| DEI Shares Outstanding |
0.00 |
0.00 |
26,160,619.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
26,160,619.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.11 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-0.58% |
13.95% |
| EBITDA Growth |
0.00% |
17.32% |
10.67% |
| EBIT Growth |
0.00% |
17.12% |
12.20% |
| NOPAT Growth |
0.00% |
53.05% |
12.49% |
| Net Income Growth |
0.00% |
52.80% |
5.12% |
| EPS Growth |
0.00% |
64.43% |
-99.30% |
| Operating Cash Flow Growth |
0.00% |
-72.64% |
126.93% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-50.79% |
| Invested Capital Growth |
0.00% |
0.00% |
-2.39% |
| 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 |
25.13% |
28.54% |
29.55% |
| EBITDA Margin |
5.55% |
6.55% |
6.36% |
| Operating Margin |
4.25% |
5.03% |
5.35% |
| EBIT Margin |
4.55% |
5.36% |
5.28% |
| Profit (Net Income) Margin |
2.64% |
4.05% |
3.74% |
| Tax Burden Percent |
59.81% |
77.82% |
72.26% |
| Interest Burden Percent |
96.81% |
97.08% |
97.96% |
| Effective Tax Rate |
40.19% |
22.18% |
27.74% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
40.22% |
30.41% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
12.33% |
13.53% |
| Return on Assets (ROA) |
0.00% |
9.31% |
9.58% |
| Return on Common Equity (ROCE) |
0.00% |
40.22% |
30.41% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.68 |
2.57 |
2.89 |
| NOPAT Margin |
2.54% |
3.92% |
3.87% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
1.79% |
-0.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
18.84% |
21.36% |
| Cost of Revenue to Revenue |
74.88% |
71.46% |
70.45% |
| SG&A Expenses to Revenue |
20.87% |
23.51% |
24.20% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
20.87% |
23.51% |
24.20% |
| Earnings before Interest and Taxes (EBIT) |
3.01 |
3.52 |
3.95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.66 |
4.30 |
4.76 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.76 |
5.93 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.81 |
6.12 |
| Price to Revenue (P/Rev) |
0.08 |
0.08 |
0.93 |
| Price to Earnings (P/E) |
2.87 |
1.88 |
24.96 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
34.82% |
53.20% |
4.01% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
11.45 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
13.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
18.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
18.23 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
18.31 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
1.06 |
0.15 |
| Long-Term Debt to Equity |
0.00 |
0.17 |
0.01 |
| Financial Leverage |
0.00 |
-1.53 |
-1.38 |
| Leverage Ratio |
0.00 |
4.32 |
3.17 |
| Compound Leverage Factor |
0.00 |
4.19 |
3.11 |
| Debt to Total Capital |
0.00% |
51.52% |
12.98% |
| Short-Term Debt to Total Capital |
0.00% |
43.35% |
11.83% |
| Long-Term Debt to Total Capital |
0.00% |
8.17% |
1.15% |
| 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% |
48.48% |
87.02% |
| Debt to EBITDA |
0.00 |
1.64 |
0.37 |
| Net Debt to EBITDA |
0.00 |
-2.35 |
-3.23 |
| Long-Term Debt to EBITDA |
0.00 |
0.26 |
0.03 |
| Debt to NOPAT |
0.00 |
2.74 |
0.61 |
| Net Debt to NOPAT |
0.00 |
-3.93 |
-5.30 |
| Long-Term Debt to NOPAT |
0.00 |
0.43 |
0.05 |
| Altman Z-Score |
0.00 |
3.06 |
5.81 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.16 |
1.54 |
| Quick Ratio |
0.00 |
1.07 |
1.45 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
6.04 |
2.97 |
| Operating Cash Flow to CapEx |
18,066.80% |
1,373.28% |
1,099.33% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
57.65 |
28.30 |
| Operating Cash Flow to Interest Expense |
49.03 |
12.55 |
28.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
48.75 |
11.64 |
25.83 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
2.30 |
2.56 |
| Accounts Receivable Turnover |
0.00 |
19.93 |
18.80 |
| Inventory Turnover |
0.00 |
301.69 |
359.58 |
| Fixed Asset Turnover |
0.00 |
191.98 |
156.31 |
| Accounts Payable Turnover |
0.00 |
43.87 |
45.34 |
| Days Sales Outstanding (DSO) |
0.00 |
18.32 |
19.41 |
| Days Inventory Outstanding (DIO) |
0.00 |
1.21 |
1.02 |
| Days Payable Outstanding (DPO) |
0.00 |
8.32 |
8.05 |
| Cash Conversion Cycle (CCC) |
0.00 |
11.21 |
12.38 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-3.47 |
-3.56 |
| Invested Capital Turnover |
0.00 |
-37.78 |
-21.27 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-3.47 |
-0.08 |
| Enterprise Value (EV) |
0.00 |
-5.09 |
54 |
| Market Capitalization |
5.00 |
5.00 |
70 |
| Book Value per Share |
$0.00 |
$0.27 |
$0.47 |
| Tangible Book Value per Share |
$0.00 |
$0.25 |
$0.45 |
| Total Capital |
0.00 |
14 |
14 |
| Total Debt |
0.00 |
7.03 |
1.76 |
| Total Long-Term Debt |
0.00 |
1.11 |
0.16 |
| Net Debt |
0.00 |
-10 |
-15 |
| Capital Expenditures (CapEx) |
0.03 |
0.10 |
0.27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-7.38 |
-6.70 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
8.78 |
9.40 |
| Net Working Capital (NWC) |
0.00 |
2.87 |
7.80 |
| Net Nonoperating Expense (NNE) |
-0.06 |
-0.09 |
0.09 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-10 |
-15 |
| Total Depreciation and Amortization (D&A) |
0.66 |
0.78 |
0.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-11.24% |
-8.95% |
| Debt-free Net Working Capital to Revenue |
0.00% |
13.38% |
12.57% |
| Net Working Capital to Revenue |
0.00% |
4.37% |
10.43% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
25.19M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
25.19M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
26.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.68 |
2.57 |
2.89 |
| Normalized NOPAT Margin |
2.54% |
3.92% |
3.87% |
| Pre Tax Income Margin |
4.41% |
5.21% |
5.17% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
30.64 |
33.59 |
37.59 |
| NOPAT to Interest Expense |
17.11 |
24.51 |
27.51 |
| EBIT Less CapEx to Interest Expense |
30.37 |
32.67 |
35.00 |
| NOPAT Less CapEx to Interest Expense |
16.84 |
23.60 |
24.92 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |