| 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% |
17.00% |
-4.20% |
| EBITDA Growth |
0.00% |
34.35% |
-9.66% |
| EBIT Growth |
0.00% |
41.65% |
-10.43% |
| NOPAT Growth |
0.00% |
46.77% |
-10.14% |
| Net Income Growth |
0.00% |
40.56% |
-9.95% |
| EPS Growth |
0.00% |
38.46% |
-38.89% |
| Operating Cash Flow Growth |
0.00% |
405.64% |
-31.41% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-99.50% |
| Invested Capital Growth |
0.00% |
0.00% |
47.06% |
| 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 |
60.03% |
66.46% |
76.50% |
| EBITDA Margin |
44.40% |
50.98% |
48.08% |
| Operating Margin |
37.00% |
46.87% |
43.82% |
| EBIT Margin |
38.72% |
46.87% |
43.82% |
| Profit (Net Income) Margin |
33.05% |
39.70% |
37.32% |
| Tax Burden Percent |
85.17% |
84.33% |
84.63% |
| Interest Burden Percent |
100.22% |
100.44% |
100.63% |
| Effective Tax Rate |
14.83% |
15.67% |
15.37% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
143.06% |
96.27% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
51.75% |
43.29% |
| Return on Assets (ROA) |
0.00% |
43.83% |
36.87% |
| Return on Common Equity (ROCE) |
0.00% |
143.06% |
96.28% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.22 |
1.79 |
1.61 |
| NOPAT Margin |
31.51% |
39.53% |
37.08% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.34% |
0.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
142.43% |
76.36% |
| Cost of Revenue to Revenue |
39.97% |
33.54% |
23.50% |
| SG&A Expenses to Revenue |
23.03% |
19.58% |
32.68% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
23.03% |
19.58% |
32.68% |
| Earnings before Interest and Taxes (EBIT) |
1.50 |
2.12 |
1.90 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.72 |
2.31 |
2.09 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
7.46 |
4.45 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
7.46 |
4.45 |
| Price to Revenue (P/Rev) |
2.42 |
2.07 |
2.16 |
| Price to Earnings (P/E) |
7.33 |
5.21 |
5.79 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
13.65% |
19.18% |
17.27% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.46 |
1.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.86 |
3.50 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.11 |
3.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.69 |
4.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
5.71 |
9.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
1.28 |
283.08 |
| 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 |
-3.68 |
-2.53 |
| Leverage Ratio |
0.00 |
3.26 |
2.61 |
| Compound Leverage Factor |
0.00 |
3.28 |
2.63 |
| 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% |
100.01% |
| 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 |
5.44 |
5.32 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.28 |
1.36 |
| Quick Ratio |
0.00 |
1.27 |
1.26 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
5.15 |
0.03 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
570.70% |
| 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 |
1.10 |
0.99 |
| Accounts Receivable Turnover |
0.00 |
7.15 |
4.76 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
298.88 |
57.58 |
| Accounts Payable Turnover |
0.00 |
5.53 |
3.69 |
| Days Sales Outstanding (DSO) |
0.00 |
51.08 |
76.61 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
65.96 |
99.04 |
| Cash Conversion Cycle (CCC) |
0.00 |
-14.88 |
-22.43 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-3.36 |
-1.78 |
| Invested Capital Turnover |
0.00 |
-2.69 |
-1.69 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-3.36 |
1.58 |
| Enterprise Value (EV) |
0.00 |
6.61 |
7.31 |
| Market Capitalization |
9.38 |
9.38 |
9.38 |
| Book Value per Share |
$0.00 |
$0.13 |
$0.14 |
| Tangible Book Value per Share |
$0.00 |
$0.13 |
$0.14 |
| Total Capital |
0.00 |
1.26 |
2.11 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-2.77 |
-2.07 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-2.00 |
-1.14 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.76 |
0.93 |
| Net Working Capital (NWC) |
0.00 |
0.76 |
0.93 |
| Net Nonoperating Expense (NNE) |
-0.06 |
-0.01 |
-0.01 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-4.62 |
-3.89 |
| Total Depreciation and Amortization (D&A) |
0.22 |
0.19 |
0.18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-44.24% |
-26.25% |
| Debt-free Net Working Capital to Revenue |
0.00% |
16.89% |
21.37% |
| Net Working Capital to Revenue |
0.00% |
16.89% |
21.37% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
14.68M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
14.68M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
22.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.22 |
1.79 |
1.61 |
| Normalized NOPAT Margin |
31.51% |
39.53% |
37.08% |
| Pre Tax Income Margin |
38.80% |
47.08% |
44.10% |
| 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% |
47.51% |
| Augmented Payout Ratio |
0.00% |
0.00% |
47.51% |