Growth Metrics |
- |
- |
- |
Revenue Growth |
50.20% |
51.06% |
0.00% |
EBITDA Growth |
63.69% |
105.87% |
0.00% |
EBIT Growth |
59.61% |
119.05% |
0.00% |
NOPAT Growth |
59.94% |
82.58% |
0.00% |
Net Income Growth |
52.69% |
122.52% |
0.00% |
EPS Growth |
24.04% |
121.28% |
0.00% |
Operating Cash Flow Growth |
24.58% |
30.05% |
0.00% |
Free Cash Flow Firm Growth |
75.66% |
0.00% |
0.00% |
Invested Capital Growth |
108.23% |
0.00% |
0.00% |
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 |
41.71% |
41.33% |
40.43% |
EBITDA Margin |
12.13% |
11.13% |
8.17% |
Operating Margin |
20.78% |
18.93% |
15.91% |
EBIT Margin |
12.04% |
11.33% |
7.81% |
Profit (Net Income) Margin |
8.98% |
8.84% |
6.00% |
Tax Burden Percent |
75.68% |
77.99% |
76.78% |
Interest Burden Percent |
98.59% |
100.00% |
100.00% |
Effective Tax Rate |
24.32% |
22.01% |
23.22% |
Return on Invested Capital (ROIC) |
64.20% |
123.73% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
80.41% |
150.74% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-50.60% |
-97.65% |
0.00% |
Return on Equity (ROE) |
13.60% |
26.08% |
0.00% |
Cash Return on Invested Capital (CROIC) |
-6.02% |
-76.27% |
0.00% |
Operating Return on Assets (OROA) |
3.82% |
3.12% |
0.00% |
Return on Assets (ROA) |
2.85% |
2.44% |
0.00% |
Return on Common Equity (ROCE) |
13.59% |
26.08% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
10.33% |
13.04% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
67 |
42 |
23 |
NOPAT Margin |
15.72% |
14.77% |
12.22% |
Net Nonoperating Expense Percent (NNEP) |
-16.21% |
-27.01% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
18.08% |
21.79% |
- |
Cost of Revenue to Revenue |
58.29% |
58.67% |
59.57% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
20.94% |
22.39% |
24.51% |
Earnings before Interest and Taxes (EBIT) |
51 |
32 |
15 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
52 |
32 |
15 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
3.13 |
0.67 |
0.00 |
Price to Tangible Book Value (P/TBV) |
3.13 |
0.67 |
0.00 |
Price to Revenue (P/Rev) |
2.73 |
0.45 |
0.68 |
Price to Earnings (P/E) |
30.33 |
5.11 |
11.37 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
3.30% |
19.57% |
8.79% |
Enterprise Value to Invested Capital (EV/IC) |
6.54 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
2.16 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
17.84 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
17.96 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
13.76 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
3.13 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.63 |
-0.65 |
0.00 |
Leverage Ratio |
4.77 |
5.35 |
0.00 |
Compound Leverage Factor |
4.70 |
5.35 |
0.00 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.07% |
0.00% |
0.00% |
Common Equity to Total Capital |
99.93% |
100.00% |
0.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
0.44 |
-0.10 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.05% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.44 |
0.38 |
0.00 |
Quick Ratio |
0.09 |
0.16 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-6.28 |
-26 |
0.00 |
Operating Cash Flow to CapEx |
9,456.52% |
6,185.52% |
4,573.11% |
Free Cash Flow to Firm to Interest Expense |
-8.66 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
405.91 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
401.62 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.32 |
0.28 |
0.00 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
58.93 |
37.28 |
0.00 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
141 |
68 |
0.00 |
Invested Capital Turnover |
4.08 |
8.38 |
0.00 |
Increase / (Decrease) in Invested Capital |
73 |
68 |
0.00 |
Enterprise Value (EV) |
921 |
-5.25 |
0.00 |
Market Capitalization |
1,160 |
128 |
128 |
Book Value per Share |
$11.33 |
$8.00 |
$0.00 |
Tangible Book Value per Share |
$11.33 |
$8.00 |
$0.00 |
Total Capital |
370 |
192 |
0.00 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-240 |
-133 |
0.00 |
Capital Expenditures (CapEx) |
3.11 |
3.82 |
3.97 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-956 |
-652 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
-716 |
-519 |
0.00 |
Net Working Capital (NWC) |
-716 |
-519 |
0.00 |
Net Nonoperating Expense (NNE) |
29 |
17 |
12 |
Net Nonoperating Obligations (NNO) |
-230 |
-124 |
0.00 |
Total Depreciation and Amortization (D&A) |
0.36 |
-0.58 |
0.66 |
Debt-free, Cash-free Net Working Capital to Revenue |
-224.55% |
-230.05% |
0.00% |
Debt-free Net Working Capital to Revenue |
-168.27% |
-183.03% |
0.00% |
Net Working Capital to Revenue |
-168.27% |
-183.03% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$1.31 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
29.26M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$1.29 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
29.68M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
32.66M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
67 |
42 |
23 |
Normalized NOPAT Margin |
15.72% |
14.77% |
12.22% |
Pre Tax Income Margin |
11.87% |
11.33% |
7.81% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
70.70 |
0.00 |
0.00 |
NOPAT to Interest Expense |
92.32 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
66.41 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
88.03 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
222.10% |
Augmented Payout Ratio |
0.00% |
0.00% |
222.10% |