| DEI Shares Outstanding |
|
8,718,554.00 |
8,664,577.00 |
8,728,498.00 |
8,870,988.00 |
9,033,855.00 |
9,108,691.00 |
9,372,346.00 |
10,236,684.00 |
10,125,533.00 |
- |
9,364,814.00 |
| DEI Adjusted Shares Outstanding |
|
8,718,554.00 |
8,664,577.00 |
8,728,498.00 |
8,870,988.00 |
9,033,855.00 |
9,108,691.00 |
9,372,346.00 |
10,236,684.00 |
10,125,533.00 |
- |
9,364,814.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.32 |
-0.82 |
0.15 |
1.48 |
-0.34 |
-2.99 |
2.16 |
2.16 |
-2.63 |
- |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-12.05% |
-21.03% |
45.16% |
39.62% |
8.66% |
-16.11% |
30.75% |
-21.73% |
-26.27% |
-7.92% |
-7.21% |
| EBITDA Growth |
|
-101.49% |
-311.55% |
787.68% |
168.89% |
-59.12% |
-269.22% |
297.23% |
-38.57% |
-225.72% |
109.91% |
67.72% |
| EBIT Growth |
|
-137.16% |
-16.04% |
129.82% |
658.59% |
-99.71% |
-54,396.36% |
191.11% |
-45.78% |
-349.71% |
87.38% |
39.41% |
| NOPAT Growth |
|
-180.85% |
36.72% |
132.33% |
804.70% |
-107.08% |
-1,718.91% |
199.85% |
-1.97% |
-223.09% |
86.39% |
34.95% |
| Net Income Growth |
|
-310.91% |
38.43% |
118.91% |
876.66% |
-123.18% |
-798.12% |
174.25% |
8.99% |
-220.68% |
48.94% |
106.38% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-776.47% |
171.81% |
-0.93% |
-224.06% |
49.05% |
106.67% |
| Operating Cash Flow Growth |
|
-42.79% |
-90.85% |
47.82% |
-1,049.49% |
234.96% |
-37.23% |
5.99% |
-70.73% |
313.81% |
-36.39% |
-103.54% |
| Free Cash Flow Firm Growth |
|
168.92% |
42.03% |
-220.49% |
-172.96% |
99.16% |
5,081.75% |
-187.41% |
444.43% |
-76.94% |
94.15% |
-111.97% |
| Invested Capital Growth |
|
-13.11% |
-15.57% |
17.31% |
49.97% |
-0.45% |
-22.05% |
26.64% |
-18.81% |
-26.74% |
-26.45% |
15.15% |
| Revenue Q/Q Growth |
|
-6.90% |
-1.78% |
10.91% |
7.60% |
-1.53% |
-4.49% |
13.48% |
-30.08% |
43.18% |
-0.31% |
-56.09% |
| EBITDA Q/Q Growth |
|
-101.79% |
91.73% |
47.00% |
2.47% |
-10.28% |
-56.08% |
88.38% |
-54.49% |
20.49% |
149.11% |
-127.50% |
| EBIT Q/Q Growth |
|
-152.39% |
66.61% |
813.01% |
1.05% |
-96.44% |
-29.18% |
176.49% |
-63.56% |
14.94% |
65.51% |
-729.89% |
| NOPAT Q/Q Growth |
|
-239.13% |
67.75% |
367.72% |
12.30% |
-147.48% |
-19.59% |
394.73% |
-37.07% |
14.32% |
63.67% |
-374.48% |
| Net Income Q/Q Growth |
|
-221.84% |
71.20% |
224.57% |
-3.20% |
-90.47% |
-39.35% |
464.56% |
-26.46% |
29.26% |
-848.92% |
-1.37% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
463.16% |
-28.14% |
29.11% |
-793.33% |
-10.00% |
| Operating Cash Flow Q/Q Growth |
|
26.54% |
-83.01% |
97.65% |
-111.62% |
160.60% |
7.76% |
-32.41% |
44.41% |
-11.62% |
98.15% |
-106.46% |
| Free Cash Flow Firm Q/Q Growth |
|
128.65% |
-51.99% |
17.51% |
-39.77% |
97.94% |
48.18% |
-170.18% |
274.00% |
-52.03% |
-53.27% |
-115.57% |
| Invested Capital Q/Q Growth |
|
-18.23% |
-0.76% |
-1.33% |
7.48% |
-4.45% |
-11.26% |
27.01% |
-29.56% |
-28.71% |
-9.88% |
-0.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
14.43% |
12.20% |
13.96% |
18.24% |
10.08% |
8.85% |
18.15% |
16.52% |
0.79% |
12.43% |
22.97% |
| EBITDA Margin |
|
-0.21% |
-1.08% |
5.10% |
9.82% |
3.70% |
-7.46% |
11.25% |
8.83% |
-15.05% |
1.62% |
-2.44% |
| Operating Margin |
|
-7.43% |
-5.95% |
1.02% |
7.56% |
-0.56% |
-12.14% |
8.17% |
5.55% |
-19.38% |
-2.87% |
-9.38% |
| EBIT Margin |
|
-4.06% |
-5.96% |
1.22% |
6.65% |
0.02% |
-11.67% |
8.13% |
5.63% |
-19.07% |
-2.61% |
-8.37% |
| Profit (Net Income) Margin |
|
-6.57% |
-5.12% |
0.67% |
4.66% |
-0.99% |
-10.65% |
6.05% |
8.42% |
-13.78% |
-7.64% |
1.16% |
| Tax Burden Percent |
|
136.01% |
77.17% |
90.73% |
79.51% |
80.68% |
85.28% |
79.40% |
183.73% |
64.83% |
268.42% |
-15.59% |
| Interest Burden Percent |
|
119.01% |
111.29% |
60.01% |
88.17% |
-6,841.82% |
107.07% |
93.72% |
81.41% |
111.50% |
108.99% |
88.65% |
| Effective Tax Rate |
|
0.00% |
0.00% |
9.27% |
20.49% |
0.00% |
0.00% |
20.60% |
-46.36% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-6.91% |
-5.10% |
1.66% |
11.12% |
-0.66% |
-13.47% |
13.55% |
13.12% |
-20.80% |
-3.86% |
-17.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-15.00% |
-11.31% |
-0.59% |
4.33% |
-3.04% |
-21.59% |
11.27% |
15.10% |
-29.13% |
120.95% |
-27.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.35% |
-2.62% |
-0.15% |
2.51% |
-2.25% |
-15.72% |
7.55% |
4.83% |
-1.24% |
-9.67% |
18.86% |
| Return on Equity (ROE) |
|
-11.26% |
-7.72% |
1.50% |
13.63% |
-2.91% |
-29.19% |
21.10% |
17.95% |
-22.04% |
-13.53% |
0.96% |
| Cash Return on Invested Capital (CROIC) |
|
7.11% |
11.78% |
-14.27% |
-28.87% |
-0.20% |
11.31% |
-9.96% |
33.89% |
10.06% |
26.63% |
-31.98% |
| Operating Return on Assets (OROA) |
|
-4.23% |
-5.74% |
1.65% |
9.62% |
0.02% |
-12.87% |
11.50% |
5.51% |
-17.04% |
-2.99% |
-4.84% |
| Return on Assets (ROA) |
|
-6.84% |
-4.93% |
0.90% |
6.75% |
-1.25% |
-11.75% |
8.56% |
8.25% |
-12.32% |
-8.76% |
0.67% |
| Return on Common Equity (ROCE) |
|
-11.26% |
-7.72% |
1.50% |
13.63% |
-2.91% |
-29.19% |
21.10% |
17.95% |
-22.04% |
-13.53% |
0.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-12.11% |
-8.01% |
1.50% |
12.78% |
-2.85% |
-33.96% |
18.14% |
16.44% |
-24.79% |
-14.54% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.12 |
-5.77 |
1.87 |
17 |
-1.20 |
-22 |
22 |
21 |
-26 |
-3.57 |
-4.92 |
| NOPAT Margin |
|
-5.20% |
-4.17% |
0.93% |
6.01% |
-0.39% |
-8.49% |
6.49% |
8.12% |
-13.56% |
-2.01% |
-6.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
8.09% |
6.21% |
2.24% |
6.79% |
2.38% |
8.11% |
2.28% |
-1.98% |
8.33% |
-124.81% |
9.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-24.31% |
-3.80% |
-5.63% |
| Cost of Revenue to Revenue |
|
85.57% |
87.80% |
86.04% |
81.76% |
89.92% |
91.15% |
81.85% |
83.48% |
99.21% |
87.57% |
77.03% |
| SG&A Expenses to Revenue |
|
12.50% |
16.36% |
12.37% |
9.86% |
10.69% |
11.22% |
9.01% |
10.55% |
13.83% |
14.95% |
32.15% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
| Operating Expenses to Revenue |
|
21.86% |
18.15% |
12.94% |
10.68% |
10.64% |
20.98% |
9.98% |
10.97% |
20.17% |
15.30% |
32.34% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.12 |
-8.26 |
2.46 |
19 |
0.06 |
-30 |
27 |
15 |
-37 |
-4.65 |
-6.27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.36 |
-1.49 |
10 |
28 |
11 |
-19 |
38 |
23 |
-29 |
2.88 |
-1.83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.62 |
1.05 |
1.28 |
1.44 |
1.10 |
0.88 |
1.38 |
0.66 |
0.90 |
1.21 |
1.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.74 |
1.24 |
1.58 |
1.77 |
1.59 |
1.05 |
1.82 |
0.79 |
0.98 |
1.30 |
1.80 |
| Price to Revenue (P/Rev) |
|
0.33 |
0.67 |
0.57 |
0.52 |
0.38 |
0.28 |
0.46 |
0.34 |
0.50 |
0.63 |
2.02 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
85.90 |
11.24 |
0.00 |
0.00 |
7.61 |
4.02 |
0.00 |
0.00 |
174.87 |
| Dividend Yield |
|
4.47% |
0.00% |
0.99% |
1.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
1.16% |
8.90% |
0.00% |
0.00% |
13.15% |
24.86% |
0.00% |
0.00% |
0.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.70 |
1.04 |
1.21 |
1.25 |
1.06 |
0.93 |
1.24 |
1.10 |
0.89 |
1.24 |
3.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.49 |
0.78 |
0.73 |
0.81 |
0.63 |
0.52 |
0.66 |
0.61 |
0.49 |
0.55 |
1.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
14.33 |
8.23 |
16.98 |
0.00 |
5.91 |
6.89 |
0.00 |
33.70 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
59.69 |
12.15 |
3,482.82 |
0.00 |
8.17 |
10.80 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
78.78 |
13.44 |
0.00 |
0.00 |
10.24 |
7.48 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.21 |
71.18 |
65.78 |
0.00 |
6.69 |
7.35 |
11.67 |
28.55 |
4.13 |
6.61 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.17 |
8.07 |
0.00 |
0.00 |
0.00 |
7.24 |
0.00 |
2.90 |
7.52 |
3.95 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.17 |
0.36 |
0.80 |
0.71 |
0.76 |
0.63 |
0.54 |
0.00 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.25 |
0.17 |
0.36 |
0.80 |
0.67 |
0.75 |
0.61 |
0.51 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.29 |
0.23 |
0.26 |
0.58 |
0.74 |
0.73 |
0.67 |
0.32 |
0.04 |
-0.08 |
-0.70 |
| Leverage Ratio |
|
1.65 |
1.57 |
1.67 |
2.02 |
2.32 |
2.48 |
2.46 |
2.18 |
1.79 |
1.55 |
1.44 |
| Compound Leverage Factor |
|
1.96 |
1.74 |
1.00 |
1.78 |
-158.97 |
2.66 |
2.31 |
1.77 |
1.99 |
1.68 |
1.27 |
| Debt to Total Capital |
|
22.70% |
14.54% |
26.20% |
44.45% |
41.50% |
43.32% |
38.68% |
34.89% |
0.33% |
0.39% |
0.50% |
| Short-Term Debt to Total Capital |
|
3.68% |
0.00% |
0.00% |
0.00% |
2.20% |
0.62% |
1.35% |
1.38% |
0.33% |
0.39% |
0.50% |
| Long-Term Debt to Total Capital |
|
19.02% |
14.54% |
26.20% |
44.45% |
39.30% |
42.70% |
37.33% |
33.50% |
0.00% |
0.00% |
0.00% |
| 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 |
|
77.30% |
85.46% |
73.80% |
55.55% |
58.50% |
56.68% |
61.32% |
65.11% |
99.67% |
99.61% |
99.50% |
| Debt to EBITDA |
|
-77.07 |
-10.10 |
3.10 |
2.97 |
6.70 |
-3.22 |
1.87 |
3.11 |
-0.01 |
0.13 |
-0.24 |
| Net Debt to EBITDA |
|
-75.99 |
-10.06 |
3.10 |
2.89 |
6.64 |
-3.20 |
1.82 |
3.05 |
0.05 |
-5.46 |
31.24 |
| Long-Term Debt to EBITDA |
|
-64.57 |
-10.10 |
3.10 |
2.97 |
6.34 |
-3.17 |
1.80 |
2.99 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-3.06 |
-2.61 |
17.06 |
4.86 |
-63.19 |
-2.82 |
3.24 |
3.38 |
-0.01 |
-0.10 |
-0.09 |
| Net Debt to NOPAT |
|
-3.02 |
-2.60 |
17.06 |
4.73 |
-62.67 |
-2.81 |
3.15 |
3.31 |
0.06 |
4.41 |
11.62 |
| Long-Term Debt to NOPAT |
|
-2.57 |
-2.61 |
17.06 |
4.86 |
-59.85 |
-2.78 |
3.13 |
3.25 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.75 |
3.06 |
3.36 |
3.31 |
2.53 |
1.94 |
3.02 |
2.60 |
2.45 |
3.29 |
5.46 |
| 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 |
|
3.18 |
2.99 |
3.24 |
4.50 |
3.63 |
4.09 |
3.17 |
5.09 |
3.61 |
3.73 |
6.72 |
| Quick Ratio |
|
0.68 |
0.55 |
0.86 |
1.16 |
0.88 |
0.92 |
1.03 |
1.03 |
1.15 |
1.79 |
5.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
9.39 |
13 |
-16 |
-44 |
-0.37 |
18 |
-16 |
55 |
13 |
25 |
-8.79 |
| Operating Cash Flow to CapEx |
|
151.85% |
0.00% |
42.93% |
-288.52% |
658.69% |
523.22% |
19,644.33% |
169.26% |
799.93% |
775.95% |
-33.61% |
| Free Cash Flow to Firm to Interest Expense |
|
6.94 |
14.30 |
-16.31 |
-19.83 |
-0.10 |
8.66 |
-9.34 |
20.05 |
2.99 |
58.88 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
12.22 |
1.62 |
2.27 |
-9.60 |
7.50 |
8.52 |
11.15 |
2.03 |
5.45 |
35.12 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.17 |
22.18 |
-3.02 |
-12.92 |
6.36 |
6.89 |
11.09 |
0.83 |
4.76 |
30.60 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.04 |
0.96 |
1.35 |
1.45 |
1.26 |
1.10 |
1.42 |
0.98 |
0.89 |
1.15 |
0.58 |
| Accounts Receivable Turnover |
|
7.44 |
7.70 |
8.61 |
8.05 |
8.02 |
8.09 |
8.55 |
6.29 |
6.46 |
7.05 |
6.73 |
| Inventory Turnover |
|
2.28 |
1.95 |
2.60 |
2.46 |
2.58 |
2.55 |
2.91 |
2.56 |
3.19 |
3.34 |
7.98 |
| Fixed Asset Turnover |
|
4.07 |
3.76 |
6.45 |
7.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
8.92 |
8.40 |
8.45 |
9.31 |
11.87 |
11.42 |
10.53 |
9.42 |
12.56 |
10.56 |
9.37 |
| Days Sales Outstanding (DSO) |
|
49.07 |
47.38 |
42.40 |
45.34 |
45.53 |
45.10 |
42.70 |
58.04 |
56.50 |
51.80 |
54.24 |
| Days Inventory Outstanding (DIO) |
|
159.83 |
186.93 |
140.17 |
148.10 |
141.26 |
143.33 |
125.46 |
142.62 |
114.25 |
109.28 |
45.74 |
| Days Payable Outstanding (DPO) |
|
40.91 |
43.43 |
43.17 |
39.21 |
30.74 |
31.97 |
34.68 |
38.75 |
29.07 |
34.55 |
38.97 |
| Cash Conversion Cycle (CCC) |
|
167.99 |
190.88 |
139.40 |
154.23 |
156.05 |
156.45 |
133.48 |
161.92 |
141.68 |
126.53 |
61.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
123 |
104 |
122 |
182 |
181 |
141 |
179 |
145 |
107 |
78 |
29 |
| Invested Capital Turnover |
|
1.33 |
1.22 |
1.79 |
1.85 |
1.68 |
1.59 |
2.09 |
1.61 |
1.53 |
1.92 |
2.73 |
| Increase / (Decrease) in Invested Capital |
|
-19 |
-19 |
18 |
61 |
-0.83 |
-40 |
38 |
-34 |
-39 |
-28 |
3.87 |
| Enterprise Value (EV) |
|
86 |
108 |
147 |
227 |
192 |
132 |
222 |
159 |
95 |
97 |
94 |
| Market Capitalization |
|
59 |
93 |
115 |
147 |
117 |
71 |
154 |
89 |
97 |
113 |
152 |
| Book Value per Share |
|
$10.91 |
$10.22 |
$10.28 |
$11.55 |
$11.79 |
$8.82 |
$11.91 |
$13.12 |
$10.61 |
$9.27 |
$9.29 |
| Tangible Book Value per Share |
|
$9.07 |
$8.65 |
$8.34 |
$9.36 |
$8.11 |
$7.41 |
$9.02 |
$11.03 |
$9.77 |
$8.57 |
$8.99 |
| Total Capital |
|
123 |
104 |
122 |
184 |
182 |
142 |
182 |
206 |
108 |
94 |
87 |
| Total Debt |
|
28 |
15 |
32 |
82 |
76 |
61 |
70 |
72 |
0.36 |
0.37 |
0.43 |
| Total Long-Term Debt |
|
23 |
15 |
32 |
82 |
72 |
60 |
68 |
69 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
28 |
15 |
32 |
80 |
75 |
61 |
68 |
70 |
-1.49 |
-16 |
-57 |
| Capital Expenditures (CapEx) |
|
11 |
-19 |
5.21 |
7.36 |
4.35 |
3.44 |
0.10 |
3.30 |
2.89 |
1.89 |
1.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
62 |
65 |
74 |
128 |
110 |
96 |
110 |
138 |
63 |
45 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
63 |
65 |
74 |
130 |
111 |
97 |
112 |
140 |
65 |
61 |
71 |
| Net Working Capital (NWC) |
|
58 |
65 |
74 |
130 |
107 |
96 |
109 |
137 |
65 |
61 |
71 |
| Net Nonoperating Expense (NNE) |
|
2.40 |
1.32 |
0.53 |
3.79 |
1.84 |
5.52 |
1.47 |
-0.78 |
0.43 |
10 |
-5.79 |
| Net Nonoperating Obligations (NNO) |
|
28 |
15 |
32 |
80 |
75 |
61 |
68 |
11 |
-0.88 |
-15 |
-58 |
| Total Depreciation and Amortization (D&A) |
|
6.75 |
6.77 |
7.80 |
8.91 |
11 |
11 |
10 |
8.37 |
7.77 |
7.53 |
4.44 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
35.59% |
46.77% |
36.98% |
45.58% |
36.02% |
37.68% |
32.84% |
52.79% |
32.68% |
25.33% |
18.00% |
| Debt-free Net Working Capital to Revenue |
|
35.81% |
46.81% |
36.99% |
46.37% |
36.22% |
37.78% |
33.45% |
53.34% |
33.64% |
34.38% |
94.87% |
| Net Working Capital to Revenue |
|
33.23% |
46.81% |
36.99% |
46.37% |
34.91% |
37.43% |
32.71% |
52.25% |
33.45% |
34.18% |
94.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($3.00) |
$2.17 |
$2.16 |
($2.63) |
($1.34) |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.64M |
8.68M |
8.76M |
8.96M |
8.98M |
9.10M |
9.34M |
10.23M |
10.14M |
10.11M |
9.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($3.00) |
$2.14 |
$2.12 |
($2.63) |
($1.34) |
$0.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.64M |
8.68M |
8.76M |
8.96M |
8.98M |
9.10M |
9.46M |
10.41M |
10.14M |
10.11M |
9.64M |
| 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 |
|
8.64M |
8.68M |
8.76M |
8.96M |
9.12M |
9.20M |
10.22M |
10.17M |
10.12M |
10.08M |
9.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.37 |
-4.04 |
2.91 |
19 |
-1.30 |
-6.30 |
24 |
11 |
-18 |
-3.08 |
-3.27 |
| Normalized NOPAT Margin |
|
1.35% |
-2.91% |
1.45% |
6.67% |
-0.43% |
-2.46% |
7.22% |
4.18% |
-9.13% |
-1.73% |
-4.37% |
| Pre Tax Income Margin |
|
-4.83% |
-6.63% |
0.73% |
5.87% |
-1.23% |
-12.49% |
7.62% |
4.58% |
-21.26% |
-2.85% |
-7.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.26 |
-8.86 |
2.50 |
8.45 |
0.01 |
-14.15 |
15.92 |
5.38 |
-8.69 |
-11.12 |
0.00 |
| NOPAT to Interest Expense |
|
-6.74 |
-6.19 |
1.89 |
7.64 |
-0.31 |
-10.31 |
12.71 |
7.76 |
-6.18 |
-8.53 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-13.31 |
11.70 |
-2.78 |
5.12 |
-1.12 |
-15.78 |
15.86 |
4.18 |
-9.37 |
-15.65 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-14.79 |
14.37 |
-3.39 |
4.31 |
-1.45 |
-11.94 |
12.65 |
6.56 |
-6.86 |
-13.06 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-22.72% |
0.00% |
85.68% |
16.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-29.84% |
-3.58% |
85.68% |
16.91% |
0.00% |
-2.33% |
0.00% |
6.09% |
-4.83% |
-7.63% |
1,053.86% |