| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
18,300,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
18,300,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.01 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
3.71% |
23.01% |
-0.34% |
| EBITDA Growth |
0.00% |
47.99% |
-43.47% |
-47.36% |
| EBIT Growth |
0.00% |
63.16% |
-52.33% |
-30.29% |
| NOPAT Growth |
0.00% |
48.48% |
-73.15% |
-48.62% |
| Net Income Growth |
0.00% |
50.37% |
-81.27% |
12.38% |
| EPS Growth |
0.00% |
40.00% |
-85.71% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-1,596.31% |
211.25% |
-100.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
230.94% |
-238.37% |
| Invested Capital Growth |
0.00% |
0.00% |
-64.87% |
316.25% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
20.88% |
24.10% |
19.53% |
18.93% |
| EBITDA Margin |
9.53% |
13.60% |
6.25% |
3.30% |
| Operating Margin |
7.34% |
10.61% |
2.18% |
1.88% |
| EBIT Margin |
7.74% |
12.18% |
4.72% |
3.30% |
| Profit (Net Income) Margin |
5.53% |
8.01% |
1.22% |
1.38% |
| Tax Burden Percent |
87.04% |
86.27% |
91.58% |
54.74% |
| Interest Burden Percent |
82.02% |
76.27% |
28.23% |
76.14% |
| Effective Tax Rate |
12.96% |
13.73% |
8.42% |
45.26% |
| Return on Invested Capital (ROIC) |
0.00% |
83.74% |
16.64% |
6.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
72.71% |
8.29% |
5.32% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
1,245.63% |
28.71% |
-3.57% |
| Return on Equity (ROE) |
0.00% |
1,329.37% |
45.35% |
2.80% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-116.26% |
112.66% |
-116.15% |
| Operating Return on Assets (OROA) |
0.00% |
16.71% |
8.01% |
5.31% |
| Return on Assets (ROA) |
0.00% |
11.00% |
2.07% |
2.22% |
| Return on Common Equity (ROCE) |
0.00% |
1,329.37% |
45.35% |
2.80% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.86 |
1.28 |
0.34 |
0.18 |
| NOPAT Margin |
6.39% |
9.15% |
2.00% |
1.03% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
11.03% |
8.35% |
1.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
17.00% |
22.10% |
1.10% |
| Cost of Revenue to Revenue |
79.12% |
75.90% |
80.47% |
81.07% |
| SG&A Expenses to Revenue |
13.53% |
13.49% |
17.35% |
17.05% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
13.53% |
13.49% |
17.35% |
17.05% |
| Earnings before Interest and Taxes (EBIT) |
1.04 |
1.70 |
0.81 |
0.57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.28 |
1.90 |
1.07 |
0.57 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
47.50 |
10.58 |
0.44 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
47.50 |
10.58 |
0.44 |
| Price to Revenue (P/Rev) |
0.59 |
0.57 |
0.47 |
0.42 |
| Price to Earnings (P/E) |
10.75 |
7.15 |
38.15 |
30.34 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
9.31% |
13.99% |
2.62% |
3.30% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
4.95 |
8.10 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.08 |
0.51 |
0.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
7.96 |
8.10 |
6.31 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
8.89 |
10.72 |
6.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
11.82 |
25.32 |
20.21 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
2.06 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
3.74 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
43.65 |
1.05 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
26.89 |
1.05 |
0.00 |
| Financial Leverage |
0.00 |
17.13 |
3.46 |
-0.67 |
| Leverage Ratio |
0.00 |
60.43 |
21.90 |
1.26 |
| Compound Leverage Factor |
0.00 |
46.09 |
6.18 |
0.96 |
| Debt to Total Capital |
0.00% |
97.76% |
51.33% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
37.54% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
60.22% |
51.33% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
2.24% |
48.67% |
100.00% |
| Debt to EBITDA |
0.00 |
3.87 |
0.74 |
0.00 |
| Net Debt to EBITDA |
0.00 |
3.75 |
0.65 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
2.38 |
0.74 |
0.00 |
| Debt to NOPAT |
0.00 |
5.75 |
2.32 |
0.00 |
| Net Debt to NOPAT |
0.00 |
5.57 |
2.02 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
3.54 |
2.32 |
0.00 |
| Altman Z-Score |
0.00 |
3.22 |
2.84 |
3.99 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.69 |
0.95 |
2.61 |
| Quick Ratio |
0.00 |
0.59 |
0.59 |
1.80 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1.78 |
2.32 |
-3.22 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
25,315.48% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-4.40 |
3.99 |
-23.84 |
| Operating Cash Flow to Interest Expense |
1.36 |
-9.42 |
7.27 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
1.36 |
-9.42 |
7.24 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.37 |
1.70 |
1.61 |
| Accounts Receivable Turnover |
0.00 |
4.66 |
6.19 |
7.36 |
| Inventory Turnover |
0.00 |
5.88 |
8.02 |
6.62 |
| Fixed Asset Turnover |
0.00 |
20.26 |
28.59 |
39.74 |
| Accounts Payable Turnover |
0.00 |
4.30 |
4.01 |
3.72 |
| Days Sales Outstanding (DSO) |
0.00 |
78.33 |
58.93 |
49.61 |
| Days Inventory Outstanding (DIO) |
0.00 |
62.05 |
45.52 |
55.15 |
| Days Payable Outstanding (DPO) |
0.00 |
84.89 |
90.94 |
98.13 |
| Cash Conversion Cycle (CCC) |
0.00 |
55.49 |
13.51 |
6.63 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
3.05 |
1.07 |
4.47 |
| Invested Capital Turnover |
0.00 |
9.15 |
8.33 |
6.19 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3.05 |
-1.98 |
3.39 |
| Enterprise Value (EV) |
0.00 |
15 |
8.69 |
3.57 |
| Market Capitalization |
8.00 |
8.00 |
8.00 |
7.15 |
| Book Value per Share |
$0.00 |
$0.01 |
$0.05 |
$0.91 |
| Tangible Book Value per Share |
$0.00 |
$0.01 |
$0.05 |
$0.91 |
| Total Capital |
0.00 |
7.52 |
1.55 |
16 |
| Total Debt |
0.00 |
7.35 |
0.80 |
0.00 |
| Total Long-Term Debt |
0.00 |
4.53 |
0.80 |
0.00 |
| Net Debt |
0.00 |
7.12 |
0.69 |
-3.58 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.02 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
6.37 |
-0.32 |
1.50 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.61 |
-0.21 |
5.08 |
| Net Working Capital (NWC) |
0.00 |
3.79 |
-0.21 |
5.08 |
| Net Nonoperating Expense (NNE) |
0.12 |
0.16 |
0.13 |
-0.06 |
| Net Nonoperating Obligations (NNO) |
0.00 |
2.89 |
0.32 |
-12 |
| Total Depreciation and Amortization (D&A) |
0.24 |
0.20 |
0.26 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
45.63% |
-1.84% |
8.75% |
| Debt-free Net Working Capital to Revenue |
0.00% |
47.31% |
-1.24% |
29.67% |
| Net Working Capital to Revenue |
0.00% |
27.10% |
-1.24% |
29.67% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.01 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
16M |
17.74M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.01 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
16M |
17.74M |
| 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 |
16M |
18.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.86 |
1.28 |
0.34 |
0.18 |
| Normalized NOPAT Margin |
6.39% |
9.15% |
2.00% |
1.03% |
| Pre Tax Income Margin |
6.35% |
9.29% |
1.33% |
2.51% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
5.56 |
4.21 |
1.39 |
4.19 |
| NOPAT to Interest Expense |
4.59 |
3.17 |
0.59 |
1.31 |
| EBIT Less CapEx to Interest Expense |
5.56 |
4.21 |
1.36 |
4.19 |
| NOPAT Less CapEx to Interest Expense |
4.59 |
3.17 |
0.56 |
1.31 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |