| DEI Shares Outstanding |
|
0.00 |
5,285,904.00 |
9,449,352.00 |
13,681,920.00 |
- |
- |
- |
26,062,636.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
5,285,904.00 |
9,449,352.00 |
13,681,920.00 |
- |
- |
- |
26,062,636.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.28 |
-0.04 |
0.15 |
- |
- |
- |
0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-20.72% |
116.52% |
63.39% |
33.53% |
19.47% |
19.87% |
25.47% |
| EBITDA Growth |
|
0.00% |
-32.00% |
197.16% |
82.61% |
38.01% |
21.37% |
26.07% |
35.70% |
| EBIT Growth |
|
0.00% |
-98.15% |
3,202.35% |
179.28% |
69.76% |
36.78% |
44.45% |
62.13% |
| NOPAT Growth |
|
0.00% |
-98.24% |
2,865.25% |
298.81% |
70.56% |
42.42% |
51.57% |
64.16% |
| Net Income Growth |
|
0.00% |
-229.98% |
57.05% |
498.75% |
85.60% |
-3.39% |
81.56% |
117.50% |
| EPS Growth |
|
0.00% |
0.00% |
66.67% |
200.00% |
50.00% |
-20.00% |
75.00% |
123.81% |
| Operating Cash Flow Growth |
|
0.00% |
4.75% |
228.72% |
81.92% |
43.85% |
15.60% |
17.86% |
32.84% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-201.82% |
-50.92% |
16.62% |
69.55% |
-25.04% |
-3.16% |
| Invested Capital Growth |
|
0.00% |
105.01% |
156.50% |
94.13% |
41.91% |
11.27% |
13.36% |
14.29% |
| Revenue Q/Q Growth |
|
0.00% |
-36.43% |
6.43% |
10.46% |
7.60% |
3.41% |
6.06% |
5.07% |
| EBITDA Q/Q Growth |
|
0.00% |
-2.00% |
6.21% |
12.29% |
11.23% |
2.32% |
15.12% |
3.04% |
| EBIT Q/Q Growth |
|
0.00% |
-94.56% |
-9.40% |
17.41% |
22.06% |
2.93% |
30.83% |
3.03% |
| NOPAT Q/Q Growth |
|
0.00% |
-94.56% |
-18.65% |
10.92% |
23.25% |
3.53% |
33.92% |
3.14% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.95% |
19.59% |
-5.27% |
103.45% |
1.14% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-41.18% |
15.38% |
0.00% |
133.33% |
-2.08% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
9.72% |
40.03% |
1.21% |
10.68% |
3.97% |
6.69% |
5.05% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-70.42% |
62.50% |
-211.45% |
53.39% |
-1,223.32% |
50.54% |
| Invested Capital Q/Q Growth |
|
0.00% |
33.63% |
52.66% |
-37.52% |
11.39% |
0.67% |
11.74% |
1.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
36.93% |
31.67% |
43.47% |
48.58% |
50.21% |
51.01% |
53.65% |
58.02% |
| Operating Margin |
|
18.08% |
0.61% |
8.31% |
14.82% |
18.19% |
21.97% |
27.73% |
35.83% |
| EBIT Margin |
|
26.01% |
0.61% |
9.26% |
15.82% |
20.12% |
23.03% |
27.76% |
35.87% |
| Profit (Net Income) Margin |
|
8.06% |
-13.22% |
-2.62% |
6.40% |
8.90% |
7.19% |
10.90% |
18.89% |
| Tax Burden Percent |
|
105.59% |
102.74% |
116.12% |
95.84% |
99.75% |
98.45% |
98.63% |
99.85% |
| Interest Burden Percent |
|
29.35% |
-2,119.87% |
-24.39% |
42.20% |
44.33% |
31.72% |
39.80% |
52.74% |
| Effective Tax Rate |
|
-5.59% |
0.00% |
0.00% |
4.16% |
0.25% |
1.55% |
1.37% |
0.15% |
| Return on Invested Capital (ROIC) |
|
8.30% |
0.10% |
1.19% |
2.24% |
2.39% |
2.75% |
3.71% |
5.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.21% |
-8.53% |
-7.07% |
-2.89% |
-1.40% |
-1.66% |
-1.24% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-28.75% |
-4.74% |
-1.86% |
-0.91% |
-0.66% |
-1.18% |
-1.02% |
0.00% |
| Return on Equity (ROE) |
|
-20.45% |
-4.65% |
-0.68% |
1.33% |
1.73% |
1.57% |
2.69% |
5.35% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-68.76% |
-86.61% |
-61.77% |
-32.26% |
-7.92% |
-8.82% |
-7.99% |
| Operating Return on Assets (OROA) |
|
10.38% |
0.08% |
1.14% |
1.99% |
2.44% |
2.75% |
3.49% |
4.89% |
| Return on Assets (ROA) |
|
3.22% |
-1.73% |
-0.32% |
0.80% |
1.08% |
0.86% |
1.37% |
2.57% |
| Return on Common Equity (ROCE) |
|
-20.62% |
-3.13% |
-0.50% |
1.08% |
1.41% |
1.26% |
2.15% |
4.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-20.29% |
-3.05% |
-0.70% |
1.16% |
2.07% |
1.88% |
3.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.72 |
0.05 |
1.42 |
5.67 |
9.68 |
14 |
21 |
34 |
| NOPAT Margin |
|
19.09% |
0.42% |
5.82% |
14.20% |
18.14% |
21.63% |
27.35% |
35.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.09% |
8.63% |
8.26% |
5.13% |
3.80% |
4.41% |
4.95% |
5.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
2.52% |
3.39% |
4.89% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
16.57% |
53.62% |
41.54% |
36.63% |
35.13% |
33.71% |
32.91% |
28.07% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
35.89% |
99.39% |
91.69% |
85.18% |
81.81% |
78.03% |
72.27% |
64.17% |
| Earnings before Interest and Taxes (EBIT) |
|
3.70 |
0.07 |
2.26 |
6.32 |
11 |
15 |
21 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.26 |
3.58 |
11 |
19 |
27 |
32 |
41 |
56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.40 |
1.39 |
1.04 |
1.07 |
1.19 |
1.20 |
1.46 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.65 |
1.62 |
1.11 |
1.16 |
1.27 |
1.27 |
1.55 |
| Price to Revenue (P/Rev) |
|
5.37 |
6.07 |
5.25 |
5.71 |
4.62 |
4.55 |
3.94 |
4.33 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
111.02 |
63.87 |
78.23 |
45.57 |
29.34 |
| Dividend Yield |
|
0.00% |
1.57% |
5.82% |
5.31% |
8.88% |
7.11% |
7.49% |
6.09% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.90% |
1.57% |
1.28% |
2.19% |
3.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.51 |
1.29 |
1.21 |
1.02 |
1.04 |
1.09 |
1.08 |
1.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.07 |
7.69 |
8.53 |
8.58 |
9.22 |
9.02 |
8.48 |
8.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
21.85 |
24.27 |
19.63 |
17.65 |
18.36 |
17.68 |
15.81 |
14.64 |
| Enterprise Value to EBIT (EV/EBIT) |
|
31.02 |
1,266.49 |
92.15 |
54.20 |
45.81 |
39.16 |
30.57 |
23.69 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
42.28 |
1,809.28 |
146.61 |
60.38 |
50.80 |
41.71 |
31.02 |
23.75 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
42.11 |
30.36 |
22.19 |
20.04 |
19.99 |
20.22 |
19.34 |
18.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-6.88 |
0.14 |
0.46 |
0.34 |
0.73 |
0.81 |
0.94 |
0.95 |
| Long-Term Debt to Equity |
|
-6.88 |
0.14 |
0.46 |
0.34 |
0.73 |
0.81 |
0.94 |
0.95 |
| Financial Leverage |
|
-6.84 |
0.56 |
0.26 |
0.32 |
0.47 |
0.71 |
0.82 |
0.89 |
| Leverage Ratio |
|
-6.36 |
2.69 |
2.09 |
1.65 |
1.60 |
1.83 |
1.96 |
2.08 |
| Compound Leverage Factor |
|
-1.87 |
-56.94 |
-0.51 |
0.70 |
0.71 |
0.58 |
0.78 |
1.10 |
| Debt to Total Capital |
|
117.00% |
12.32% |
31.63% |
25.53% |
42.36% |
44.79% |
48.49% |
48.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
117.00% |
12.32% |
31.63% |
25.53% |
42.36% |
44.79% |
48.49% |
48.74% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.14% |
26.31% |
15.80% |
12.74% |
11.07% |
10.63% |
10.74% |
10.60% |
| Common Equity to Total Capital |
|
-17.13% |
61.37% |
52.57% |
61.72% |
46.53% |
44.58% |
40.77% |
40.66% |
| Debt to EBITDA |
|
7.35 |
2.74 |
5.21 |
4.69 |
7.79 |
7.53 |
7.30 |
6.15 |
| Net Debt to EBITDA |
|
7.30 |
-0.74 |
4.95 |
3.55 |
7.13 |
6.97 |
6.86 |
5.84 |
| Long-Term Debt to EBITDA |
|
7.35 |
2.74 |
5.21 |
4.69 |
7.79 |
7.53 |
7.30 |
6.15 |
| Debt to NOPAT |
|
14.22 |
204.55 |
38.92 |
16.05 |
21.55 |
17.76 |
14.31 |
9.97 |
| Net Debt to NOPAT |
|
14.12 |
-55.52 |
37.00 |
12.15 |
19.73 |
16.43 |
13.46 |
9.47 |
| Long-Term Debt to NOPAT |
|
14.22 |
204.55 |
38.92 |
16.05 |
21.55 |
17.76 |
14.31 |
9.97 |
| Altman Z-Score |
|
1.37 |
0.78 |
0.63 |
1.33 |
0.78 |
0.74 |
0.63 |
0.75 |
| Noncontrolling Interest Sharing Ratio |
|
-0.79% |
32.70% |
25.65% |
18.98% |
18.23% |
19.26% |
20.07% |
20.76% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.22 |
4.83 |
1.13 |
1.63 |
1.92 |
1.30 |
0.99 |
0.71 |
| Quick Ratio |
|
0.14 |
3.96 |
0.38 |
0.71 |
0.16 |
0.19 |
0.11 |
0.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-34 |
-104 |
-156 |
-130 |
-40 |
-50 |
-51 |
| Operating Cash Flow to CapEx |
|
2,622.35% |
1,885.86% |
968.76% |
899.74% |
666.97% |
991.18% |
0.00% |
802.47% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-22.50 |
-36.79 |
-42.81 |
-21.84 |
-3.96 |
-3.88 |
-3.15 |
| Operating Cash Flow to Interest Expense |
|
0.92 |
1.87 |
3.33 |
4.68 |
4.12 |
2.84 |
2.62 |
2.74 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.88 |
1.77 |
2.99 |
4.16 |
3.50 |
2.55 |
2.87 |
2.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.13 |
0.12 |
0.13 |
0.12 |
0.12 |
0.13 |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.45 |
0.16 |
0.14 |
0.14 |
0.14 |
0.13 |
0.14 |
0.15 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
33 |
67 |
172 |
334 |
475 |
528 |
599 |
684 |
| Invested Capital Turnover |
|
0.43 |
0.23 |
0.20 |
0.16 |
0.13 |
0.13 |
0.14 |
0.15 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
34 |
105 |
162 |
140 |
54 |
71 |
86 |
| Enterprise Value (EV) |
|
115 |
87 |
209 |
343 |
491 |
575 |
648 |
814 |
| Market Capitalization |
|
77 |
69 |
128 |
228 |
246 |
290 |
301 |
415 |
| Book Value per Share |
|
($1.26) |
$9.25 |
$9.74 |
$16.08 |
$12.05 |
$11.22 |
$10.71 |
$10.94 |
| Tangible Book Value per Share |
|
($1.87) |
$7.86 |
$8.36 |
$15.03 |
$11.14 |
$10.49 |
$10.11 |
$10.25 |
| Total Capital |
|
33 |
80 |
175 |
356 |
492 |
546 |
616 |
701 |
| Total Debt |
|
39 |
9.81 |
55 |
91 |
208 |
245 |
299 |
342 |
| Total Long-Term Debt |
|
39 |
9.81 |
55 |
91 |
208 |
245 |
299 |
342 |
| Net Debt |
|
38 |
-2.66 |
53 |
69 |
191 |
226 |
281 |
325 |
| Capital Expenditures (CapEx) |
|
0.10 |
0.15 |
0.97 |
1.90 |
3.69 |
2.87 |
-3.21 |
5.55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.72 |
-0.40 |
-1.46 |
-0.71 |
6.86 |
1.37 |
-1.92 |
-6.80 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.46 |
12 |
0.76 |
5.14 |
8.35 |
3.61 |
-0.12 |
-5.34 |
| Net Working Capital (NWC) |
|
-1.46 |
12 |
0.76 |
5.14 |
8.35 |
3.61 |
-0.12 |
-5.34 |
| Net Nonoperating Expense (NNE) |
|
1.57 |
1.54 |
2.06 |
3.12 |
4.93 |
9.20 |
13 |
16 |
| Net Nonoperating Obligations (NNO) |
|
38 |
-2.66 |
53 |
69 |
191 |
226 |
281 |
325 |
| Total Depreciation and Amortization (D&A) |
|
1.55 |
3.51 |
8.36 |
13 |
16 |
18 |
20 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.10% |
-3.54% |
-5.96% |
-1.79% |
12.86% |
2.16% |
-2.52% |
-7.09% |
| Debt-free Net Working Capital to Revenue |
|
-10.25% |
106.96% |
3.09% |
12.88% |
15.66% |
5.66% |
-0.16% |
-5.58% |
| Net Working Capital to Revenue |
|
-10.25% |
106.96% |
3.09% |
12.88% |
15.66% |
5.66% |
-0.16% |
-5.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.30) |
($0.10) |
$0.10 |
$0.15 |
$0.12 |
$0.21 |
$0.47 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
5.39M |
13.33M |
13.69M |
18.55M |
20.15M |
22.57M |
24.35M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.30) |
($0.10) |
$0.10 |
$0.15 |
$0.12 |
$0.21 |
$0.47 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
5.39M |
13.33M |
13.69M |
18.55M |
20.15M |
22.57M |
24.35M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.30) |
($0.10) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
5.16M |
7.01M |
18.77M |
19.68M |
22.51M |
23.56M |
27.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.80 |
0.05 |
1.42 |
5.67 |
9.68 |
14 |
19 |
34 |
| Normalized NOPAT Margin |
|
12.65% |
0.42% |
5.82% |
14.20% |
18.14% |
21.63% |
24.78% |
35.02% |
| Pre Tax Income Margin |
|
7.64% |
-12.87% |
-2.26% |
6.68% |
8.92% |
7.31% |
11.05% |
18.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.24 |
0.04 |
0.80 |
1.73 |
1.80 |
1.46 |
1.66 |
2.12 |
| NOPAT to Interest Expense |
|
0.91 |
0.03 |
0.50 |
1.55 |
1.62 |
1.37 |
1.63 |
2.11 |
| EBIT Less CapEx to Interest Expense |
|
1.21 |
-0.05 |
0.46 |
1.21 |
1.18 |
1.18 |
1.91 |
1.77 |
| NOPAT Less CapEx to Interest Expense |
|
0.88 |
-0.07 |
0.16 |
1.03 |
1.00 |
1.09 |
1.88 |
1.77 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
460.24% |
-231.59% |
-1,286.27% |
588.46% |
454.60% |
531.57% |
336.34% |
169.92% |
| Augmented Payout Ratio |
|
460.24% |
-231.59% |
-1,286.27% |
588.46% |
454.60% |
543.75% |
336.34% |
169.92% |