| DEI Shares Outstanding |
0.00 |
0.00 |
13,924,468.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
13,924,468.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.36 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-8.80% |
17.92% |
| EBITDA Growth |
0.00% |
-37.30% |
2.06% |
| EBIT Growth |
0.00% |
-39.13% |
7.31% |
| NOPAT Growth |
0.00% |
-49.79% |
143.08% |
| Net Income Growth |
0.00% |
-54.37% |
154.49% |
| EPS Growth |
0.00% |
-57.14% |
133.33% |
| Operating Cash Flow Growth |
0.00% |
-38.71% |
-54.80% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-212.08% |
| Invested Capital Growth |
0.00% |
16.41% |
35.97% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
21.75% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
93.69% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
122.26% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
615.78% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
676.23% |
| EPS Q/Q Growth |
0.00% |
0.00% |
1,066.67% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-1,249.18% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
25.65% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
94.01% |
93.48% |
91.00% |
| EBITDA Margin |
36.80% |
25.30% |
21.89% |
| Operating Margin |
31.57% |
21.31% |
18.69% |
| EBIT Margin |
32.88% |
21.95% |
19.97% |
| Profit (Net Income) Margin |
23.96% |
11.99% |
25.87% |
| Tax Burden Percent |
76.45% |
59.40% |
142.55% |
| Interest Burden Percent |
95.32% |
91.97% |
90.88% |
| Effective Tax Rate |
25.65% |
39.37% |
-42.55% |
| Return on Invested Capital (ROIC) |
26.94% |
12.50% |
23.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
32.76% |
4.27% |
5.53% |
| Return on Net Nonoperating Assets (RNNOA) |
3.52% |
0.53% |
0.21% |
| Return on Equity (ROE) |
30.46% |
13.03% |
24.16% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-2.66% |
-6.54% |
| Operating Return on Assets (OROA) |
27.40% |
14.38% |
12.22% |
| Return on Assets (ROA) |
19.96% |
7.85% |
15.83% |
| Return on Common Equity (ROCE) |
30.22% |
12.98% |
24.16% |
| Return on Equity Simple (ROE_SIMPLE) |
30.71% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
4.19 |
2.11 |
5.12 |
| NOPAT Margin |
23.47% |
12.92% |
26.64% |
| Net Nonoperating Expense Percent (NNEP) |
-5.82% |
8.24% |
18.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
25.15% |
10.01% |
17.15% |
| Cost of Revenue to Revenue |
5.99% |
6.52% |
9.00% |
| SG&A Expenses to Revenue |
17.65% |
21.01% |
24.78% |
| R&D to Revenue |
9.73% |
10.97% |
9.92% |
| Operating Expenses to Revenue |
62.44% |
72.17% |
72.32% |
| Earnings before Interest and Taxes (EBIT) |
5.87 |
3.57 |
3.84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
6.57 |
4.12 |
4.21 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.29 |
0.25 |
1.36 |
| Price to Tangible Book Value (P/TBV) |
0.32 |
0.27 |
1.39 |
| Price to Revenue (P/Rev) |
0.22 |
0.25 |
1.78 |
| Price to Earnings (P/E) |
0.92 |
2.03 |
6.88 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
109.17% |
49.16% |
14.54% |
| Enterprise Value to Invested Capital (EV/IC) |
0.36 |
0.34 |
1.36 |
| Enterprise Value to Revenue (EV/Rev) |
0.31 |
0.38 |
1.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.86 |
1.50 |
7.99 |
| Enterprise Value to EBIT (EV/EBIT) |
0.96 |
1.73 |
8.75 |
| Enterprise Value to NOPAT (EV/NOPAT) |
1.34 |
2.94 |
6.56 |
| 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 |
0.19 |
0.32 |
0.18 |
| Long-Term Debt to Equity |
0.18 |
0.29 |
0.17 |
| Financial Leverage |
0.11 |
0.12 |
0.04 |
| Leverage Ratio |
1.53 |
1.66 |
1.53 |
| Compound Leverage Factor |
1.45 |
1.53 |
1.39 |
| Debt to Total Capital |
15.72% |
24.28% |
15.50% |
| Short-Term Debt to Total Capital |
0.72% |
2.20% |
1.31% |
| Long-Term Debt to Total Capital |
15.00% |
22.07% |
14.19% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.68% |
0.00% |
0.00% |
| Common Equity to Total Capital |
83.61% |
75.72% |
84.50% |
| Debt to EBITDA |
0.40 |
1.24 |
1.10 |
| Net Debt to EBITDA |
0.23 |
0.53 |
-0.14 |
| Long-Term Debt to EBITDA |
0.38 |
1.13 |
1.01 |
| Debt to NOPAT |
0.63 |
2.43 |
0.90 |
| Net Debt to NOPAT |
0.36 |
1.04 |
-0.12 |
| Long-Term Debt to NOPAT |
0.60 |
2.21 |
0.83 |
| Altman Z-Score |
2.91 |
2.01 |
4.20 |
| Noncontrolling Interest Sharing Ratio |
0.80% |
0.38% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.98 |
2.00 |
3.85 |
| Quick Ratio |
0.91 |
1.03 |
2.23 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.45 |
-1.40 |
| Operating Cash Flow to CapEx |
-1,894.02% |
-2,550.98% |
-1,486.94% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-1.36 |
-2.94 |
| Operating Cash Flow to Interest Expense |
-1.20 |
-1.53 |
-1.64 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.27 |
-1.59 |
-1.75 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.83 |
0.66 |
0.61 |
| Accounts Receivable Turnover |
5.65 |
4.70 |
4.77 |
| Inventory Turnover |
9.42 |
3.98 |
3.99 |
| Fixed Asset Turnover |
236.57 |
244.32 |
250.52 |
| Accounts Payable Turnover |
2.56 |
2.48 |
4.18 |
| Days Sales Outstanding (DSO) |
64.65 |
77.63 |
76.58 |
| Days Inventory Outstanding (DIO) |
38.74 |
91.66 |
91.39 |
| Days Payable Outstanding (DPO) |
142.48 |
146.94 |
87.37 |
| Cash Conversion Cycle (CCC) |
-39.09 |
22.35 |
80.60 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
16 |
18 |
25 |
| Invested Capital Turnover |
1.15 |
0.97 |
0.90 |
| Increase / (Decrease) in Invested Capital |
0.00 |
2.55 |
6.51 |
| Enterprise Value (EV) |
5.62 |
6.19 |
34 |
| Market Capitalization |
4.00 |
4.00 |
34 |
| Book Value per Share |
$1.12 |
$1.24 |
$1.81 |
| Tangible Book Value per Share |
$0.99 |
$1.16 |
$1.76 |
| Total Capital |
17 |
21 |
30 |
| Total Debt |
2.62 |
5.11 |
4.62 |
| Total Long-Term Debt |
2.50 |
4.64 |
4.23 |
| Net Debt |
1.51 |
2.19 |
-0.59 |
| Capital Expenditures (CapEx) |
0.02 |
0.02 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
3.62 |
4.02 |
7.36 |
| Debt-free Net Working Capital (DFNWC) |
4.74 |
6.94 |
13 |
| Net Working Capital (NWC) |
4.62 |
6.47 |
12 |
| Net Nonoperating Expense (NNE) |
-0.09 |
0.15 |
0.15 |
| Net Nonoperating Obligations (NNO) |
1.51 |
2.19 |
-0.59 |
| Total Depreciation and Amortization (D&A) |
0.70 |
0.55 |
0.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
20.29% |
24.66% |
38.33% |
| Debt-free Net Working Capital to Revenue |
26.52% |
42.59% |
65.48% |
| Net Working Capital to Revenue |
25.85% |
39.74% |
63.44% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.15 |
$0.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
12.86M |
13.88M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.15 |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
12.86M |
14.01M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
14.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
4.19 |
2.11 |
2.51 |
| Normalized NOPAT Margin |
23.47% |
12.92% |
13.08% |
| Pre Tax Income Margin |
31.34% |
20.18% |
18.15% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
19.44 |
10.84 |
8.08 |
| NOPAT to Interest Expense |
13.88 |
6.38 |
10.77 |
| EBIT Less CapEx to Interest Expense |
19.38 |
10.78 |
7.96 |
| NOPAT Less CapEx to Interest Expense |
13.81 |
6.32 |
10.66 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |