| DEI Shares Outstanding |
0.00 |
0.00 |
35,728,625.00 |
40,979,382.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
35,728,625.00 |
40,979,382.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.35 |
-0.67 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-10.35% |
17.74% |
-39.15% |
| EBITDA Growth |
0.00% |
-11.30% |
22.29% |
-250.36% |
| EBIT Growth |
0.00% |
-11.80% |
23.73% |
-275.48% |
| NOPAT Growth |
0.00% |
-14.70% |
33.89% |
-231.00% |
| Net Income Growth |
0.00% |
-16.57% |
18.20% |
-318.61% |
| EPS Growth |
0.00% |
4.08% |
11.76% |
-271.93% |
| Operating Cash Flow Growth |
0.00% |
-309.88% |
-518.95% |
78.71% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
103.54% |
-957.05% |
| Invested Capital Growth |
0.00% |
0.00% |
27.84% |
-13.02% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
79.90% |
86.56% |
88.16% |
83.79% |
| EBITDA Margin |
42.48% |
42.03% |
43.66% |
-107.89% |
| Operating Margin |
38.85% |
37.71% |
41.35% |
-113.73% |
| EBIT Margin |
38.29% |
37.67% |
39.59% |
-114.17% |
| Profit (Net Income) Margin |
36.41% |
33.88% |
34.01% |
-122.20% |
| Tax Burden Percent |
87.97% |
86.24% |
89.43% |
104.42% |
| Interest Burden Percent |
108.07% |
104.28% |
96.07% |
102.50% |
| Effective Tax Rate |
12.03% |
13.76% |
10.57% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
45.67% |
26.84% |
-33.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
55.11% |
18.58% |
-86.70% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
14.03% |
6.55% |
-44.09% |
| Return on Equity (ROE) |
0.00% |
59.70% |
33.39% |
-77.60% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-154.33% |
2.40% |
-19.59% |
| Operating Return on Assets (OROA) |
0.00% |
20.90% |
21.78% |
-34.85% |
| Return on Assets (ROA) |
0.00% |
18.79% |
18.71% |
-37.30% |
| Return on Common Equity (ROCE) |
0.00% |
59.77% |
33.36% |
-77.64% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
12 |
10 |
14 |
-18 |
| NOPAT Margin |
34.17% |
32.52% |
36.98% |
-79.61% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-9.44% |
8.26% |
53.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
22.09% |
22.74% |
-35.61% |
| Cost of Revenue to Revenue |
20.10% |
13.44% |
11.84% |
16.21% |
| SG&A Expenses to Revenue |
19.84% |
27.17% |
19.18% |
62.65% |
| R&D to Revenue |
11.00% |
13.59% |
16.67% |
89.32% |
| Operating Expenses to Revenue |
41.05% |
48.86% |
46.81% |
197.52% |
| Earnings before Interest and Taxes (EBIT) |
13 |
12 |
15 |
-26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
15 |
13 |
16 |
-24 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
4.18 |
1.21 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
4.19 |
1.21 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
4.48 |
1.68 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
13.32 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
7.51% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
3.20 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
4.95 |
2.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
11.35 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
12.51 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
13.40 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
149.94 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.30 |
0.52 |
0.61 |
| Long-Term Debt to Equity |
0.00 |
0.05 |
0.09 |
0.19 |
| Financial Leverage |
0.00 |
0.25 |
0.35 |
0.51 |
| Leverage Ratio |
0.00 |
1.59 |
1.78 |
2.08 |
| Compound Leverage Factor |
0.00 |
1.66 |
1.71 |
2.13 |
| Debt to Total Capital |
0.00% |
22.89% |
33.99% |
38.02% |
| Short-Term Debt to Total Capital |
0.00% |
19.40% |
28.28% |
25.94% |
| Long-Term Debt to Total Capital |
0.00% |
3.48% |
5.72% |
12.08% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
-0.09% |
0.17% |
-0.29% |
| Common Equity to Total Capital |
0.00% |
77.21% |
65.84% |
62.26% |
| Debt to EBITDA |
0.00 |
0.80 |
1.27 |
-0.79 |
| Net Debt to EBITDA |
0.00 |
0.69 |
1.08 |
-0.76 |
| Long-Term Debt to EBITDA |
0.00 |
0.12 |
0.21 |
-0.25 |
| Debt to NOPAT |
0.00 |
1.04 |
1.50 |
-1.07 |
| Net Debt to NOPAT |
0.00 |
0.89 |
1.28 |
-1.04 |
| Long-Term Debt to NOPAT |
0.00 |
0.16 |
0.25 |
-0.34 |
| Altman Z-Score |
0.00 |
0.00 |
4.59 |
0.07 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.12% |
0.08% |
-0.06% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
2.11 |
1.77 |
1.70 |
| Quick Ratio |
0.00 |
1.74 |
1.43 |
1.32 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-35 |
1.22 |
-10 |
| Operating Cash Flow to CapEx |
8.27% |
-38.66% |
-221.23% |
-3,176.25% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-121.59 |
2.12 |
-14.22 |
| Operating Cash Flow to Interest Expense |
1.62 |
-3.59 |
-10.95 |
-1.82 |
| Operating Cash Flow Less CapEx to Interest Expense |
-18.01 |
-12.87 |
-15.90 |
-1.88 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.55 |
0.55 |
0.31 |
| Accounts Receivable Turnover |
0.00 |
1.00 |
0.95 |
0.51 |
| Inventory Turnover |
0.00 |
3.70 |
3.59 |
3.07 |
| Fixed Asset Turnover |
0.00 |
5.12 |
5.58 |
3.34 |
| Accounts Payable Turnover |
0.00 |
7.68 |
4.86 |
2.39 |
| Days Sales Outstanding (DSO) |
0.00 |
365.42 |
384.70 |
721.60 |
| Days Inventory Outstanding (DIO) |
0.00 |
98.65 |
101.55 |
119.01 |
| Days Payable Outstanding (DPO) |
0.00 |
47.50 |
75.06 |
152.75 |
| Cash Conversion Cycle (CCC) |
0.00 |
416.57 |
411.20 |
687.86 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
45 |
57 |
50 |
| Invested Capital Turnover |
0.00 |
1.40 |
0.73 |
0.42 |
| Increase / (Decrease) in Invested Capital |
0.00 |
45 |
12 |
-7.45 |
| Enterprise Value (EV) |
0.00 |
0.00 |
183 |
56 |
| Market Capitalization |
0.00 |
0.00 |
166 |
38 |
| Book Value per Share |
$0.00 |
$1.74 |
$1.82 |
$0.88 |
| Tangible Book Value per Share |
$0.00 |
$1.73 |
$1.81 |
$0.88 |
| Total Capital |
0.00 |
46 |
60 |
50 |
| Total Debt |
0.00 |
11 |
20 |
19 |
| Total Long-Term Debt |
0.00 |
1.61 |
3.44 |
6.09 |
| Net Debt |
0.00 |
9.09 |
18 |
19 |
| Capital Expenditures (CapEx) |
5.88 |
2.64 |
2.85 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
29 |
41 |
35 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
30 |
44 |
36 |
| Net Working Capital (NWC) |
0.00 |
21 |
27 |
23 |
| Net Nonoperating Expense (NNE) |
-0.78 |
-0.43 |
1.10 |
9.60 |
| Net Nonoperating Obligations (NNO) |
0.00 |
9.09 |
18 |
19 |
| Total Depreciation and Amortization (D&A) |
1.47 |
1.37 |
1.51 |
1.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
90.85% |
110.31% |
155.78% |
| Debt-free Net Working Capital to Revenue |
0.00% |
95.66% |
118.33% |
158.29% |
| Net Working Capital to Revenue |
0.00% |
67.10% |
72.34% |
100.31% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.49 |
($0.98) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
25.56M |
27.79M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.49 |
($0.98) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
25.63M |
27.79M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
35.73M |
40.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
12 |
10 |
14 |
-18 |
| Normalized NOPAT Margin |
34.17% |
32.52% |
36.98% |
-79.61% |
| Pre Tax Income Margin |
41.38% |
39.29% |
38.04% |
-117.03% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
44.90 |
41.69 |
25.44 |
-34.90 |
| NOPAT to Interest Expense |
40.07 |
35.98 |
23.76 |
-24.33 |
| EBIT Less CapEx to Interest Expense |
25.26 |
32.41 |
20.49 |
-34.95 |
| NOPAT Less CapEx to Interest Expense |
20.43 |
26.70 |
18.81 |
-24.39 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |