| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
28.59% |
8.38% |
6.14% |
| EBITDA Growth |
0.00% |
67.79% |
-5.56% |
-22.34% |
| EBIT Growth |
0.00% |
90.09% |
-12.88% |
-38.92% |
| NOPAT Growth |
0.00% |
92.84% |
-15.12% |
-39.39% |
| Net Income Growth |
0.00% |
92.55% |
-15.70% |
-33.16% |
| EPS Growth |
0.00% |
0.00% |
-14.07% |
-55.44% |
| Operating Cash Flow Growth |
0.00% |
177.54% |
14.87% |
-95.22% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
107.42% |
-552.21% |
| Invested Capital Growth |
0.00% |
0.00% |
15.87% |
32.85% |
| 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% |
0.00% |
0.00% |
0.00% |
| 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 |
29.33% |
32.25% |
35.57% |
33.65% |
| EBITDA Margin |
12.52% |
16.33% |
14.23% |
10.41% |
| Operating Margin |
8.40% |
12.71% |
10.07% |
5.11% |
| EBIT Margin |
8.88% |
13.12% |
10.55% |
6.07% |
| Profit (Net Income) Margin |
6.97% |
10.43% |
8.11% |
5.11% |
| Tax Burden Percent |
82.55% |
81.86% |
80.90% |
91.05% |
| Interest Burden Percent |
95.07% |
97.12% |
95.08% |
92.45% |
| Effective Tax Rate |
17.45% |
18.14% |
19.10% |
8.95% |
| Return on Invested Capital (ROIC) |
0.00% |
50.46% |
19.84% |
9.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
51.01% |
19.52% |
22.92% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
19.48% |
6.00% |
1.76% |
| Return on Equity (ROE) |
0.00% |
69.94% |
25.84% |
11.38% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-149.54% |
5.14% |
-18.59% |
| Operating Return on Assets (OROA) |
0.00% |
17.21% |
13.78% |
6.83% |
| Return on Assets (ROA) |
0.00% |
13.68% |
10.60% |
5.75% |
| Return on Common Equity (ROCE) |
0.00% |
69.94% |
25.84% |
11.38% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1.53 |
2.94 |
2.50 |
1.52 |
| NOPAT Margin |
6.94% |
10.40% |
8.15% |
4.65% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.55% |
0.32% |
-13.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
24.55% |
15.53% |
6.61% |
| Cost of Revenue to Revenue |
70.67% |
67.75% |
64.43% |
66.35% |
| SG&A Expenses to Revenue |
15.09% |
13.73% |
17.04% |
17.23% |
| R&D to Revenue |
0.30% |
0.22% |
0.18% |
0.36% |
| Operating Expenses to Revenue |
20.93% |
19.55% |
25.50% |
28.54% |
| Earnings before Interest and Taxes (EBIT) |
1.95 |
3.72 |
3.24 |
1.98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2.76 |
4.62 |
4.37 |
3.39 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.95 |
0.74 |
3.05 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.95 |
0.74 |
3.05 |
| Price to Revenue (P/Rev) |
0.36 |
0.28 |
0.26 |
1.73 |
| Price to Earnings (P/E) |
5.21 |
2.71 |
3.21 |
33.78 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
19.18% |
36.92% |
31.13% |
2.96% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.83 |
0.79 |
3.10 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.34 |
0.35 |
1.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.10 |
2.45 |
16.44 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
2.62 |
3.31 |
28.21 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
3.30 |
4.28 |
36.81 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.58 |
3.43 |
374.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
16.53 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.42 |
0.49 |
0.24 |
| Long-Term Debt to Equity |
0.00 |
0.35 |
0.24 |
0.14 |
| Financial Leverage |
0.00 |
0.38 |
0.31 |
0.08 |
| Leverage Ratio |
0.00 |
2.56 |
2.44 |
1.98 |
| Compound Leverage Factor |
0.00 |
2.48 |
2.32 |
1.83 |
| Debt to Total Capital |
0.00% |
29.59% |
32.77% |
19.60% |
| Short-Term Debt to Total Capital |
0.00% |
5.08% |
16.86% |
8.47% |
| Long-Term Debt to Total Capital |
0.00% |
24.51% |
15.91% |
11.13% |
| 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% |
70.41% |
67.23% |
80.40% |
| Debt to EBITDA |
0.00 |
0.77 |
1.21 |
1.32 |
| Net Debt to EBITDA |
0.00 |
0.37 |
0.62 |
-0.13 |
| Long-Term Debt to EBITDA |
0.00 |
0.64 |
0.59 |
0.75 |
| Debt to NOPAT |
0.00 |
1.21 |
2.11 |
2.96 |
| Net Debt to NOPAT |
0.00 |
0.58 |
1.08 |
-0.30 |
| Long-Term Debt to NOPAT |
0.00 |
1.00 |
1.02 |
1.68 |
| Altman Z-Score |
0.00 |
2.97 |
2.80 |
4.45 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.70 |
1.86 |
2.26 |
| Quick Ratio |
0.00 |
1.19 |
1.22 |
1.62 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-8.73 |
0.65 |
-2.93 |
| Operating Cash Flow to CapEx |
701.61% |
27,400.10% |
1,823.30% |
32.55% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-81.42 |
4.07 |
-19.62 |
| Operating Cash Flow to Interest Expense |
11.11 |
25.31 |
19.58 |
1.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
9.52 |
25.22 |
18.51 |
-2.07 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
1.31 |
1.31 |
1.13 |
| Accounts Receivable Turnover |
0.00 |
3.32 |
3.52 |
3.51 |
| Inventory Turnover |
0.00 |
4.41 |
4.40 |
4.21 |
| Fixed Asset Turnover |
0.00 |
6.16 |
6.89 |
7.18 |
| Accounts Payable Turnover |
0.00 |
3.82 |
4.04 |
4.15 |
| Days Sales Outstanding (DSO) |
0.00 |
110.05 |
103.75 |
104.06 |
| Days Inventory Outstanding (DIO) |
0.00 |
82.75 |
82.95 |
86.76 |
| Days Payable Outstanding (DPO) |
0.00 |
95.47 |
90.43 |
87.92 |
| Cash Conversion Cycle (CCC) |
0.00 |
97.32 |
96.27 |
102.90 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
12 |
14 |
18 |
| Invested Capital Turnover |
0.00 |
4.85 |
2.44 |
2.07 |
| Increase / (Decrease) in Invested Capital |
0.00 |
12 |
1.85 |
4.44 |
| Enterprise Value (EV) |
0.00 |
9.72 |
11 |
56 |
| Market Capitalization |
8.00 |
8.00 |
8.00 |
56 |
| Book Value per Share |
$0.00 |
$0.68 |
$0.87 |
$1.31 |
| Tangible Book Value per Share |
$0.00 |
$0.68 |
$0.87 |
$1.31 |
| Total Capital |
0.00 |
12 |
16 |
23 |
| Total Debt |
0.00 |
3.55 |
5.28 |
4.49 |
| Total Long-Term Debt |
0.00 |
2.94 |
2.56 |
2.55 |
| Net Debt |
0.00 |
1.72 |
2.70 |
-0.45 |
| Capital Expenditures (CapEx) |
0.14 |
0.01 |
0.17 |
0.46 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
4.93 |
8.27 |
8.39 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
6.76 |
11 |
13 |
| Net Working Capital (NWC) |
0.00 |
6.15 |
8.13 |
11 |
| Net Nonoperating Expense (NNE) |
-0.01 |
-0.01 |
0.01 |
-0.15 |
| Net Nonoperating Obligations (NNO) |
0.00 |
3.23 |
2.70 |
-0.45 |
| Total Depreciation and Amortization (D&A) |
0.80 |
0.91 |
1.13 |
1.41 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
17.42% |
26.96% |
25.77% |
| Debt-free Net Working Capital to Revenue |
0.00% |
23.88% |
35.34% |
40.94% |
| Net Working Capital to Revenue |
0.00% |
21.73% |
26.50% |
34.99% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.15 |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
12.50M |
14.06M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
12.50M |
14.06M |
| 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 |
12.50M |
14.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1.53 |
2.94 |
2.50 |
1.52 |
| Normalized NOPAT Margin |
6.94% |
10.40% |
8.15% |
4.65% |
| Pre Tax Income Margin |
8.44% |
12.74% |
10.03% |
5.61% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
22.21 |
34.67 |
20.34 |
13.25 |
| NOPAT to Interest Expense |
17.35 |
27.47 |
15.71 |
10.15 |
| EBIT Less CapEx to Interest Expense |
20.62 |
34.57 |
19.27 |
10.19 |
| NOPAT Less CapEx to Interest Expense |
15.77 |
27.38 |
14.63 |
7.09 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
45.74% |
29.29% |
59.61% |
0.00% |
| Augmented Payout Ratio |
45.74% |
29.29% |
59.61% |
0.00% |