| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
21,975,358.00 |
21,975,358.00 |
21,975,358.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
21,975,358.00 |
21,975,358.00 |
21,975,358.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.05 |
-0.04 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.26% |
-16.29% |
11.31% |
-0.50% |
-29.01% |
-36.35% |
125.00% |
| EBITDA Growth |
|
0.00% |
-5.06% |
-18.19% |
9.39% |
-32.98% |
-56.11% |
-314.08% |
3.01% |
| EBIT Growth |
|
0.00% |
-16.04% |
-21.07% |
12.53% |
-22.62% |
-58.85% |
-370.36% |
0.65% |
| NOPAT Growth |
|
0.00% |
-18.84% |
-19.40% |
4.94% |
-22.35% |
-94.61% |
-1,941.89% |
-105.01% |
| Net Income Growth |
|
0.00% |
-100.00% |
0.00% |
-1.15% |
-15.19% |
-26.00% |
-185.59% |
120.09% |
| EPS Growth |
|
0.00% |
-10.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-184.62% |
118.18% |
| Operating Cash Flow Growth |
|
0.00% |
-86.54% |
4,367.36% |
-111.10% |
1,882.15% |
-101.62% |
-1,012.12% |
-123.06% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
1,037.52% |
78.85% |
-263.39% |
71.92% |
386.21% |
-505.22% |
| Invested Capital Growth |
|
0.00% |
47.82% |
4.29% |
-9.89% |
83.48% |
10.16% |
-35.16% |
122.19% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.05% |
54.01% |
54.63% |
60.05% |
55.02% |
42.10% |
34.63% |
10.56% |
| EBITDA Margin |
|
41.65% |
39.44% |
38.54% |
37.88% |
25.51% |
15.77% |
-53.04% |
-22.87% |
| Operating Margin |
|
40.56% |
31.61% |
30.21% |
32.56% |
25.31% |
2.21% |
-60.14% |
-27.41% |
| EBIT Margin |
|
40.56% |
33.96% |
32.02% |
32.37% |
25.17% |
14.59% |
-61.98% |
-27.37% |
| Profit (Net Income) Margin |
|
32.09% |
0.00% |
29.09% |
25.84% |
22.02% |
22.96% |
-30.87% |
2.76% |
| Tax Burden Percent |
|
82.44% |
0.00% |
86.25% |
75.46% |
75.75% |
65.70% |
104.64% |
139.96% |
| Interest Burden Percent |
|
95.99% |
100.15% |
105.36% |
105.77% |
115.49% |
239.43% |
47.60% |
-7.20% |
| Effective Tax Rate |
|
17.56% |
14.38% |
13.75% |
24.54% |
24.25% |
34.30% |
0.00% |
-39.96% |
| Return on Invested Capital (ROIC) |
|
55.02% |
36.04% |
23.84% |
25.78% |
14.90% |
0.59% |
-12.58% |
-20.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
58.29% |
103.34% |
19.09% |
24.41% |
11.27% |
-9.55% |
-14.05% |
-31.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-23.48% |
-36.04% |
-7.05% |
-12.03% |
-4.27% |
4.42% |
9.76% |
20.85% |
| Return on Equity (ROE) |
|
31.54% |
0.00% |
16.79% |
13.74% |
10.62% |
5.01% |
-2.82% |
0.51% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-2.55% |
19.63% |
36.18% |
-44.00% |
-9.08% |
30.08% |
-96.19% |
| Operating Return on Assets (OROA) |
|
30.42% |
22.75% |
14.36% |
13.26% |
8.44% |
2.35% |
-4.68% |
-4.25% |
| Return on Assets (ROA) |
|
24.07% |
0.00% |
13.05% |
10.58% |
7.38% |
3.70% |
-2.33% |
0.43% |
| Return on Common Equity (ROCE) |
|
31.54% |
0.00% |
16.79% |
13.74% |
10.62% |
5.01% |
-2.82% |
0.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.54% |
0.00% |
15.12% |
12.72% |
10.47% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.31 |
1.88 |
1.51 |
1.59 |
1.23 |
0.07 |
-1.22 |
-2.51 |
| NOPAT Margin |
|
33.44% |
27.07% |
26.06% |
24.57% |
19.17% |
1.45% |
-42.10% |
-38.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.27% |
-67.30% |
4.74% |
1.37% |
3.63% |
10.14% |
1.48% |
11.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
7.61% |
0.21% |
-3.23% |
-6.49% |
| Cost of Revenue to Revenue |
|
43.95% |
45.99% |
45.37% |
39.95% |
44.98% |
57.90% |
65.37% |
89.44% |
| SG&A Expenses to Revenue |
|
15.50% |
22.40% |
24.42% |
27.49% |
29.71% |
39.88% |
94.77% |
37.97% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
15.01% |
22.40% |
24.42% |
27.49% |
29.71% |
39.88% |
94.77% |
37.97% |
| Earnings before Interest and Taxes (EBIT) |
|
2.80 |
2.35 |
1.86 |
2.09 |
1.62 |
0.67 |
-1.80 |
-1.79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.88 |
2.73 |
2.24 |
2.45 |
1.64 |
0.72 |
-1.54 |
-1.49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.27 |
1.79 |
1.43 |
1.22 |
1.18 |
0.56 |
0.45 |
0.44 |
| Price to Tangible Book Value (P/TBV) |
|
2.27 |
1.79 |
1.43 |
1.22 |
1.18 |
0.56 |
0.45 |
0.44 |
| Price to Revenue (P/Rev) |
|
2.31 |
2.31 |
2.76 |
2.48 |
2.49 |
3.51 |
5.51 |
2.45 |
| Price to Earnings (P/E) |
|
8.62 |
7.55 |
9.47 |
9.58 |
11.30 |
15.27 |
0.00 |
88.82 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
11.60% |
13.24% |
10.56% |
10.43% |
8.85% |
6.55% |
0.00% |
1.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.13 |
2.13 |
1.75 |
1.49 |
1.23 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.90 |
1.91 |
1.95 |
1.35 |
2.05 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.57 |
4.85 |
5.06 |
3.56 |
8.04 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.69 |
5.63 |
6.09 |
4.17 |
8.15 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.69 |
7.06 |
7.48 |
5.49 |
10.70 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
40.97 |
306.41 |
5.85 |
0.00 |
3.45 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
9.08 |
3.91 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.09 |
0.07 |
0.07 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.07 |
0.06 |
0.00 |
| Financial Leverage |
|
-0.40 |
-0.35 |
-0.37 |
-0.49 |
-0.38 |
-0.46 |
-0.69 |
-0.65 |
| Leverage Ratio |
|
1.31 |
1.29 |
1.29 |
1.30 |
1.44 |
1.35 |
1.21 |
1.18 |
| Compound Leverage Factor |
|
1.26 |
1.30 |
1.36 |
1.37 |
1.66 |
3.24 |
0.58 |
-0.08 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.53% |
8.42% |
6.70% |
6.84% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.13% |
1.59% |
1.27% |
6.84% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
13.40% |
6.83% |
5.44% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
83.47% |
91.58% |
93.30% |
93.16% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.63 |
3.62 |
-1.64 |
-1.77 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.72 |
-22.98 |
17.93 |
12.72 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.32 |
2.94 |
-1.33 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.17 |
39.26 |
-2.07 |
-1.06 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.28 |
-249.13 |
22.60 |
7.58 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.76 |
31.83 |
-1.68 |
0.00 |
| Altman Z-Score |
|
6.65 |
6.41 |
5.21 |
4.62 |
2.88 |
2.72 |
2.72 |
2.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.99 |
4.08 |
4.53 |
4.65 |
2.66 |
7.35 |
13.08 |
8.23 |
| Quick Ratio |
|
2.46 |
3.31 |
3.16 |
3.68 |
2.42 |
7.08 |
12.44 |
8.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-0.13 |
1.25 |
2.23 |
-3.64 |
-1.02 |
2.93 |
-12 |
| Operating Cash Flow to CapEx |
|
79.26% |
0.00% |
677.37% |
-838.77% |
3,251.27% |
-11.77% |
-237.03% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-12.76 |
-3.26 |
9.32 |
-38.38 |
| Operating Cash Flow to Interest Expense |
|
68.73 |
0.00 |
0.00 |
0.00 |
13.40 |
-0.20 |
-2.19 |
-4.97 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-17.99 |
0.00 |
0.00 |
0.00 |
12.99 |
-1.87 |
-3.12 |
-4.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.75 |
0.67 |
0.45 |
0.41 |
0.34 |
0.16 |
0.08 |
0.16 |
| Accounts Receivable Turnover |
|
3.67 |
2.46 |
1.76 |
2.31 |
2.00 |
1.58 |
1.66 |
0.96 |
| Inventory Turnover |
|
41.92 |
10.81 |
3.42 |
2.03 |
2.38 |
3.60 |
5.25 |
21.82 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
8.59 |
19.55 |
45.96 |
17.34 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
13.63 |
9.12 |
4.53 |
3.71 |
3.31 |
3.35 |
4.82 |
21.33 |
| Days Sales Outstanding (DSO) |
|
99.54 |
148.66 |
207.12 |
158.09 |
182.89 |
231.51 |
220.17 |
380.85 |
| Days Inventory Outstanding (DIO) |
|
8.71 |
33.77 |
106.71 |
179.74 |
153.52 |
101.53 |
69.52 |
16.73 |
| Days Payable Outstanding (DPO) |
|
26.77 |
40.03 |
80.52 |
98.30 |
110.43 |
108.92 |
75.73 |
17.11 |
| Cash Conversion Cycle (CCC) |
|
81.47 |
142.40 |
233.30 |
239.54 |
225.98 |
224.13 |
213.96 |
380.47 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.20 |
6.21 |
6.48 |
5.84 |
11 |
12 |
7.65 |
17 |
| Invested Capital Turnover |
|
1.65 |
1.33 |
0.91 |
1.05 |
0.78 |
0.41 |
0.30 |
0.53 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2.01 |
0.27 |
-0.64 |
4.87 |
1.09 |
-4.15 |
9.35 |
| Enterprise Value (EV) |
|
13 |
13 |
11 |
8.71 |
13 |
-0.54 |
-12 |
-3.01 |
| Market Capitalization |
|
16 |
16 |
16 |
16 |
16 |
16 |
16 |
16 |
| Book Value per Share |
|
$0.64 |
$0.82 |
$1.02 |
$1.19 |
$1.23 |
$2.58 |
$4.18 |
$4.18 |
| Tangible Book Value per Share |
|
$0.64 |
$0.82 |
$1.02 |
$1.19 |
$1.23 |
$2.58 |
$4.18 |
$4.18 |
| Total Capital |
|
7.04 |
8.96 |
11 |
13 |
16 |
31 |
38 |
39 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.68 |
2.61 |
2.53 |
2.65 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.17 |
2.11 |
2.05 |
0.00 |
| Net Debt |
|
-2.83 |
-2.74 |
-4.69 |
-7.29 |
-2.82 |
-17 |
-28 |
-19 |
| Capital Expenditures (CapEx) |
|
0.41 |
0.00 |
0.29 |
0.03 |
0.12 |
0.53 |
0.29 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.98 |
3.31 |
3.71 |
2.89 |
1.99 |
3.76 |
1.88 |
17 |
| Debt-free Net Working Capital (DFNWC) |
|
3.82 |
6.06 |
8.39 |
10 |
7.49 |
22 |
32 |
38 |
| Net Working Capital (NWC) |
|
3.82 |
6.06 |
8.39 |
10 |
6.98 |
21 |
32 |
36 |
| Net Nonoperating Expense (NNE) |
|
0.09 |
1.88 |
-0.18 |
-0.08 |
-0.18 |
-0.98 |
-0.33 |
-2.69 |
| Net Nonoperating Obligations (NNO) |
|
-2.83 |
-2.74 |
-4.69 |
-7.29 |
-2.82 |
-17 |
-28 |
-19 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
0.38 |
0.38 |
0.36 |
0.02 |
0.05 |
0.26 |
0.29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.22% |
47.77% |
63.87% |
44.73% |
31.03% |
82.35% |
64.82% |
257.44% |
| Debt-free Net Working Capital to Revenue |
|
55.19% |
87.33% |
144.62% |
157.54% |
116.48% |
480.02% |
1,103.37% |
588.77% |
| Net Working Capital to Revenue |
|
55.19% |
87.33% |
144.62% |
157.54% |
108.59% |
469.22% |
1,086.86% |
548.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.18 |
$0.15 |
$0.15 |
$0.00 |
$0.08 |
($0.04) |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
10.99M |
10.99M |
10.99M |
0.00 |
13.26M |
20.60M |
8.61M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.18 |
$0.15 |
$0.00 |
$0.00 |
$0.00 |
($0.04) |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
10.99M |
10.99M |
10.99M |
0.00 |
14.39M |
20.60M |
8.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.18 |
$0.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
10.99M |
10.99M |
10.99M |
0.00 |
14.39M |
29.30M |
29.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.31 |
1.88 |
1.51 |
1.59 |
1.23 |
0.07 |
-1.22 |
-1.25 |
| Normalized NOPAT Margin |
|
33.44% |
27.07% |
26.06% |
24.57% |
19.17% |
1.45% |
-42.10% |
-19.19% |
| Pre Tax Income Margin |
|
38.93% |
34.01% |
33.73% |
34.24% |
29.07% |
34.94% |
-29.50% |
1.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
599.81 |
0.00 |
0.00 |
0.00 |
5.67 |
2.12 |
-5.74 |
-5.79 |
| NOPAT to Interest Expense |
|
494.50 |
0.00 |
0.00 |
0.00 |
4.32 |
0.21 |
-3.90 |
-8.12 |
| EBIT Less CapEx to Interest Expense |
|
513.10 |
0.00 |
0.00 |
0.00 |
5.26 |
0.45 |
-6.66 |
-5.79 |
| NOPAT Less CapEx to Interest Expense |
|
407.79 |
0.00 |
0.00 |
0.00 |
3.91 |
-1.46 |
-4.82 |
-8.12 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |