| DEI Shares Outstanding |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
| Revenue Growth |
0.00% |
26.25% |
| EBITDA Growth |
0.00% |
16.92% |
| EBIT Growth |
0.00% |
37.62% |
| NOPAT Growth |
0.00% |
167.50% |
| Net Income Growth |
0.00% |
156.07% |
| EPS Growth |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
| Gross Margin |
21.14% |
20.91% |
| EBITDA Margin |
9.37% |
8.68% |
| Operating Margin |
4.81% |
5.25% |
| EBIT Margin |
4.83% |
5.26% |
| Profit (Net Income) Margin |
-0.12% |
0.05% |
| Tax Burden Percent |
-17.39% |
8.50% |
| Interest Burden Percent |
14.36% |
11.96% |
| Effective Tax Rate |
117.39% |
91.50% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-4.69 |
3.16 |
| NOPAT Margin |
-0.84% |
0.45% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
0.19% |
| Cost of Revenue to Revenue |
78.86% |
79.09% |
| SG&A Expenses to Revenue |
11.98% |
12.13% |
| R&D to Revenue |
0.00% |
0.00% |
| Operating Expenses to Revenue |
16.55% |
15.66% |
| Earnings before Interest and Taxes (EBIT) |
27 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
53 |
61 |
| Valuation Ratios |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
| Debt to Equity |
0.00 |
1.00 |
| Long-Term Debt to Equity |
0.00 |
0.98 |
| Financial Leverage |
0.00 |
0.79 |
| Leverage Ratio |
0.00 |
3.14 |
| Compound Leverage Factor |
0.00 |
0.38 |
| Debt to Total Capital |
0.00% |
50.04% |
| Short-Term Debt to Total Capital |
0.00% |
0.98% |
| Long-Term Debt to Total Capital |
0.00% |
49.06% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
26.54% |
| Common Equity to Total Capital |
0.00% |
0.00% |
| Debt to EBITDA |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
| Current Ratio |
0.00 |
1.57 |
| Quick Ratio |
0.00 |
1.16 |
| Cash Flow Metrics |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1,477 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-43.62 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
| Invested Capital |
0.00 |
1,480 |
| Invested Capital Turnover |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,480 |
| Enterprise Value (EV) |
0.00 |
0.00 |
| Market Capitalization |
728 |
0.00 |
| Book Value per Share |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
$0.00 |
($12.77) |
| Total Capital |
0.00 |
1,656 |
| Total Debt |
0.00 |
829 |
| Total Long-Term Debt |
0.00 |
813 |
| Net Debt |
0.00 |
653 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
218 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
394 |
| Net Working Capital (NWC) |
0.00 |
378 |
| Net Nonoperating Expense (NNE) |
-4.01 |
2.78 |
| Net Nonoperating Obligations (NNO) |
0.00 |
653 |
| Total Depreciation and Amortization (D&A) |
25 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
105.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
19 |
27 |
| Normalized NOPAT Margin |
3.38% |
3.76% |
| Pre Tax Income Margin |
0.69% |
0.63% |
| Debt Service Ratios |
- |
- |
| EBIT to Interest Expense |
1.14 |
1.10 |
| NOPAT to Interest Expense |
-0.20 |
0.09 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |