| DEI Shares Outstanding |
|
17,960,881.00 |
17,960,881.00 |
17,960,881.00 |
17,960,881.00 |
17,960,881.00 |
17,970,881.00 |
18,328,943.00 |
18,513,413.00 |
18,830,969.00 |
38,331,938.00 |
19,594,687.00 |
| DEI Adjusted Shares Outstanding |
|
17,960,881.00 |
17,960,881.00 |
17,960,881.00 |
17,960,881.00 |
17,960,881.00 |
17,970,881.00 |
18,328,943.00 |
18,513,413.00 |
18,830,969.00 |
38,331,938.00 |
19,594,687.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.48 |
0.30 |
0.39 |
0.78 |
-1.04 |
-0.71 |
-0.32 |
0.07 |
-0.39 |
-0.12 |
-0.65 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.28% |
-57.35% |
18.92% |
-4.17% |
3.03% |
12.16% |
-15.55% |
26.75% |
-10.14% |
13.70% |
-4.03% |
| EBITDA Growth |
|
-4.48% |
-17.69% |
-106.77% |
-2,665.13% |
34.70% |
85.03% |
-79.94% |
514.65% |
-80.48% |
292.41% |
-71.08% |
| EBIT Growth |
|
-28.85% |
70.56% |
-197.06% |
-310.00% |
24.39% |
51.94% |
56.89% |
258.42% |
-185.21% |
131.80% |
-557.06% |
| NOPAT Growth |
|
42.02% |
22.06% |
-167.94% |
-310.00% |
24.39% |
51.94% |
56.89% |
326.31% |
-159.65% |
131.80% |
-557.06% |
| Net Income Growth |
|
-48.80% |
163.00% |
30.10% |
99.22% |
-232.57% |
31.61% |
54.32% |
122.05% |
-677.47% |
37.69% |
-176.81% |
| EPS Growth |
|
-37.14% |
162.50% |
26.67% |
102.63% |
-235.06% |
31.73% |
54.93% |
121.88% |
-671.43% |
40.00% |
-175.00% |
| Operating Cash Flow Growth |
|
-44.55% |
-55.62% |
103.00% |
-500.63% |
87.66% |
20.00% |
54.38% |
1,182.30% |
-137.14% |
97.55% |
-1,024.71% |
| Free Cash Flow Firm Growth |
|
126.63% |
-72.63% |
913.65% |
-154.66% |
71.19% |
48.07% |
80.18% |
1,120.53% |
-203.92% |
99.73% |
833.22% |
| Invested Capital Growth |
|
-13.14% |
-1.25% |
-53.61% |
37.52% |
0.16% |
0.56% |
-1.27% |
-7.45% |
11.17% |
1.12% |
-5.15% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.06% |
41.17% |
40.22% |
37.99% |
38.78% |
38.06% |
39.39% |
42.03% |
41.71% |
39.70% |
37.29% |
| EBITDA Margin |
|
3.11% |
5.99% |
-0.34% |
-9.85% |
-6.24% |
-0.83% |
-1.77% |
5.81% |
1.26% |
4.35% |
1.31% |
| Operating Margin |
|
1.76% |
3.52% |
-2.87% |
-12.28% |
-9.01% |
-3.86% |
-1.97% |
2.46% |
-2.34% |
0.65% |
-3.11% |
| EBIT Margin |
|
0.88% |
3.52% |
-2.87% |
-12.28% |
-9.01% |
-3.86% |
-1.97% |
2.46% |
-2.34% |
0.65% |
-3.11% |
| Profit (Net Income) Margin |
|
-2.86% |
4.23% |
4.62% |
9.61% |
-12.37% |
-7.54% |
-4.08% |
0.71% |
-4.56% |
-2.50% |
-7.21% |
| Tax Burden Percent |
|
100.00% |
2,416.89% |
-79.86% |
-64.08% |
102.08% |
104.51% |
100.00% |
100.00% |
79.16% |
68.14% |
84.08% |
| Interest Burden Percent |
|
-325.37% |
4.97% |
201.71% |
122.15% |
134.44% |
186.84% |
206.95% |
28.80% |
246.56% |
-561.19% |
275.47% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.83% |
3.74% |
-3.50% |
-19.05% |
-12.43% |
-5.95% |
-2.58% |
6.09% |
-3.58% |
1.08% |
-5.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.23% |
4.53% |
9.57% |
42.30% |
-29.53% |
-17.95% |
-7.68% |
1.62% |
-10.22% |
-5.63% |
-15.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-107.81% |
99.57% |
72.52% |
81.32% |
-68.36% |
-142.70% |
-584.75% |
51.85% |
-278.95% |
159.95% |
115.72% |
| Return on Equity (ROE) |
|
-104.98% |
103.32% |
69.02% |
62.27% |
-80.79% |
-148.65% |
-587.32% |
57.95% |
-282.53% |
161.02% |
110.70% |
| Cash Return on Invested Capital (CROIC) |
|
16.89% |
5.00% |
69.74% |
-50.65% |
-12.59% |
-6.51% |
-1.30% |
13.83% |
-14.16% |
-0.04% |
0.27% |
| Operating Return on Assets (OROA) |
|
1.43% |
2.49% |
-2.43% |
-12.04% |
-10.72% |
-3.80% |
-1.37% |
2.32% |
-2.00% |
0.61% |
-2.77% |
| Return on Assets (ROA) |
|
-4.66% |
2.99% |
3.91% |
9.42% |
-14.71% |
-7.42% |
-2.83% |
0.67% |
-3.91% |
-2.31% |
-6.42% |
| Return on Common Equity (ROCE) |
|
-104.98% |
103.32% |
69.02% |
62.27% |
-80.79% |
-148.65% |
-587.32% |
57.95% |
-282.53% |
161.02% |
110.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-305.77% |
70.59% |
55.29% |
43.40% |
-135.57% |
-374.75% |
410.55% |
21.95% |
1,232.50% |
89.94% |
71.17% |
| Net Operating Profit after Tax (NOPAT) |
|
3.71 |
4.53 |
-3.07 |
-13 |
-9.53 |
-4.58 |
-1.97 |
4.47 |
-2.67 |
0.85 |
-3.87 |
| NOPAT Margin |
|
1.23% |
3.52% |
-2.01% |
-8.60% |
-6.31% |
-2.70% |
-1.38% |
2.46% |
-1.64% |
0.46% |
-2.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
10.07% |
-0.79% |
-13.07% |
-61.35% |
17.10% |
11.99% |
5.11% |
4.47% |
6.64% |
6.71% |
10.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-3.27% |
1.00% |
-4.73% |
| Cost of Revenue to Revenue |
|
60.94% |
58.83% |
59.78% |
62.01% |
61.22% |
61.94% |
60.61% |
57.97% |
58.29% |
60.30% |
62.71% |
| SG&A Expenses to Revenue |
|
34.39% |
37.57% |
40.26% |
45.53% |
44.43% |
38.88% |
37.54% |
36.36% |
40.56% |
35.46% |
33.47% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
37.30% |
37.66% |
43.09% |
50.27% |
47.79% |
41.92% |
41.36% |
39.57% |
44.04% |
39.05% |
40.41% |
| Earnings before Interest and Taxes (EBIT) |
|
2.65 |
4.53 |
-4.39 |
-18 |
-14 |
-6.54 |
-2.82 |
4.47 |
-3.81 |
1.21 |
-5.54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.37 |
7.71 |
-0.52 |
-14 |
-9.43 |
-1.41 |
-2.54 |
11 |
2.06 |
8.06 |
2.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.66 |
1.13 |
2.17 |
0.59 |
1.45 |
2.27 |
0.00 |
16.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
12.83 |
1.26 |
2.75 |
0.67 |
2.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.08 |
0.07 |
0.18 |
0.13 |
0.13 |
0.05 |
0.45 |
0.52 |
0.93 |
0.34 |
0.12 |
| Price to Earnings (P/E) |
|
0.00 |
1.60 |
3.93 |
1.36 |
0.00 |
0.00 |
0.00 |
72.92 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
62.56% |
25.47% |
73.34% |
0.00% |
0.00% |
0.00% |
1.37% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.18 |
1.01 |
1.38 |
0.83 |
1.08 |
1.06 |
1.87 |
2.25 |
2.94 |
1.86 |
1.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.47 |
0.94 |
0.50 |
0.43 |
0.55 |
0.48 |
1.00 |
0.87 |
1.41 |
0.79 |
0.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.29 |
15.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.05 |
112.13 |
18.25 |
49.45 |
| Enterprise Value to EBIT (EV/EBIT) |
|
53.99 |
26.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.46 |
0.00 |
121.56 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
38.64 |
26.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.46 |
0.00 |
173.65 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.51 |
25.74 |
8.08 |
0.00 |
0.00 |
0.00 |
0.00 |
8.50 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.48 |
20.02 |
1.26 |
0.00 |
0.00 |
0.00 |
0.00 |
15.63 |
0.00 |
0.00 |
555.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
42.91 |
14.89 |
4.01 |
1.39 |
4.65 |
21.79 |
-55.84 |
11.37 |
-136.32 |
-17.54 |
-5.54 |
| Long-Term Debt to Equity |
|
18.43 |
6.06 |
0.32 |
0.15 |
1.17 |
4.76 |
-16.22 |
3.64 |
-36.78 |
-4.39 |
-1.19 |
| Financial Leverage |
|
14.91 |
21.96 |
7.57 |
1.92 |
2.31 |
7.95 |
76.13 |
32.02 |
27.30 |
-28.41 |
-7.67 |
| Leverage Ratio |
|
22.54 |
34.50 |
17.65 |
6.61 |
5.49 |
20.03 |
207.41 |
86.66 |
72.28 |
-69.58 |
-17.24 |
| Compound Leverage Factor |
|
-73.34 |
1.72 |
35.61 |
8.07 |
7.38 |
37.43 |
429.23 |
24.96 |
178.20 |
390.50 |
-47.50 |
| Debt to Total Capital |
|
97.72% |
187.41% |
80.03% |
58.15% |
82.31% |
95.61% |
101.82% |
91.91% |
100.74% |
106.05% |
122.00% |
| Short-Term Debt to Total Capital |
|
55.74% |
55.60% |
73.70% |
51.92% |
61.63% |
74.75% |
72.25% |
62.45% |
73.56% |
79.52% |
95.89% |
| Long-Term Debt to Total Capital |
|
41.98% |
38.11% |
6.33% |
6.23% |
20.68% |
20.86% |
29.57% |
29.47% |
27.18% |
26.52% |
26.11% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
2.28% |
12.59% |
19.97% |
41.85% |
17.69% |
4.39% |
-1.82% |
8.09% |
-0.74% |
-6.05% |
-22.00% |
| Debt to EBITDA |
|
12.93 |
14.88 |
-98.26 |
-3.13 |
-6.80 |
-52.67 |
-31.28 |
6.33 |
40.00 |
11.20 |
42.82 |
| Net Debt to EBITDA |
|
12.68 |
29.15 |
-94.53 |
-3.06 |
-6.68 |
-52.27 |
-30.56 |
6.14 |
38.44 |
10.47 |
39.96 |
| Long-Term Debt to EBITDA |
|
5.56 |
6.05 |
-7.77 |
-0.34 |
-1.71 |
-11.49 |
-9.08 |
2.03 |
10.79 |
2.80 |
9.17 |
| Debt to NOPAT |
|
32.67 |
50.70 |
-16.68 |
-3.58 |
-6.73 |
-16.22 |
-40.21 |
14.92 |
-30.84 |
106.54 |
-25.77 |
| Net Debt to NOPAT |
|
32.04 |
24.83 |
-16.05 |
-3.50 |
-6.60 |
-16.10 |
-39.30 |
14.47 |
-29.63 |
99.57 |
-24.05 |
| Long-Term Debt to NOPAT |
|
14.04 |
20.62 |
-1.32 |
-0.38 |
-1.69 |
-3.54 |
-11.68 |
4.78 |
-8.32 |
26.65 |
-5.52 |
| Altman Z-Score |
|
1.32 |
0.40 |
0.44 |
0.15 |
-0.07 |
-0.04 |
0.04 |
0.53 |
0.31 |
0.18 |
-0.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.21 |
2.46 |
1.17 |
1.30 |
1.08 |
0.95 |
0.97 |
1.02 |
0.93 |
0.91 |
0.85 |
| Quick Ratio |
|
0.08 |
0.10 |
0.04 |
0.09 |
0.05 |
0.06 |
0.08 |
0.11 |
0.11 |
0.08 |
0.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
22 |
6.05 |
61 |
-34 |
-9.65 |
-5.01 |
-0.99 |
10 |
-11 |
-0.03 |
0.21 |
| Operating Cash Flow to CapEx |
|
168.87% |
664.41% |
166.21% |
-585.13% |
-40.77% |
-64.76% |
-57.90% |
404.34% |
-82.66% |
-2.71% |
-27.29% |
| Free Cash Flow to Firm to Interest Expense |
|
1.96 |
1.41 |
13.72 |
-8.40 |
-2.06 |
-0.88 |
-0.33 |
3.19 |
-1.89 |
0.00 |
0.02 |
| Operating Cash Flow to Interest Expense |
|
0.94 |
1.09 |
2.14 |
-9.59 |
-1.01 |
-0.66 |
-0.57 |
5.86 |
-1.24 |
-0.02 |
-0.20 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.38 |
1.86 |
0.85 |
-11.23 |
-3.48 |
-1.69 |
-1.56 |
4.41 |
-2.74 |
-0.81 |
-0.92 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.63 |
0.71 |
0.85 |
0.98 |
1.19 |
0.98 |
0.69 |
0.94 |
0.86 |
0.93 |
0.89 |
| Accounts Receivable Turnover |
|
40.14 |
14.30 |
23.82 |
34.91 |
32.20 |
35.46 |
21.47 |
23.64 |
16.79 |
18.68 |
23.61 |
| Inventory Turnover |
|
1.31 |
0.55 |
0.90 |
1.21 |
1.05 |
1.09 |
0.87 |
1.19 |
1.14 |
1.19 |
1.04 |
| Fixed Asset Turnover |
|
10.14 |
4.44 |
7.46 |
9.45 |
6.15 |
6.01 |
5.60 |
7.67 |
6.57 |
7.05 |
6.96 |
| Accounts Payable Turnover |
|
4.50 |
1.65 |
2.81 |
4.06 |
3.10 |
2.58 |
2.01 |
3.17 |
2.88 |
2.77 |
2.21 |
| Days Sales Outstanding (DSO) |
|
9.09 |
25.52 |
15.32 |
10.46 |
11.34 |
10.29 |
17.00 |
15.44 |
21.74 |
19.54 |
15.46 |
| Days Inventory Outstanding (DIO) |
|
278.35 |
659.71 |
406.53 |
302.55 |
348.07 |
336.40 |
420.25 |
306.76 |
321.36 |
306.17 |
352.47 |
| Days Payable Outstanding (DPO) |
|
81.07 |
220.57 |
130.11 |
90.01 |
117.68 |
141.64 |
181.32 |
115.04 |
126.68 |
131.76 |
165.52 |
| Cash Conversion Cycle (CCC) |
|
206.38 |
464.65 |
291.74 |
223.00 |
241.73 |
205.05 |
255.93 |
207.16 |
216.42 |
193.95 |
202.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
122 |
120 |
56 |
77 |
77 |
77 |
76 |
71 |
78 |
79 |
75 |
| Invested Capital Turnover |
|
2.31 |
1.06 |
1.74 |
2.22 |
1.97 |
2.20 |
1.87 |
2.47 |
2.19 |
2.35 |
2.30 |
| Increase / (Decrease) in Invested Capital |
|
-18 |
-1.52 |
-64 |
21 |
0.12 |
0.43 |
-0.98 |
-5.67 |
7.87 |
0.88 |
-4.08 |
| Enterprise Value (EV) |
|
143 |
121 |
77 |
63 |
83 |
81 |
143 |
158 |
230 |
147 |
115 |
| Market Capitalization |
|
24 |
8.69 |
28 |
19 |
20 |
7.74 |
65 |
94 |
151 |
63 |
22 |
| Book Value per Share |
|
$0.16 |
$0.43 |
$0.71 |
$1.81 |
$0.77 |
$0.19 |
($0.08) |
$0.32 |
($0.03) |
($0.27) |
($0.94) |
| Tangible Book Value per Share |
|
$0.11 |
$0.38 |
$0.56 |
$1.59 |
$0.52 |
($0.09) |
($0.35) |
($0.01) |
($0.41) |
($0.69) |
($1.10) |
| Total Capital |
|
124 |
122 |
64 |
78 |
78 |
78 |
78 |
73 |
82 |
85 |
82 |
| Total Debt |
|
121 |
115 |
51 |
45 |
64 |
74 |
79 |
67 |
82 |
90 |
100 |
| Total Long-Term Debt |
|
52 |
47 |
4.06 |
4.84 |
16 |
16 |
23 |
21 |
22 |
23 |
21 |
| Net Debt |
|
119 |
112 |
49 |
44 |
63 |
74 |
78 |
65 |
79 |
84 |
93 |
| Capital Expenditures (CapEx) |
|
6.28 |
0.71 |
5.75 |
6.54 |
12 |
5.83 |
2.98 |
4.61 |
8.38 |
6.28 |
7.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
93 |
94 |
67 |
62 |
54 |
51 |
52 |
45 |
50 |
55 |
54 |
| Debt-free Net Working Capital (DFNWC) |
|
95 |
96 |
69 |
63 |
55 |
52 |
53 |
47 |
52 |
57 |
55 |
| Net Working Capital (NWC) |
|
26 |
28 |
21 |
22 |
7.46 |
-6.28 |
-2.88 |
1.90 |
-8.37 |
-11 |
-23 |
| Net Nonoperating Expense (NNE) |
|
12 |
-0.91 |
-10 |
-27 |
9.15 |
8.20 |
3.86 |
3.18 |
4.77 |
5.48 |
8.94 |
| Net Nonoperating Obligations (NNO) |
|
119 |
112 |
43 |
44 |
63 |
74 |
78 |
65 |
79 |
84 |
93 |
| Total Depreciation and Amortization (D&A) |
|
6.72 |
3.19 |
3.87 |
3.57 |
4.19 |
5.13 |
0.28 |
6.06 |
5.86 |
6.85 |
7.87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
30.78% |
146.37% |
43.64% |
42.11% |
35.95% |
30.26% |
36.11% |
24.91% |
30.93% |
29.62% |
30.29% |
| Debt-free Net Working Capital to Revenue |
|
31.56% |
75.01% |
44.91% |
42.80% |
36.73% |
30.59% |
37.37% |
26.02% |
31.70% |
30.58% |
31.14% |
| Net Working Capital to Revenue |
|
8.66% |
44.20% |
14.04% |
15.31% |
4.94% |
-3.70% |
-2.01% |
1.05% |
-5.13% |
-5.97% |
-13.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.48) |
$0.30 |
$0.27 |
$0.65 |
($1.04) |
($0.71) |
($0.32) |
$0.07 |
($0.40) |
$0.00 |
($0.66) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.94M |
17.96M |
17.96M |
17.96M |
17.96M |
17.97M |
18.01M |
18.35M |
18.69M |
0.00 |
19.36M |
| Adjusted Diluted Earnings per Share |
|
($0.48) |
$0.30 |
$0.27 |
$0.64 |
($1.04) |
($0.71) |
($0.32) |
$0.07 |
($0.40) |
$0.00 |
($0.66) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.94M |
17.96M |
18.42M |
18.39M |
17.96M |
17.97M |
18.01M |
18.79M |
18.69M |
0.00 |
19.36M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.96M |
17.96M |
17.96M |
17.96M |
17.96M |
17.97M |
18.33M |
18.51M |
18.83M |
0.00 |
19.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.70 |
1.29 |
-2.45 |
-10 |
-8.67 |
-4.36 |
-1.97 |
3.13 |
-2.67 |
0.85 |
-0.66 |
| Normalized NOPAT Margin |
|
1.89% |
1.00% |
-1.60% |
-6.84% |
-5.74% |
-2.58% |
-1.38% |
1.73% |
-1.64% |
0.46% |
-0.37% |
| Pre Tax Income Margin |
|
-2.86% |
0.17% |
-5.79% |
-15.00% |
-12.12% |
-7.22% |
-4.08% |
0.71% |
-5.76% |
-3.67% |
-8.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.24 |
1.05 |
-0.98 |
-4.52 |
-2.90 |
-1.15 |
-0.94 |
1.40 |
-0.68 |
0.15 |
-0.57 |
| NOPAT to Interest Expense |
|
0.33 |
1.05 |
-0.69 |
-3.16 |
-2.03 |
-0.81 |
-0.65 |
1.40 |
-0.48 |
0.11 |
-0.40 |
| EBIT Less CapEx to Interest Expense |
|
-0.32 |
1.78 |
-2.27 |
-6.15 |
-5.37 |
-2.18 |
-1.92 |
-0.04 |
-2.18 |
-0.63 |
-1.29 |
| NOPAT Less CapEx to Interest Expense |
|
-0.23 |
1.78 |
-1.97 |
-4.80 |
-4.50 |
-1.83 |
-1.64 |
-0.04 |
-1.98 |
-0.68 |
-1.12 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |