| 20-F | 2019-12-31 | Filed 2020-04-30 |
| 20-F | 2018-12-31 | Filed 2019-04-30 |
| 20-F | 2017-12-31 | Filed 2018-04-27 |
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CRH Public (CRH) | 21,017 | 0% | 35,173 | 18,619 | 0 | 0 | 0 | 0 | 20,203 | ||
| Autoliv (ALV) | 6,810 | 19% | 12.7 | 3% | 6,590 | 4,590 | 8,549 | 1,583 | 214 | 659 | 8,387 |
| Owens Corning (OC) | 6,662 | 23% | 8.7 | 5% | 9,955 | 5,472 | 7,192 | 1,637 | 504 | 1,130 | 9,807 |
| Donaldson (DCI) | 6,645 | 33% | 15.7 | 11% | 2,283 | 1,356 | 2,816 | 941 | 258 | 449 | 7,032 |
| Loma Negra (LOMA) | 6,407 | 0% | 32,866 | 16,313 | 0 | 0 | 0 | 0 | 5,601 | ||
| Flowserve (FLS) | 6,176 | 33% | 15.9 | 5% | 4,764 | 3,020 | 3,864 | 1,268 | 254 | 439 | 6,979 |
| USG (USG) | 6,090 | 18% | 17.6 | 5% | 3,842 | 1,923 | 3,336 | 606 | 196 | 389 | 6,851 |
| James Hardie Industries (JHX) | 5,799 | 0% | 4,033 | 3,058 | 0 | 0 | 0 | 0 | 7,056 | ||
| Cementos Pacasmayo Saa (CPAC) | 4,145 | 0% | 2,863 | 1,412 | 0 | 0 | 0 | 0 | 4,145 | ||
| Eagle Materials (EXP) | 3,814 | 23% | 18.8 | 2% | 2,326 | 1,315 | 1,403 | 317 | 43 | 251 | 4,732 |
| Continental Building Products (CBPX) | 959 | 25% | 8.9 | 9% | 677 | 327 | 514 | 127 | 62 | 124 | 1,099 |
| US Concrete (USCR) | 887 | 4% | 12.1 | 1% | 1,456 | 1,093 | 1,480 | 65 | 15 | 129 | 1,565 |
| Forterra (FRTA) | 476 | 19% | 24.6 | -1% | 1,866 | 1,742 | 1,506 | 289 | -17 | 65 | 1,601 |
| Caesarstone (CSTE) | 456 | 0% | 617 | 150 | 0 | 0 | 0 | 0 | 362 | ||
| Continental Materials (CUO) | 28 | 10% | -4.4 | 0% | 92 | 55 | 123 | 13 | 0 | -5 | 24 |
| CPS Technologies (CPSH) | 14 | 10% | 15.1 | -49,884,200% | 3 | 16 | 2 | 0 | 1 | 13 | |
| Cemex (CX) | 0% | 552,628 | 333,095 | 0 | 0 | 0 | 0 | -5,071 | |||
| China Ceramics (CCCL) | -0% | 0 | 0 | 0 | 0 | -9 |
| Balance Sheet ($MM) | 2017-12-31 | 2018-12-31 |
| Cash | 189 | 807 |
| Accounts Receivable | ||
| Inventory | ||
| PP&E | ||
| Assets | 12,972 | 32,866 |
| Accounts Payable | ||
| Long-Term Debt | ||
| Liabilities | 8,556 | 16,313 |
| Stockholders' Equity | ||
| Income Statement ($MM) | 2017-12-31 | 2018-12-31 |
| Revenue | ||
| Cost of Revenue | ||
| Gross Profit | ||
| R&D | ||
| SG&A | ||
| Tax | ||
| Net Income | ||
| Cash Flow ($MM) | 2017-12-31 | 2018-12-31 |
| Cash Operating | ||
| Cash Investing | ||
| Cash Financing | ||