| DEI Shares Outstanding |
0.00 |
0.00 |
23,437,500.00 |
27,882,500.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
23,437,500.00 |
27,882,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.17 |
0.10 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
18.92% |
22.04% |
16.82% |
| EBITDA Growth |
0.00% |
-12.78% |
-6.69% |
-14.27% |
| EBIT Growth |
0.00% |
-13.05% |
-7.14% |
-15.15% |
| NOPAT Growth |
0.00% |
-4.32% |
-8.20% |
-37.27% |
| Net Income Growth |
0.00% |
-6.90% |
-11.92% |
-30.26% |
| EPS Growth |
0.00% |
-4.55% |
-14.29% |
-38.89% |
| Operating Cash Flow Growth |
0.00% |
-167.41% |
-835.14% |
58.62% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
41.97% |
-1.58% |
| Invested Capital Growth |
0.00% |
0.00% |
67.58% |
34.94% |
| 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 |
14.53% |
11.89% |
10.34% |
8.62% |
| EBITDA Margin |
12.35% |
9.06% |
6.92% |
5.08% |
| Operating Margin |
11.50% |
8.54% |
6.72% |
4.24% |
| EBIT Margin |
12.17% |
8.90% |
6.77% |
4.92% |
| Profit (Net Income) Margin |
9.96% |
7.80% |
5.63% |
3.36% |
| Tax Burden Percent |
82.57% |
89.46% |
85.58% |
72.78% |
| Interest Burden Percent |
99.15% |
97.98% |
97.15% |
93.90% |
| Effective Tax Rate |
17.43% |
10.54% |
14.42% |
27.22% |
| Return on Invested Capital (ROIC) |
0.00% |
56.58% |
19.41% |
8.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
50.09% |
23.77% |
54.45% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-7.57% |
-2.02% |
0.88% |
| Return on Equity (ROE) |
0.00% |
49.01% |
17.39% |
9.15% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-143.42% |
-31.10% |
-21.47% |
| Operating Return on Assets (OROA) |
0.00% |
18.69% |
14.18% |
8.61% |
| Return on Assets (ROA) |
0.00% |
16.38% |
11.79% |
5.89% |
| Return on Common Equity (ROCE) |
0.00% |
49.01% |
17.39% |
9.15% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
4.68 |
4.47 |
4.11 |
2.58 |
| NOPAT Margin |
9.50% |
7.64% |
5.75% |
3.09% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
6.48% |
-4.36% |
-46.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
20.15% |
12.22% |
6.18% |
| Cost of Revenue to Revenue |
85.47% |
88.11% |
89.66% |
91.38% |
| SG&A Expenses to Revenue |
2.27% |
2.76% |
3.11% |
1.77% |
| R&D to Revenue |
0.52% |
0.39% |
0.34% |
0.30% |
| Operating Expenses to Revenue |
3.02% |
3.35% |
3.62% |
4.38% |
| Earnings before Interest and Taxes (EBIT) |
5.99 |
5.21 |
4.84 |
4.10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
6.08 |
5.30 |
4.95 |
4.24 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.27 |
2.19 |
0.92 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.27 |
2.19 |
0.92 |
| Price to Revenue (P/Rev) |
0.10 |
0.09 |
0.85 |
0.37 |
| Price to Earnings (P/E) |
1.02 |
1.10 |
15.04 |
11.03 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
98.09% |
91.32% |
6.65% |
9.07% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.14 |
2.24 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.04 |
0.83 |
0.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.41 |
12.00 |
7.79 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.42 |
12.27 |
8.05 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.49 |
14.45 |
12.82 |
| 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 |
0.00 |
0.19 |
0.22 |
0.24 |
| Long-Term Debt to Equity |
0.00 |
0.10 |
0.05 |
0.05 |
| Financial Leverage |
0.00 |
-0.15 |
-0.09 |
0.02 |
| Leverage Ratio |
0.00 |
1.50 |
1.47 |
1.55 |
| Compound Leverage Factor |
0.00 |
1.47 |
1.43 |
1.46 |
| Debt to Total Capital |
0.00% |
16.08% |
17.83% |
19.18% |
| Short-Term Debt to Total Capital |
0.00% |
7.66% |
14.01% |
15.34% |
| Long-Term Debt to Total Capital |
0.00% |
8.42% |
3.81% |
3.85% |
| 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% |
83.92% |
82.17% |
80.82% |
| Debt to EBITDA |
0.00 |
0.67 |
1.21 |
1.88 |
| Net Debt to EBITDA |
0.00 |
-0.53 |
-0.23 |
0.50 |
| Long-Term Debt to EBITDA |
0.00 |
0.35 |
0.26 |
0.38 |
| Debt to NOPAT |
0.00 |
0.80 |
1.46 |
3.10 |
| Net Debt to NOPAT |
0.00 |
-0.63 |
-0.27 |
0.82 |
| Long-Term Debt to NOPAT |
0.00 |
0.42 |
0.31 |
0.62 |
| Altman Z-Score |
0.00 |
4.61 |
6.48 |
3.91 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
3.82 |
3.51 |
2.79 |
| Quick Ratio |
0.00 |
2.56 |
2.66 |
2.52 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-11 |
-6.58 |
-6.69 |
| Operating Cash Flow to CapEx |
0.00% |
-50,286.88% |
-3,864.35% |
-3,027.22% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-81.17 |
-41.32 |
-26.69 |
| Operating Cash Flow to Interest Expense |
12.32 |
-4.97 |
-40.74 |
-10.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
12.33 |
-4.98 |
-41.79 |
-11.07 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
2.10 |
2.10 |
1.75 |
| Accounts Receivable Turnover |
0.00 |
4.86 |
4.06 |
2.51 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
1,074.53 |
573.08 |
379.16 |
| Accounts Payable Turnover |
0.00 |
33.82 |
33.87 |
15.93 |
| Days Sales Outstanding (DSO) |
0.00 |
75.05 |
89.97 |
145.27 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
10.79 |
10.78 |
22.91 |
| Cash Conversion Cycle (CCC) |
0.00 |
64.26 |
79.19 |
122.36 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
16 |
27 |
36 |
| Invested Capital Turnover |
0.00 |
7.40 |
3.38 |
2.68 |
| Increase / (Decrease) in Invested Capital |
0.00 |
16 |
11 |
9.26 |
| Enterprise Value (EV) |
0.00 |
2.18 |
59 |
33 |
| Market Capitalization |
5.00 |
5.00 |
60 |
31 |
| Book Value per Share |
$0.00 |
$0.85 |
$1.23 |
$1.44 |
| Tangible Book Value per Share |
$0.00 |
$0.85 |
$1.23 |
$1.44 |
| Total Capital |
0.00 |
22 |
34 |
42 |
| Total Debt |
0.00 |
3.57 |
5.99 |
7.99 |
| Total Long-Term Debt |
0.00 |
1.87 |
1.28 |
1.60 |
| Net Debt |
0.00 |
-2.82 |
-1.11 |
2.10 |
| Capital Expenditures (CapEx) |
-0.00 |
0.00 |
0.17 |
0.09 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
16 |
26 |
35 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
22 |
33 |
41 |
| Net Working Capital (NWC) |
0.00 |
20 |
28 |
35 |
| Net Nonoperating Expense (NNE) |
-0.23 |
-0.09 |
0.09 |
-0.23 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-2.82 |
-1.11 |
2.10 |
| Total Depreciation and Amortization (D&A) |
0.09 |
0.09 |
0.11 |
0.14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
26.68% |
36.52% |
42.35% |
| Debt-free Net Working Capital to Revenue |
0.00% |
37.60% |
46.47% |
49.40% |
| Net Working Capital to Revenue |
0.00% |
34.69% |
39.87% |
41.75% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.18 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
22.40M |
25.77M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.18 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
22.40M |
25.77M |
| 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 |
23.44M |
27.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
4.68 |
4.47 |
4.11 |
2.58 |
| Normalized NOPAT Margin |
9.50% |
7.64% |
5.75% |
3.09% |
| Pre Tax Income Margin |
12.06% |
8.72% |
6.58% |
4.62% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
71.71 |
37.27 |
30.37 |
16.38 |
| NOPAT to Interest Expense |
55.98 |
32.02 |
25.79 |
10.28 |
| EBIT Less CapEx to Interest Expense |
71.72 |
37.26 |
29.31 |
16.03 |
| NOPAT Less CapEx to Interest Expense |
55.98 |
32.01 |
24.73 |
9.93 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
2.61% |
0.00% |
0.00% |