| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
2.16% |
23.49% |
78.08% |
| EBITDA Growth |
0.00% |
17.35% |
-43.69% |
91.32% |
| EBIT Growth |
0.00% |
24.50% |
-55.59% |
53.21% |
| NOPAT Growth |
0.00% |
0.32% |
-44.20% |
170.97% |
| Net Income Growth |
0.00% |
21.70% |
-48.44% |
57.36% |
| EPS Growth |
0.00% |
20.94% |
-48.73% |
-6.62% |
| Operating Cash Flow Growth |
0.00% |
11.11% |
-30.38% |
101.84% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
91.00% |
-1,648.83% |
| Invested Capital Growth |
0.00% |
0.00% |
9.79% |
143.34% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
-10.63% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
126.42% |
-16.42% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-40.94% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
13.61% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
70.09% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
59.32% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-4.99% |
349.40% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
3.51% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
2.00% |
-1.17% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
98.52% |
100.00% |
73.64% |
98.59% |
| EBITDA Margin |
52.23% |
60.00% |
27.36% |
29.39% |
| Operating Margin |
35.39% |
36.92% |
15.51% |
23.87% |
| EBIT Margin |
35.39% |
43.13% |
15.51% |
13.34% |
| Profit (Net Income) Margin |
30.68% |
36.55% |
15.26% |
13.49% |
| Tax Burden Percent |
89.42% |
84.16% |
90.55% |
89.50% |
| Interest Burden Percent |
96.97% |
100.72% |
108.68% |
112.93% |
| Effective Tax Rate |
10.58% |
15.84% |
9.45% |
10.50% |
| Return on Invested Capital (ROIC) |
0.00% |
3.36% |
0.90% |
1.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
4.04% |
0.98% |
0.78% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
28.83% |
6.82% |
5.49% |
| Return on Equity (ROE) |
0.00% |
32.19% |
7.72% |
6.83% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-196.64% |
-8.44% |
-82.15% |
| Operating Return on Assets (OROA) |
0.00% |
1.46% |
0.64% |
0.62% |
| Return on Assets (ROA) |
0.00% |
1.24% |
0.63% |
0.62% |
| Return on Common Equity (ROCE) |
0.00% |
32.19% |
7.72% |
6.77% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
16.10% |
7.21% |
4.89% |
| Net Operating Profit after Tax (NOPAT) |
37 |
37 |
21 |
57 |
| NOPAT Margin |
31.64% |
31.07% |
14.04% |
21.37% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.68% |
-0.09% |
0.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
1.68% |
0.84% |
0.95% |
| Cost of Revenue to Revenue |
1.48% |
0.00% |
26.36% |
1.41% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
63.13% |
63.08% |
58.13% |
74.71% |
| Earnings before Interest and Taxes (EBIT) |
42 |
52 |
23 |
35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
62 |
72 |
41 |
78 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
1.42 |
1.29 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.42 |
1.47 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
3.00 |
3.49 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
19.67 |
26.42 |
| Dividend Yield |
0.00% |
0.00% |
3.53% |
3.46% |
| Earnings Yield |
0.00% |
0.00% |
5.08% |
3.79% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.05 |
1.03 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
17.31 |
23.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
63.25 |
78.98 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
111.60 |
174.01 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
123.25 |
108.66 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
60.54 |
71.65 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
7.17 |
6.90 |
7.19 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.15 |
| Financial Leverage |
0.00 |
7.13 |
6.93 |
7.02 |
| Leverage Ratio |
0.00 |
13.03 |
12.21 |
10.94 |
| Compound Leverage Factor |
0.00 |
13.12 |
13.27 |
12.35 |
| Debt to Total Capital |
0.00% |
87.75% |
87.34% |
87.78% |
| Short-Term Debt to Total Capital |
0.00% |
87.75% |
87.34% |
85.91% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
1.87% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.17% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
12.25% |
12.66% |
12.04% |
| Debt to EBITDA |
0.00 |
27.13 |
53.38 |
67.41 |
| Net Debt to EBITDA |
0.00 |
27.00 |
52.28 |
66.96 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
1.44 |
| Debt to NOPAT |
0.00 |
52.38 |
104.01 |
92.74 |
| Net Debt to NOPAT |
0.00 |
52.13 |
101.87 |
92.12 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
1.98 |
| Altman Z-Score |
0.00 |
0.00 |
-0.67 |
-0.79 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
1.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
0.01 |
0.01 |
| Quick Ratio |
0.00 |
0.00 |
0.01 |
0.01 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-2,187 |
-197 |
-3,443 |
| Operating Cash Flow to CapEx |
0.00% |
412.13% |
391.21% |
1,878.67% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-34,708.28 |
-2,289.50 |
-31,021.59 |
| Operating Cash Flow to Interest Expense |
37.36 |
969.16 |
494.29 |
772.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
38.36 |
734.00 |
367.94 |
731.82 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.03 |
0.04 |
0.05 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
2.26 |
2.60 |
2.74 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
2,224 |
2,442 |
5,942 |
| Invested Capital Turnover |
0.00 |
0.11 |
0.06 |
0.06 |
| Increase / (Decrease) in Invested Capital |
0.00 |
2,224 |
218 |
3,500 |
| Enterprise Value (EV) |
0.00 |
0.00 |
2,573 |
6,147 |
| Market Capitalization |
0.00 |
0.00 |
446 |
925 |
| Book Value per Share |
$0.00 |
$0.00 |
$42.37 |
$48.09 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$42.37 |
$42.07 |
| Total Capital |
0.00 |
2,233 |
2,486 |
5,977 |
| Total Debt |
0.00 |
1,960 |
2,172 |
5,247 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
112 |
| Net Debt |
0.00 |
1,951 |
2,127 |
5,212 |
| Capital Expenditures (CapEx) |
-1.48 |
15 |
11 |
4.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-961 |
-830 |
-1,380 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-952 |
-786 |
-1,344 |
| Net Working Capital (NWC) |
0.00 |
-2,911 |
-2,957 |
-6,480 |
| Net Nonoperating Expense (NNE) |
1.13 |
-6.60 |
-1.81 |
21 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1,951 |
2,127 |
5,212 |
| Total Depreciation and Amortization (D&A) |
20 |
20 |
18 |
43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-797.88% |
-558.42% |
-521.14% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-790.31% |
-528.50% |
-507.71% |
| Net Working Capital to Revenue |
0.00% |
-2,417.90% |
-1,988.96% |
-2,447.07% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$3.05 |
$2.83 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
7.44M |
14.98M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$3.02 |
$2.82 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
7.44M |
14.98M |
| 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 |
7.44M |
14.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
37 |
37 |
21 |
57 |
| Normalized NOPAT Margin |
31.64% |
31.07% |
14.04% |
21.37% |
| Pre Tax Income Margin |
34.31% |
43.44% |
16.85% |
15.07% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
28.35 |
824.21 |
268.13 |
318.28 |
| NOPAT to Interest Expense |
25.35 |
593.89 |
242.78 |
509.70 |
| EBIT Less CapEx to Interest Expense |
29.36 |
589.05 |
141.78 |
277.14 |
| NOPAT Less CapEx to Interest Expense |
26.36 |
358.73 |
116.43 |
468.56 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
41.12% |
35.77% |
69.39% |
80.19% |
| Augmented Payout Ratio |
41.12% |
35.77% |
69.39% |
80.19% |