| DEI Shares Outstanding |
0.00 |
0.00 |
48,750,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
48,750,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.01 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
3.21% |
14.10% |
| EBITDA Growth |
0.00% |
129.57% |
-60.65% |
| EBIT Growth |
0.00% |
185.52% |
-73.78% |
| NOPAT Growth |
0.00% |
207.77% |
-123.87% |
| Net Income Growth |
0.00% |
153.83% |
-72.95% |
| EPS Growth |
0.00% |
316.92% |
-88.93% |
| Operating Cash Flow Growth |
0.00% |
273.36% |
31.96% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
24.47% |
| Invested Capital Growth |
0.00% |
0.00% |
55.76% |
| 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 |
19.32% |
22.55% |
19.79% |
| EBITDA Margin |
5.97% |
13.28% |
4.58% |
| Operating Margin |
3.25% |
10.88% |
-2.55% |
| EBIT Margin |
4.10% |
11.35% |
2.61% |
| Profit (Net Income) Margin |
3.50% |
8.60% |
2.04% |
| Tax Burden Percent |
85.22% |
75.96% |
67.90% |
| Interest Burden Percent |
100.00% |
99.73% |
115.13% |
| Effective Tax Rate |
14.78% |
24.04% |
32.10% |
| Return on Invested Capital (ROIC) |
0.00% |
39.78% |
-3.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
42.01% |
8.59% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
114.13% |
16.51% |
| Return on Equity (ROE) |
0.00% |
153.91% |
12.79% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-160.22% |
-47.32% |
| Operating Return on Assets (OROA) |
0.00% |
11.54% |
2.74% |
| Return on Assets (ROA) |
0.00% |
8.74% |
2.15% |
| Return on Common Equity (ROCE) |
0.00% |
153.53% |
12.78% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
0.58 |
1.78 |
-0.42 |
| NOPAT Margin |
2.77% |
8.26% |
-1.73% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-2.22% |
-12.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
18.64% |
-3.00% |
| Cost of Revenue to Revenue |
79.53% |
73.57% |
80.66% |
| SG&A Expenses to Revenue |
17.22% |
18.27% |
21.68% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
17.22% |
15.55% |
21.88% |
| Earnings before Interest and Taxes (EBIT) |
0.86 |
2.44 |
0.64 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.24 |
2.86 |
1.12 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.54 |
1.13 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.54 |
1.13 |
| Price to Revenue (P/Rev) |
0.29 |
0.28 |
0.25 |
| Price to Earnings (P/E) |
8.37 |
3.30 |
12.19 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
11.95% |
30.33% |
8.21% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.41 |
1.05 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.59 |
0.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.42 |
12.99 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
5.17 |
22.81 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
7.11 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
39.72 |
34.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
2.97 |
1.61 |
| Long-Term Debt to Equity |
0.00 |
2.97 |
1.61 |
| Financial Leverage |
0.00 |
2.72 |
1.92 |
| Leverage Ratio |
0.00 |
8.81 |
5.96 |
| Compound Leverage Factor |
0.00 |
8.78 |
6.87 |
| Debt to Total Capital |
0.00% |
74.80% |
61.68% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
74.80% |
61.68% |
| Preferred Equity to Total Capital |
0.00% |
0.06% |
0.04% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
25.14% |
38.28% |
| Debt to EBITDA |
0.00 |
2.50 |
7.76 |
| Net Debt to EBITDA |
0.00 |
2.29 |
7.56 |
| Long-Term Debt to EBITDA |
0.00 |
2.50 |
7.76 |
| Debt to NOPAT |
0.00 |
4.01 |
-20.56 |
| Net Debt to NOPAT |
0.00 |
3.67 |
-20.04 |
| Long-Term Debt to NOPAT |
0.00 |
4.01 |
-20.56 |
| Altman Z-Score |
0.00 |
1.87 |
1.54 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.25% |
0.15% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
2.42 |
2.33 |
| Quick Ratio |
0.00 |
2.42 |
2.33 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-7.16 |
-5.41 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| 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 |
1.02 |
1.05 |
| Accounts Receivable Turnover |
0.00 |
5.37 |
4.44 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
3.31 |
3.67 |
| Accounts Payable Turnover |
0.00 |
12.90 |
12.75 |
| Days Sales Outstanding (DSO) |
0.00 |
68.01 |
82.12 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
28.30 |
28.63 |
| Cash Conversion Cycle (CCC) |
0.00 |
39.71 |
53.48 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
8.94 |
14 |
| Invested Capital Turnover |
0.00 |
4.82 |
2.15 |
| Increase / (Decrease) in Invested Capital |
0.00 |
8.94 |
4.98 |
| Enterprise Value (EV) |
0.00 |
13 |
15 |
| Market Capitalization |
6.10 |
6.10 |
6.10 |
| Book Value per Share |
$0.00 |
$0.05 |
$0.11 |
| Tangible Book Value per Share |
$0.00 |
$0.05 |
$0.11 |
| Total Capital |
0.00 |
9.54 |
14 |
| Total Debt |
0.00 |
7.13 |
8.72 |
| Total Long-Term Debt |
0.00 |
7.13 |
8.72 |
| Net Debt |
0.00 |
6.53 |
8.50 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
2.10 |
3.95 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
2.68 |
4.06 |
| Net Working Capital (NWC) |
0.00 |
2.68 |
4.06 |
| Net Nonoperating Expense (NNE) |
-0.15 |
-0.07 |
-0.92 |
| Net Nonoperating Obligations (NNO) |
0.00 |
6.53 |
8.50 |
| Total Depreciation and Amortization (D&A) |
0.39 |
0.41 |
0.48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
9.75% |
16.10% |
| Debt-free Net Working Capital to Revenue |
0.00% |
12.47% |
16.53% |
| Net Working Capital to Revenue |
0.00% |
12.47% |
16.53% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
50.75M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.30 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
50.75M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
48.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
0.58 |
1.78 |
-0.42 |
| Normalized NOPAT Margin |
2.77% |
8.26% |
-1.73% |
| Pre Tax Income Margin |
4.10% |
11.32% |
3.00% |
| 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% |