| DEI Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
50,055,807.00 |
50,055,807.00 |
| DEI Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
50,055,807.00 |
50,055,807.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
0.01 |
0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
24.15% |
23.73% |
25.01% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-306.72% |
6.63% |
42.11% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-648.02% |
3.94% |
74.89% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-304.17% |
60.63% |
73.91% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-2,140.30% |
303.51% |
403.30% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
97.82% |
148.62% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
12.44% |
0.00% |
0.00% |
13.61% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.73% |
0.00% |
0.00% |
34.25% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-1.70% |
0.00% |
0.00% |
65.40% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
45.14% |
0.00% |
0.00% |
57.13% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-20.02% |
0.00% |
0.00% |
78.88% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
200.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-17.44% |
45.24% |
0.00% |
33.08% |
82.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.99% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.09% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
49.49% |
50.69% |
50.28% |
51.29% |
52.23% |
52.06% |
| EBITDA Margin |
|
11.95% |
12.21% |
10.94% |
-19.90% |
10.53% |
12.44% |
| Operating Margin |
|
7.57% |
5.02% |
6.48% |
-12.45% |
4.83% |
6.51% |
| EBIT Margin |
|
5.84% |
4.99% |
4.36% |
-25.79% |
4.19% |
6.10% |
| Profit (Net Income) Margin |
|
-1.74% |
-1.97% |
-2.11% |
-31.43% |
3.24% |
5.11% |
| Tax Burden Percent |
|
110.91% |
109.68% |
115.70% |
100.19% |
94.58% |
96.96% |
| Interest Burden Percent |
|
-26.88% |
-36.05% |
-41.72% |
121.63% |
81.84% |
86.34% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.42% |
3.04% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.77% |
22.74% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.12% |
12.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.21% |
1.65% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.55% |
24.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.55% |
3.48% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.97% |
2.91% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.28% |
12.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.20 |
1.58 |
2.29 |
-4.48 |
2.53 |
3.98 |
| NOPAT Margin |
|
5.30% |
3.52% |
4.54% |
-8.71% |
4.56% |
6.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-169.66% |
19.88% |
10.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-3.76% |
1.88% |
2.84% |
| Cost of Revenue to Revenue |
|
50.51% |
49.31% |
49.72% |
48.71% |
47.77% |
47.94% |
| SG&A Expenses to Revenue |
|
25.26% |
29.27% |
28.62% |
47.09% |
30.70% |
29.27% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
41.92% |
45.67% |
43.79% |
63.74% |
47.41% |
45.55% |
| Earnings before Interest and Taxes (EBIT) |
|
2.42 |
2.24 |
2.20 |
-13 |
2.32 |
3.84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.96 |
5.47 |
5.51 |
-10 |
5.84 |
7.84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.80 |
3.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.96 |
4.36 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.08 |
0.79 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
713.54 |
114.52 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
0.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
4.58 |
2.56 |
1.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.40 |
1.10 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
42.34 |
26.45 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
317.26 |
162.24 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
53.09 |
18.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.19 |
0.25 |
0.28 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.18 |
0.25 |
0.27 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.14 |
0.07 |
0.13 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
3.22 |
3.23 |
3.58 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
3.92 |
2.64 |
3.09 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
15.82% |
20.30% |
21.83% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.05% |
0.72% |
0.86% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
14.77% |
19.58% |
20.97% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
48.07% |
44.65% |
39.18% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
35.05% |
38.99% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.94 |
3.30 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.06 |
1.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.80 |
3.17 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
29.50 |
20.22 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.93 |
9.66 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
28.45 |
19.42 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.18 |
0.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
56.02% |
50.12% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.37 |
0.87 |
0.71 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.17 |
0.65 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-91 |
-112 |
-120 |
| Operating Cash Flow to CapEx |
|
0.00% |
52.73% |
58.50% |
0.00% |
41.90% |
73.17% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
0.57 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
78.54 |
45.53 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
31.55 |
31.80 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.88 |
1.75 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.94 |
10.68 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.65 |
8.02 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.57 |
11.48 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
40.81 |
34.16 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-24.59 |
-14.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
87 |
115 |
124 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.67 |
3.60 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
87 |
115 |
124 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
397 |
294 |
245 |
| Market Capitalization |
|
294 |
294 |
294 |
353 |
227 |
176 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.94 |
$1.09 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.05) |
$0.65 |
$0.81 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
119 |
135 |
140 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
19 |
27 |
31 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
18 |
26 |
29 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-14 |
7.36 |
15 |
| Capital Expenditures (CapEx) |
|
0.00 |
6.51 |
8.52 |
0.00 |
16 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-19 |
-24 |
-27 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
13 |
-3.69 |
-11 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
12 |
-4.67 |
-12 |
| Net Nonoperating Expense (NNE) |
|
2.92 |
2.46 |
3.35 |
12 |
0.73 |
0.76 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-14 |
7.36 |
15 |
| Total Depreciation and Amortization (D&A) |
|
2.53 |
3.24 |
3.32 |
3.03 |
3.51 |
3.99 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-11.24% |
-11.94% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.75% |
-4.79% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.21% |
-5.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.05) |
$0.02 |
$0.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.81M |
17.56M |
21.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.05) |
$0.02 |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.81M |
17.56M |
21.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
50.06M |
50.06M |
50.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.00 |
2.08 |
2.88 |
-3.43 |
3.56 |
5.19 |
| Normalized NOPAT Margin |
|
7.23% |
4.64% |
5.71% |
-6.67% |
6.42% |
8.24% |
| Pre Tax Income Margin |
|
-1.57% |
-1.80% |
-1.82% |
-31.37% |
3.43% |
5.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-82.50% |