| DEI Shares Outstanding |
0.00 |
0.00 |
- |
41,640,950.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
41,640,950.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
0.04 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
32.95% |
-3.33% |
-34.30% |
| EBITDA Growth |
0.00% |
156.16% |
-59.48% |
-15.86% |
| EBIT Growth |
0.00% |
161.82% |
-67.25% |
-17.51% |
| NOPAT Growth |
0.00% |
132.98% |
-52.08% |
-60.00% |
| Net Income Growth |
0.00% |
150.27% |
-69.72% |
-14.33% |
| EPS Growth |
0.00% |
0.00% |
-69.23% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
1,655.30% |
-38.82% |
-101.47% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.58% |
-167.15% |
| Invested Capital Growth |
0.00% |
44.01% |
-9.33% |
50.57% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-14.92% |
4.13% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-45.14% |
228.24% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-55.49% |
172.47% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-48.00% |
159.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-56.97% |
168.06% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-57.89% |
166.67% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
143.78% |
-101.98% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-449.42% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-37.61% |
-8.64% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
25.66% |
31.22% |
30.88% |
37.52% |
| EBITDA Margin |
5.98% |
11.52% |
4.83% |
3.15% |
| Operating Margin |
5.32% |
11.23% |
6.13% |
2.76% |
| EBIT Margin |
5.77% |
11.36% |
3.85% |
2.89% |
| Profit (Net Income) Margin |
4.81% |
9.05% |
2.84% |
2.10% |
| Tax Burden Percent |
100.00% |
83.02% |
75.48% |
74.37% |
| Interest Burden Percent |
83.41% |
96.03% |
97.69% |
97.81% |
| Effective Tax Rate |
0.00% |
16.98% |
24.52% |
25.63% |
| Return on Invested Capital (ROIC) |
47.02% |
89.80% |
38.24% |
10.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
37.63% |
75.33% |
75.40% |
9.88% |
| Return on Net Nonoperating Assets (RNNOA) |
35.05% |
16.70% |
-21.46% |
-3.67% |
| Return on Equity (ROE) |
82.07% |
106.50% |
16.78% |
6.65% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
53.73% |
48.02% |
-30.05% |
| Operating Return on Assets (OROA) |
13.54% |
33.15% |
8.67% |
3.90% |
| Return on Assets (ROA) |
11.29% |
26.43% |
6.40% |
2.84% |
| Return on Common Equity (ROCE) |
82.07% |
106.50% |
16.78% |
6.65% |
| Return on Equity Simple (ROE_SIMPLE) |
82.07% |
71.89% |
13.66% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
4.61 |
11 |
5.14 |
1.47 |
| NOPAT Margin |
5.32% |
9.33% |
4.62% |
2.05% |
| Net Nonoperating Expense Percent (NNEP) |
9.39% |
14.47% |
-37.16% |
0.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
72.16% |
22.26% |
6.21% |
| Cost of Revenue to Revenue |
74.34% |
68.78% |
69.12% |
62.48% |
| SG&A Expenses to Revenue |
10.32% |
19.98% |
23.75% |
31.85% |
| R&D to Revenue |
0.00% |
0.00% |
0.31% |
2.91% |
| Operating Expenses to Revenue |
20.34% |
19.98% |
24.76% |
34.76% |
| Earnings before Interest and Taxes (EBIT) |
4.99 |
13 |
4.28 |
2.07 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
5.18 |
13 |
5.37 |
2.26 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
1.15 |
0.40 |
4.61 |
6.99 |
| Price to Tangible Book Value (P/TBV) |
1.15 |
0.40 |
4.61 |
6.99 |
| Price to Revenue (P/Rev) |
0.07 |
0.05 |
0.96 |
2.31 |
| Price to Earnings (P/E) |
1.41 |
0.56 |
33.72 |
109.80 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
71.14% |
178.04% |
2.97% |
0.91% |
| Enterprise Value to Invested Capital (EV/IC) |
1.08 |
0.39 |
7.52 |
9.32 |
| Enterprise Value to Revenue (EV/Rev) |
0.12 |
0.05 |
0.86 |
2.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
2.04 |
0.41 |
17.90 |
70.75 |
| Enterprise Value to EBIT (EV/EBIT) |
2.12 |
0.42 |
22.48 |
77.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
2.30 |
0.51 |
18.70 |
108.62 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
17.02 |
0.50 |
14.41 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.85 |
14.89 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
1.12 |
0.03 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.01 |
0.01 |
0.00 |
0.00 |
| Financial Leverage |
0.93 |
0.22 |
-0.28 |
-0.37 |
| Leverage Ratio |
7.27 |
4.03 |
2.62 |
2.34 |
| Compound Leverage Factor |
6.06 |
3.87 |
2.56 |
2.29 |
| Debt to Total Capital |
52.79% |
2.56% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
52.14% |
2.04% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.65% |
0.52% |
0.00% |
0.00% |
| 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 |
47.21% |
97.44% |
100.00% |
100.00% |
| Debt to EBITDA |
1.10 |
0.03 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.91 |
-0.03 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.01 |
0.01 |
0.00 |
0.00 |
| Debt to NOPAT |
1.23 |
0.04 |
0.00 |
0.00 |
| Net Debt to NOPAT |
1.03 |
-0.04 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.02 |
0.01 |
0.00 |
0.00 |
| Altman Z-Score |
3.21 |
4.90 |
4.92 |
5.98 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.11 |
2.04 |
1.74 |
1.79 |
| Quick Ratio |
0.25 |
0.55 |
0.64 |
0.50 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
6.42 |
6.46 |
-4.29 |
| Operating Cash Flow to CapEx |
314.10% |
9,000.80% |
2,953.97% |
-150.36% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
12.38 |
65.44 |
-94.59 |
| Operating Cash Flow to Interest Expense |
0.75 |
21.02 |
67.62 |
-2.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.51 |
20.79 |
65.33 |
-3.61 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
2.35 |
2.92 |
2.26 |
1.35 |
| Accounts Receivable Turnover |
12.67 |
14.03 |
13.76 |
14.14 |
| Inventory Turnover |
2.71 |
3.19 |
2.90 |
1.69 |
| Fixed Asset Turnover |
208.72 |
282.46 |
238.58 |
145.35 |
| Accounts Payable Turnover |
5.59 |
6.52 |
5.39 |
3.02 |
| Days Sales Outstanding (DSO) |
28.82 |
26.01 |
26.53 |
25.82 |
| Days Inventory Outstanding (DIO) |
134.84 |
114.32 |
125.98 |
216.61 |
| Days Payable Outstanding (DPO) |
65.33 |
56.02 |
67.71 |
120.78 |
| Cash Conversion Cycle (CCC) |
98.33 |
84.31 |
84.79 |
121.64 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
9.79 |
14 |
13 |
17 |
| Invested Capital Turnover |
8.84 |
9.63 |
8.27 |
5.03 |
| Increase / (Decrease) in Invested Capital |
0.00 |
4.31 |
-1.32 |
5.76 |
| Enterprise Value (EV) |
11 |
5.46 |
96 |
160 |
| Market Capitalization |
5.85 |
5.85 |
106 |
166 |
| Book Value per Share |
$3.90 |
$0.36 |
$0.56 |
$0.57 |
| Tangible Book Value per Share |
$3.90 |
$0.36 |
$0.56 |
$0.57 |
| Total Capital |
11 |
15 |
23 |
24 |
| Total Debt |
5.67 |
0.38 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.07 |
0.08 |
0.00 |
0.00 |
| Net Debt |
4.72 |
-0.39 |
-10 |
-5.79 |
| Capital Expenditures (CapEx) |
0.20 |
0.12 |
0.23 |
0.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
8.11 |
19 |
9.03 |
12 |
| Debt-free Net Working Capital (DFNWC) |
9.06 |
20 |
19 |
18 |
| Net Working Capital (NWC) |
3.46 |
20 |
19 |
18 |
| Net Nonoperating Expense (NNE) |
0.44 |
0.31 |
1.99 |
-0.04 |
| Net Nonoperating Obligations (NNO) |
4.72 |
-0.39 |
-10 |
-6.55 |
| Total Depreciation and Amortization (D&A) |
0.19 |
0.19 |
1.09 |
0.19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
9.37% |
16.58% |
8.12% |
16.44% |
| Debt-free Net Working Capital to Revenue |
10.47% |
17.24% |
17.30% |
24.49% |
| Net Working Capital to Revenue |
4.00% |
16.98% |
17.30% |
24.49% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.26 |
$0.08 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
40M |
41.01M |
41.60M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.26 |
$0.08 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
40M |
41.16M |
41.64M |
| 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 |
41.55M |
41.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
3.22 |
11 |
5.72 |
1.47 |
| Normalized NOPAT Margin |
3.73% |
9.33% |
5.15% |
2.05% |
| Pre Tax Income Margin |
4.81% |
10.91% |
3.76% |
2.83% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
6.03 |
25.18 |
43.36 |
45.75 |
| NOPAT to Interest Expense |
5.56 |
20.68 |
52.11 |
32.47 |
| EBIT Less CapEx to Interest Expense |
5.79 |
24.95 |
41.07 |
44.31 |
| NOPAT Less CapEx to Interest Expense |
5.32 |
20.45 |
49.82 |
31.03 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |