| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
377.09% |
132.36% |
| EBITDA Growth |
0.00% |
421.54% |
39.34% |
| EBIT Growth |
0.00% |
494.27% |
54.85% |
| NOPAT Growth |
0.00% |
483.04% |
56.69% |
| Net Income Growth |
0.00% |
485.76% |
53.05% |
| EPS Growth |
0.00% |
485.75% |
53.06% |
| Operating Cash Flow Growth |
0.00% |
-442.04% |
1,208.43% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-214.42% |
| Invested Capital Growth |
0.00% |
0.00% |
177.19% |
| 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 |
53.27% |
61.64% |
62.81% |
| EBITDA Margin |
58.41% |
63.85% |
38.29% |
| Operating Margin |
36.76% |
45.52% |
31.10% |
| EBIT Margin |
36.54% |
45.52% |
30.33% |
| Profit (Net Income) Margin |
30.81% |
37.83% |
24.92% |
| Tax Burden Percent |
84.31% |
83.22% |
82.14% |
| Interest Burden Percent |
100.00% |
99.86% |
100.00% |
| Effective Tax Rate |
15.69% |
16.78% |
17.86% |
| Return on Invested Capital (ROIC) |
0.00% |
174.00% |
72.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
183.28% |
55.16% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-4.59% |
6.38% |
| Return on Equity (ROE) |
0.00% |
169.41% |
78.66% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-26.00% |
-21.67% |
| Operating Return on Assets (OROA) |
0.00% |
30.86% |
39.05% |
| Return on Assets (ROA) |
0.00% |
25.65% |
32.07% |
| Return on Common Equity (ROCE) |
0.00% |
169.41% |
78.66% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
84.71% |
56.45% |
| Net Operating Profit after Tax (NOPAT) |
0.83 |
4.82 |
7.55 |
| NOPAT Margin |
31.00% |
37.88% |
25.54% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-9.28% |
17.12% |
| Cost of Revenue to Revenue |
46.73% |
38.36% |
37.19% |
| SG&A Expenses to Revenue |
16.51% |
13.24% |
17.17% |
| R&D to Revenue |
0.00% |
2.95% |
14.55% |
| Operating Expenses to Revenue |
16.51% |
16.18% |
31.72% |
| Earnings before Interest and Taxes (EBIT) |
0.97 |
5.79 |
8.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.56 |
8.13 |
11 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.37 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.03 |
0.12 |
| Leverage Ratio |
0.00 |
3.30 |
2.45 |
| Compound Leverage Factor |
0.00 |
3.30 |
2.45 |
| Debt to Total Capital |
0.00% |
0.00% |
27.25% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
27.25% |
| 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% |
72.75% |
| Debt to EBITDA |
0.00 |
0.00 |
0.43 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.20 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.65 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.31 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.12 |
1.75 |
| Quick Ratio |
0.00 |
1.12 |
1.69 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-0.72 |
-2.26 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| 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 |
0.68 |
1.29 |
| Accounts Receivable Turnover |
0.00 |
0.88 |
1.65 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.48 |
2.11 |
| Days Sales Outstanding (DSO) |
0.00 |
417.12 |
221.28 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
759.39 |
173.29 |
| Cash Conversion Cycle (CCC) |
0.00 |
-342.27 |
47.99 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
5.54 |
15 |
| Invested Capital Turnover |
0.00 |
4.59 |
2.83 |
| Increase / (Decrease) in Invested Capital |
0.00 |
5.54 |
9.82 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
| Book Value per Share |
$0.00 |
$36,436.40 |
$83,674.35 |
| Tangible Book Value per Share |
$0.00 |
$10,261.19 |
$68,125.03 |
| Total Capital |
0.00 |
5.68 |
18 |
| Total Debt |
0.00 |
0.00 |
4.89 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-0.14 |
2.31 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1.46 |
13 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.60 |
16 |
| Net Working Capital (NWC) |
0.00 |
1.60 |
11 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.01 |
0.19 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-0.14 |
2.31 |
| Total Depreciation and Amortization (D&A) |
0.58 |
2.33 |
2.35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
11.46% |
43.74% |
| Debt-free Net Working Capital to Revenue |
0.00% |
12.58% |
52.46% |
| Net Working Capital to Revenue |
0.00% |
12.58% |
35.93% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$47,238.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
156.00 |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$47,238.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
156.00 |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
55.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.83 |
4.82 |
7.55 |
| Normalized NOPAT Margin |
31.00% |
37.88% |
25.54% |
| Pre Tax Income Margin |
36.54% |
45.45% |
30.33% |
| 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% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |