$3.40 |
| Tangible Book Value per Share |
$0.00 |
$3.10 |
$3.40 |
| Total Capital |
0.00 |
223 |
266 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-270 |
-286 |
| Capital Expenditures (CapEx) |
96 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-132 |
-300 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
138 |
-14 |
| Net Working Capital (NWC) |
0.00 |
138 |
-14 |
| Net Nonoperating Expense (NNE) |
51 |
108 |
416 |
| Net Nonoperating Obligations (NNO) |
0.00 |
446 |
795 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-22.02% |
-32.55% |
| Debt-free Net Working Capital to Revenue |
0.00% |
23.00% |
-1.49% |
| Net Working Capital to Revenue |
0.00% |
23.00% |
-1.49% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
78.25M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($1.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
78.25M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
83.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
170 |
280 |
333 |
| Normalized NOPAT Margin |
40.38% |
46.65% |
36.20% |
| Pre Tax Income Margin |
29.89% |
42.51% |
5.63% |
| 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% |
192.29% |
| Augmented Payout Ratio |
0.00% |
0.00% |
192.29% |