| DEI Shares Outstanding |
|
0.00 |
0.00 |
13,641,900.00 |
13,641,900.00 |
13,641,900.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
13,641,900.00 |
13,641,900.00 |
13,641,900.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.31 |
0.29 |
0.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
6.31% |
11.37% |
-2.28% |
10.95% |
| EBITDA Growth |
|
0.00% |
55.85% |
7.02% |
-5.92% |
60.25% |
| EBIT Growth |
|
0.00% |
58.12% |
3.08% |
-7.66% |
65.16% |
| NOPAT Growth |
|
0.00% |
60.78% |
-0.47% |
-14.34% |
69.35% |
| Net Income Growth |
|
0.00% |
77.96% |
4.17% |
-8.03% |
50.81% |
| EPS Growth |
|
0.00% |
-98.54% |
4.15% |
-13.93% |
47.58% |
| Operating Cash Flow Growth |
|
0.00% |
-765.23% |
66.76% |
253.49% |
135.20% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
86.15% |
153.69% |
-189.46% |
| Invested Capital Growth |
|
0.00% |
0.00% |
18.68% |
-1.86% |
12.38% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
13.21% |
17.64% |
15.83% |
15.56% |
19.79% |
| EBITDA Margin |
|
4.28% |
6.27% |
6.02% |
5.80% |
8.37% |
| Operating Margin |
|
4.03% |
6.04% |
5.39% |
4.74% |
7.83% |
| EBIT Margin |
|
3.94% |
5.87% |
5.43% |
5.13% |
7.64% |
| Profit (Net Income) Margin |
|
2.24% |
3.75% |
3.51% |
3.30% |
4.49% |
| Tax Burden Percent |
|
65.17% |
65.77% |
65.83% |
65.63% |
60.68% |
| Interest Burden Percent |
|
87.24% |
97.29% |
98.23% |
98.12% |
96.90% |
| Effective Tax Rate |
|
34.83% |
34.23% |
34.17% |
34.37% |
39.32% |
| Return on Invested Capital (ROIC) |
|
0.00% |
11.28% |
5.14% |
4.09% |
6.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.49% |
5.06% |
4.43% |
6.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
38.81% |
18.81% |
13.03% |
12.59% |
| Return on Equity (ROE) |
|
0.00% |
50.09% |
23.95% |
17.12% |
19.17% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-188.72% |
-11.95% |
5.97% |
-5.07% |
| Operating Return on Assets (OROA) |
|
0.00% |
6.94% |
6.53% |
5.60% |
8.02% |
| Return on Assets (ROA) |
|
0.00% |
4.44% |
4.22% |
3.60% |
4.71% |
| Return on Common Equity (ROCE) |
|
0.00% |
50.23% |
24.01% |
17.16% |
19.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
24.97% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.67 |
4.30 |
4.28 |
3.67 |
6.21 |
| NOPAT Margin |
|
2.63% |
3.97% |
3.55% |
3.11% |
4.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.79% |
0.07% |
-0.34% |
0.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
4.45% |
3.77% |
5.21% |
| Cost of Revenue to Revenue |
|
86.79% |
82.36% |
84.17% |
84.44% |
80.21% |
| SG&A Expenses to Revenue |
|
9.18% |
11.60% |
10.44% |
10.82% |
11.96% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
9.18% |
11.60% |
10.44% |
10.82% |
11.96% |
| Earnings before Interest and Taxes (EBIT) |
|
4.02 |
6.35 |
6.54 |
6.04 |
9.98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.35 |
6.78 |
7.26 |
6.83 |
11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.49 |
0.42 |
1.14 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.52 |
0.43 |
1.16 |
0.71 |
| Price to Revenue (P/Rev) |
|
0.08 |
0.07 |
0.07 |
0.26 |
0.19 |
| Price to Earnings (P/E) |
|
3.16 |
1.97 |
1.89 |
7.74 |
4.19 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
31.60% |
50.81% |
52.94% |
12.93% |
23.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.89 |
0.88 |
1.04 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.63 |
0.66 |
0.79 |
0.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
10.02 |
10.92 |
13.55 |
8.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
10.70 |
12.11 |
15.31 |
8.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
15.80 |
18.53 |
25.24 |
14.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.47 |
3.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
17.31 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
3.90 |
4.03 |
2.69 |
2.42 |
| Long-Term Debt to Equity |
|
0.00 |
1.01 |
1.97 |
1.09 |
0.91 |
| Financial Leverage |
|
0.00 |
3.70 |
3.72 |
2.94 |
2.08 |
| Leverage Ratio |
|
0.00 |
5.64 |
5.67 |
4.75 |
4.07 |
| Compound Leverage Factor |
|
0.00 |
5.49 |
5.57 |
4.66 |
3.94 |
| Debt to Total Capital |
|
0.00% |
79.61% |
80.13% |
72.93% |
70.73% |
| Short-Term Debt to Total Capital |
|
0.00% |
58.93% |
41.03% |
43.55% |
44.21% |
| Long-Term Debt to Total Capital |
|
0.00% |
20.67% |
39.10% |
29.38% |
26.52% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-0.06% |
-0.05% |
-0.05% |
-0.05% |
| Common Equity to Total Capital |
|
0.00% |
20.45% |
19.92% |
27.12% |
29.32% |
| Debt to EBITDA |
|
0.00 |
9.33 |
10.62 |
10.39 |
7.70 |
| Net Debt to EBITDA |
|
0.00 |
8.84 |
9.82 |
9.14 |
5.93 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.42 |
5.18 |
4.18 |
2.89 |
| Debt to NOPAT |
|
0.00 |
14.73 |
18.02 |
19.35 |
13.58 |
| Net Debt to NOPAT |
|
0.00 |
13.95 |
16.67 |
17.03 |
10.45 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.82 |
8.79 |
7.80 |
5.09 |
| Altman Z-Score |
|
0.00 |
1.91 |
1.95 |
2.00 |
1.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.28% |
-0.26% |
-0.21% |
-0.17% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.28 |
1.67 |
1.42 |
1.34 |
| Quick Ratio |
|
0.00 |
0.09 |
0.11 |
0.17 |
0.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-72 |
-9.96 |
5.35 |
-4.78 |
| Operating Cash Flow to CapEx |
|
-143.72% |
-1,273.77% |
-73.54% |
70.76% |
131.55% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-418.25 |
-86.00 |
47.04 |
-15.48 |
| Operating Cash Flow to Interest Expense |
|
-4.32 |
-111.36 |
-54.97 |
85.96 |
74.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.32 |
-120.10 |
-129.70 |
-35.52 |
17.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.18 |
1.20 |
1.09 |
1.05 |
| Accounts Receivable Turnover |
|
0.00 |
56.26 |
122.40 |
1,254.05 |
638.65 |
| Inventory Turnover |
|
0.00 |
1.37 |
1.48 |
1.54 |
1.64 |
| Fixed Asset Turnover |
|
0.00 |
7.17 |
6.35 |
4.15 |
3.53 |
| Accounts Payable Turnover |
|
0.00 |
20.08 |
21.33 |
22.57 |
19.19 |
| Days Sales Outstanding (DSO) |
|
0.00 |
6.49 |
2.98 |
0.29 |
0.57 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
266.93 |
246.63 |
237.67 |
222.66 |
| Days Payable Outstanding (DPO) |
|
0.00 |
18.18 |
17.11 |
16.17 |
19.02 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
255.24 |
232.50 |
221.79 |
204.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
76 |
90 |
89 |
100 |
| Invested Capital Turnover |
|
0.00 |
2.84 |
1.45 |
1.31 |
1.39 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
76 |
14 |
-1.68 |
11 |
| Enterprise Value (EV) |
|
0.00 |
68 |
79 |
93 |
89 |
| Market Capitalization |
|
8.00 |
8.00 |
8.00 |
30 |
25 |
| Book Value per Share |
|
$0.00 |
$1.30 |
$1.53 |
$1.93 |
$2.56 |
| Tangible Book Value per Share |
|
$0.00 |
$1.23 |
$1.49 |
$1.91 |
$2.54 |
| Total Capital |
|
0.00 |
80 |
96 |
97 |
119 |
| Total Debt |
|
0.00 |
63 |
77 |
71 |
84 |
| Total Long-Term Debt |
|
0.00 |
16 |
38 |
29 |
32 |
| Net Debt |
|
0.00 |
60 |
71 |
62 |
65 |
| Capital Expenditures (CapEx) |
|
1.54 |
1.50 |
8.66 |
14 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
60 |
67 |
55 |
58 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
63 |
73 |
63 |
76 |
| Net Working Capital (NWC) |
|
0.00 |
16 |
33 |
21 |
24 |
| Net Nonoperating Expense (NNE) |
|
0.39 |
0.24 |
0.05 |
-0.23 |
0.34 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
60 |
71 |
62 |
65 |
| Total Depreciation and Amortization (D&A) |
|
0.34 |
0.44 |
0.72 |
0.79 |
0.96 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
55.30% |
55.78% |
46.77% |
44.35% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
58.04% |
60.30% |
53.64% |
58.45% |
| Net Working Capital to Revenue |
|
0.00% |
14.73% |
27.53% |
17.67% |
18.12% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$43.39 |
$0.29 |
$0.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
12.50M |
13.36M |
13.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$43.39 |
$0.29 |
$0.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
12.50M |
13.36M |
13.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.64M |
13.64M |
13.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.67 |
4.30 |
4.28 |
3.67 |
6.21 |
| Normalized NOPAT Margin |
|
2.63% |
3.97% |
3.55% |
3.11% |
4.75% |
| Pre Tax Income Margin |
|
3.44% |
5.71% |
5.33% |
5.03% |
7.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.84 |
36.92 |
56.51 |
53.17 |
32.31 |
| NOPAT to Interest Expense |
|
5.22 |
25.00 |
36.95 |
32.25 |
20.09 |
| EBIT Less CapEx to Interest Expense |
|
4.83 |
28.18 |
-18.22 |
-68.31 |
-24.23 |
| NOPAT Less CapEx to Interest Expense |
|
2.21 |
16.26 |
-37.78 |
-89.23 |
-36.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
3.99% |
4.84% |
| Augmented Payout Ratio |
|
0.00% |
5.82% |
10.42% |
40.57% |
4.84% |