| DEI Shares Outstanding |
|
0.00 |
11,311,488.00 |
- |
- |
- |
17,373,129.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
11,311,488.00 |
- |
- |
- |
17,373,129.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.02 |
- |
- |
- |
0.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
22.91% |
74.51% |
32.30% |
23.19% |
14.88% |
| EBITDA Growth |
|
0.00% |
19.62% |
179.81% |
-9.32% |
54.68% |
99.18% |
| EBIT Growth |
|
0.00% |
-164.68% |
235.63% |
-471.37% |
-38.76% |
224.73% |
| NOPAT Growth |
|
0.00% |
-88.02% |
13,079.72% |
-103.11% |
-204.88% |
1,717.11% |
| Net Income Growth |
|
0.00% |
-69.80% |
1,573.91% |
-232.35% |
145.80% |
323.50% |
| EPS Growth |
|
0.00% |
-82.35% |
1,133.33% |
-243.24% |
132.08% |
329.41% |
| Operating Cash Flow Growth |
|
0.00% |
-56.20% |
94.40% |
27.83% |
107.31% |
47.43% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.67% |
-61.35% |
-28.18% |
29.91% |
| Invested Capital Growth |
|
0.00% |
140.69% |
75.13% |
53.07% |
44.09% |
28.57% |
| Revenue Q/Q Growth |
|
0.00% |
8.73% |
14.77% |
5.28% |
4.99% |
3.32% |
| EBITDA Q/Q Growth |
|
0.00% |
-30.33% |
34.02% |
-18.61% |
64.68% |
2.09% |
| EBIT Q/Q Growth |
|
0.00% |
-186.72% |
319.32% |
-320.82% |
40.54% |
9.68% |
| NOPAT Q/Q Growth |
|
0.00% |
-93.28% |
-51.98% |
-118.14% |
71.85% |
-18.73% |
| Net Income Q/Q Growth |
|
0.00% |
-72.67% |
27.22% |
-525.43% |
128.68% |
-23.45% |
| EPS Q/Q Growth |
|
0.00% |
-84.21% |
60.87% |
-630.00% |
121.25% |
-24.74% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-6.98% |
-32.85% |
26.44% |
105.37% |
-6.68% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
4.80% |
-29.75% |
16.16% |
-889.88% |
| Invested Capital Q/Q Growth |
|
0.00% |
61.46% |
10.42% |
14.76% |
4.19% |
20.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
45.49% |
50.30% |
51.63% |
50.84% |
52.23% |
53.37% |
| EBITDA Margin |
|
3.49% |
3.39% |
5.44% |
3.73% |
4.68% |
8.12% |
| Operating Margin |
|
1.53% |
0.11% |
1.96% |
-0.19% |
-0.47% |
4.01% |
| EBIT Margin |
|
1.62% |
-0.85% |
0.66% |
-1.86% |
-2.10% |
2.28% |
| Profit (Net Income) Margin |
|
0.81% |
0.20% |
1.91% |
-1.91% |
0.71% |
2.62% |
| Tax Burden Percent |
|
50.03% |
-23.36% |
288.31% |
102.75% |
-33.91% |
115.16% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
49.97% |
0.00% |
-188.31% |
0.00% |
0.00% |
-15.16% |
| Return on Invested Capital (ROIC) |
|
2.62% |
0.18% |
12.51% |
-0.24% |
-0.50% |
5.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.92% |
1.63% |
-43.55% |
-13.34% |
5.33% |
-1.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.15% |
0.44% |
-7.53% |
-4.39% |
1.98% |
-0.91% |
| Return on Equity (ROE) |
|
5.78% |
0.63% |
4.97% |
-4.63% |
1.48% |
5.07% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-82.41% |
-42.11% |
-42.18% |
-36.62% |
-19.02% |
| Operating Return on Assets (OROA) |
|
3.11% |
-1.27% |
0.88% |
-1.96% |
-1.97% |
2.06% |
| Return on Assets (ROA) |
|
1.56% |
0.30% |
2.54% |
-2.01% |
0.67% |
2.37% |
| Return on Common Equity (ROCE) |
|
5.78% |
0.63% |
4.97% |
-4.63% |
1.48% |
5.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.78% |
0.38% |
4.07% |
-4.06% |
1.23% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.93 |
0.11 |
15 |
-0.46 |
-1.40 |
23 |
| NOPAT Margin |
|
0.77% |
0.07% |
5.64% |
-0.13% |
-0.33% |
4.62% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.30% |
-1.44% |
56.05% |
13.10% |
-5.83% |
7.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.18% |
-0.41% |
5.18% |
| Cost of Revenue to Revenue |
|
54.51% |
49.70% |
48.37% |
49.16% |
47.77% |
46.63% |
| SG&A Expenses to Revenue |
|
42.18% |
46.03% |
45.03% |
45.74% |
46.29% |
43.89% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
43.96% |
50.20% |
49.68% |
51.03% |
52.70% |
49.36% |
| Earnings before Interest and Taxes (EBIT) |
|
1.98 |
-1.28 |
1.74 |
-6.45 |
-8.95 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.26 |
5.09 |
14 |
13 |
20 |
40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.01 |
3.06 |
2.40 |
3.19 |
1.78 |
2.20 |
| Price to Tangible Book Value (P/TBV) |
|
7.57 |
6.38 |
7.08 |
25.27 |
9.50 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.42 |
1.60 |
1.13 |
1.50 |
1.03 |
1.17 |
| Price to Earnings (P/E) |
|
55.25 |
988.94 |
69.96 |
0.00 |
155.98 |
46.91 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
1.81% |
0.10% |
1.43% |
0.00% |
0.64% |
2.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.97 |
2.89 |
2.15 |
2.55 |
1.58 |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.58 |
1.65 |
1.23 |
1.70 |
1.23 |
1.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.49 |
48.66 |
22.66 |
45.44 |
26.16 |
18.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
35.46 |
0.00 |
185.95 |
0.00 |
0.00 |
66.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
75.05 |
2,211.67 |
21.87 |
0.00 |
0.00 |
32.63 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.52 |
52.51 |
35.20 |
50.08 |
21.51 |
20.62 |
| 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 |
|
1.10 |
0.36 |
0.33 |
0.54 |
0.37 |
0.67 |
| Long-Term Debt to Equity |
|
0.60 |
0.24 |
0.25 |
0.17 |
0.15 |
0.22 |
| Financial Leverage |
|
1.08 |
0.27 |
0.17 |
0.33 |
0.37 |
0.49 |
| Leverage Ratio |
|
3.71 |
2.11 |
1.96 |
2.30 |
2.22 |
2.14 |
| Compound Leverage Factor |
|
3.71 |
2.11 |
1.96 |
2.30 |
2.22 |
2.14 |
| Debt to Total Capital |
|
52.45% |
26.32% |
24.88% |
34.87% |
27.21% |
40.28% |
| Short-Term Debt to Total Capital |
|
23.78% |
9.01% |
6.22% |
23.64% |
15.99% |
27.00% |
| Long-Term Debt to Total Capital |
|
28.67% |
17.31% |
18.67% |
11.23% |
11.22% |
13.27% |
| 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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
47.55% |
73.68% |
75.12% |
65.13% |
72.79% |
59.72% |
| Debt to EBITDA |
|
4.44 |
5.50 |
2.86 |
6.77 |
4.60 |
4.42 |
| Net Debt to EBITDA |
|
4.35 |
1.45 |
1.92 |
5.17 |
4.27 |
4.15 |
| Long-Term Debt to EBITDA |
|
2.43 |
3.62 |
2.14 |
2.18 |
1.90 |
1.46 |
| Debt to NOPAT |
|
20.21 |
250.12 |
2.76 |
-190.39 |
-65.72 |
7.78 |
| Net Debt to NOPAT |
|
19.80 |
66.02 |
1.86 |
-145.34 |
-60.94 |
7.29 |
| Long-Term Debt to NOPAT |
|
11.05 |
164.53 |
2.07 |
-61.29 |
-27.09 |
2.56 |
| Altman Z-Score |
|
2.36 |
3.58 |
2.43 |
2.10 |
1.83 |
1.96 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.50 |
2.26 |
1.48 |
1.22 |
1.31 |
0.99 |
| Quick Ratio |
|
1.10 |
1.84 |
1.14 |
0.86 |
0.84 |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-50 |
-50 |
-80 |
-103 |
-72 |
| Operating Cash Flow to CapEx |
|
1,323.10% |
606.30% |
1,057.67% |
696.91% |
16,419.59% |
2,064.96% |
| 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 |
|
1.92 |
1.49 |
1.33 |
1.05 |
0.94 |
0.90 |
| Accounts Receivable Turnover |
|
5.05 |
4.79 |
5.09 |
4.56 |
4.43 |
4.16 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
7.95 |
8.44 |
11.55 |
13.14 |
12.26 |
10.74 |
| Accounts Payable Turnover |
|
5.45 |
4.95 |
4.35 |
4.02 |
4.24 |
4.09 |
| Days Sales Outstanding (DSO) |
|
72.34 |
76.27 |
71.78 |
80.12 |
82.43 |
87.80 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
66.97 |
73.76 |
83.93 |
90.79 |
86.00 |
89.19 |
| Cash Conversion Cycle (CCC) |
|
5.37 |
2.51 |
-12.15 |
-10.68 |
-3.57 |
-1.39 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
36 |
86 |
150 |
230 |
331 |
426 |
| Invested Capital Turnover |
|
3.42 |
2.47 |
2.22 |
1.82 |
1.52 |
1.29 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
50 |
64 |
80 |
101 |
95 |
| Enterprise Value (EV) |
|
70 |
248 |
323 |
587 |
523 |
739 |
| Market Capitalization |
|
52 |
240 |
295 |
520 |
437 |
574 |
| Book Value per Share |
|
$3.17 |
$6.93 |
$9.09 |
$11.15 |
$14.04 |
$15.03 |
| Tangible Book Value per Share |
|
$1.26 |
$3.33 |
$3.08 |
$1.41 |
$2.63 |
($0.06) |
| Total Capital |
|
36 |
106 |
164 |
251 |
338 |
437 |
| Total Debt |
|
19 |
28 |
41 |
87 |
92 |
176 |
| Total Long-Term Debt |
|
10 |
18 |
31 |
28 |
38 |
58 |
| Net Debt |
|
19 |
7.39 |
27 |
67 |
85 |
165 |
| Capital Expenditures (CapEx) |
|
0.81 |
0.78 |
0.87 |
1.68 |
0.15 |
1.74 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
20 |
31 |
30 |
67 |
89 |
105 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
51 |
43 |
87 |
96 |
116 |
| Net Working Capital (NWC) |
|
12 |
42 |
33 |
28 |
42 |
-1.78 |
| Net Nonoperating Expense (NNE) |
|
-0.06 |
-0.19 |
9.76 |
6.16 |
-4.43 |
9.79 |
| Net Nonoperating Obligations (NNO) |
|
19 |
7.39 |
27 |
67 |
85 |
165 |
| Total Depreciation and Amortization (D&A) |
|
2.28 |
6.37 |
13 |
19 |
29 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.35% |
20.35% |
11.44% |
19.24% |
20.87% |
21.47% |
| Debt-free Net Working Capital to Revenue |
|
16.67% |
34.10% |
16.51% |
25.21% |
22.44% |
23.73% |
| Net Working Capital to Revenue |
|
9.65% |
27.71% |
12.63% |
8.09% |
9.76% |
-0.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.03 |
$0.39 |
($0.53) |
$0.18 |
$0.74 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
7.53M |
10.89M |
12.49M |
15.75M |
16.41M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.03 |
$0.37 |
($0.53) |
$0.17 |
$0.73 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
7.64M |
11.68M |
12.49M |
16.13M |
16.75M |
| 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 |
12.58M |
13.59M |
15.23M |
17.26M |
17.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.88 |
0.03 |
3.53 |
-0.75 |
-1.73 |
13 |
| Normalized NOPAT Margin |
|
0.72% |
0.02% |
1.35% |
-0.22% |
-0.41% |
2.70% |
| Pre Tax Income Margin |
|
1.62% |
-0.85% |
0.66% |
-1.86% |
-2.10% |
2.28% |
| 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 |
|
220.30% |
219.73% |
66.79% |
-84.21% |
1,136.82% |
187.02% |