| DEI Shares Outstanding |
- |
0.00 |
- |
176,950,987.00 |
| DEI Adjusted Shares Outstanding |
- |
0.00 |
- |
176,950,987.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
0.00 |
- |
0.17 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
45.58% |
43.18% |
| EBITDA Growth |
0.00% |
0.00% |
-627.86% |
34.29% |
| EBIT Growth |
0.00% |
0.00% |
-627.86% |
34.34% |
| NOPAT Growth |
0.00% |
0.00% |
-425.42% |
27.66% |
| Net Income Growth |
0.00% |
0.00% |
-516.03% |
28.12% |
| EPS Growth |
0.00% |
0.00% |
-2,533.33% |
-5.88% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
49.96% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
3,215.07% |
0.00% |
754.60% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
43.34% |
43.64% |
44.32% |
43.97% |
| EBITDA Margin |
4.02% |
6.16% |
-14.56% |
5.78% |
| Operating Margin |
4.02% |
5.44% |
-9.41% |
5.11% |
| EBIT Margin |
4.02% |
5.41% |
-14.56% |
5.08% |
| Profit (Net Income) Margin |
3.23% |
4.22% |
-9.23% |
3.78% |
| Tax Burden Percent |
73.33% |
74.12% |
64.69% |
70.32% |
| Interest Burden Percent |
109.71% |
105.19% |
98.01% |
105.74% |
| Effective Tax Rate |
26.67% |
25.88% |
0.00% |
29.68% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
74.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
73.29% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
-41.38% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
32.72% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
14.36% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
10.68% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
32.72% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
13 |
22 |
-42 |
28 |
| NOPAT Margin |
2.95% |
4.03% |
-6.59% |
3.60% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-10.83% |
0.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-7.78% |
4.56% |
| Cost of Revenue to Revenue |
56.66% |
56.37% |
55.68% |
56.03% |
| SG&A Expenses to Revenue |
19.60% |
18.52% |
27.82% |
18.84% |
| R&D to Revenue |
0.93% |
1.04% |
3.84% |
1.45% |
| Operating Expenses to Revenue |
39.32% |
38.19% |
53.73% |
38.86% |
| Earnings before Interest and Taxes (EBIT) |
18 |
29 |
-93 |
39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
18 |
33 |
-93 |
45 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
2.57 |
3.66 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
2.72 |
4.01 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.82 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
4.73 |
7.11 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
94.33 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
1,033.10 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
23.37 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
15.26 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
0.00 |
-0.58 |
-0.56 |
| Leverage Ratio |
0.00 |
0.00 |
1.56 |
1.59 |
| Compound Leverage Factor |
0.00 |
0.00 |
1.53 |
1.68 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
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 |
0.00% |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
7.38 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
2.57 |
2.45 |
| Quick Ratio |
0.00 |
0.00 |
1.50 |
1.47 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-271 |
-238 |
| Operating Cash Flow to CapEx |
0.00% |
925.78% |
0.00% |
783.56% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
2.83 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
19.36 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
5.14 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
58.91 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
5.84 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
18.86 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
71.06 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
62.55 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
27.36 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
229 |
265 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
20.60 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
229 |
265 |
| Enterprise Value (EV) |
0.00 |
0.00 |
1,081 |
1,886 |
| Market Capitalization |
300 |
300 |
1,394 |
2,231 |
| Book Value per Share |
$0.00 |
$0.00 |
$5.32 |
$3.45 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$5.03 |
$3.15 |
| Total Capital |
0.00 |
0.00 |
541 |
610 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
0.00 |
-313 |
-344 |
| Capital Expenditures (CapEx) |
0.00 |
5.23 |
0.00 |
9.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
126 |
134 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
439 |
478 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
439 |
478 |
| Net Nonoperating Expense (NNE) |
-1.25 |
-1.01 |
17 |
-1.39 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
-313 |
-344 |
| Total Depreciation and Amortization (D&A) |
0.00 |
4.05 |
0.00 |
5.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
4.89% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
17.48% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
17.48% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($2.19) |
$0.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
101.75M |
176.84M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($2.19) |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
101.75M |
179.46M |
| 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 |
176.22M |
176.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
13 |
22 |
-42 |
28 |
| Normalized NOPAT Margin |
2.95% |
4.03% |
-6.59% |
3.60% |
| Pre Tax Income Margin |
4.41% |
5.69% |
-14.27% |
5.37% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
15.97% |