| DEI Shares Outstanding |
0.00 |
27,796,502.00 |
29,404,342.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
27,796,502.00 |
29,404,342.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.05 |
0.15 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-22.39% |
38.36% |
| EBITDA Growth |
0.00% |
-40.20% |
79.28% |
| EBIT Growth |
0.00% |
-68.06% |
180.28% |
| NOPAT Growth |
0.00% |
-72.75% |
195.62% |
| Net Income Growth |
0.00% |
-74.30% |
215.01% |
| EPS Growth |
0.00% |
-72.98% |
127.73% |
| Operating Cash Flow Growth |
0.00% |
183.11% |
456.34% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
251.81% |
| Invested Capital Growth |
0.00% |
44.43% |
-15.46% |
| 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 |
21.68% |
18.22% |
24.44% |
| EBITDA Margin |
17.92% |
13.80% |
17.89% |
| Operating Margin |
11.26% |
4.78% |
9.44% |
| EBIT Margin |
12.25% |
5.04% |
10.21% |
| Profit (Net Income) Margin |
9.73% |
3.22% |
7.33% |
| Tax Burden Percent |
87.13% |
72.05% |
77.98% |
| Interest Burden Percent |
91.16% |
88.70% |
92.10% |
| Effective Tax Rate |
12.87% |
27.95% |
22.02% |
| Return on Invested Capital (ROIC) |
37.00% |
8.25% |
22.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
36.59% |
7.56% |
22.21% |
| Return on Net Nonoperating Assets (RNNOA) |
126.36% |
26.94% |
27.17% |
| Return on Equity (ROE) |
163.36% |
35.20% |
49.54% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-28.10% |
39.12% |
| Operating Return on Assets (OROA) |
13.56% |
4.24% |
10.78% |
| Return on Assets (ROA) |
10.77% |
2.71% |
7.74% |
| Return on Common Equity (ROCE) |
163.36% |
35.20% |
49.54% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
5.41 |
1.47 |
4.36 |
| NOPAT Margin |
9.81% |
3.44% |
7.36% |
| Net Nonoperating Expense Percent (NNEP) |
0.41% |
0.69% |
0.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
33.00% |
6.82% |
16.66% |
| Cost of Revenue to Revenue |
78.32% |
81.78% |
75.56% |
| SG&A Expenses to Revenue |
10.42% |
13.44% |
15.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
10.42% |
13.44% |
15.00% |
| Earnings before Interest and Taxes (EBIT) |
6.76 |
2.16 |
6.05 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
9.88 |
5.91 |
11 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
2.73 |
1.97 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
2.73 |
1.97 |
0.81 |
| Price to Revenue (P/Rev) |
0.16 |
0.21 |
0.18 |
| Price to Earnings (P/E) |
1.67 |
6.50 |
2.43 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
59.89% |
15.39% |
41.08% |
| Enterprise Value to Invested Capital (EV/IC) |
1.39 |
1.21 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
0.37 |
0.60 |
0.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
2.05 |
4.32 |
1.46 |
| Enterprise Value to EBIT (EV/EBIT) |
3.01 |
11.83 |
2.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
3.75 |
17.31 |
3.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
6.97 |
0.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
2.03 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
3.99 |
3.75 |
1.02 |
| Long-Term Debt to Equity |
0.04 |
0.00 |
0.00 |
| Financial Leverage |
3.45 |
3.56 |
1.22 |
| Leverage Ratio |
15.17 |
13.00 |
6.40 |
| Compound Leverage Factor |
13.83 |
11.53 |
5.89 |
| Debt to Total Capital |
79.97% |
78.96% |
50.38% |
| Short-Term Debt to Total Capital |
79.16% |
78.96% |
50.38% |
| Long-Term Debt to Total Capital |
0.81% |
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 |
20.03% |
21.04% |
49.62% |
| Debt to EBITDA |
1.33 |
2.89 |
1.24 |
| Net Debt to EBITDA |
1.15 |
2.80 |
0.46 |
| Long-Term Debt to EBITDA |
0.01 |
0.00 |
0.00 |
| Debt to NOPAT |
2.42 |
11.58 |
3.02 |
| Net Debt to NOPAT |
2.10 |
11.24 |
1.12 |
| Long-Term Debt to NOPAT |
0.02 |
0.00 |
0.00 |
| Altman Z-Score |
1.51 |
0.90 |
1.55 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.75 |
0.70 |
0.87 |
| Quick Ratio |
0.48 |
0.30 |
0.50 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-5.02 |
7.63 |
| Operating Cash Flow to CapEx |
-166.95% |
53.22% |
152.90% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-7.23 |
11.14 |
| Operating Cash Flow to Interest Expense |
-7.08 |
5.28 |
29.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
-11.32 |
-4.64 |
10.31 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.11 |
0.84 |
1.06 |
| Accounts Receivable Turnover |
3.35 |
3.02 |
5.13 |
| Inventory Turnover |
6.78 |
3.50 |
3.46 |
| Fixed Asset Turnover |
2.62 |
1.98 |
2.47 |
| Accounts Payable Turnover |
4.47 |
3.78 |
5.02 |
| Days Sales Outstanding (DSO) |
109.05 |
120.97 |
71.18 |
| Days Inventory Outstanding (DIO) |
53.87 |
104.27 |
105.53 |
| Days Payable Outstanding (DPO) |
81.57 |
96.62 |
72.64 |
| Cash Conversion Cycle (CCC) |
81.34 |
128.62 |
104.08 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
15 |
21 |
18 |
| Invested Capital Turnover |
3.77 |
2.39 |
3.04 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.50 |
-3.27 |
| Enterprise Value (EV) |
20 |
26 |
15 |
| Market Capitalization |
8.96 |
8.96 |
11 |
| Book Value per Share |
$0.12 |
$0.16 |
$0.47 |
| Tangible Book Value per Share |
$0.12 |
$0.16 |
$0.47 |
| Total Capital |
16 |
22 |
26 |
| Total Debt |
13 |
17 |
13 |
| Total Long-Term Debt |
0.13 |
0.00 |
0.00 |
| Net Debt |
11 |
17 |
4.88 |
| Capital Expenditures (CapEx) |
2.64 |
6.89 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
1.67 |
4.37 |
-0.24 |
| Debt-free Net Working Capital (DFNWC) |
3.44 |
4.87 |
8.07 |
| Net Working Capital (NWC) |
-9.54 |
-12 |
-5.12 |
| Net Nonoperating Expense (NNE) |
0.05 |
0.10 |
0.02 |
| Net Nonoperating Obligations (NNO) |
11 |
17 |
4.88 |
| Total Depreciation and Amortization (D&A) |
3.13 |
3.75 |
4.55 |
| Debt-free, Cash-free Net Working Capital to Revenue |
3.03% |
10.21% |
-0.41% |
| Debt-free Net Working Capital to Revenue |
6.24% |
11.38% |
13.61% |
| Net Working Capital to Revenue |
-17.30% |
-28.51% |
-8.64% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.04 |
$0.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
27.80M |
28.57M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.04 |
$0.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
27.80M |
28.57M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
27.80M |
29.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
5.41 |
1.47 |
4.36 |
| Normalized NOPAT Margin |
9.81% |
3.44% |
7.36% |
| Pre Tax Income Margin |
11.16% |
4.47% |
9.40% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
10.84 |
3.11 |
8.84 |
| NOPAT to Interest Expense |
8.69 |
2.12 |
6.37 |
| EBIT Less CapEx to Interest Expense |
6.60 |
-6.81 |
-10.66 |
| NOPAT Less CapEx to Interest Expense |
4.45 |
-7.79 |
-13.12 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
16.89% |
37.42% |
25.71% |