| DEI Shares Outstanding |
|
11,589,136.00 |
5,900,818.00 |
6,655,365.00 |
13,750,730.00 |
16,945,302.00 |
1,917,779.00 |
1,829,982.00 |
6,300,460.00 |
4,957,647.00 |
14,069,469.00 |
122,609,376.00 |
| DEI Adjusted Shares Outstanding |
|
2,317,827.00 |
1,180,164.00 |
1,331,073.00 |
2,750,146.00 |
3,389,060.00 |
1,917,779.00 |
1,829,982.00 |
6,300,460.00 |
4,957,647.00 |
14,069,469.00 |
122,609,376.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.33 |
-2.30 |
-1.09 |
0.04 |
-1.65 |
-6.24 |
-5.11 |
1.74 |
-1.58 |
-1.08 |
-2.80 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.39% |
-14.58% |
-63.82% |
2.68% |
-11.43% |
-4.61% |
-3.50% |
0.00% |
0.00% |
0.00% |
4.48% |
| EBITDA Growth |
|
-17.52% |
-175.10% |
176.32% |
223.99% |
-114.67% |
-760.93% |
54.05% |
0.00% |
-2,063.77% |
27.65% |
-3,073.79% |
| EBIT Growth |
|
-24.23% |
-273.81% |
125.91% |
339.81% |
-214.23% |
-141.42% |
38.45% |
0.00% |
-2,223.95% |
26.15% |
-2,805.77% |
| NOPAT Growth |
|
-76.52% |
-313.76% |
127.27% |
-139.13% |
-1,292.27% |
-103.89% |
27.63% |
0.00% |
23.04% |
30.23% |
-65.04% |
| Net Income Growth |
|
-77.04% |
-594.59% |
88.15% |
1,258.15% |
-203.91% |
-113.34% |
28.97% |
0.00% |
-171.07% |
-93.75% |
-2,167.49% |
| EPS Growth |
|
-76.36% |
-461.54% |
48.94% |
1,258.15% |
-203.91% |
-80.80% |
32.30% |
0.00% |
-155.87% |
30.26% |
-334.56% |
| Operating Cash Flow Growth |
|
106.61% |
-194.83% |
178.00% |
-53.89% |
238.09% |
-184.68% |
82.42% |
0.00% |
147.86% |
21.46% |
-502.76% |
| Free Cash Flow Firm Growth |
|
-45.37% |
-241.67% |
198.08% |
-193.73% |
195.23% |
-131.18% |
346.51% |
0.00% |
0.00% |
-170.33% |
-18,823.80% |
| Invested Capital Growth |
|
-4.95% |
3.85% |
-10.76% |
12.98% |
-26.77% |
-36.17% |
-66.43% |
0.00% |
-66.07% |
-30.55% |
14,209.08% |
| Revenue Q/Q Growth |
|
0.09% |
-4.89% |
-60.90% |
521.92% |
44.75% |
6.60% |
-6.28% |
0.00% |
0.00% |
234.37% |
-0.20% |
| EBITDA Q/Q Growth |
|
-11.95% |
-58.35% |
476.78% |
-20.17% |
18.98% |
-130.09% |
46.27% |
0.00% |
-349.29% |
36.41% |
-876.06% |
| EBIT Q/Q Growth |
|
-17.35% |
-32.14% |
156.32% |
-36.67% |
4.96% |
-66.05% |
31.58% |
0.00% |
-341.78% |
33.42% |
-969.95% |
| NOPAT Q/Q Growth |
|
-69.71% |
-31.16% |
153.72% |
-116.17% |
0.70% |
-35.90% |
18.85% |
0.00% |
-313.20% |
36.76% |
6.97% |
| Net Income Q/Q Growth |
|
-71.61% |
-18.97% |
84.27% |
8.66% |
-123.96% |
-75.40% |
30.01% |
0.00% |
-160.64% |
25.01% |
-1,136.32% |
| EPS Q/Q Growth |
|
-69.05% |
-11.90% |
36.84% |
8.66% |
-123.96% |
-71.21% |
29.28% |
0.00% |
-144.93% |
74.86% |
-868.85% |
| Operating Cash Flow Q/Q Growth |
|
196.62% |
-57.53% |
10.75% |
-5.91% |
89.96% |
-24.60% |
32.12% |
0.00% |
21.31% |
-46.48% |
58.91% |
| Free Cash Flow Firm Q/Q Growth |
|
192.49% |
-1,303.80% |
73.37% |
50.06% |
-45.70% |
73.55% |
8.75% |
100.00% |
134.54% |
54.59% |
24.84% |
| Invested Capital Q/Q Growth |
|
-9.97% |
1.89% |
4.68% |
-14.00% |
-7.70% |
-34.35% |
-56.18% |
431.51% |
-59.05% |
-69.64% |
-25.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.06% |
22.75% |
30.55% |
31.64% |
30.04% |
22.18% |
26.06% |
0.00% |
0.00% |
47.52% |
41.01% |
| EBITDA Margin |
|
3.03% |
-2.66% |
5.62% |
17.72% |
-2.94% |
-26.49% |
-12.61% |
0.00% |
0.00% |
-55.76% |
-1,693.71% |
| Operating Margin |
|
1.95% |
-3.67% |
2.77% |
-0.56% |
-16.57% |
-35.42% |
-26.56% |
0.00% |
0.00% |
-58.24% |
-91.99% |
| EBIT Margin |
|
1.91% |
-3.89% |
2.79% |
11.94% |
-15.40% |
-38.98% |
-24.86% |
0.00% |
0.00% |
-61.43% |
-1,708.37% |
| Profit (Net Income) Margin |
|
0.61% |
-3.52% |
-1.15% |
12.99% |
-15.24% |
-34.09% |
-25.09% |
0.00% |
0.00% |
-63.67% |
-1,381.67% |
| Tax Burden Percent |
|
52.68% |
69.64% |
1,165.00% |
132.70% |
88.52% |
78.91% |
95.22% |
785.70% |
44.58% |
89.45% |
80.15% |
| Interest Burden Percent |
|
60.24% |
129.67% |
-3.55% |
81.98% |
111.79% |
110.82% |
105.99% |
150.27% |
88.62% |
115.87% |
100.91% |
| Effective Tax Rate |
|
47.32% |
0.00% |
0.00% |
-32.70% |
0.00% |
0.00% |
0.00% |
-473.27% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
4.76% |
-10.25% |
2.90% |
-1.13% |
-17.11% |
-50.37% |
-70.04% |
0.00% |
0.00% |
-98.46% |
-2.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.58% |
-17.68% |
-5.21% |
66.58% |
-148.23% |
-301.12% |
-153.48% |
0.00% |
0.00% |
-3.54% |
3,966.33% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.51% |
-18.27% |
-6.91% |
29.95% |
-6.33% |
-24.52% |
-63.71% |
0.00% |
0.00% |
1.30% |
-55.46% |
| Return on Equity (ROE) |
|
5.27% |
-28.51% |
-4.01% |
28.82% |
-23.44% |
-74.89% |
-133.75% |
65.36% |
-55.76% |
-97.16% |
-58.21% |
| Cash Return on Invested Capital (CROIC) |
|
9.84% |
-14.03% |
14.27% |
-13.32% |
13.80% |
-6.21% |
29.44% |
0.00% |
38.09% |
-62.41% |
-199.98% |
| Operating Return on Assets (OROA) |
|
5.37% |
-9.28% |
2.54% |
11.18% |
-13.83% |
-42.70% |
-31.55% |
0.00% |
0.00% |
-31.00% |
-65.53% |
| Return on Assets (ROA) |
|
1.71% |
-8.38% |
-1.05% |
12.16% |
-13.69% |
-37.34% |
-31.84% |
0.00% |
0.00% |
-32.13% |
-53.00% |
| Return on Common Equity (ROCE) |
|
4.60% |
-25.77% |
-3.81% |
28.51% |
-23.44% |
-74.89% |
-133.75% |
8.97% |
1.99% |
2.98% |
-56.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.34 |
-2.87 |
0.78 |
-0.31 |
-4.27 |
-8.70 |
-6.30 |
-18 |
-14 |
-9.69 |
-16 |
| NOPAT Margin |
|
1.03% |
-2.57% |
1.94% |
-0.74% |
-11.60% |
-24.79% |
-18.59% |
0.00% |
0.00% |
-40.77% |
-64.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.18% |
7.43% |
8.11% |
-67.71% |
131.13% |
250.75% |
83.44% |
-166.65% |
-68.15% |
-94.92% |
-3,969.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
4.33% |
-9.41% |
2.96% |
-0.95% |
-19.15% |
-62.40% |
-128.57% |
-699.43% |
534.11% |
-32.93% |
-1.37% |
| Cost of Revenue to Revenue |
|
74.94% |
77.25% |
69.45% |
68.36% |
69.96% |
77.82% |
73.94% |
0.00% |
0.00% |
52.48% |
58.99% |
| SG&A Expenses to Revenue |
|
23.11% |
26.42% |
27.78% |
32.20% |
46.61% |
57.60% |
52.63% |
0.00% |
0.00% |
105.76% |
133.01% |
| 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 |
|
23.11% |
26.42% |
27.78% |
32.20% |
46.61% |
57.60% |
52.63% |
0.00% |
0.00% |
105.76% |
133.01% |
| Earnings before Interest and Taxes (EBIT) |
|
2.51 |
-4.35 |
1.13 |
4.96 |
-5.67 |
-14 |
-8.42 |
0.93 |
-20 |
-15 |
-424 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.96 |
-2.98 |
2.27 |
7.36 |
-1.08 |
-9.30 |
-4.27 |
0.93 |
-18 |
-13 |
-421 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.13 |
0.55 |
0.69 |
0.27 |
0.16 |
0.54 |
3.78 |
1.87 |
0.00 |
26.63 |
0.13 |
| Price to Tangible Book Value (P/TBV) |
|
1.13 |
0.55 |
0.69 |
4.70 |
16.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
| Price to Revenue (P/Rev) |
|
0.12 |
0.06 |
0.18 |
0.17 |
0.09 |
0.16 |
0.26 |
0.00 |
0.00 |
2.63 |
5.82 |
| Price to Earnings (P/E) |
|
20.01 |
0.00 |
0.00 |
60.60 |
0.00 |
0.00 |
0.00 |
0.39 |
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 |
|
5.00% |
0.00% |
0.00% |
1.65% |
0.00% |
0.00% |
0.00% |
254.69% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
0.82 |
0.87 |
0.34 |
0.14 |
0.65 |
2.46 |
0.55 |
1.52 |
10.70 |
0.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.22 |
0.21 |
0.55 |
0.23 |
0.08 |
0.25 |
0.33 |
0.00 |
0.00 |
3.63 |
6.86 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.40 |
0.00 |
9.75 |
1.32 |
0.00 |
0.00 |
0.00 |
20.07 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.71 |
0.00 |
19.63 |
1.96 |
0.00 |
0.00 |
0.00 |
20.11 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.82 |
0.00 |
28.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.16 |
0.00 |
8.33 |
7.92 |
0.71 |
0.00 |
0.00 |
0.00 |
12.08 |
48.60 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.57 |
0.00 |
5.74 |
0.00 |
0.86 |
0.00 |
4.19 |
0.00 |
2.02 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.00 |
1.54 |
1.36 |
0.22 |
0.03 |
0.35 |
1.07 |
0.02 |
0.06 |
0.67 |
0.01 |
| Long-Term Debt to Equity |
|
0.33 |
0.38 |
0.25 |
0.00 |
0.00 |
0.08 |
0.59 |
0.00 |
0.06 |
0.60 |
0.01 |
| Financial Leverage |
|
0.87 |
1.03 |
1.32 |
0.45 |
0.04 |
0.08 |
0.42 |
1.04 |
0.64 |
-0.37 |
-0.01 |
| Leverage Ratio |
|
3.09 |
3.40 |
3.81 |
2.37 |
1.71 |
2.01 |
4.20 |
2.78 |
2.33 |
3.02 |
1.10 |
| Compound Leverage Factor |
|
1.86 |
4.41 |
-0.14 |
1.94 |
1.91 |
2.22 |
4.45 |
4.18 |
2.06 |
3.50 |
1.11 |
| Debt to Total Capital |
|
49.93% |
60.56% |
57.64% |
18.30% |
3.03% |
25.84% |
51.69% |
1.60% |
5.94% |
40.05% |
1.30% |
| Short-Term Debt to Total Capital |
|
33.44% |
45.58% |
46.96% |
18.30% |
3.03% |
19.74% |
23.36% |
1.60% |
0.00% |
4.13% |
0.55% |
| Long-Term Debt to Total Capital |
|
16.49% |
14.98% |
10.68% |
0.00% |
0.00% |
6.10% |
28.34% |
0.00% |
5.94% |
35.92% |
0.74% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30.34% |
0.80% |
| Noncontrolling Interests to Total Capital |
|
6.24% |
2.36% |
1.53% |
0.00% |
0.00% |
0.00% |
0.00% |
84.90% |
121.84% |
22.55% |
0.63% |
| Common Equity to Total Capital |
|
43.84% |
37.08% |
40.83% |
81.70% |
96.97% |
74.16% |
48.31% |
13.50% |
-27.78% |
7.06% |
97.27% |
| Debt to EBITDA |
|
3.91 |
-6.21 |
6.71 |
0.80 |
-0.63 |
-0.39 |
-0.59 |
0.29 |
-0.04 |
-1.01 |
-0.04 |
| Net Debt to EBITDA |
|
3.02 |
-5.55 |
6.29 |
0.35 |
0.48 |
-0.34 |
-0.50 |
-0.11 |
-0.02 |
-0.46 |
-0.02 |
| Long-Term Debt to EBITDA |
|
1.29 |
-1.54 |
1.24 |
0.00 |
0.00 |
-0.09 |
-0.32 |
0.00 |
-0.04 |
-0.90 |
-0.02 |
| Debt to NOPAT |
|
11.53 |
-6.44 |
19.47 |
-19.17 |
-0.16 |
-0.41 |
-0.40 |
-0.02 |
-0.05 |
-1.38 |
-0.95 |
| Net Debt to NOPAT |
|
8.91 |
-5.75 |
18.24 |
-8.36 |
0.12 |
-0.36 |
-0.34 |
0.01 |
-0.03 |
-0.64 |
-0.56 |
| Long-Term Debt to NOPAT |
|
3.81 |
-1.59 |
3.61 |
0.00 |
0.00 |
-0.10 |
-0.22 |
0.00 |
-0.05 |
-1.23 |
-0.55 |
| Altman Z-Score |
|
3.30 |
1.97 |
0.86 |
1.25 |
-0.01 |
-1.90 |
-2.30 |
-1.51 |
-7.50 |
-0.83 |
-0.17 |
| Noncontrolling Interest Sharing Ratio |
|
12.74% |
9.63% |
4.84% |
1.08% |
0.00% |
0.00% |
0.00% |
86.28% |
103.57% |
103.07% |
2.92% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.39 |
1.10 |
1.04 |
1.34 |
0.92 |
0.50 |
0.34 |
0.38 |
0.06 |
0.84 |
0.57 |
| Quick Ratio |
|
0.58 |
0.45 |
0.42 |
0.85 |
0.72 |
0.40 |
0.19 |
0.01 |
0.05 |
0.18 |
0.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.78 |
-3.93 |
3.86 |
-3.62 |
3.44 |
-1.07 |
2.65 |
0.00 |
8.73 |
-6.14 |
-1,163 |
| Operating Cash Flow to CapEx |
|
448.25% |
-858.69% |
709.07% |
0.00% |
1,211.99% |
-1,655.66% |
-121.70% |
0.00% |
0.00% |
0.00% |
-65,063.64% |
| Free Cash Flow to Firm to Interest Expense |
|
2.79 |
-3.04 |
3.30 |
-4.04 |
5.15 |
-0.73 |
5.25 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
3.61 |
-2.64 |
2.28 |
1.37 |
6.21 |
-2.37 |
-1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.80 |
-2.95 |
1.96 |
8.94 |
5.69 |
-2.51 |
-2.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.81 |
2.38 |
0.91 |
0.94 |
0.90 |
1.10 |
1.27 |
0.00 |
0.00 |
0.50 |
0.04 |
| Accounts Receivable Turnover |
|
11.27 |
9.95 |
3.67 |
4.04 |
4.65 |
5.67 |
6.65 |
0.00 |
0.00 |
79.78 |
18.95 |
| Inventory Turnover |
|
5.99 |
5.26 |
1.70 |
3.33 |
32.94 |
25.42 |
16.82 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
11.29 |
9.83 |
3.83 |
7.80 |
98.25 |
131.20 |
64.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
16.01 |
12.90 |
4.27 |
4.96 |
5.36 |
4.34 |
2.80 |
0.00 |
0.00 |
4.54 |
3.52 |
| Days Sales Outstanding (DSO) |
|
32.38 |
36.70 |
99.44 |
90.25 |
78.57 |
64.38 |
54.85 |
0.00 |
0.00 |
4.58 |
19.26 |
| Days Inventory Outstanding (DIO) |
|
60.95 |
69.39 |
214.48 |
109.59 |
11.08 |
14.36 |
21.70 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
22.80 |
28.31 |
85.48 |
73.66 |
68.11 |
84.13 |
130.40 |
0.00 |
0.00 |
80.48 |
103.78 |
| Cash Conversion Cycle (CCC) |
|
70.52 |
77.78 |
228.44 |
126.18 |
21.54 |
-5.38 |
-53.85 |
0.00 |
0.00 |
-75.91 |
-84.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
28 |
29 |
25 |
29 |
21 |
13 |
4.52 |
34 |
12 |
8.07 |
1,155 |
| Invested Capital Turnover |
|
4.64 |
3.99 |
1.50 |
1.53 |
1.47 |
2.03 |
3.77 |
0.00 |
0.00 |
2.42 |
0.04 |
| Increase / (Decrease) in Invested Capital |
|
-1.43 |
1.06 |
-3.07 |
3.31 |
-7.71 |
-7.63 |
-8.94 |
0.00 |
-23 |
-3.55 |
1,147 |
| Enterprise Value (EV) |
|
29 |
23 |
22 |
9.71 |
2.95 |
8.74 |
11 |
19 |
18 |
86 |
171 |
| Market Capitalization |
|
15 |
6.20 |
7.45 |
7.15 |
3.47 |
5.62 |
8.95 |
4.32 |
2.75 |
63 |
145 |
| Book Value per Share |
|
$2.35 |
$1.92 |
$1.62 |
$3.82 |
$3.14 |
$5.39 |
$1.29 |
$0.73 |
($0.67) |
$0.17 |
$9.32 |
| Tangible Book Value per Share |
|
$2.35 |
$1.92 |
$1.61 |
$0.22 |
$0.03 |
($3.84) |
($6.35) |
($5.39) |
($4.27) |
($1.44) |
$9.03 |
| Total Capital |
|
31 |
31 |
26 |
32 |
22 |
14 |
4.90 |
17 |
12 |
33 |
1,174 |
| Total Debt |
|
15 |
18 |
15 |
5.88 |
0.68 |
3.60 |
2.53 |
0.27 |
0.71 |
13 |
15 |
| Total Long-Term Debt |
|
5.12 |
4.57 |
2.83 |
0.00 |
0.00 |
0.85 |
1.39 |
0.00 |
0.71 |
12 |
8.75 |
| Net Debt |
|
12 |
17 |
14 |
2.56 |
-0.52 |
3.12 |
2.15 |
-0.10 |
0.42 |
6.16 |
9.03 |
| Capital Expenditures (CapEx) |
|
0.80 |
0.40 |
0.38 |
-6.76 |
0.34 |
0.21 |
0.51 |
0.00 |
0.00 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
16 |
15 |
13 |
7.92 |
-1.27 |
-6.46 |
-13 |
-15 |
-5.56 |
-12 |
-22 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
17 |
14 |
11 |
-0.07 |
-5.98 |
-13 |
-14 |
-5.56 |
-5.16 |
-15 |
| Net Working Capital (NWC) |
|
9.59 |
2.84 |
1.09 |
5.36 |
-0.75 |
-8.73 |
-14 |
-15 |
-5.56 |
-6.54 |
-22 |
| Net Nonoperating Expense (NNE) |
|
0.55 |
1.06 |
1.25 |
-5.70 |
1.34 |
3.26 |
2.20 |
-29 |
-6.08 |
5.44 |
327 |
| Net Nonoperating Obligations (NNO) |
|
12 |
17 |
14 |
2.56 |
-0.52 |
3.12 |
2.15 |
17 |
0.42 |
-12 |
-4.60 |
| Total Depreciation and Amortization (D&A) |
|
1.46 |
1.38 |
1.14 |
2.40 |
4.59 |
4.38 |
4.15 |
0.00 |
1.45 |
1.35 |
3.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.56% |
13.23% |
31.01% |
19.06% |
-3.44% |
-18.41% |
-38.06% |
0.00% |
0.00% |
-51.91% |
-87.15% |
| Debt-free Net Working Capital to Revenue |
|
15.25% |
14.99% |
33.40% |
27.04% |
-0.20% |
-17.04% |
-36.94% |
0.00% |
0.00% |
-21.72% |
-62.10% |
| Net Working Capital to Revenue |
|
7.32% |
2.54% |
2.69% |
12.89% |
-2.03% |
-24.89% |
-40.32% |
0.00% |
0.00% |
-27.50% |
-88.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.70 |
($2.35) |
($1.20) |
$0.10 |
($3.75) |
($6.78) |
($4.59) |
$0.00 |
($1.95) |
($0.56) |
($5.91) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.14M |
1.17M |
1.21M |
1.34M |
1.50M |
1.76M |
1.85M |
0.00 |
4.01M |
11.15M |
58.30M |
| Adjusted Diluted Earnings per Share |
|
$0.65 |
($2.35) |
($1.15) |
$0.10 |
($3.75) |
($6.78) |
($4.59) |
$0.00 |
($1.95) |
($0.56) |
($5.91) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.16M |
1.17M |
1.24M |
1.18M |
1.69M |
1.76M |
1.85M |
0.00 |
4.44M |
11.15M |
58.30M |
| 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 |
|
1.16M |
1.18M |
1.33M |
1.18M |
1.69M |
1.99M |
2.40M |
0.00 |
0.00 |
16.08M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.34 |
-2.87 |
0.78 |
-0.16 |
-4.27 |
-8.70 |
-6.30 |
-2.20 |
-3.32 |
-9.69 |
-16 |
| Normalized NOPAT Margin |
|
1.03% |
-2.57% |
1.94% |
-0.39% |
-11.60% |
-24.79% |
-18.59% |
0.00% |
0.00% |
-40.77% |
-64.39% |
| Pre Tax Income Margin |
|
1.15% |
-5.05% |
-0.10% |
9.79% |
-17.22% |
-43.20% |
-26.35% |
0.00% |
0.00% |
-71.18% |
-1,723.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.52 |
-3.37 |
0.97 |
5.55 |
-8.48 |
-9.24 |
-16.71 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.35 |
-2.22 |
0.67 |
-0.34 |
-6.39 |
-5.88 |
-12.49 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
1.71 |
-3.68 |
0.64 |
13.11 |
-9.00 |
-9.39 |
-17.71 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.54 |
-2.53 |
0.35 |
7.22 |
-6.90 |
-6.02 |
-13.50 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |