| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
51.61% |
43.06% |
| EBITDA Growth |
0.00% |
55.51% |
51.36% |
| EBIT Growth |
0.00% |
57.26% |
52.06% |
| NOPAT Growth |
0.00% |
57.16% |
52.30% |
| Net Income Growth |
0.00% |
58.18% |
50.97% |
| EPS Growth |
0.00% |
57.68% |
-79.11% |
| Operating Cash Flow Growth |
0.00% |
627.96% |
-99.63% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-74.72% |
| Invested Capital Growth |
0.00% |
0.00% |
609.76% |
| 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 |
15.84% |
15.30% |
16.08% |
| EBITDA Margin |
11.35% |
11.64% |
12.32% |
| Operating Margin |
11.11% |
11.52% |
12.25% |
| EBIT Margin |
11.11% |
11.52% |
12.25% |
| Profit (Net Income) Margin |
9.42% |
9.83% |
10.38% |
| Tax Burden Percent |
84.90% |
84.85% |
84.98% |
| Interest Burden Percent |
99.93% |
100.58% |
99.70% |
| Effective Tax Rate |
15.10% |
15.15% |
15.02% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
371.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
371.84% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
-311.81% |
| Return on Equity (ROE) |
0.00% |
98.27% |
59.82% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
29.75% |
| Operating Return on Assets (OROA) |
0.00% |
11.56% |
11.97% |
| Return on Assets (ROA) |
0.00% |
9.87% |
10.14% |
| Return on Common Equity (ROCE) |
0.00% |
98.27% |
59.82% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.54 |
2.42 |
3.68 |
| NOPAT Margin |
9.43% |
9.78% |
10.41% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.94% |
-0.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
97.71% |
32.87% |
| Cost of Revenue to Revenue |
84.16% |
84.70% |
83.92% |
| SG&A Expenses to Revenue |
4.73% |
3.77% |
3.83% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
4.73% |
3.77% |
3.83% |
| Earnings before Interest and Taxes (EBIT) |
1.81 |
2.85 |
4.34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.85 |
2.88 |
4.36 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.02 |
9.77 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.02 |
9.77 |
| Price to Revenue (P/Rev) |
0.31 |
0.20 |
2.71 |
| Price to Earnings (P/E) |
3.25 |
2.05 |
26.08 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
30.77% |
48.67% |
3.83% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
35.87 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.08 |
2.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.71 |
20.29 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.72 |
20.41 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.84 |
24.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.21 |
2,423.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.70 |
120.57 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.14 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-1.20 |
-0.84 |
| Leverage Ratio |
0.00 |
9.96 |
5.90 |
| Compound Leverage Factor |
0.00 |
10.02 |
5.88 |
| Debt to Total Capital |
0.00% |
0.00% |
12.53% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
12.53% |
| 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% |
87.47% |
| Debt to EBITDA |
0.00 |
0.00 |
0.32 |
| Net Debt to EBITDA |
0.00 |
0.00 |
-1.68 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.38 |
| Net Debt to NOPAT |
0.00 |
0.00 |
-1.99 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
1.72 |
2.91 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.08 |
1.21 |
| Quick Ratio |
0.00 |
1.01 |
0.29 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
2.90 |
0.73 |
| Operating Cash Flow to CapEx |
-13,763.80% |
586,617.25% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
51.35 |
| Operating Cash Flow to Interest Expense |
-1,409.36 |
0.00 |
2.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1,419.60 |
0.00 |
2.56 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.00 |
0.98 |
| Accounts Receivable Turnover |
0.00 |
1.28 |
3.28 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
1,783.55 |
2,770.98 |
| Accounts Payable Turnover |
0.00 |
1.08 |
1.11 |
| Days Sales Outstanding (DSO) |
0.00 |
285.87 |
111.16 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
336.55 |
328.99 |
| Cash Conversion Cycle (CCC) |
0.00 |
-50.68 |
-217.83 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-0.48 |
2.47 |
| Invested Capital Turnover |
0.00 |
-102.26 |
35.70 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-0.48 |
2.95 |
| Enterprise Value (EV) |
0.00 |
2.04 |
88 |
| Market Capitalization |
5.00 |
5.00 |
96 |
| Book Value per Share |
$0.00 |
$0.12 |
$0.48 |
| Tangible Book Value per Share |
$0.00 |
$0.12 |
$0.48 |
| Total Capital |
0.00 |
2.48 |
11 |
| Total Debt |
0.00 |
0.00 |
1.40 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-2.96 |
-7.34 |
| Capital Expenditures (CapEx) |
0.01 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-1.29 |
0.75 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1.67 |
9.50 |
| Net Working Capital (NWC) |
0.00 |
1.67 |
8.09 |
| Net Nonoperating Expense (NNE) |
0.00 |
-0.01 |
0.01 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-2.96 |
-7.34 |
| Total Depreciation and Amortization (D&A) |
0.04 |
0.03 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-5.19% |
2.13% |
| Debt-free Net Working Capital to Revenue |
0.00% |
6.77% |
26.83% |
| Net Working Capital to Revenue |
0.00% |
6.77% |
22.86% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
20.39M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
20.39M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
21.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.54 |
2.42 |
3.68 |
| Normalized NOPAT Margin |
9.43% |
9.78% |
10.41% |
| Pre Tax Income Margin |
11.10% |
11.59% |
12.21% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1,368.21 |
0.00 |
303.42 |
| NOPAT to Interest Expense |
1,161.62 |
0.00 |
257.85 |
| EBIT Less CapEx to Interest Expense |
1,357.97 |
0.00 |
303.42 |
| NOPAT Less CapEx to Interest Expense |
1,151.38 |
0.00 |
257.85 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |