| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
8.71% |
32.07% |
| EBITDA Growth |
0.00% |
81.39% |
-22.73% |
| EBIT Growth |
0.00% |
85.41% |
-47.97% |
| NOPAT Growth |
0.00% |
33.86% |
-119.07% |
| Net Income Growth |
0.00% |
75.90% |
-35.95% |
| EPS Growth |
0.00% |
66.67% |
-40.00% |
| Operating Cash Flow Growth |
0.00% |
-37.96% |
-92.98% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-100.03% |
| Invested Capital Growth |
0.00% |
0.00% |
74.09% |
| 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 |
72.91% |
76.31% |
75.61% |
| EBITDA Margin |
11.11% |
18.54% |
10.85% |
| Operating Margin |
8.88% |
9.73% |
-1.18% |
| EBIT Margin |
7.70% |
13.13% |
5.17% |
| Profit (Net Income) Margin |
5.40% |
8.74% |
4.24% |
| Tax Burden Percent |
64.90% |
72.93% |
86.91% |
| Interest Burden Percent |
108.11% |
91.26% |
94.28% |
| Effective Tax Rate |
35.10% |
27.07% |
13.09% |
| Return on Invested Capital (ROIC) |
0.00% |
114.97% |
-8.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
100.37% |
-41.55% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-64.82% |
22.87% |
| Return on Equity (ROE) |
0.00% |
50.15% |
14.87% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-85.03% |
-62.06% |
| Operating Return on Assets (OROA) |
0.00% |
20.44% |
10.33% |
| Return on Assets (ROA) |
0.00% |
13.60% |
8.47% |
| Return on Common Equity (ROCE) |
0.00% |
50.15% |
14.87% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
3.63 |
4.85 |
-0.93 |
| NOPAT Margin |
5.76% |
7.09% |
-1.02% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
14.59% |
33.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
20.36% |
-3.35% |
| Cost of Revenue to Revenue |
27.09% |
23.69% |
24.39% |
| SG&A Expenses to Revenue |
7.11% |
7.57% |
9.38% |
| R&D to Revenue |
4.63% |
1.39% |
6.12% |
| Operating Expenses to Revenue |
64.04% |
66.58% |
76.79% |
| Earnings before Interest and Taxes (EBIT) |
4.84 |
8.98 |
4.67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
6.99 |
13 |
9.80 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.50 |
0.43 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.50 |
0.43 |
| Price to Revenue (P/Rev) |
0.19 |
0.18 |
0.13 |
| Price to Earnings (P/E) |
3.94 |
1.70 |
2.61 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
25.39% |
58.86% |
38.25% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.65 |
-0.55 |
| Leverage Ratio |
0.00 |
1.84 |
1.76 |
| Compound Leverage Factor |
0.00 |
1.68 |
1.66 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| 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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
3.65 |
3.87 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.51 |
2.15 |
| Quick Ratio |
0.00 |
1.32 |
1.62 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-3.59 |
-7.18 |
| Operating Cash Flow to CapEx |
0.00% |
262.82% |
20.01% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.56 |
2.00 |
| Accounts Receivable Turnover |
0.00 |
49.61 |
64.80 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
73.16 |
88.86 |
| Accounts Payable Turnover |
0.00 |
4.88 |
7.73 |
| Days Sales Outstanding (DSO) |
0.00 |
7.36 |
5.63 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
74.78 |
47.19 |
| Cash Conversion Cycle (CCC) |
0.00 |
-67.43 |
-41.56 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
8.45 |
15 |
| Invested Capital Turnover |
0.00 |
16.20 |
7.81 |
| Increase / (Decrease) in Invested Capital |
0.00 |
8.45 |
6.26 |
| Enterprise Value (EV) |
0.00 |
-3.39 |
-0.95 |
| Market Capitalization |
12 |
12 |
12 |
| Book Value per Share |
$0.00 |
$0.40 |
$0.46 |
| Tangible Book Value per Share |
$0.00 |
$0.40 |
$0.46 |
| Total Capital |
0.00 |
24 |
28 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-15 |
-13 |
| Capital Expenditures (CapEx) |
-0.10 |
0.60 |
0.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-8.45 |
-2.72 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.15 |
9.65 |
| Net Working Capital (NWC) |
0.00 |
6.15 |
9.65 |
| Net Nonoperating Expense (NNE) |
0.23 |
-1.12 |
-4.75 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-15 |
-13 |
| Total Depreciation and Amortization (D&A) |
2.15 |
3.70 |
5.13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-12.35% |
-3.01% |
| Debt-free Net Working Capital to Revenue |
0.00% |
8.98% |
10.68% |
| Net Working Capital to Revenue |
0.00% |
8.98% |
10.68% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
60M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
60M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
3.63 |
4.85 |
-0.93 |
| Normalized NOPAT Margin |
5.76% |
7.09% |
-1.02% |
| Pre Tax Income Margin |
8.32% |
11.98% |
4.87% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
29.63% |