| DEI Shares Outstanding |
0.00 |
20,652,748.00 |
20,652,748.00 |
20,652,748.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
20,652,748.00 |
20,652,748.00 |
20,652,748.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.08 |
-0.11 |
0.06 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-26.16% |
-17.01% |
5.12% |
| EBITDA Growth |
0.00% |
-19.21% |
-142.96% |
243.21% |
| EBIT Growth |
0.00% |
-29.80% |
-172.09% |
197.41% |
| NOPAT Growth |
0.00% |
-72.31% |
-223.81% |
183.73% |
| Net Income Growth |
0.00% |
-31.86% |
-229.76% |
152.57% |
| EPS Growth |
0.00% |
-33.33% |
-211.11% |
150.00% |
| Operating Cash Flow Growth |
0.00% |
-2,807.93% |
155.50% |
31.89% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
118.79% |
30.96% |
| Invested Capital Growth |
0.00% |
19.34% |
-6.49% |
0.24% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
2.69% |
2.47% |
2.78% |
3.27% |
| EBITDA Margin |
1.33% |
1.46% |
-0.75% |
1.03% |
| Operating Margin |
1.16% |
0.41% |
-0.76% |
0.53% |
| EBIT Margin |
1.20% |
1.14% |
-0.99% |
0.92% |
| Profit (Net Income) Margin |
0.89% |
0.82% |
-1.28% |
0.64% |
| Tax Burden Percent |
81.40% |
86.83% |
97.19% |
80.01% |
| Interest Burden Percent |
90.64% |
82.49% |
132.65% |
86.95% |
| Effective Tax Rate |
18.60% |
13.17% |
0.00% |
19.99% |
| Return on Invested Capital (ROIC) |
14.14% |
3.57% |
-4.20% |
3.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
12.19% |
15.58% |
-23.39% |
10.12% |
| Return on Net Nonoperating Assets (RNNOA) |
10.34% |
9.88% |
-10.50% |
4.12% |
| Return on Equity (ROE) |
24.49% |
13.45% |
-14.70% |
7.76% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-14.06% |
2.51% |
3.40% |
| Operating Return on Assets (OROA) |
3.89% |
2.75% |
-2.75% |
4.23% |
| Return on Assets (ROA) |
2.87% |
1.97% |
-3.55% |
2.94% |
| Return on Common Equity (ROCE) |
24.49% |
13.45% |
-14.70% |
7.76% |
| Return on Equity Simple (ROE_SIMPLE) |
24.49% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
2.74 |
0.76 |
-0.94 |
0.79 |
| NOPAT Margin |
0.95% |
0.35% |
-0.53% |
0.42% |
| Net Nonoperating Expense Percent (NNEP) |
1.96% |
-12.01% |
19.19% |
-6.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
2.57% |
-3.47% |
2.62% |
| Cost of Revenue to Revenue |
97.31% |
97.53% |
97.22% |
96.73% |
| SG&A Expenses to Revenue |
1.53% |
2.06% |
3.54% |
2.74% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1.53% |
2.06% |
3.54% |
2.74% |
| Earnings before Interest and Taxes (EBIT) |
3.48 |
2.44 |
-1.76 |
1.72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.87 |
3.13 |
-1.34 |
1.92 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.57 |
0.46 |
1.28 |
1.82 |
| Price to Tangible Book Value (P/TBV) |
0.59 |
0.46 |
1.29 |
1.84 |
| Price to Revenue (P/Rev) |
0.02 |
0.03 |
0.11 |
0.15 |
| Price to Earnings (P/E) |
2.33 |
4.04 |
0.00 |
23.51 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
42.83% |
24.76% |
0.00% |
4.25% |
| Enterprise Value to Invested Capital (EV/IC) |
0.77 |
0.63 |
1.20 |
1.58 |
| Enterprise Value to Revenue (EV/Rev) |
0.05 |
0.07 |
0.15 |
0.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
3.85 |
4.70 |
0.00 |
17.87 |
| Enterprise Value to EBIT (EV/EBIT) |
4.28 |
6.01 |
0.00 |
20.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
5.43 |
19.32 |
0.00 |
43.63 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
107.59 |
0.00 |
12.43 |
12.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
46.05 |
46.68 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
1.13 |
0.90 |
0.76 |
0.95 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.03 |
| Financial Leverage |
0.85 |
0.63 |
0.45 |
0.41 |
| Leverage Ratio |
8.54 |
6.83 |
4.14 |
2.64 |
| Compound Leverage Factor |
7.74 |
5.63 |
5.50 |
2.29 |
| Debt to Total Capital |
53.05% |
47.43% |
43.32% |
48.73% |
| Short-Term Debt to Total Capital |
53.05% |
47.43% |
43.32% |
47.28% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
1.45% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
46.95% |
52.57% |
56.68% |
51.27% |
| Debt to EBITDA |
3.06 |
4.48 |
-8.75 |
7.62 |
| Net Debt to EBITDA |
2.30 |
2.43 |
-4.67 |
3.26 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.23 |
| Debt to NOPAT |
4.32 |
18.46 |
-12.50 |
18.61 |
| Net Debt to NOPAT |
3.25 |
10.02 |
-6.67 |
7.97 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.55 |
| Altman Z-Score |
3.43 |
2.70 |
4.95 |
5.54 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.12 |
1.20 |
1.59 |
1.58 |
| Quick Ratio |
0.98 |
1.08 |
1.25 |
1.14 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-2.99 |
0.56 |
0.74 |
| Operating Cash Flow to CapEx |
724.56% |
-4,580.26% |
2,187.03% |
8,456.04% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-5.27 |
0.81 |
1.85 |
| Operating Cash Flow to Interest Expense |
0.39 |
-6.61 |
2.99 |
6.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.33 |
-6.75 |
2.85 |
6.83 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
3.24 |
2.41 |
2.78 |
4.61 |
| Accounts Receivable Turnover |
3.82 |
2.81 |
3.39 |
6.74 |
| Inventory Turnover |
40.49 |
44.39 |
50.84 |
48.61 |
| Fixed Asset Turnover |
2,435.14 |
1,748.28 |
1,427.31 |
2,067.61 |
| Accounts Payable Turnover |
4.74 |
3.76 |
6.04 |
34.45 |
| Days Sales Outstanding (DSO) |
95.58 |
130.00 |
107.68 |
54.17 |
| Days Inventory Outstanding (DIO) |
9.02 |
8.22 |
7.18 |
7.51 |
| Days Payable Outstanding (DPO) |
76.94 |
97.01 |
60.42 |
10.59 |
| Cash Conversion Cycle (CCC) |
27.66 |
41.21 |
54.45 |
51.08 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
19 |
23 |
22 |
22 |
| Invested Capital Turnover |
14.97 |
10.08 |
7.94 |
8.63 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3.75 |
-1.50 |
0.05 |
| Enterprise Value (EV) |
15 |
15 |
26 |
34 |
| Market Capitalization |
6.00 |
7.07 |
20 |
28 |
| Book Value per Share |
$1.19 |
$1.69 |
$1.49 |
$1.33 |
| Tangible Book Value per Share |
$1.15 |
$1.66 |
$1.47 |
$1.32 |
| Total Capital |
22 |
30 |
27 |
30 |
| Total Debt |
12 |
14 |
12 |
15 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.44 |
| Net Debt |
8.91 |
7.61 |
6.27 |
6.28 |
| Capital Expenditures (CapEx) |
0.02 |
0.08 |
0.10 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
19 |
22 |
21 |
21 |
| Debt-free Net Working Capital (DFNWC) |
22 |
29 |
26 |
29 |
| Net Working Capital (NWC) |
9.75 |
15 |
15 |
15 |
| Net Nonoperating Expense (NNE) |
0.17 |
-0.99 |
1.33 |
-0.41 |
| Net Nonoperating Obligations (NNO) |
8.91 |
7.61 |
6.27 |
6.28 |
| Total Depreciation and Amortization (D&A) |
0.39 |
0.68 |
0.42 |
0.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
6.42% |
10.37% |
11.69% |
11.06% |
| Debt-free Net Working Capital to Revenue |
7.44% |
13.36% |
14.78% |
15.54% |
| Net Working Capital to Revenue |
3.36% |
6.82% |
8.17% |
7.93% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.22) |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
10.42M |
11.55M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.20) |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
11.08M |
11.55M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
11.00M |
11.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
2.74 |
0.76 |
-0.94 |
0.79 |
| Normalized NOPAT Margin |
0.95% |
0.35% |
-0.53% |
0.42% |
| Pre Tax Income Margin |
1.09% |
0.94% |
-1.31% |
0.80% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
9.77 |
4.31 |
-2.53 |
4.32 |
| NOPAT to Interest Expense |
7.69 |
1.34 |
-1.35 |
1.98 |
| EBIT Less CapEx to Interest Expense |
9.71 |
4.16 |
-2.67 |
4.24 |
| NOPAT Less CapEx to Interest Expense |
7.64 |
1.19 |
-1.49 |
1.90 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
9.00% |
0.00% |
0.00% |
0.00% |