| DEI Shares Outstanding |
0.00 |
0.00 |
15,000,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
15,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.05 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
64.23% |
8.88% |
| EBITDA Growth |
0.00% |
146.19% |
-0.58% |
| EBIT Growth |
0.00% |
166.86% |
-0.30% |
| NOPAT Growth |
0.00% |
168.66% |
-9.49% |
| Net Income Growth |
0.00% |
166.30% |
-9.19% |
| EPS Growth |
0.00% |
200.00% |
-16.67% |
| Operating Cash Flow Growth |
0.00% |
-39.02% |
285.07% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
229.35% |
| Invested Capital Growth |
0.00% |
0.00% |
8.88% |
| 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 |
20.01% |
25.81% |
31.03% |
| EBITDA Margin |
12.39% |
18.58% |
16.96% |
| Operating Margin |
10.33% |
17.70% |
16.25% |
| EBIT Margin |
10.94% |
17.78% |
16.28% |
| Profit (Net Income) Margin |
9.34% |
15.14% |
12.63% |
| Tax Burden Percent |
91.35% |
87.24% |
78.97% |
| Interest Burden Percent |
93.41% |
97.62% |
98.22% |
| Effective Tax Rate |
8.65% |
12.76% |
21.03% |
| Return on Invested Capital (ROIC) |
0.00% |
125.74% |
54.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
85.48% |
50.15% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
5.43% |
12.53% |
| Return on Equity (ROE) |
0.00% |
131.18% |
67.01% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-74.26% |
45.98% |
| Operating Return on Assets (OROA) |
0.00% |
39.94% |
40.20% |
| Return on Assets (ROA) |
0.00% |
34.01% |
31.18% |
| Return on Common Equity (ROCE) |
0.00% |
124.02% |
63.98% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.33 |
0.90 |
0.81 |
| NOPAT Margin |
9.44% |
15.44% |
12.84% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
40.26% |
4.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
47.83% |
49.06% |
| Cost of Revenue to Revenue |
79.99% |
74.19% |
68.97% |
| SG&A Expenses to Revenue |
9.68% |
8.11% |
14.77% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
9.68% |
8.11% |
14.77% |
| Earnings before Interest and Taxes (EBIT) |
0.39 |
1.03 |
1.03 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
0.44 |
1.08 |
1.07 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
4.73 |
5.95 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
4.73 |
5.95 |
| Price to Revenue (P/Rev) |
1.70 |
1.03 |
0.95 |
| Price to Earnings (P/E) |
21.15 |
7.19 |
7.56 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
4.73% |
13.90% |
13.22% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
4.31 |
4.21 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.06 |
1.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
5.70 |
6.10 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
5.96 |
6.35 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
6.86 |
8.06 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
70.57 |
19.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
9.55 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.40 |
0.59 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.06 |
0.25 |
| Leverage Ratio |
0.00 |
1.93 |
2.15 |
| Compound Leverage Factor |
0.00 |
1.88 |
2.11 |
| Debt to Total Capital |
0.00% |
28.47% |
36.97% |
| Short-Term Debt to Total Capital |
0.00% |
28.47% |
36.97% |
| 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% |
3.90% |
2.10% |
| Common Equity to Total Capital |
0.00% |
67.63% |
60.93% |
| Debt to EBITDA |
0.00 |
0.49 |
0.57 |
| Net Debt to EBITDA |
0.00 |
0.08 |
0.48 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.60 |
0.75 |
| Net Debt to NOPAT |
0.00 |
0.10 |
0.63 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
7.67 |
7.22 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
5.45% |
4.53% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
2.00 |
1.61 |
| Quick Ratio |
0.00 |
1.83 |
0.96 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.53 |
0.69 |
| Operating Cash Flow to CapEx |
1,694.81% |
343.56% |
5,896.84% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-21.52 |
37.32 |
| Operating Cash Flow to Interest Expense |
5.61 |
3.54 |
18.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
5.28 |
2.51 |
17.99 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
2.25 |
2.47 |
| Accounts Receivable Turnover |
0.00 |
3.48 |
4.23 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
54.15 |
71.50 |
| Accounts Payable Turnover |
0.00 |
12.20 |
10.76 |
| Days Sales Outstanding (DSO) |
0.00 |
104.75 |
86.20 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
29.91 |
33.92 |
| Cash Conversion Cycle (CCC) |
0.00 |
74.85 |
52.28 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
1.43 |
1.55 |
| Invested Capital Turnover |
0.00 |
8.14 |
4.25 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.43 |
0.13 |
| Enterprise Value (EV) |
0.00 |
6.16 |
6.55 |
| Market Capitalization |
6.00 |
6.00 |
6.00 |
| Book Value per Share |
$0.00 |
$0.08 |
$0.07 |
| Tangible Book Value per Share |
$0.00 |
$0.08 |
$0.07 |
| Total Capital |
0.00 |
1.88 |
1.66 |
| Total Debt |
0.00 |
0.53 |
0.61 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
0.09 |
0.51 |
| Capital Expenditures (CapEx) |
0.01 |
0.03 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1.24 |
1.40 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.69 |
1.51 |
| Net Working Capital (NWC) |
0.00 |
1.15 |
0.89 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.02 |
0.01 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.09 |
0.51 |
| Total Depreciation and Amortization (D&A) |
0.05 |
0.05 |
0.04 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
21.32% |
22.20% |
| Debt-free Net Working Capital to Revenue |
0.00% |
29.04% |
23.81% |
| Net Working Capital to Revenue |
0.00% |
19.85% |
14.13% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
15M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
15M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.33 |
0.90 |
0.81 |
| Normalized NOPAT Margin |
9.44% |
15.44% |
12.84% |
| Pre Tax Income Margin |
10.22% |
17.36% |
15.99% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
15.18 |
41.98 |
56.11 |
| NOPAT to Interest Expense |
13.09 |
36.44 |
44.23 |
| EBIT Less CapEx to Interest Expense |
14.85 |
40.94 |
55.80 |
| NOPAT Less CapEx to Interest Expense |
12.76 |
35.41 |
43.92 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
63.56% |
| Augmented Payout Ratio |
0.00% |
0.00% |
63.56% |