| 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% |
1.77% |
70.99% |
| EBITDA Growth |
0.00% |
-38.29% |
-5.76% |
| EBIT Growth |
0.00% |
-62.72% |
0.25% |
| NOPAT Growth |
0.00% |
-69.51% |
56.38% |
| Net Income Growth |
0.00% |
-83.06% |
90.74% |
| EPS Growth |
0.00% |
-93.75% |
100.00% |
| Operating Cash Flow Growth |
0.00% |
42.34% |
44.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-469.39% |
| Invested Capital Growth |
0.00% |
-0.13% |
74.28% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
8.48% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-5.84% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-24.44% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
17.90% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-11.02% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
45.66% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
3.37% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
87.97% |
79.21% |
62.82% |
| EBITDA Margin |
19.44% |
11.79% |
6.50% |
| Operating Margin |
17.66% |
5.08% |
4.59% |
| EBIT Margin |
17.66% |
6.47% |
3.79% |
| Profit (Net Income) Margin |
20.67% |
3.44% |
3.84% |
| Tax Burden Percent |
115.66% |
75.42% |
76.39% |
| Interest Burden Percent |
101.15% |
70.49% |
132.42% |
| Effective Tax Rate |
27.62% |
24.58% |
23.61% |
| Return on Invested Capital (ROIC) |
45.97% |
14.02% |
16.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-150.99% |
15.79% |
14.58% |
| Return on Net Nonoperating Assets (RNNOA) |
18.99% |
-7.06% |
-7.56% |
| Return on Equity (ROE) |
64.96% |
6.96% |
8.45% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
14.16% |
-38.16% |
| Operating Return on Assets (OROA) |
29.41% |
9.25% |
6.51% |
| Return on Assets (ROA) |
34.41% |
4.92% |
6.58% |
| Return on Common Equity (ROCE) |
64.96% |
6.96% |
8.45% |
| Return on Equity Simple (ROE_SIMPLE) |
64.96% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
2.45 |
0.75 |
1.17 |
| NOPAT Margin |
12.79% |
3.83% |
3.50% |
| Net Nonoperating Expense Percent (NNEP) |
196.95% |
-1.77% |
1.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
31.62% |
5.67% |
6.82% |
| Cost of Revenue to Revenue |
12.03% |
20.79% |
37.18% |
| SG&A Expenses to Revenue |
42.19% |
43.49% |
40.97% |
| R&D to Revenue |
10.47% |
14.44% |
4.71% |
| Operating Expenses to Revenue |
70.31% |
74.13% |
58.24% |
| Earnings before Interest and Taxes (EBIT) |
3.38 |
1.26 |
1.26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.72 |
2.30 |
2.16 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.51 |
21.82 |
5.37 |
| Price to Tangible Book Value (P/TBV) |
3.63 |
31.21 |
8.68 |
| Price to Revenue (P/Rev) |
0.48 |
14.74 |
2.75 |
| Price to Earnings (P/E) |
3.71 |
428.60 |
71.79 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
26.92% |
0.23% |
1.39% |
| Enterprise Value to Invested Capital (EV/IC) |
1.58 |
52.54 |
9.08 |
| Enterprise Value to Revenue (EV/Rev) |
0.44 |
14.34 |
2.52 |
| Enterprise Value to EBITDA (EV/EBITDA) |
2.27 |
121.67 |
38.87 |
| Enterprise Value to EBIT (EV/EBIT) |
2.49 |
221.64 |
66.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
3.44 |
374.39 |
72.07 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
5.52 |
128.44 |
26.85 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
370.87 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.27 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.13 |
-0.45 |
-0.52 |
| Leverage Ratio |
1.89 |
1.42 |
1.28 |
| Compound Leverage Factor |
1.91 |
1.00 |
1.70 |
| Debt to Total Capital |
21.31% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
21.31% |
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 |
78.69% |
100.00% |
100.00% |
| Debt to EBITDA |
0.44 |
0.00 |
0.00 |
| Net Debt to EBITDA |
-0.21 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.67 |
0.00 |
0.00 |
| Net Debt to NOPAT |
-0.31 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
4.27 |
68.84 |
11.73 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.43 |
5.06 |
3.13 |
| Quick Ratio |
1.32 |
4.69 |
2.46 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.75 |
-2.78 |
| Operating Cash Flow to CapEx |
133.60% |
241.60% |
98.24% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
1.52 |
0.00 |
| Operating Cash Flow to Interest Expense |
745.07 |
4.40 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
187.39 |
2.58 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.66 |
1.43 |
1.72 |
| Accounts Receivable Turnover |
4.89 |
6.43 |
10.46 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.88 |
1.81 |
4.10 |
| Days Sales Outstanding (DSO) |
74.65 |
56.78 |
34.89 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
415.23 |
201.80 |
89.08 |
| Cash Conversion Cycle (CCC) |
-340.58 |
-145.02 |
-54.19 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
5.33 |
5.32 |
9.27 |
| Invested Capital Turnover |
3.60 |
3.66 |
4.57 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.01 |
3.95 |
| Enterprise Value (EV) |
8.43 |
280 |
84 |
| Market Capitalization |
9.20 |
287 |
92 |
| Book Value per Share |
$0.12 |
$0.25 |
$0.31 |
| Tangible Book Value per Share |
$0.05 |
$0.18 |
$0.19 |
| Total Capital |
7.74 |
13 |
17 |
| Total Debt |
1.65 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-0.77 |
-7.85 |
-7.67 |
| Capital Expenditures (CapEx) |
1.14 |
0.90 |
3.19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
1.31 |
0.80 |
3.33 |
| Debt-free Net Working Capital (DFNWC) |
3.73 |
8.65 |
11 |
| Net Working Capital (NWC) |
2.08 |
8.65 |
11 |
| Net Nonoperating Expense (NNE) |
-1.51 |
0.08 |
-0.11 |
| Net Nonoperating Obligations (NNO) |
-0.77 |
-7.85 |
-7.84 |
| Total Depreciation and Amortization (D&A) |
0.34 |
1.04 |
0.90 |
| Debt-free, Cash-free Net Working Capital to Revenue |
6.85% |
4.12% |
10.01% |
| Debt-free Net Working Capital to Revenue |
19.47% |
44.39% |
33.02% |
| Net Working Capital to Revenue |
10.85% |
44.39% |
33.02% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.01 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
51.84M |
55.84M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.01 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
53.66M |
57.74M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
54.61M |
59.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
2.45 |
0.75 |
1.17 |
| Normalized NOPAT Margin |
12.79% |
3.83% |
3.50% |
| Pre Tax Income Margin |
17.87% |
4.56% |
5.02% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1,648.68 |
2.55 |
0.00 |
| NOPAT to Interest Expense |
1,193.26 |
1.51 |
0.00 |
| EBIT Less CapEx to Interest Expense |
1,091.00 |
0.73 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
635.58 |
-0.31 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
1.12% |
0.00% |
0.00% |
| Augmented Payout Ratio |
1.12% |
0.00% |
0.00% |