| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
16.46% |
-16.16% |
| EBITDA Growth |
0.00% |
-32.94% |
-40.03% |
| EBIT Growth |
0.00% |
-33.00% |
-40.15% |
| NOPAT Growth |
0.00% |
14.28% |
-35.62% |
| Net Income Growth |
0.00% |
5.93% |
-49.24% |
| EPS Growth |
0.00% |
6.67% |
-50.00% |
| Operating Cash Flow Growth |
0.00% |
-289.37% |
26.54% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-37.02% |
| Invested Capital Growth |
0.00% |
0.00% |
113.31% |
| 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 |
5.19% |
7.00% |
7.36% |
| EBITDA Margin |
5.27% |
3.03% |
2.17% |
| Operating Margin |
4.04% |
3.52% |
3.17% |
| EBIT Margin |
5.27% |
3.03% |
2.16% |
| Profit (Net Income) Margin |
3.06% |
2.79% |
1.69% |
| Tax Burden Percent |
82.19% |
92.62% |
78.84% |
| Interest Burden Percent |
70.80% |
99.32% |
98.96% |
| Effective Tax Rate |
17.82% |
7.38% |
21.16% |
| Return on Invested Capital (ROIC) |
0.00% |
65.28% |
13.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-19.44% |
-28.37% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-2.43% |
-3.31% |
| Return on Equity (ROE) |
0.00% |
62.85% |
10.11% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-134.72% |
-58.92% |
| Operating Return on Assets (OROA) |
0.00% |
4.41% |
2.46% |
| Return on Assets (ROA) |
0.00% |
4.05% |
1.92% |
| Return on Common Equity (ROCE) |
0.00% |
62.85% |
10.11% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.81 |
2.07 |
1.33 |
| NOPAT Margin |
3.32% |
3.26% |
2.50% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
84.72% |
41.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
26.02% |
9.33% |
| Cost of Revenue to Revenue |
95.79% |
95.12% |
92.66% |
| SG&A Expenses to Revenue |
1.71% |
1.38% |
4.19% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
1.71% |
1.38% |
4.19% |
| Earnings before Interest and Taxes (EBIT) |
2.87 |
1.92 |
1.15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.87 |
1.93 |
1.16 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
2.19 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
2.19 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.50 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
28.16 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
3.55% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.07 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.52 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
24.15 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
24.24 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
20.96 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.41 |
0.17 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.13 |
0.12 |
| Leverage Ratio |
0.00 |
7.75 |
5.26 |
| Compound Leverage Factor |
0.00 |
7.70 |
5.21 |
| Debt to Total Capital |
0.00% |
29.16% |
14.85% |
| Short-Term Debt to Total Capital |
0.00% |
29.16% |
14.85% |
| 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% |
70.84% |
85.15% |
| Debt to EBITDA |
0.00 |
1.20 |
1.83 |
| Net Debt to EBITDA |
0.00 |
0.37 |
1.18 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
1.12 |
1.59 |
| Net Debt to NOPAT |
0.00 |
0.34 |
1.03 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
2.55 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.14 |
3.08 |
| Quick Ratio |
0.00 |
0.74 |
1.49 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-4.27 |
-5.85 |
| Operating Cash Flow to CapEx |
-29,800.00% |
-99,457.14% |
-170,466.67% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.45 |
1.14 |
| Accounts Receivable Turnover |
0.00 |
2.39 |
2.15 |
| Inventory Turnover |
0.00 |
259.09 |
0.00 |
| Fixed Asset Turnover |
0.00 |
4,881.77 |
4,433.75 |
| Accounts Payable Turnover |
0.00 |
9.30 |
5.86 |
| Days Sales Outstanding (DSO) |
0.00 |
152.51 |
169.62 |
| Days Inventory Outstanding (DIO) |
0.00 |
1.41 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
39.24 |
62.34 |
| Cash Conversion Cycle (CCC) |
0.00 |
114.68 |
107.29 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
6.33 |
14 |
| Invested Capital Turnover |
0.00 |
20.04 |
5.36 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.33 |
7.18 |
| Enterprise Value (EV) |
0.00 |
0.00 |
28 |
| Market Capitalization |
0.00 |
0.00 |
27 |
| Book Value per Share |
$0.00 |
$0.50 |
$1.04 |
| Tangible Book Value per Share |
$0.00 |
$0.50 |
$1.04 |
| Total Capital |
0.00 |
7.95 |
14 |
| Total Debt |
0.00 |
2.32 |
2.12 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
0.70 |
1.37 |
| Capital Expenditures (CapEx) |
0.01 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
5.87 |
35 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
7.49 |
35 |
| Net Working Capital (NWC) |
0.00 |
5.17 |
33 |
| Net Nonoperating Expense (NNE) |
0.14 |
0.30 |
0.43 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.70 |
1.37 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
9.26% |
64.85% |
| Debt-free Net Working Capital to Revenue |
0.00% |
11.80% |
66.26% |
| Net Working Capital to Revenue |
0.00% |
8.15% |
62.28% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$8.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
11.69M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$8.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
11.69M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.81 |
2.07 |
1.33 |
| Normalized NOPAT Margin |
3.32% |
3.26% |
2.50% |
| Pre Tax Income Margin |
3.73% |
3.01% |
2.14% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |