Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-8.48% |
8.54% |
14.12% |
13.58% |
-28.35% |
-45.99% |
EBITDA Growth |
|
0.00% |
8.51% |
-13.39% |
-41.88% |
-33.11% |
-345.54% |
97.67% |
EBIT Growth |
|
0.00% |
11.23% |
-15.35% |
-50.60% |
-48.10% |
-621.07% |
82.55% |
NOPAT Growth |
|
0.00% |
4.03% |
-22.14% |
-46.10% |
-16.61% |
-199.28% |
78.40% |
Net Income Growth |
|
0.00% |
13.57% |
-16.38% |
-37.09% |
-56.04% |
-694.48% |
81.32% |
EPS Growth |
|
0.00% |
5.88% |
-5.56% |
-47.06% |
66.67% |
-820.00% |
81.48% |
Operating Cash Flow Growth |
|
0.00% |
-113.07% |
974.88% |
-93.20% |
3,567.52% |
-97.53% |
74.32% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
117.74% |
-259.90% |
325.86% |
-118.37% |
42.76% |
Invested Capital Growth |
|
0.00% |
0.00% |
4.31% |
30.20% |
-30.35% |
1.10% |
3.61% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
16.15% |
21.00% |
15.07% |
9.87% |
9.60% |
3.77% |
16.39% |
EBITDA Margin |
|
15.12% |
17.93% |
14.31% |
7.29% |
4.29% |
-14.70% |
-0.63% |
Operating Margin |
|
11.86% |
13.40% |
9.62% |
4.18% |
3.24% |
-5.62% |
-2.25% |
EBIT Margin |
|
12.63% |
15.35% |
11.97% |
5.18% |
2.37% |
-17.22% |
-5.56% |
Profit (Net Income) Margin |
|
10.33% |
12.82% |
9.87% |
5.44% |
2.11% |
-17.48% |
-6.05% |
Tax Burden Percent |
|
84.65% |
85.11% |
85.10% |
92.41% |
87.55% |
102.77% |
70.99% |
Interest Burden Percent |
|
96.60% |
98.10% |
96.91% |
113.67% |
101.62% |
98.76% |
153.06% |
Effective Tax Rate |
|
15.35% |
14.89% |
14.90% |
7.59% |
12.45% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
46.13% |
17.58% |
8.06% |
7.01% |
-8.42% |
-1.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
846.69% |
-16.98% |
2.20% |
8.61% |
14.08% |
3.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
6.07% |
1.62% |
-0.79% |
-4.56% |
-7.93% |
-1.65% |
Return on Equity (ROE) |
|
0.00% |
52.20% |
19.19% |
7.27% |
2.45% |
-16.36% |
-3.43% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-153.87% |
13.36% |
-18.17% |
42.78% |
-9.52% |
-5.32% |
Operating Return on Assets (OROA) |
|
0.00% |
20.06% |
14.36% |
4.79% |
2.20% |
-13.82% |
-2.68% |
Return on Assets (ROA) |
|
0.00% |
16.75% |
11.85% |
5.03% |
1.95% |
-14.03% |
-2.91% |
Return on Common Equity (ROCE) |
|
0.00% |
45.87% |
17.15% |
6.88% |
2.37% |
-15.78% |
-3.32% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
29.70% |
18.93% |
5.67% |
2.58% |
-18.98% |
-3.55% |
Net Operating Profit after Tax (NOPAT) |
|
5.05 |
5.26 |
4.09 |
2.21 |
1.84 |
-1.83 |
-0.39 |
NOPAT Margin |
|
10.04% |
11.41% |
8.18% |
3.87% |
2.84% |
-3.93% |
-1.57% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-800.56% |
34.56% |
5.86% |
-1.60% |
-22.51% |
-5.10% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
3.25% |
-4.08% |
-0.90% |
Cost of Revenue to Revenue |
|
83.85% |
79.00% |
84.93% |
90.13% |
90.40% |
96.23% |
83.61% |
SG&A Expenses to Revenue |
|
4.29% |
7.60% |
5.45% |
5.69% |
6.36% |
9.39% |
18.64% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
4.29% |
7.60% |
5.45% |
5.69% |
6.36% |
9.39% |
18.64% |
Earnings before Interest and Taxes (EBIT) |
|
6.36 |
7.08 |
5.99 |
2.96 |
1.54 |
-8.00 |
-1.40 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.62 |
8.26 |
7.16 |
4.16 |
2.78 |
-6.83 |
-0.16 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.26 |
0.96 |
2.14 |
0.00 |
0.00 |
6.68 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.38 |
1.03 |
2.22 |
0.00 |
0.00 |
7.48 |
Price to Revenue (P/Rev) |
|
0.50 |
0.54 |
0.50 |
2.06 |
0.00 |
0.00 |
11.38 |
Price to Earnings (P/E) |
|
4.84 |
4.69 |
4.94 |
37.30 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
20.68% |
21.33% |
20.25% |
2.68% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.21 |
0.95 |
3.03 |
0.00 |
0.00 |
11.75 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.60 |
0.45 |
1.64 |
0.00 |
0.00 |
10.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.33 |
3.17 |
22.53 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
3.89 |
3.79 |
31.67 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
5.23 |
5.54 |
42.47 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
4.47 |
271.63 |
0.00 |
0.00 |
487.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
7.29 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.22 |
0.25 |
0.14 |
0.03 |
0.01 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.01 |
-0.10 |
-0.36 |
-0.53 |
-0.56 |
-0.50 |
Leverage Ratio |
|
0.00 |
1.56 |
1.62 |
1.44 |
1.25 |
1.17 |
1.18 |
Compound Leverage Factor |
|
0.00 |
1.53 |
1.57 |
1.64 |
1.27 |
1.15 |
1.80 |
Debt to Total Capital |
|
0.00% |
17.80% |
20.31% |
12.19% |
2.95% |
1.07% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
17.80% |
20.31% |
12.19% |
2.95% |
1.07% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
9.97% |
7.58% |
2.80% |
3.37% |
3.48% |
3.06% |
Common Equity to Total Capital |
|
0.00% |
72.23% |
72.11% |
85.01% |
93.67% |
95.45% |
96.94% |
Debt to EBITDA |
|
0.00 |
0.59 |
1.03 |
1.89 |
0.60 |
-0.07 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
-0.03 |
-0.71 |
-6.18 |
-12.00 |
3.30 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.93 |
1.80 |
3.56 |
0.91 |
-0.26 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
-0.04 |
-1.24 |
-11.65 |
-18.15 |
12.34 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
3.91 |
3.06 |
5.29 |
0.00 |
0.00 |
20.21 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
12.12% |
10.66% |
5.32% |
3.33% |
3.49% |
3.29% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.14 |
2.04 |
2.22 |
3.27 |
5.18 |
3.39 |
Quick Ratio |
|
0.00 |
0.45 |
1.33 |
1.32 |
1.93 |
4.28 |
2.62 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18 |
3.11 |
-4.98 |
11 |
-2.06 |
-1.18 |
Operating Cash Flow to CapEx |
|
397.25% |
-94.13% |
1,128.59% |
23.09% |
622.28% |
173.68% |
226.64% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-78.43 |
12.81 |
-86.27 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
20.53 |
-2.59 |
20.90 |
5.98 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
15.36 |
-5.35 |
19.05 |
-19.93 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.31 |
1.20 |
0.92 |
0.93 |
0.80 |
0.48 |
Accounts Receivable Turnover |
|
0.00 |
76.35 |
58.10 |
40.05 |
50.89 |
33.30 |
14.26 |
Inventory Turnover |
|
0.00 |
2.70 |
3.27 |
3.90 |
4.89 |
5.66 |
3.63 |
Fixed Asset Turnover |
|
0.00 |
6.01 |
6.63 |
6.91 |
12.57 |
22.86 |
5.90 |
Accounts Payable Turnover |
|
0.00 |
10.20 |
10.69 |
9.34 |
9.83 |
10.07 |
5.44 |
Days Sales Outstanding (DSO) |
|
0.00 |
4.78 |
6.28 |
9.11 |
7.17 |
10.96 |
25.59 |
Days Inventory Outstanding (DIO) |
|
0.00 |
135.12 |
111.52 |
93.49 |
74.62 |
64.46 |
100.48 |
Days Payable Outstanding (DPO) |
|
0.00 |
35.78 |
34.13 |
39.09 |
37.15 |
36.25 |
67.13 |
Cash Conversion Cycle (CCC) |
|
0.00 |
104.11 |
83.67 |
63.52 |
44.64 |
39.17 |
58.94 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
23 |
24 |
31 |
22 |
22 |
23 |
Invested Capital Turnover |
|
0.00 |
4.04 |
2.15 |
2.09 |
2.47 |
2.14 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
23 |
0.98 |
7.18 |
-9.40 |
0.24 |
0.79 |
Enterprise Value (EV) |
|
0.00 |
28 |
23 |
94 |
0.00 |
0.00 |
265 |
Market Capitalization |
|
25 |
25 |
25 |
118 |
0.00 |
0.00 |
286 |
Book Value per Share |
|
$0.00 |
$0.66 |
$0.87 |
$1.83 |
$1.48 |
$1.20 |
$1.20 |
Tangible Book Value per Share |
|
$0.00 |
$0.60 |
$0.81 |
$1.76 |
$1.44 |
$1.10 |
$1.07 |
Total Capital |
|
0.00 |
28 |
36 |
65 |
57 |
45 |
44 |
Total Debt |
|
0.00 |
4.90 |
7.35 |
7.87 |
1.67 |
0.48 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-0.23 |
-5.06 |
-26 |
-33 |
-23 |
-22 |
Capital Expenditures (CapEx) |
|
1.12 |
0.62 |
0.45 |
1.49 |
2.03 |
0.18 |
0.24 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
14 |
15 |
17 |
7.55 |
5.91 |
2.85 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
18 |
26 |
30 |
23 |
28 |
21 |
Net Working Capital (NWC) |
|
0.00 |
13 |
19 |
22 |
21 |
28 |
21 |
Net Nonoperating Expense (NNE) |
|
-0.15 |
-0.65 |
-0.85 |
-0.90 |
0.47 |
6.30 |
1.12 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.16 |
-5.06 |
-26 |
-33 |
-23 |
-22 |
Total Depreciation and Amortization (D&A) |
|
1.25 |
1.19 |
1.17 |
1.20 |
1.25 |
1.17 |
1.24 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
29.55% |
29.13% |
30.56% |
11.64% |
12.72% |
11.37% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
39.51% |
52.85% |
52.64% |
34.73% |
60.97% |
83.65% |
Net Working Capital to Revenue |
|
0.00% |
28.88% |
38.16% |
38.86% |
32.15% |
59.93% |
83.65% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.85 |
$0.00 |
$0.03 |
($0.22) |
($0.20) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
6M |
0.00 |
35.75M |
35.75M |
7.23M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.85 |
$0.00 |
$0.03 |
($0.22) |
($0.20) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
6M |
0.00 |
35.75M |
35.75M |
7.23M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
6M |
0.00 |
35.75M |
35.75M |
14.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5.05 |
5.26 |
4.09 |
2.21 |
1.84 |
-1.83 |
-0.39 |
Normalized NOPAT Margin |
|
10.04% |
11.41% |
8.18% |
3.87% |
2.84% |
-3.93% |
-1.57% |
Pre Tax Income Margin |
|
12.20% |
15.06% |
11.60% |
5.89% |
2.41% |
-17.01% |
-8.52% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
29.43 |
31.64 |
24.66 |
51.31 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
23.38 |
23.51 |
16.86 |
38.27 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
24.26 |
28.88 |
22.81 |
25.39 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
18.21 |
20.76 |
15.01 |
12.35 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
14.11% |
0.00% |
0.00% |
0.00% |
0.00% |
-22.01% |
0.00% |
Augmented Payout Ratio |
|
14.11% |
0.00% |
0.00% |
0.00% |
0.00% |
-22.01% |
0.00% |