| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
183.69% |
141.52% |
| EBITDA Growth |
0.00% |
325.11% |
40.09% |
| EBIT Growth |
0.00% |
238.74% |
25.36% |
| NOPAT Growth |
0.00% |
-27.48% |
380.43% |
| Net Income Growth |
0.00% |
309.54% |
-8.27% |
| EPS Growth |
0.00% |
354.17% |
3.67% |
| Operating Cash Flow Growth |
0.00% |
471.19% |
185.95% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
149.26% |
| Invested Capital Growth |
0.00% |
127.99% |
12.26% |
| 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 |
26.67% |
12.37% |
22.54% |
| EBITDA Margin |
25.73% |
38.56% |
22.37% |
| Operating Margin |
19.22% |
5.01% |
13.81% |
| EBIT Margin |
21.08% |
25.17% |
13.07% |
| Profit (Net Income) Margin |
15.85% |
22.89% |
8.69% |
| Tax Burden Percent |
100.00% |
98.11% |
70.74% |
| Interest Burden Percent |
75.20% |
92.67% |
94.06% |
| Effective Tax Rate |
0.00% |
1.89% |
29.26% |
| Return on Invested Capital (ROIC) |
23.69% |
10.48% |
34.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
57.00% |
138.67% |
21.68% |
| Return on Net Nonoperating Assets (RNNOA) |
-6.31% |
59.15% |
9.42% |
| Return on Equity (ROE) |
17.38% |
69.63% |
43.53% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-67.57% |
22.56% |
| Operating Return on Assets (OROA) |
5.52% |
18.64% |
16.39% |
| Return on Assets (ROA) |
4.15% |
16.94% |
10.91% |
| Return on Common Equity (ROCE) |
17.38% |
69.51% |
43.48% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
12 |
8.69 |
42 |
| NOPAT Margin |
19.22% |
4.91% |
9.77% |
| Net Nonoperating Expense Percent (NNEP) |
-33.31% |
-128.20% |
12.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
17.44% |
6.64% |
22.96% |
| Cost of Revenue to Revenue |
73.33% |
87.63% |
77.46% |
| SG&A Expenses to Revenue |
7.43% |
6.45% |
7.34% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
7.45% |
7.37% |
8.73% |
| Earnings before Interest and Taxes (EBIT) |
13 |
45 |
56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
16 |
68 |
96 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.75 |
1.60 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.75 |
1.60 |
| Price to Revenue (P/Rev) |
0.00 |
0.59 |
0.42 |
| Price to Earnings (P/E) |
0.00 |
2.56 |
4.48 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
39.07% |
22.31% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.39 |
1.51 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.90 |
0.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.35 |
2.05 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.59 |
3.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
18.41 |
4.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.44 |
1.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
7.10 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.21 |
1.20 |
0.63 |
| Long-Term Debt to Equity |
0.21 |
0.93 |
0.31 |
| Financial Leverage |
-0.11 |
0.43 |
0.43 |
| Leverage Ratio |
4.19 |
4.11 |
3.99 |
| Compound Leverage Factor |
3.15 |
3.81 |
3.75 |
| Debt to Total Capital |
17.20% |
54.59% |
38.82% |
| Short-Term Debt to Total Capital |
0.00% |
12.32% |
19.86% |
| Long-Term Debt to Total Capital |
17.20% |
42.27% |
18.96% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.15% |
0.00% |
| Common Equity to Total Capital |
82.80% |
45.26% |
61.18% |
| Debt to EBITDA |
0.74 |
1.05 |
0.74 |
| Net Debt to EBITDA |
-0.39 |
0.82 |
0.19 |
| Long-Term Debt to EBITDA |
0.74 |
0.81 |
0.36 |
| Debt to NOPAT |
0.99 |
8.22 |
1.69 |
| Net Debt to NOPAT |
-0.53 |
6.43 |
0.44 |
| Long-Term Debt to NOPAT |
0.99 |
6.37 |
0.83 |
| Altman Z-Score |
0.00 |
1.64 |
1.66 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.17% |
0.12% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.49 |
0.44 |
0.58 |
| Quick Ratio |
0.11 |
0.26 |
0.21 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-56 |
28 |
| Operating Cash Flow to CapEx |
-10.98% |
109.42% |
144.94% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-17.17 |
8.32 |
| Operating Cash Flow to Interest Expense |
-3.84 |
14.25 |
40.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
-38.83 |
1.23 |
12.43 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.26 |
0.74 |
1.25 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
28.02 |
| Inventory Turnover |
1.14 |
5.17 |
6.62 |
| Fixed Asset Turnover |
0.44 |
1.30 |
2.44 |
| Accounts Payable Turnover |
1.07 |
4.86 |
7.19 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
13.03 |
| Days Inventory Outstanding (DIO) |
319.19 |
70.60 |
55.11 |
| Days Payable Outstanding (DPO) |
341.76 |
75.15 |
50.76 |
| Cash Conversion Cycle (CCC) |
-22.57 |
-4.55 |
17.37 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
51 |
115 |
130 |
| Invested Capital Turnover |
1.23 |
2.13 |
3.49 |
| Increase / (Decrease) in Invested Capital |
0.00 |
65 |
14 |
| Enterprise Value (EV) |
0.00 |
160 |
196 |
| Market Capitalization |
0.00 |
104 |
178 |
| Book Value per Share |
$1.39 |
$1.93 |
$3.70 |
| Tangible Book Value per Share |
$1.39 |
$1.93 |
$3.70 |
| Total Capital |
69 |
131 |
182 |
| Total Debt |
12 |
71 |
71 |
| Total Long-Term Debt |
12 |
55 |
34 |
| Net Debt |
-6.30 |
56 |
18 |
| Capital Expenditures (CapEx) |
114 |
43 |
92 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-105 |
-69 |
-140 |
| Debt-free Net Working Capital (DFNWC) |
-86 |
-54 |
-88 |
| Net Working Capital (NWC) |
-86 |
-70 |
-124 |
| Net Nonoperating Expense (NNE) |
2.10 |
-32 |
4.61 |
| Net Nonoperating Obligations (NNO) |
-6.30 |
56 |
18 |
| Total Depreciation and Amortization (D&A) |
2.90 |
24 |
40 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-167.62% |
-39.02% |
-32.78% |
| Debt-free Net Working Capital to Revenue |
-138.58% |
-30.24% |
-20.53% |
| Net Working Capital to Revenue |
-138.58% |
-39.36% |
-28.98% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$1.09 |
$1.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
30.75M |
30.10M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$1.09 |
$1.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
30.75M |
30.33M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
46.60M |
37.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
8.39 |
8.69 |
42 |
| Normalized NOPAT Margin |
13.45% |
4.91% |
9.77% |
| Pre Tax Income Margin |
15.85% |
23.33% |
12.29% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
4.03 |
13.65 |
16.83 |
| NOPAT to Interest Expense |
3.68 |
2.66 |
12.58 |
| EBIT Less CapEx to Interest Expense |
-30.96 |
0.63 |
-10.82 |
| NOPAT Less CapEx to Interest Expense |
-31.31 |
-10.36 |
-15.06 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |