| DEI Shares Outstanding |
0.00 |
0.00 |
42,866,859.00 |
42,866,859.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
42,866,859.00 |
42,866,859.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.08 |
0.11 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
104.78% |
113.87% |
| EBITDA Growth |
0.00% |
0.00% |
69.49% |
29.08% |
| EBIT Growth |
0.00% |
0.00% |
92.75% |
15.82% |
| NOPAT Growth |
0.00% |
0.00% |
71.17% |
55.88% |
| Net Income Growth |
0.00% |
0.00% |
72.86% |
17.97% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-22.95% |
199.77% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
29.72% |
0.00% |
35.48% |
| EBITDA Q/Q Growth |
0.00% |
37.62% |
0.00% |
4.81% |
| EBIT Q/Q Growth |
0.00% |
53.18% |
0.00% |
-7.96% |
| NOPAT Q/Q Growth |
0.00% |
38.07% |
0.00% |
25.74% |
| Net Income Q/Q Growth |
0.00% |
42.28% |
0.00% |
-2.90% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
13.04% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-65.03% |
0.00% |
36.08% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-8.47% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
9.03% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
20.20% |
21.30% |
20.41% |
15.88% |
| EBITDA Margin |
17.44% |
18.50% |
14.44% |
11.17% |
| Operating Margin |
9.67% |
11.07% |
8.82% |
6.82% |
| EBIT Margin |
9.37% |
11.07% |
8.82% |
5.99% |
| Profit (Net Income) Margin |
8.12% |
8.91% |
6.85% |
4.91% |
| Tax Burden Percent |
100.00% |
92.97% |
91.60% |
109.97% |
| Interest Burden Percent |
86.62% |
86.54% |
84.80% |
74.52% |
| Effective Tax Rate |
0.00% |
7.03% |
8.40% |
-9.97% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
21.15% |
22.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
18.44% |
30.29% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
10.70% |
-7.25% |
| Return on Equity (ROE) |
0.00% |
0.00% |
31.85% |
14.77% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
7.27% |
3.92% |
| Return on Assets (ROA) |
0.00% |
0.00% |
5.65% |
3.21% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
8.56% |
6.10% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
7.91 |
11 |
14 |
17 |
| NOPAT Margin |
9.67% |
10.29% |
8.08% |
7.50% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
2.71% |
-8.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
2.96% |
2.15% |
| Cost of Revenue to Revenue |
79.80% |
78.70% |
79.59% |
84.12% |
| SG&A Expenses to Revenue |
2.60% |
2.80% |
6.05% |
3.98% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
10.53% |
10.23% |
11.59% |
9.06% |
| Earnings before Interest and Taxes (EBIT) |
7.67 |
12 |
15 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
14 |
20 |
24 |
25 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
8.52 |
16.58 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
406.72 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.11 |
6.13 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
29.08 |
224.02 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
3.44% |
0.45% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.28 |
9.46 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.74 |
6.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
11.47 |
48.52 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
20.08 |
87.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
21.63 |
86.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
26.86 |
97.97 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.75 |
0.33 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.71 |
0.31 |
| Financial Leverage |
0.00 |
0.00 |
0.58 |
-0.24 |
| Leverage Ratio |
0.00 |
0.00 |
2.51 |
1.71 |
| Compound Leverage Factor |
0.00 |
0.00 |
2.13 |
1.27 |
| Debt to Total Capital |
0.00% |
0.00% |
42.80% |
24.93% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
2.21% |
1.39% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
40.59% |
23.54% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
41.83% |
44.08% |
| Common Equity to Total Capital |
0.00% |
0.00% |
15.37% |
31.00% |
| Debt to EBITDA |
0.00 |
0.00 |
2.38 |
2.24 |
| Net Debt to EBITDA |
0.00 |
0.00 |
1.85 |
-1.61 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
2.26 |
2.11 |
| Debt to NOPAT |
0.00 |
0.00 |
4.50 |
4.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
3.49 |
-2.88 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
4.26 |
3.77 |
| Altman Z-Score |
0.00 |
0.00 |
1.99 |
6.97 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
73.13% |
58.71% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
1.73 |
3.59 |
| Quick Ratio |
0.00 |
0.00 |
1.07 |
2.94 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-401 |
-434 |
| Operating Cash Flow to CapEx |
118.23% |
34.53% |
100.60% |
51.98% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-178.33 |
-125.33 |
| Operating Cash Flow to Interest Expense |
11.78 |
2.67 |
4.15 |
3.66 |
| Operating Cash Flow Less CapEx to Interest Expense |
1.82 |
-5.07 |
0.02 |
-3.38 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.82 |
0.65 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
5.61 |
5.79 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
4.32 |
4.41 |
| Accounts Payable Turnover |
0.00 |
0.00 |
4.52 |
4.78 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
65.10 |
63.03 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
80.80 |
76.36 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
-15.70 |
-13.33 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
414 |
451 |
| Invested Capital Turnover |
0.00 |
0.00 |
2.62 |
2.94 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
414 |
451 |
| Enterprise Value (EV) |
0.00 |
0.00 |
943 |
4,269 |
| Market Capitalization |
242 |
242 |
600 |
4,063 |
| Book Value per Share |
$0.00 |
$0.00 |
$1.64 |
$5.72 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($3.90) |
$0.23 |
| Total Capital |
0.00 |
0.00 |
458 |
791 |
| Total Debt |
0.00 |
0.00 |
196 |
197 |
| Total Long-Term Debt |
0.00 |
0.00 |
186 |
186 |
| Net Debt |
0.00 |
0.00 |
152 |
-142 |
| Capital Expenditures (CapEx) |
10 |
12 |
9.26 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
62 |
72 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
106 |
412 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
96 |
401 |
| Net Nonoperating Expense (NNE) |
1.27 |
1.47 |
2.06 |
5.87 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
152 |
-142 |
| Total Depreciation and Amortization (D&A) |
6.60 |
7.89 |
9.40 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
11.51% |
10.94% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
19.63% |
62.11% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
17.76% |
60.46% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.23 |
$0.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
15.10M |
15.59M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.23 |
$0.26 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
15.13M |
43.13M |
| 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 |
42.87M |
20.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
5.46 |
11 |
14 |
11 |
| Normalized NOPAT Margin |
6.67% |
10.29% |
8.08% |
4.76% |
| Pre Tax Income Margin |
8.12% |
9.58% |
7.48% |
4.47% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
7.47 |
7.43 |
6.58 |
3.92 |
| NOPAT to Interest Expense |
7.71 |
6.91 |
6.03 |
4.91 |
| EBIT Less CapEx to Interest Expense |
-2.49 |
-0.32 |
2.46 |
-3.11 |
| NOPAT Less CapEx to Interest Expense |
-2.26 |
-0.84 |
1.90 |
-2.13 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
57.23% |
47.78% |
| Augmented Payout Ratio |
0.00% |
0.00% |
511.24% |
482.82% |