| DEI Shares Outstanding |
26,851,000.00 |
29,768,568.00 |
34,704,696.00 |
35,198,778.00 |
| DEI Adjusted Shares Outstanding |
26,851,000.00 |
29,768,568.00 |
34,704,696.00 |
35,198,778.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.74 |
0.48 |
0.09 |
-0.11 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
17.35% |
1.59% |
3.35% |
| EBITDA Growth |
0.00% |
-8.26% |
-28.09% |
0.25% |
| EBIT Growth |
0.00% |
-17.25% |
-73.12% |
-60.89% |
| NOPAT Growth |
0.00% |
-3.34% |
-72.71% |
-72.89% |
| Net Income Growth |
0.00% |
-30.04% |
-89.78% |
-224.78% |
| EPS Growth |
0.00% |
-44.86% |
-84.75% |
-222.22% |
| Operating Cash Flow Growth |
0.00% |
66.74% |
-74.04% |
228.87% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-2,820.55% |
105.10% |
| Invested Capital Growth |
0.00% |
27.90% |
104.88% |
-1.52% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
3.11% |
-0.83% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-12.92% |
-23.37% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-50.52% |
-81.06% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-48.43% |
-81.06% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-81.58% |
70.26% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-65.38% |
47.62% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-9.69% |
-61.10% |
82.39% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
161.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
9.37% |
-1.79% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
74.53% |
76.64% |
75.08% |
74.14% |
| EBITDA Margin |
34.82% |
27.22% |
19.27% |
18.69% |
| Operating Margin |
19.51% |
18.35% |
3.64% |
1.38% |
| EBIT Margin |
19.49% |
13.75% |
3.64% |
1.38% |
| Profit (Net Income) Margin |
32.54% |
19.40% |
1.95% |
-2.36% |
| Tax Burden Percent |
170.16% |
149.01% |
101.01% |
131.69% |
| Interest Burden Percent |
98.11% |
94.72% |
53.12% |
-130.00% |
| Effective Tax Rate |
14.93% |
25.49% |
-1.01% |
0.00% |
| Return on Invested Capital (ROIC) |
33.62% |
28.52% |
4.55% |
0.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
172.68% |
247.29% |
-8.51% |
-10.88% |
| Return on Net Nonoperating Assets (RNNOA) |
52.24% |
14.29% |
-1.66% |
-4.02% |
| Return on Equity (ROE) |
85.86% |
42.81% |
2.89% |
-3.10% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
4.04% |
-64.25% |
2.46% |
| Operating Return on Assets (OROA) |
16.00% |
17.58% |
3.17% |
0.99% |
| Return on Assets (ROA) |
26.71% |
24.82% |
1.70% |
-1.69% |
| Return on Common Equity (ROCE) |
10.71% |
37.26% |
2.89% |
-3.10% |
| Return on Equity Simple (ROE_SIMPLE) |
135.02% |
33.26% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
22 |
21 |
5.67 |
1.54 |
| NOPAT Margin |
16.60% |
13.67% |
3.67% |
0.96% |
| Net Nonoperating Expense Percent (NNEP) |
-139.06% |
-218.77% |
13.06% |
11.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
23.44% |
3.26% |
0.91% |
| Cost of Revenue to Revenue |
25.47% |
23.36% |
24.92% |
25.86% |
| SG&A Expenses to Revenue |
39.80% |
44.90% |
50.95% |
51.52% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
55.01% |
58.29% |
71.44% |
72.76% |
| Earnings before Interest and Taxes (EBIT) |
25 |
21 |
5.62 |
2.20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
45 |
41 |
30 |
30 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
8.81 |
1.07 |
0.95 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
8.88 |
1.08 |
1.61 |
1.26 |
| Price to Revenue (P/Rev) |
2.12 |
0.63 |
0.73 |
0.54 |
| Price to Earnings (P/E) |
13.82 |
6.60 |
37.65 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
7.23% |
15.15% |
2.66% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
4.81 |
1.08 |
0.96 |
0.78 |
| Enterprise Value to Revenue (EV/Rev) |
2.37 |
0.58 |
1.04 |
0.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
6.82 |
2.14 |
5.41 |
4.30 |
| Enterprise Value to EBIT (EV/EBIT) |
12.18 |
4.23 |
28.68 |
58.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
14.31 |
4.25 |
28.40 |
83.50 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
21.99 |
3.79 |
26.60 |
6.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
30.01 |
0.00 |
31.44 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.37 |
0.00 |
0.45 |
0.37 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.39 |
0.32 |
| Financial Leverage |
0.30 |
0.06 |
0.20 |
0.37 |
| Leverage Ratio |
1.22 |
1.73 |
1.70 |
1.83 |
| Compound Leverage Factor |
1.19 |
1.63 |
0.90 |
-2.38 |
| Debt to Total Capital |
27.20% |
0.00% |
30.97% |
27.16% |
| Short-Term Debt to Total Capital |
27.20% |
0.00% |
4.03% |
3.55% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
26.94% |
23.61% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
26.51% |
0.00% |
0.00% |
0.01% |
| Common Equity to Total Capital |
46.29% |
100.00% |
69.03% |
72.83% |
| Debt to EBITDA |
0.41 |
0.00 |
1.81 |
1.54 |
| Net Debt to EBITDA |
0.33 |
0.00 |
1.60 |
1.41 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
1.57 |
1.33 |
| Debt to NOPAT |
0.85 |
0.00 |
9.49 |
29.79 |
| Net Debt to NOPAT |
0.69 |
0.00 |
8.39 |
27.42 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
8.25 |
25.90 |
| Altman Z-Score |
4.73 |
3.12 |
1.62 |
1.41 |
| Noncontrolling Interest Sharing Ratio |
87.52% |
12.97% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.11 |
2.08 |
2.20 |
2.11 |
| Quick Ratio |
0.90 |
1.65 |
1.51 |
1.39 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
2.94 |
-80 |
4.08 |
| Operating Cash Flow to CapEx |
59.18% |
53.58% |
26.56% |
99.08% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.82 |
1.28 |
0.87 |
0.72 |
| Accounts Receivable Turnover |
0.00 |
5.16 |
4.44 |
4.13 |
| Inventory Turnover |
0.00 |
8.54 |
3.42 |
2.32 |
| Fixed Asset Turnover |
0.00 |
2.77 |
2.19 |
2.15 |
| Accounts Payable Turnover |
8.78 |
4.73 |
3.90 |
3.79 |
| Days Sales Outstanding (DSO) |
0.00 |
70.74 |
82.17 |
88.36 |
| Days Inventory Outstanding (DIO) |
0.00 |
42.72 |
106.85 |
157.61 |
| Days Payable Outstanding (DPO) |
41.58 |
77.24 |
93.57 |
96.24 |
| Cash Conversion Cycle (CCC) |
-41.58 |
36.22 |
95.45 |
149.74 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
64 |
82 |
168 |
165 |
| Invested Capital Turnover |
2.03 |
2.09 |
1.24 |
0.96 |
| Increase / (Decrease) in Invested Capital |
0.00 |
18 |
86 |
-2.55 |
| Enterprise Value (EV) |
308 |
88 |
161 |
128 |
| Market Capitalization |
275 |
95 |
113 |
86 |
| Book Value per Share |
$1.16 |
$2.98 |
$3.46 |
$3.49 |
| Tangible Book Value per Share |
$1.15 |
$2.97 |
$2.03 |
$1.95 |
| Total Capital |
67 |
89 |
174 |
169 |
| Total Debt |
18 |
0.00 |
54 |
46 |
| Total Long-Term Debt |
0.00 |
0.00 |
47 |
40 |
| Net Debt |
15 |
-6.89 |
48 |
42 |
| Capital Expenditures (CapEx) |
24 |
44 |
23 |
20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
19 |
17 |
38 |
36 |
| Debt-free Net Working Capital (DFNWC) |
22 |
24 |
44 |
40 |
| Net Working Capital (NWC) |
3.92 |
24 |
37 |
34 |
| Net Nonoperating Expense (NNE) |
-21 |
-8.71 |
2.66 |
5.30 |
| Net Nonoperating Obligations (NNO) |
15 |
-6.89 |
48 |
42 |
| Total Depreciation and Amortization (D&A) |
20 |
20 |
24 |
28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
14.49% |
11.33% |
24.55% |
22.81% |
| Debt-free Net Working Capital to Revenue |
17.18% |
15.86% |
28.56% |
25.09% |
| Net Working Capital to Revenue |
3.02% |
15.86% |
24.03% |
21.34% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.04 |
$0.67 |
$0.09 |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
26.85M |
21.42M |
31.94M |
35.53M |
| Adjusted Diluted Earnings per Share |
$0.04 |
$0.59 |
$0.09 |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
26.85M |
25.13M |
32.31M |
35.53M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
26.85M |
29.77M |
35.59M |
35.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
22 |
21 |
3.89 |
2.91 |
| Normalized NOPAT Margin |
16.60% |
13.67% |
2.52% |
1.83% |
| Pre Tax Income Margin |
19.12% |
13.02% |
1.93% |
-1.79% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.32% |
| Augmented Payout Ratio |
0.60% |
1.10% |
23.95% |
-33.32% |