| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-1.87% |
26.97% |
| EBITDA Growth |
0.00% |
-37.21% |
-163.34% |
| EBIT Growth |
0.00% |
-45.33% |
-238.56% |
| NOPAT Growth |
0.00% |
-46.59% |
-274.07% |
| Net Income Growth |
0.00% |
-35.51% |
-289.71% |
| EPS Growth |
0.00% |
-50.00% |
-600.00% |
| Operating Cash Flow Growth |
0.00% |
190.77% |
79.89% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
119.68% |
| Invested Capital Growth |
0.00% |
0.00% |
-32.60% |
| 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 |
16.97% |
13.10% |
9.95% |
| EBITDA Margin |
5.97% |
3.82% |
-1.90% |
| Operating Margin |
5.35% |
2.25% |
-4.03% |
| EBIT Margin |
5.14% |
2.86% |
-3.12% |
| Profit (Net Income) Margin |
3.56% |
2.34% |
-3.49% |
| Tax Burden Percent |
70.62% |
91.39% |
101.66% |
| Interest Burden Percent |
98.04% |
89.37% |
110.01% |
| Effective Tax Rate |
29.38% |
8.61% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
16.73% |
-17.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
12.41% |
-13.28% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-4.31% |
6.67% |
| Return on Equity (ROE) |
0.00% |
12.43% |
-10.73% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-183.27% |
21.55% |
| Operating Return on Assets (OROA) |
0.00% |
4.47% |
-5.11% |
| Return on Assets (ROA) |
0.00% |
3.65% |
-5.71% |
| Return on Common Equity (ROCE) |
0.00% |
10.87% |
-9.44% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.92 |
1.02 |
-1.78 |
| NOPAT Margin |
3.78% |
2.06% |
-2.82% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
4.32% |
-4.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
4.76% |
-6.69% |
| Cost of Revenue to Revenue |
83.03% |
86.90% |
90.05% |
| SG&A Expenses to Revenue |
5.57% |
3.46% |
7.62% |
| R&D to Revenue |
1.20% |
3.76% |
2.65% |
| Operating Expenses to Revenue |
11.62% |
10.85% |
13.98% |
| Earnings before Interest and Taxes (EBIT) |
2.61 |
1.43 |
-1.98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3.03 |
1.90 |
-1.21 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.49 |
0.87 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.55 |
0.94 |
| Price to Revenue (P/Rev) |
0.16 |
0.16 |
0.27 |
| Price to Earnings (P/E) |
7.28 |
16.99 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
13.75% |
5.89% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.31 |
0.69 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.08 |
0.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.01 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.68 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.74 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
2.40 |
1.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
2.57 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.15 |
0.19 |
| Long-Term Debt to Equity |
0.00 |
0.02 |
0.00 |
| Financial Leverage |
0.00 |
-0.35 |
-0.50 |
| Leverage Ratio |
0.00 |
1.70 |
1.88 |
| Compound Leverage Factor |
0.00 |
1.52 |
2.07 |
| Debt to Total Capital |
0.00% |
12.95% |
15.67% |
| Short-Term Debt to Total Capital |
0.00% |
10.96% |
15.51% |
| Long-Term Debt to Total Capital |
0.00% |
1.98% |
0.16% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
10.88% |
9.73% |
| Common Equity to Total Capital |
0.00% |
76.18% |
74.60% |
| Debt to EBITDA |
0.00 |
1.47 |
-3.46 |
| Net Debt to EBITDA |
0.00 |
-3.42 |
11.79 |
| Long-Term Debt to EBITDA |
0.00 |
0.22 |
-0.04 |
| Debt to NOPAT |
0.00 |
2.72 |
-2.34 |
| Net Debt to NOPAT |
0.00 |
-6.35 |
7.97 |
| Long-Term Debt to NOPAT |
0.00 |
0.42 |
-0.02 |
| Altman Z-Score |
0.00 |
3.17 |
2.39 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
12.50% |
11.97% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.99 |
1.59 |
| Quick Ratio |
0.00 |
1.44 |
1.06 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-11 |
2.21 |
| Operating Cash Flow to CapEx |
181.03% |
665.95% |
617.36% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-55.39 |
10.63 |
| Operating Cash Flow to Interest Expense |
6.19 |
7.88 |
13.82 |
| Operating Cash Flow Less CapEx to Interest Expense |
2.77 |
6.70 |
11.58 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.56 |
1.64 |
| Accounts Receivable Turnover |
0.00 |
3.84 |
4.83 |
| Inventory Turnover |
0.00 |
16.68 |
16.58 |
| Fixed Asset Turnover |
0.00 |
92.56 |
92.38 |
| Accounts Payable Turnover |
0.00 |
23.86 |
17.78 |
| Days Sales Outstanding (DSO) |
0.00 |
94.95 |
75.51 |
| Days Inventory Outstanding (DIO) |
0.00 |
21.88 |
22.01 |
| Days Payable Outstanding (DPO) |
0.00 |
15.30 |
20.52 |
| Cash Conversion Cycle (CCC) |
0.00 |
101.53 |
77.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
12 |
8.26 |
| Invested Capital Turnover |
0.00 |
8.14 |
6.17 |
| Increase / (Decrease) in Invested Capital |
0.00 |
12 |
-3.99 |
| Enterprise Value (EV) |
0.00 |
3.83 |
5.68 |
| Market Capitalization |
8.00 |
8.00 |
17 |
| Book Value per Share |
$0.00 |
$0.66 |
$0.76 |
| Tangible Book Value per Share |
$0.00 |
$0.59 |
$0.70 |
| Total Capital |
0.00 |
22 |
27 |
| Total Debt |
0.00 |
2.79 |
4.18 |
| Total Long-Term Debt |
0.00 |
0.43 |
0.04 |
| Net Debt |
0.00 |
-6.51 |
-14 |
| Capital Expenditures (CapEx) |
0.30 |
0.24 |
0.47 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
9.87 |
5.50 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
15 |
17 |
| Net Working Capital (NWC) |
0.00 |
13 |
13 |
| Net Nonoperating Expense (NNE) |
0.11 |
-0.14 |
0.43 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-6.51 |
-14 |
| Total Depreciation and Amortization (D&A) |
0.42 |
0.48 |
0.77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
19.79% |
8.69% |
| Debt-free Net Working Capital to Revenue |
0.00% |
30.15% |
26.86% |
| Net Working Capital to Revenue |
0.00% |
25.41% |
20.33% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
26.16M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
26.16M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.92 |
1.02 |
-1.78 |
| Normalized NOPAT Margin |
3.78% |
2.06% |
-2.82% |
| Pre Tax Income Margin |
5.04% |
2.56% |
-3.44% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
29.43 |
7.04 |
-9.52 |
| NOPAT to Interest Expense |
21.63 |
5.06 |
-8.58 |
| EBIT Less CapEx to Interest Expense |
26.01 |
5.86 |
-11.75 |
| NOPAT Less CapEx to Interest Expense |
18.21 |
3.87 |
-10.82 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.37% |
11.91% |
-10.10% |
| Augmented Payout Ratio |
0.37% |
11.91% |
-10.10% |