| DEI Shares Outstanding |
0.00 |
0.00 |
- |
63,822,249.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
63,822,249.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
- |
0.16 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
17.20% |
30.13% |
48.39% |
| EBITDA Growth |
0.00% |
10.74% |
-40.41% |
146.21% |
| EBIT Growth |
0.00% |
6.66% |
-46.73% |
179.50% |
| NOPAT Growth |
0.00% |
-1.10% |
-77.43% |
472.13% |
| Net Income Growth |
0.00% |
5.65% |
-52.37% |
177.21% |
| EPS Growth |
0.00% |
8.33% |
-53.85% |
166.67% |
| Operating Cash Flow Growth |
0.00% |
405.31% |
29.79% |
22.78% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
136.47% |
-152.48% |
| Invested Capital Growth |
0.00% |
0.00% |
-15.76% |
64.68% |
| 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 |
36.36% |
37.93% |
35.88% |
43.67% |
| EBITDA Margin |
36.92% |
34.89% |
15.98% |
26.51% |
| Operating Margin |
25.32% |
21.62% |
4.32% |
16.87% |
| EBIT Margin |
34.28% |
31.20% |
12.77% |
24.06% |
| Profit (Net Income) Margin |
29.36% |
26.47% |
9.69% |
18.10% |
| Tax Burden Percent |
86.74% |
85.69% |
74.33% |
73.46% |
| Interest Burden Percent |
98.75% |
99.00% |
102.04% |
102.40% |
| Effective Tax Rate |
13.26% |
14.31% |
25.67% |
26.54% |
| Return on Invested Capital (ROIC) |
0.00% |
70.15% |
8.59% |
39.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-2.45% |
-12.25% |
22.63% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.72% |
5.56% |
-11.77% |
| Return on Equity (ROE) |
0.00% |
70.87% |
14.15% |
27.57% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-129.85% |
25.70% |
-9.54% |
| Operating Return on Assets (OROA) |
0.00% |
23.68% |
10.27% |
20.01% |
| Return on Assets (ROA) |
0.00% |
20.09% |
7.79% |
15.05% |
| Return on Common Equity (ROCE) |
0.00% |
70.87% |
14.14% |
27.51% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
12.19% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
5.44 |
5.38 |
1.22 |
6.95 |
| NOPAT Margin |
21.96% |
18.53% |
3.21% |
12.39% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
72.60% |
20.84% |
16.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
24.73% |
3.88% |
15.69% |
| Cost of Revenue to Revenue |
63.64% |
62.07% |
64.12% |
56.33% |
| SG&A Expenses to Revenue |
5.71% |
8.71% |
17.74% |
12.03% |
| R&D to Revenue |
1.97% |
1.57% |
1.45% |
1.98% |
| Operating Expenses to Revenue |
11.04% |
16.31% |
31.55% |
26.80% |
| Earnings before Interest and Taxes (EBIT) |
8.50 |
9.06 |
4.83 |
13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
9.15 |
10 |
6.04 |
15 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.29 |
18.78 |
2.88 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.29 |
18.80 |
2.89 |
| Price to Revenue (P/Rev) |
0.25 |
0.22 |
14.92 |
2.23 |
| Price to Earnings (P/E) |
0.86 |
0.81 |
153.19 |
12.30 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
116.53% |
123.06% |
0.65% |
8.13% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
42.31 |
4.72 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
14.47 |
1.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
90.56 |
6.98 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
113.28 |
7.69 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
450.15 |
14.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
102.39 |
15.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
150.52 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.04 |
0.02 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.29 |
-0.45 |
-0.52 |
| Leverage Ratio |
0.00 |
1.76 |
1.82 |
1.83 |
| Compound Leverage Factor |
0.00 |
1.75 |
1.85 |
1.88 |
| Debt to Total Capital |
0.00% |
0.31% |
3.91% |
1.64% |
| Short-Term Debt to Total Capital |
0.00% |
0.21% |
3.91% |
1.64% |
| Long-Term Debt to Total Capital |
0.00% |
0.09% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
-0.01% |
0.10% |
0.28% |
| Common Equity to Total Capital |
0.00% |
99.70% |
95.99% |
98.08% |
| Debt to EBITDA |
0.00 |
0.01 |
0.20 |
0.05 |
| Net Debt to EBITDA |
0.00 |
-0.63 |
-2.84 |
-1.45 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.01 |
1.01 |
0.10 |
| Net Debt to NOPAT |
0.00 |
-1.18 |
-14.10 |
-3.11 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
2.87 |
15.10 |
4.34 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.01% |
0.06% |
0.21% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.85 |
1.81 |
1.85 |
| Quick Ratio |
0.00 |
1.39 |
1.43 |
1.36 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-9.97 |
3.63 |
-1.69 |
| Operating Cash Flow to CapEx |
118.91% |
1,122.42% |
216.07% |
117.74% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-91.43 |
240.92 |
-71.01 |
| Operating Cash Flow to Interest Expense |
6.56 |
37.76 |
354.16 |
276.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
1.04 |
34.40 |
190.25 |
41.64 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.76 |
0.80 |
0.83 |
| Accounts Receivable Turnover |
0.00 |
1.52 |
1.96 |
2.41 |
| Inventory Turnover |
0.00 |
3.78 |
4.01 |
3.25 |
| Fixed Asset Turnover |
0.00 |
5.19 |
6.17 |
5.92 |
| Accounts Payable Turnover |
0.00 |
1.63 |
1.86 |
1.90 |
| Days Sales Outstanding (DSO) |
0.00 |
239.75 |
185.99 |
151.75 |
| Days Inventory Outstanding (DIO) |
0.00 |
96.45 |
90.95 |
112.38 |
| Days Payable Outstanding (DPO) |
0.00 |
224.54 |
196.42 |
191.91 |
| Cash Conversion Cycle (CCC) |
0.00 |
111.67 |
80.52 |
72.21 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
15 |
13 |
22 |
| Invested Capital Turnover |
0.00 |
3.79 |
2.67 |
3.17 |
| Increase / (Decrease) in Invested Capital |
0.00 |
15 |
-2.42 |
8.64 |
| Enterprise Value (EV) |
0.00 |
-0.10 |
547 |
104 |
| Market Capitalization |
6.25 |
6.25 |
564 |
125 |
| Book Value per Share |
$0.00 |
$0.36 |
$0.50 |
$0.71 |
| Tangible Book Value per Share |
$0.00 |
$0.36 |
$0.50 |
$0.71 |
| Total Capital |
0.00 |
22 |
31 |
44 |
| Total Debt |
0.00 |
0.07 |
1.22 |
0.73 |
| Total Long-Term Debt |
0.00 |
0.02 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-6.35 |
-17 |
-22 |
| Capital Expenditures (CapEx) |
0.69 |
0.37 |
2.47 |
5.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
9.50 |
5.13 |
9.53 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
13 |
21 |
28 |
| Net Working Capital (NWC) |
0.00 |
13 |
20 |
27 |
| Net Nonoperating Expense (NNE) |
-1.83 |
-2.31 |
-2.45 |
-3.20 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-6.35 |
-17 |
-22 |
| Total Depreciation and Amortization (D&A) |
0.66 |
1.07 |
1.21 |
1.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
32.68% |
13.57% |
16.99% |
| Debt-free Net Working Capital to Revenue |
0.00% |
46.11% |
54.86% |
50.19% |
| Net Working Capital to Revenue |
0.00% |
45.95% |
51.63% |
48.89% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
60.34M |
62.50M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.06 |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
60.34M |
62.62M |
| 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 |
61.38M |
63.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
5.36 |
5.38 |
1.19 |
6.96 |
| Normalized NOPAT Margin |
21.63% |
18.53% |
3.15% |
12.40% |
| Pre Tax Income Margin |
33.85% |
30.89% |
13.03% |
24.64% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
68.48 |
83.16 |
320.13 |
568.69 |
| NOPAT to Interest Expense |
43.87 |
49.39 |
80.56 |
292.95 |
| EBIT Less CapEx to Interest Expense |
62.96 |
79.80 |
156.22 |
333.94 |
| NOPAT Less CapEx to Interest Expense |
38.35 |
46.03 |
-83.35 |
58.20 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |