| DEI Shares Outstanding |
33,345,541.00 |
9,732,948.00 |
11,931,534.00 |
11,931,534.00 |
| DEI Adjusted Shares Outstanding |
33,345,541.00 |
9,732,948.00 |
11,931,534.00 |
11,931,534.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.26 |
0.85 |
0.51 |
0.60 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
4.70% |
6.48% |
6.76% |
| EBITDA Growth |
0.00% |
1.43% |
-21.59% |
8.20% |
| EBIT Growth |
0.00% |
2.40% |
-22.23% |
3.05% |
| NOPAT Growth |
0.00% |
2.67% |
-23.62% |
8.62% |
| Net Income Growth |
0.00% |
-5.34% |
-27.02% |
18.73% |
| EPS Growth |
0.00% |
-81.18% |
-41.57% |
15.38% |
| Operating Cash Flow Growth |
0.00% |
48.20% |
-91.60% |
591.40% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-88.59% |
627.52% |
| Invested Capital Growth |
0.00% |
-14.54% |
32.19% |
-10.69% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
3.06% |
3.72% |
| EBITDA Q/Q Growth |
0.00% |
8,873.26% |
30.30% |
3.37% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
29.17% |
-1.60% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
47.19% |
-2.24% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
56.23% |
-3.78% |
| EPS Q/Q Growth |
0.00% |
0.00% |
100.00% |
-6.25% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-0.79% |
-64.02% |
-28.25% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
89.99% |
16.99% |
| Invested Capital Q/Q Growth |
0.00% |
-15.24% |
-6.29% |
-13.39% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
37.05% |
43.30% |
32.18% |
31.84% |
| EBITDA Margin |
32.56% |
31.54% |
23.23% |
23.54% |
| Operating Margin |
30.10% |
31.86% |
22.04% |
22.08% |
| EBIT Margin |
32.14% |
31.44% |
22.96% |
22.16% |
| Profit (Net Income) Margin |
23.02% |
20.81% |
14.26% |
15.86% |
| Tax Burden Percent |
72.25% |
66.93% |
69.41% |
70.49% |
| Interest Burden Percent |
99.13% |
98.92% |
89.52% |
101.57% |
| Effective Tax Rate |
27.75% |
33.07% |
30.59% |
29.51% |
| Return on Invested Capital (ROIC) |
43.73% |
48.41% |
34.56% |
34.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
42.76% |
48.69% |
35.00% |
34.71% |
| Return on Net Nonoperating Assets (RNNOA) |
-31.04% |
-39.32% |
-29.48% |
-29.36% |
| Return on Equity (ROE) |
12.68% |
9.09% |
5.08% |
5.47% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
64.09% |
6.83% |
46.12% |
| Operating Return on Assets (OROA) |
33.35% |
12.95% |
7.84% |
7.45% |
| Return on Assets (ROA) |
23.88% |
8.58% |
4.87% |
5.33% |
| Return on Common Equity (ROCE) |
12.68% |
9.09% |
5.08% |
5.47% |
| Return on Equity Simple (ROE_SIMPLE) |
12.68% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
8.25 |
8.47 |
6.47 |
7.02 |
| NOPAT Margin |
21.75% |
21.33% |
15.30% |
15.56% |
| Net Nonoperating Expense Percent (NNEP) |
0.97% |
-0.28% |
-0.44% |
0.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
7.42% |
5.17% |
5.11% |
| Cost of Revenue to Revenue |
62.95% |
56.70% |
67.82% |
68.16% |
| SG&A Expenses to Revenue |
6.73% |
11.22% |
10.15% |
9.76% |
| R&D to Revenue |
0.22% |
0.21% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
6.95% |
11.44% |
10.15% |
9.76% |
| Earnings before Interest and Taxes (EBIT) |
12 |
12 |
9.71 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
12 |
13 |
9.82 |
11 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.01 |
0.42 |
0.17 |
0.12 |
| Price to Tangible Book Value (P/TBV) |
0.01 |
0.42 |
0.17 |
0.12 |
| Price to Revenue (P/Rev) |
0.01 |
1.20 |
0.49 |
0.35 |
| Price to Earnings (P/E) |
0.04 |
5.79 |
3.43 |
2.23 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
2,492.17% |
17.28% |
29.17% |
44.79% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.02 |
0.01 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.73 |
-0.81 |
-0.84 |
-0.85 |
| Leverage Ratio |
1.06 |
1.06 |
1.04 |
1.03 |
| Compound Leverage Factor |
1.05 |
1.05 |
0.93 |
1.04 |
| Debt to Total Capital |
1.82% |
1.09% |
0.39% |
0.00% |
| Short-Term Debt to Total Capital |
1.82% |
1.09% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.39% |
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 |
98.18% |
98.91% |
99.61% |
100.00% |
| Debt to EBITDA |
0.10 |
0.10 |
0.05 |
0.00 |
| Net Debt to EBITDA |
-4.05 |
-7.73 |
-10.52 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.05 |
0.00 |
| Debt to NOPAT |
0.15 |
0.15 |
0.07 |
0.00 |
| Net Debt to NOPAT |
-6.06 |
-11.43 |
-15.97 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.07 |
0.00 |
| Altman Z-Score |
3.27 |
6.77 |
6.05 |
5.38 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
15.49 |
16.84 |
38.68 |
38.88 |
| Quick Ratio |
15.02 |
16.63 |
37.70 |
38.50 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
11 |
1.28 |
9.30 |
| Operating Cash Flow to CapEx |
0.00% |
562.14% |
393.29% |
2,293.35% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
44.42 |
1.09 |
0.00 |
| Operating Cash Flow to Interest Expense |
38.18 |
50.43 |
0.91 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
38.18 |
41.46 |
0.68 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
1.04 |
0.41 |
0.34 |
0.34 |
| Accounts Receivable Turnover |
0.00 |
4.81 |
5.65 |
6.44 |
| Inventory Turnover |
0.00 |
69.77 |
171.48 |
390.61 |
| Fixed Asset Turnover |
0.00 |
3.34 |
3.30 |
4.17 |
| Accounts Payable Turnover |
0.00 |
6.47 |
8.35 |
13.19 |
| Days Sales Outstanding (DSO) |
0.00 |
75.90 |
64.57 |
56.64 |
| Days Inventory Outstanding (DIO) |
0.00 |
5.23 |
2.13 |
0.93 |
| Days Payable Outstanding (DPO) |
0.00 |
56.43 |
43.69 |
27.68 |
| Cash Conversion Cycle (CCC) |
0.00 |
24.70 |
23.01 |
29.90 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
19 |
16 |
21 |
19 |
| Invested Capital Turnover |
2.01 |
2.27 |
2.26 |
2.24 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2.74 |
5.19 |
-2.28 |
| Enterprise Value (EV) |
-50 |
-49 |
-83 |
-102 |
| Market Capitalization |
0.35 |
48 |
21 |
16 |
| Book Value per Share |
$42.48 |
$11.60 |
$10.44 |
$11.52 |
| Tangible Book Value per Share |
$42.48 |
$11.60 |
$10.44 |
$11.52 |
| Total Capital |
70 |
114 |
125 |
137 |
| Total Debt |
1.28 |
1.24 |
0.48 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.48 |
0.00 |
| Net Debt |
-50 |
-97 |
-103 |
-118 |
| Capital Expenditures (CapEx) |
0.00 |
2.26 |
0.27 |
0.32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
8.19 |
3.64 |
7.43 |
4.50 |
| Debt-free Net Working Capital (DFNWC) |
59 |
102 |
111 |
123 |
| Net Working Capital (NWC) |
58 |
100 |
111 |
123 |
| Net Nonoperating Expense (NNE) |
-0.48 |
0.20 |
0.44 |
-0.14 |
| Net Nonoperating Obligations (NNO) |
-50 |
-97 |
-103 |
-118 |
| Total Depreciation and Amortization (D&A) |
0.16 |
0.04 |
0.11 |
0.62 |
| Debt-free, Cash-free Net Working Capital to Revenue |
21.61% |
9.16% |
17.57% |
9.96% |
| Debt-free Net Working Capital to Revenue |
156.75% |
256.08% |
262.98% |
272.19% |
| Net Working Capital to Revenue |
153.38% |
252.96% |
262.98% |
272.19% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.89 |
$0.52 |
$0.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
9.29M |
11.63M |
11.93M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.89 |
$0.52 |
$0.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
9.38M |
11.68M |
11.93M |
| 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 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
8.25 |
8.47 |
6.47 |
7.02 |
| Normalized NOPAT Margin |
21.75% |
21.33% |
15.30% |
15.56% |
| Pre Tax Income Margin |
31.86% |
31.10% |
20.55% |
22.51% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
54.20 |
49.47 |
8.30 |
0.00 |
| NOPAT to Interest Expense |
36.67 |
33.56 |
5.53 |
0.00 |
| EBIT Less CapEx to Interest Expense |
54.20 |
40.50 |
8.06 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
36.67 |
24.59 |
5.30 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |