| DEI Shares Outstanding |
|
0.00 |
0.00 |
10,000,000.00 |
26,254,000.00 |
13,239,182.00 |
14,259,182.00 |
14,259,182.00 |
14,259,182.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
10,000,000.00 |
26,254,000.00 |
13,239,182.00 |
14,259,182.00 |
14,259,182.00 |
14,259,182.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.34 |
0.10 |
0.15 |
0.23 |
0.01 |
-0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8.50% |
-9.74% |
18.79% |
8.71% |
10.43% |
-11.93% |
-15.32% |
| EBITDA Growth |
|
0.00% |
-1.55% |
-29.81% |
-18.44% |
-13.57% |
13.04% |
-90.43% |
-343.73% |
| EBIT Growth |
|
0.00% |
-0.78% |
-33.29% |
-21.11% |
-17.14% |
18.82% |
-105.93% |
-600.32% |
| NOPAT Growth |
|
0.00% |
8.26% |
-38.88% |
-38.22% |
-19.11% |
34.92% |
-138.62% |
-79.30% |
| Net Income Growth |
|
0.00% |
107.54% |
-69.19% |
-23.81% |
-23.82% |
69.16% |
-95.68% |
-1,083.74% |
| EPS Growth |
|
0.00% |
3.85% |
-37.04% |
-38.24% |
-28.57% |
53.33% |
-95.65% |
-1,100.00% |
| Operating Cash Flow Growth |
|
0.00% |
93.97% |
36.55% |
-276.29% |
242.12% |
-130.49% |
630.85% |
-165.27% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
104.63% |
-769.33% |
240.59% |
-139.87% |
0.90% |
-273.35% |
| Invested Capital Growth |
|
0.00% |
0.00% |
6.83% |
30.09% |
-22.03% |
19.85% |
8.80% |
34.01% |
| 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 |
|
21.93% |
22.32% |
18.03% |
16.11% |
14.58% |
14.65% |
9.85% |
10.80% |
| EBITDA Margin |
|
15.56% |
14.12% |
10.98% |
7.54% |
5.99% |
6.13% |
0.67% |
-1.92% |
| Operating Margin |
|
13.58% |
12.79% |
7.79% |
3.67% |
3.08% |
3.69% |
-2.17% |
-4.59% |
| EBIT Margin |
|
14.35% |
13.13% |
9.70% |
6.44% |
4.91% |
5.28% |
-0.36% |
-2.94% |
| Profit (Net Income) Margin |
|
8.69% |
16.63% |
5.68% |
3.64% |
2.55% |
3.91% |
0.19% |
-2.23% |
| Tax Burden Percent |
|
79.70% |
168.84% |
93.88% |
103.61% |
91.84% |
93.72% |
-91.15% |
73.90% |
| Interest Burden Percent |
|
75.97% |
75.01% |
62.31% |
54.52% |
56.55% |
78.90% |
59.13% |
102.45% |
| Effective Tax Rate |
|
20.30% |
15.58% |
6.12% |
-3.61% |
8.16% |
6.28% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
34.84% |
10.30% |
5.35% |
4.30% |
6.03% |
-2.05% |
-3.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
74.24% |
5.07% |
4.34% |
65.25% |
3.28% |
-7.96% |
-9.22% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
67.89% |
3.99% |
1.27% |
-0.45% |
-0.73% |
2.23% |
1.19% |
| Return on Equity (ROE) |
|
0.00% |
102.73% |
14.28% |
6.62% |
3.85% |
5.30% |
0.19% |
-1.82% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-165.16% |
3.69% |
-20.80% |
29.06% |
-12.03% |
-10.47% |
-32.07% |
| Operating Return on Assets (OROA) |
|
0.00% |
12.51% |
8.32% |
5.35% |
4.06% |
4.75% |
-0.26% |
-1.74% |
| Return on Assets (ROA) |
|
0.00% |
15.84% |
4.87% |
3.02% |
2.11% |
3.51% |
0.14% |
-1.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
101.86% |
14.16% |
6.58% |
3.83% |
5.28% |
0.19% |
-1.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
51.80% |
13.13% |
4.99% |
3.94% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.53 |
7.07 |
4.32 |
2.67 |
2.16 |
2.92 |
-1.13 |
-2.02 |
| NOPAT Margin |
|
10.82% |
10.80% |
7.31% |
3.80% |
2.83% |
3.46% |
-1.52% |
-3.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-39.39% |
5.23% |
1.01% |
-60.94% |
2.75% |
5.91% |
6.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
3.03% |
3.38% |
-1.21% |
-2.06% |
| Cost of Revenue to Revenue |
|
78.07% |
77.68% |
81.97% |
83.89% |
85.42% |
85.35% |
90.15% |
89.20% |
| SG&A Expenses to Revenue |
|
5.53% |
6.82% |
6.66% |
9.52% |
8.45% |
8.70% |
9.13% |
12.36% |
| R&D to Revenue |
|
2.40% |
2.71% |
3.59% |
2.93% |
3.05% |
3.02% |
3.02% |
3.45% |
| Operating Expenses to Revenue |
|
8.36% |
9.53% |
10.25% |
12.44% |
11.50% |
11.73% |
12.15% |
15.81% |
| Earnings before Interest and Taxes (EBIT) |
|
8.67 |
8.60 |
5.74 |
4.53 |
3.75 |
4.46 |
-0.26 |
-1.85 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.39 |
9.25 |
6.49 |
5.29 |
4.58 |
5.17 |
0.50 |
-1.21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.19 |
0.98 |
0.88 |
6.50 |
0.60 |
0.50 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.26 |
0.98 |
0.88 |
6.50 |
0.60 |
0.50 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.41 |
0.38 |
0.42 |
0.64 |
4.21 |
0.53 |
0.53 |
0.00 |
| Price to Earnings (P/E) |
|
4.72 |
2.28 |
7.37 |
17.78 |
166.94 |
13.74 |
285.35 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
21.20% |
43.79% |
13.56% |
5.63% |
0.60% |
7.28% |
0.35% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.10 |
0.99 |
0.89 |
7.18 |
0.44 |
0.32 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.68 |
0.72 |
0.71 |
4.14 |
0.27 |
0.25 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.82 |
6.59 |
9.48 |
69.02 |
4.46 |
37.51 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
5.18 |
7.46 |
11.09 |
84.20 |
5.18 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.30 |
9.90 |
18.80 |
146.17 |
7.91 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
18.99 |
13.36 |
0.00 |
39.34 |
0.00 |
1.43 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
27.60 |
0.00 |
21.64 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.66 |
1.27 |
0.69 |
0.44 |
0.15 |
0.19 |
0.29 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.07 |
0.00 |
0.11 |
| Financial Leverage |
|
0.00 |
0.91 |
0.79 |
0.29 |
-0.01 |
-0.22 |
-0.28 |
-0.13 |
| Leverage Ratio |
|
0.00 |
3.24 |
2.93 |
2.19 |
1.83 |
1.51 |
1.35 |
1.38 |
| Compound Leverage Factor |
|
0.00 |
2.43 |
1.83 |
1.20 |
1.03 |
1.19 |
0.80 |
1.42 |
| Debt to Total Capital |
|
0.00% |
62.39% |
55.94% |
41.00% |
30.46% |
13.36% |
15.70% |
22.76% |
| Short-Term Debt to Total Capital |
|
0.00% |
62.39% |
55.94% |
41.00% |
17.43% |
7.10% |
15.70% |
14.58% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
13.03% |
6.26% |
0.00% |
8.18% |
| 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% |
0.32% |
0.38% |
0.30% |
0.35% |
0.32% |
0.34% |
0.30% |
| Common Equity to Total Capital |
|
0.00% |
37.29% |
43.68% |
58.70% |
69.19% |
86.32% |
83.96% |
76.94% |
| Debt to EBITDA |
|
0.00 |
3.80 |
5.04 |
6.76 |
4.75 |
2.23 |
29.46 |
-18.51 |
| Net Debt to EBITDA |
|
0.00 |
2.10 |
2.71 |
0.93 |
-1.23 |
-4.25 |
-42.31 |
-0.88 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.03 |
1.04 |
0.00 |
-6.65 |
| Debt to NOPAT |
|
0.00 |
4.97 |
7.57 |
13.39 |
10.06 |
3.95 |
-12.96 |
-11.07 |
| Net Debt to NOPAT |
|
0.00 |
2.74 |
4.07 |
1.85 |
-2.61 |
-7.53 |
18.61 |
-0.52 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.30 |
1.85 |
0.00 |
-3.98 |
| Altman Z-Score |
|
0.00 |
1.62 |
1.57 |
1.77 |
7.17 |
2.67 |
2.36 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.84% |
0.86% |
0.63% |
0.51% |
0.42% |
0.39% |
0.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.01 |
1.13 |
1.58 |
2.51 |
3.55 |
3.25 |
2.89 |
| Quick Ratio |
|
0.00 |
0.45 |
0.46 |
0.90 |
1.35 |
2.24 |
1.91 |
1.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-34 |
1.55 |
-10 |
15 |
-5.82 |
-5.77 |
-22 |
| Operating Cash Flow to CapEx |
|
229.23% |
257.11% |
0.00% |
-629.57% |
3,893.71% |
-1,594.03% |
4,210.15% |
-102.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-15.60 |
0.72 |
-5.04 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.58 |
1.09 |
1.48 |
-2.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.33 |
0.67 |
1.51 |
-3.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.95 |
0.86 |
0.83 |
0.83 |
0.90 |
0.72 |
0.59 |
| Accounts Receivable Turnover |
|
0.00 |
3.28 |
3.12 |
3.22 |
3.32 |
3.92 |
3.52 |
2.78 |
| Inventory Turnover |
|
0.00 |
2.66 |
2.37 |
2.19 |
2.16 |
2.52 |
2.40 |
2.11 |
| Fixed Asset Turnover |
|
0.00 |
10.11 |
8.98 |
10.11 |
11.57 |
14.87 |
11.08 |
5.38 |
| Accounts Payable Turnover |
|
0.00 |
7.15 |
8.10 |
12.91 |
13.87 |
10.14 |
10.21 |
11.50 |
| Days Sales Outstanding (DSO) |
|
0.00 |
111.39 |
116.97 |
113.44 |
109.85 |
93.08 |
103.73 |
131.38 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
137.35 |
154.32 |
166.98 |
168.75 |
144.65 |
151.95 |
173.29 |
| Days Payable Outstanding (DPO) |
|
0.00 |
51.02 |
45.05 |
28.27 |
26.32 |
36.01 |
35.75 |
31.74 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
197.72 |
226.24 |
252.14 |
252.28 |
201.72 |
219.94 |
272.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
41 |
43 |
56 |
44 |
53 |
57 |
77 |
| Invested Capital Turnover |
|
0.00 |
3.23 |
1.41 |
1.41 |
1.52 |
1.74 |
1.35 |
0.94 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
41 |
2.77 |
13 |
-12 |
8.73 |
4.64 |
20 |
| Enterprise Value (EV) |
|
0.00 |
45 |
43 |
50 |
316 |
23 |
19 |
0.00 |
| Market Capitalization |
|
25 |
25 |
25 |
45 |
321 |
45 |
39 |
0.00 |
| Book Value per Share |
|
$0.00 |
$2.10 |
$2.56 |
$5.12 |
$3.76 |
$5.62 |
$5.47 |
$5.29 |
| Tangible Book Value per Share |
|
$0.00 |
$1.99 |
$2.56 |
$5.12 |
$3.76 |
$5.62 |
$5.47 |
$5.29 |
| Total Capital |
|
0.00 |
56 |
59 |
87 |
71 |
86 |
93 |
98 |
| Total Debt |
|
0.00 |
35 |
33 |
36 |
22 |
12 |
15 |
22 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.30 |
5.40 |
0.00 |
8.03 |
| Net Debt |
|
0.00 |
19 |
18 |
4.94 |
-5.64 |
-22 |
-21 |
1.06 |
| Capital Expenditures (CapEx) |
|
0.53 |
0.91 |
-0.06 |
0.90 |
0.21 |
0.15 |
0.31 |
8.31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
33 |
37 |
47 |
37 |
43 |
46 |
51 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
36 |
38 |
64 |
51 |
64 |
68 |
60 |
| Net Working Capital (NWC) |
|
0.00 |
0.37 |
5.53 |
28 |
39 |
58 |
54 |
46 |
| Net Nonoperating Expense (NNE) |
|
1.28 |
-3.82 |
0.97 |
0.11 |
0.21 |
-0.38 |
-1.27 |
-0.62 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
19 |
18 |
4.94 |
-5.64 |
-22 |
-21 |
1.06 |
| Total Depreciation and Amortization (D&A) |
|
0.73 |
0.65 |
0.75 |
0.77 |
0.82 |
0.72 |
0.76 |
0.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
49.66% |
61.82% |
67.52% |
47.92% |
50.73% |
61.54% |
80.56% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
54.26% |
64.71% |
91.23% |
66.96% |
75.59% |
91.87% |
95.87% |
| Net Working Capital to Revenue |
|
0.00% |
0.56% |
9.35% |
40.31% |
50.68% |
68.33% |
72.23% |
73.11% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.34 |
$0.00 |
$0.15 |
$0.23 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
10M |
0.00 |
13.23M |
14.14M |
0.00 |
14.28M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.34 |
$0.00 |
$0.15 |
$0.23 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
10M |
0.00 |
13.23M |
14.14M |
0.00 |
14.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
10M |
0.00 |
13.24M |
14.26M |
0.00 |
14.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.53 |
7.07 |
4.32 |
1.80 |
2.16 |
2.92 |
-1.13 |
-2.02 |
| Normalized NOPAT Margin |
|
10.82% |
10.80% |
7.31% |
2.57% |
2.83% |
3.46% |
-1.52% |
-3.21% |
| Pre Tax Income Margin |
|
10.91% |
9.85% |
6.05% |
3.51% |
2.78% |
4.17% |
-0.21% |
-3.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.16 |
4.00 |
2.65 |
2.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
3.14 |
3.29 |
2.00 |
1.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
3.91 |
3.58 |
2.68 |
1.76 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
2.88 |
2.87 |
2.03 |
0.86 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |