| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-21.00% |
-14.36% |
-34.83% |
| EBITDA Growth |
0.00% |
-18.38% |
-42.87% |
-205.82% |
| EBIT Growth |
0.00% |
-30.21% |
-63.43% |
-498.42% |
| NOPAT Growth |
0.00% |
-34.76% |
-61.19% |
-434.87% |
| Net Income Growth |
0.00% |
-34.63% |
-65.07% |
-742.92% |
| EPS Growth |
0.00% |
31.44% |
-64.81% |
-187.72% |
| Operating Cash Flow Growth |
0.00% |
170.02% |
-17.14% |
-66.09% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
106.41% |
-5.58% |
| Invested Capital Growth |
0.00% |
0.00% |
-2.22% |
-17.91% |
| 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 |
56.82% |
55.52% |
48.99% |
20.51% |
| EBITDA Margin |
32.83% |
33.92% |
22.62% |
-36.73% |
| Operating Margin |
25.29% |
21.25% |
8.82% |
-60.59% |
| EBIT Margin |
25.60% |
22.62% |
9.66% |
-59.04% |
| Profit (Net Income) Margin |
21.42% |
17.72% |
7.23% |
-71.30% |
| Tax Burden Percent |
87.21% |
85.71% |
93.58% |
115.44% |
| Interest Burden Percent |
95.91% |
91.41% |
79.98% |
104.62% |
| Effective Tax Rate |
12.79% |
14.29% |
6.42% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
18.50% |
3.63% |
-13.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
15.80% |
1.01% |
-91.35% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
3.61% |
0.21% |
-12.24% |
| Return on Equity (ROE) |
0.00% |
22.11% |
3.84% |
-25.75% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-181.50% |
5.88% |
6.17% |
| Operating Return on Assets (OROA) |
0.00% |
9.58% |
3.57% |
-15.11% |
| Return on Assets (ROA) |
0.00% |
7.50% |
2.67% |
-18.25% |
| Return on Common Equity (ROCE) |
0.00% |
17.78% |
3.09% |
-20.85% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
8.32 |
5.43 |
2.11 |
-7.06 |
| NOPAT Margin |
22.06% |
18.22% |
8.26% |
-42.41% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
2.71% |
2.62% |
77.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
8.98% |
3.50% |
-12.94% |
| Cost of Revenue to Revenue |
46.92% |
42.73% |
50.05% |
80.72% |
| SG&A Expenses to Revenue |
9.34% |
11.15% |
12.11% |
26.65% |
| R&D to Revenue |
5.16% |
5.62% |
6.87% |
15.48% |
| Operating Expenses to Revenue |
27.78% |
36.02% |
41.12% |
79.87% |
| Earnings before Interest and Taxes (EBIT) |
9.66 |
6.74 |
2.47 |
-9.82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
12 |
10 |
5.78 |
-6.11 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.16 |
0.15 |
1.52 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.17 |
0.16 |
1.88 |
| Price to Revenue (P/Rev) |
0.16 |
0.20 |
0.24 |
3.27 |
| Price to Earnings (P/E) |
0.89 |
1.35 |
3.87 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
112.93% |
73.84% |
25.83% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.41 |
0.43 |
1.40 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.81 |
0.96 |
3.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.38 |
4.24 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.57 |
9.93 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.43 |
11.62 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
3.55 |
4.36 |
34.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
7.18 |
20.43 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.27 |
0.25 |
0.24 |
| Long-Term Debt to Equity |
0.00 |
0.03 |
0.01 |
0.03 |
| Financial Leverage |
0.00 |
0.23 |
0.21 |
0.13 |
| Leverage Ratio |
0.00 |
1.47 |
1.44 |
1.41 |
| Compound Leverage Factor |
0.00 |
1.35 |
1.15 |
1.48 |
| Debt to Total Capital |
0.00% |
21.01% |
19.69% |
19.57% |
| Short-Term Debt to Total Capital |
0.00% |
18.59% |
18.60% |
17.25% |
| Long-Term Debt to Total Capital |
0.00% |
2.42% |
1.09% |
2.32% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
15.46% |
15.62% |
14.91% |
| Common Equity to Total Capital |
0.00% |
63.53% |
64.69% |
65.51% |
| Debt to EBITDA |
0.00 |
1.26 |
2.05 |
-1.75 |
| Net Debt to EBITDA |
0.00 |
0.86 |
1.57 |
-0.53 |
| Long-Term Debt to EBITDA |
0.00 |
0.14 |
0.11 |
-0.21 |
| Debt to NOPAT |
0.00 |
2.34 |
5.62 |
-1.51 |
| Net Debt to NOPAT |
0.00 |
1.60 |
4.32 |
-0.46 |
| Long-Term Debt to NOPAT |
0.00 |
0.27 |
0.31 |
-0.18 |
| Altman Z-Score |
0.00 |
1.10 |
0.92 |
1.49 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
19.58% |
19.52% |
19.02% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.26 |
1.31 |
1.14 |
| Quick Ratio |
0.00 |
0.77 |
0.77 |
0.58 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-53 |
3.41 |
3.22 |
| Operating Cash Flow to CapEx |
63.43% |
760.36% |
304.52% |
1,322.72% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-85.51 |
6.16 |
6.63 |
| Operating Cash Flow to Interest Expense |
6.11 |
10.89 |
10.15 |
3.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
-3.52 |
9.46 |
6.82 |
3.63 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.42 |
0.37 |
0.26 |
| Accounts Receivable Turnover |
0.00 |
2.80 |
2.72 |
3.08 |
| Inventory Turnover |
0.00 |
1.47 |
1.41 |
1.75 |
| Fixed Asset Turnover |
0.00 |
0.80 |
0.71 |
0.48 |
| Accounts Payable Turnover |
0.00 |
1.86 |
1.89 |
2.00 |
| Days Sales Outstanding (DSO) |
0.00 |
130.15 |
134.31 |
118.49 |
| Days Inventory Outstanding (DIO) |
0.00 |
247.87 |
258.54 |
208.84 |
| Days Payable Outstanding (DPO) |
0.00 |
195.93 |
192.68 |
182.66 |
| Cash Conversion Cycle (CCC) |
0.00 |
182.09 |
200.17 |
144.67 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
59 |
57 |
47 |
| Invested Capital Turnover |
0.00 |
1.02 |
0.44 |
0.32 |
| Increase / (Decrease) in Invested Capital |
0.00 |
59 |
-1.31 |
-10 |
| Enterprise Value (EV) |
0.00 |
24 |
24 |
66 |
| Market Capitalization |
6.00 |
6.00 |
6.00 |
54 |
| Book Value per Share |
$0.00 |
$0.84 |
$0.85 |
$0.75 |
| Tangible Book Value per Share |
$0.00 |
$0.79 |
$0.81 |
$0.61 |
| Total Capital |
0.00 |
60 |
60 |
55 |
| Total Debt |
0.00 |
13 |
12 |
11 |
| Total Long-Term Debt |
0.00 |
1.46 |
0.66 |
1.27 |
| Net Debt |
0.00 |
8.71 |
9.10 |
3.25 |
| Capital Expenditures (CapEx) |
3.96 |
0.89 |
1.85 |
0.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
13 |
14 |
4.41 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
17 |
17 |
12 |
| Net Working Capital (NWC) |
0.00 |
5.49 |
5.71 |
2.42 |
| Net Nonoperating Expense (NNE) |
0.24 |
0.15 |
0.26 |
4.81 |
| Net Nonoperating Obligations (NNO) |
0.00 |
11 |
9.10 |
3.25 |
| Total Depreciation and Amortization (D&A) |
2.73 |
3.37 |
3.31 |
3.71 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
42.74% |
55.41% |
26.51% |
| Debt-free Net Working Capital to Revenue |
0.00% |
56.16% |
66.16% |
71.11% |
| Net Working Capital to Revenue |
0.00% |
18.43% |
22.35% |
14.56% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
45.67M |
47.35M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
45.67M |
47.35M |
| 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 |
45.67M |
47.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
8.32 |
5.43 |
2.11 |
-7.06 |
| Normalized NOPAT Margin |
22.06% |
18.22% |
8.26% |
-42.41% |
| Pre Tax Income Margin |
24.56% |
20.68% |
7.72% |
-61.77% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
23.47 |
10.82 |
4.45 |
-20.20 |
| NOPAT to Interest Expense |
20.22 |
8.72 |
3.81 |
-14.52 |
| EBIT Less CapEx to Interest Expense |
13.85 |
9.39 |
1.12 |
-20.50 |
| NOPAT Less CapEx to Interest Expense |
10.60 |
7.28 |
0.47 |
-14.81 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
38.44% |
105.18% |
118.95% |
0.00% |
| Augmented Payout Ratio |
38.44% |
117.17% |
145.04% |
0.00% |