| DEI Shares Outstanding |
|
10,116,719.00 |
22,002,235.00 |
21,089,470.00 |
19,915,631.00 |
18,588,896.00 |
18,547,887.00 |
18,865,140.00 |
19,110,910.00 |
33,180,907.00 |
- |
42,693,884.00 |
| DEI Adjusted Shares Outstanding |
|
10,116,719.00 |
22,002,235.00 |
21,089,470.00 |
19,915,631.00 |
18,588,896.00 |
18,547,887.00 |
18,865,140.00 |
19,110,910.00 |
33,180,907.00 |
- |
42,693,884.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.98 |
4.44 |
1.32 |
1.78 |
1.91 |
-1.09 |
3.20 |
-0.47 |
-0.37 |
- |
-1.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
270.73% |
-19.31% |
-10.39% |
-47.22% |
192.70% |
-3.89% |
48.89% |
2.69% |
-3.69% |
9.86% |
10.44% |
| EBITDA Growth |
|
3.82% |
79.60% |
126.24% |
-361.61% |
-1.01% |
-470.32% |
146.51% |
-138.25% |
106.99% |
2,106.77% |
-571.96% |
| EBIT Growth |
|
1.15% |
75.38% |
111.33% |
-636.46% |
-134.08% |
-182.38% |
113.44% |
-316.92% |
10.14% |
93.26% |
-7,126.07% |
| NOPAT Growth |
|
15.09% |
-46.27% |
94.82% |
-122.88% |
-125.11% |
-157.66% |
113.43% |
-319.28% |
-10.50% |
85.31% |
-2,603.32% |
| Net Income Growth |
|
-2,273.11% |
424.07% |
-71.46% |
27.20% |
0.23% |
-157.13% |
397.51% |
-114.76% |
-37.37% |
58.29% |
-929.75% |
| EPS Growth |
|
-2,383.33% |
416.79% |
-70.28% |
36.43% |
9.66% |
-158.03% |
391.96% |
-114.68% |
12.50% |
66.67% |
-807.14% |
| Operating Cash Flow Growth |
|
25.63% |
38.88% |
35.65% |
15.82% |
729.61% |
-13.19% |
-51.90% |
-123.31% |
-174.76% |
162.91% |
-126.06% |
| Free Cash Flow Firm Growth |
|
24.18% |
-261.44% |
103.67% |
-1,788.32% |
105.25% |
-44.90% |
193.27% |
-309.20% |
-521.82% |
11.95% |
101.85% |
| Invested Capital Growth |
|
12.95% |
218.27% |
-15.14% |
190.71% |
-13.65% |
-32.10% |
-4.26% |
8.68% |
113.09% |
51.45% |
-17.50% |
| Revenue Q/Q Growth |
|
17.86% |
-15.94% |
-52.33% |
0.00% |
8.38% |
13.67% |
1.64% |
-2.24% |
4.97% |
-0.97% |
2.03% |
| EBITDA Q/Q Growth |
|
20.09% |
24.10% |
137.40% |
-436.84% |
12.06% |
17.02% |
-12.26% |
-293.20% |
104.36% |
-33.49% |
-453.80% |
| EBIT Q/Q Growth |
|
17.65% |
25.01% |
117.29% |
-353.41% |
-11.78% |
12.95% |
-11.33% |
-50.02% |
40.95% |
-125.91% |
-126,973.17% |
| NOPAT Q/Q Growth |
|
16.75% |
-145.97% |
90.19% |
-68.69% |
-33.71% |
13.21% |
-7.48% |
-2,502.22% |
32.70% |
-367.62% |
-3,915.01% |
| Net Income Q/Q Growth |
|
-33.63% |
415.72% |
-71.18% |
0.04% |
6.28% |
-74.51% |
9.80% |
-12,659.15% |
34.52% |
-964.38% |
-1,241.41% |
| EPS Q/Q Growth |
|
-31.73% |
398.85% |
-70.14% |
1.73% |
7.82% |
-69.70% |
9.00% |
-4,700.00% |
44.74% |
-300.00% |
-1,170.00% |
| Operating Cash Flow Q/Q Growth |
|
-30.03% |
42.45% |
0.79% |
-41.70% |
48.17% |
9.01% |
-40.67% |
-464.46% |
39.57% |
7.35% |
-152.13% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-188.58% |
105.15% |
-14,823.11% |
106.38% |
120.67% |
-33.62% |
-771.15% |
-13.21% |
-65.21% |
102.94% |
| Invested Capital Q/Q Growth |
|
21.75% |
300.90% |
-14.10% |
163.94% |
-1.99% |
-14.17% |
-11.01% |
-5.00% |
8.22% |
21.68% |
-20.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-13.39% |
-3.13% |
12.81% |
29.46% |
15.05% |
9.42% |
23.33% |
11.63% |
32.12% |
36.20% |
27.87% |
| EBITDA Margin |
|
-61.05% |
-15.43% |
4.52% |
-22.40% |
-7.73% |
-45.86% |
14.33% |
-5.34% |
0.39% |
7.78% |
-33.24% |
| Operating Margin |
|
-66.63% |
-31.80% |
-9.13% |
-26.73% |
-21.25% |
-60.84% |
4.84% |
-11.72% |
-13.44% |
-1.80% |
-44.01% |
| EBIT Margin |
|
-65.84% |
-20.09% |
2.54% |
-25.81% |
-20.64% |
-60.64% |
5.48% |
-11.57% |
-10.79% |
-0.66% |
-43.30% |
| Profit (Net Income) Margin |
|
-48.04% |
192.96% |
61.44% |
148.06% |
50.70% |
-30.14% |
60.22% |
-8.66% |
-12.35% |
-4.69% |
-43.72% |
| Tax Burden Percent |
|
100.07% |
265.86% |
53.58% |
77.28% |
74.76% |
147.21% |
79.40% |
102.40% |
101.26% |
96.89% |
100.02% |
| Interest Burden Percent |
|
72.92% |
-361.22% |
4,516.06% |
-742.35% |
-328.61% |
33.76% |
1,385.16% |
73.10% |
112.99% |
731.35% |
100.96% |
| Effective Tax Rate |
|
0.00% |
-165.86% |
46.42% |
22.72% |
25.24% |
0.00% |
20.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-1,224.22% |
-5.30% |
-6.59% |
-10.70% |
-35.44% |
6.01% |
-12.92% |
-8.75% |
-0.75% |
-18.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-1,859.93% |
-96.57% |
924.82% |
282.36% |
-88.49% |
-102.37% |
-12.32% |
-3.21% |
23.65% |
-212.57% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1,605.87% |
42.56% |
56.74% |
51.03% |
14.45% |
45.94% |
6.71% |
1.06% |
-1.83% |
-8.84% |
| Return on Equity (ROE) |
|
234.79% |
381.65% |
37.26% |
50.15% |
40.33% |
-20.98% |
51.96% |
-6.21% |
-7.69% |
-2.58% |
-27.31% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-279.11% |
11.07% |
-104.21% |
3.95% |
2.80% |
10.36% |
-21.24% |
-80.99% |
-41.67% |
0.70% |
| Operating Return on Assets (OROA) |
|
-53.48% |
-12.10% |
1.21% |
-5.10% |
-8.68% |
-25.49% |
3.31% |
-6.50% |
-5.14% |
-0.28% |
-20.24% |
| Return on Assets (ROA) |
|
-39.02% |
116.23% |
29.35% |
29.27% |
21.31% |
-12.67% |
36.37% |
-4.86% |
-5.88% |
-1.97% |
-20.43% |
| Return on Common Equity (ROCE) |
|
234.79% |
381.65% |
37.26% |
50.15% |
40.33% |
-20.98% |
51.96% |
-6.21% |
-7.69% |
-2.58% |
-27.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.35% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-29 |
-43 |
-2.22 |
-4.95 |
-11 |
-29 |
3.85 |
-8.45 |
-9.33 |
-1.37 |
-37 |
| NOPAT Margin |
|
-46.64% |
-84.55% |
-4.89% |
-20.66% |
-15.89% |
-42.59% |
3.84% |
-8.20% |
-9.41% |
-1.26% |
-30.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.12% |
635.71% |
91.26% |
-931.41% |
-293.07% |
53.06% |
108.38% |
-0.60% |
-5.55% |
-24.40% |
194.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-960.29% |
-56.19% |
-3.02% |
-3.48% |
-7.29% |
-26.29% |
2.54% |
-5.84% |
-4.68% |
-0.57% |
-18.87% |
| Cost of Revenue to Revenue |
|
113.39% |
103.13% |
87.19% |
70.55% |
84.95% |
90.58% |
76.67% |
88.37% |
67.88% |
63.80% |
72.13% |
| SG&A Expenses to Revenue |
|
36.19% |
23.73% |
18.45% |
53.16% |
25.78% |
20.51% |
13.28% |
17.12% |
34.35% |
26.34% |
18.74% |
| R&D to Revenue |
|
8.55% |
-1.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.34% |
3.72% |
6.10% |
| Operating Expenses to Revenue |
|
53.23% |
28.67% |
21.94% |
56.18% |
36.30% |
70.25% |
18.50% |
23.35% |
45.57% |
38.00% |
71.87% |
| Earnings before Interest and Taxes (EBIT) |
|
-41 |
-10 |
1.15 |
-6.18 |
-14 |
-41 |
5.49 |
-12 |
-11 |
-0.72 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-38 |
-7.81 |
2.05 |
-5.36 |
-5.42 |
-31 |
14 |
-5.50 |
0.38 |
8.47 |
-40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.04 |
2.30 |
2.80 |
1.75 |
1.16 |
0.83 |
0.32 |
0.49 |
1.26 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.04 |
2.33 |
3.01 |
1.82 |
1.19 |
0.83 |
0.32 |
0.49 |
1.26 |
0.81 |
| Price to Revenue (P/Rev) |
|
2.47 |
3.07 |
3.72 |
7.95 |
2.70 |
1.47 |
1.22 |
0.44 |
0.87 |
2.50 |
1.13 |
| Price to Earnings (P/E) |
|
0.00 |
1.59 |
6.06 |
5.37 |
5.32 |
0.00 |
2.02 |
0.00 |
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% |
62.80% |
16.50% |
18.64% |
18.80% |
0.00% |
49.42% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.75 |
3.49 |
2.14 |
1.89 |
1.29 |
0.76 |
0.00 |
0.43 |
1.29 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.43 |
2.46 |
2.95 |
9.99 |
2.60 |
1.25 |
0.47 |
0.00 |
0.63 |
2.61 |
1.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
65.31 |
0.00 |
0.00 |
0.00 |
3.31 |
0.00 |
162.23 |
33.54 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
116.23 |
0.00 |
0.00 |
0.00 |
8.67 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.36 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.93 |
1.56 |
1.83 |
0.00 |
0.00 |
27.13 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
28.91 |
0.00 |
44.33 |
37.32 |
7.17 |
0.00 |
0.00 |
0.00 |
112.27 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.12 |
0.00 |
0.00 |
1.09 |
0.41 |
0.28 |
0.03 |
0.03 |
0.12 |
0.11 |
0.17 |
| Long-Term Debt to Equity |
|
-0.54 |
0.00 |
0.00 |
0.74 |
0.19 |
0.06 |
0.02 |
0.02 |
0.10 |
0.04 |
0.05 |
| Financial Leverage |
|
2.20 |
-0.86 |
-0.44 |
0.06 |
0.18 |
-0.16 |
-0.45 |
-0.54 |
-0.33 |
-0.08 |
0.04 |
| Leverage Ratio |
|
-6.02 |
3.28 |
1.27 |
1.71 |
1.89 |
1.66 |
1.43 |
1.28 |
1.31 |
1.31 |
1.34 |
| Compound Leverage Factor |
|
-4.39 |
-11.86 |
57.32 |
-12.72 |
-6.22 |
0.56 |
19.78 |
0.93 |
1.48 |
9.61 |
1.35 |
| Debt to Total Capital |
|
919.76% |
0.00% |
0.00% |
52.17% |
29.06% |
21.89% |
2.75% |
3.17% |
10.50% |
10.25% |
14.49% |
| Short-Term Debt to Total Capital |
|
476.30% |
0.00% |
0.00% |
16.94% |
15.68% |
16.90% |
0.67% |
0.78% |
1.33% |
6.38% |
10.19% |
| Long-Term Debt to Total Capital |
|
443.45% |
0.00% |
0.00% |
35.23% |
13.39% |
4.99% |
2.08% |
2.39% |
9.17% |
3.87% |
4.30% |
| 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 |
|
-819.76% |
100.00% |
100.00% |
47.83% |
70.94% |
78.11% |
97.25% |
96.83% |
89.50% |
89.75% |
85.51% |
| Debt to EBITDA |
|
-0.73 |
0.00 |
0.00 |
-13.82 |
-8.19 |
-0.77 |
0.29 |
-0.83 |
54.50 |
2.93 |
-0.71 |
| Net Debt to EBITDA |
|
0.06 |
0.00 |
0.00 |
-9.12 |
1.27 |
0.48 |
-5.19 |
11.25 |
-63.63 |
1.33 |
-0.55 |
| Long-Term Debt to EBITDA |
|
-0.35 |
0.00 |
0.00 |
-9.33 |
-3.77 |
-0.18 |
0.22 |
-0.63 |
47.59 |
1.11 |
-0.21 |
| Debt to NOPAT |
|
-0.96 |
0.00 |
0.00 |
-14.99 |
-3.98 |
-0.83 |
1.08 |
-0.54 |
-2.24 |
-18.10 |
-0.77 |
| Net Debt to NOPAT |
|
0.08 |
0.00 |
0.00 |
-9.89 |
0.62 |
0.51 |
-19.36 |
7.32 |
2.62 |
-8.24 |
-0.59 |
| Long-Term Debt to NOPAT |
|
-0.46 |
0.00 |
0.00 |
-10.12 |
-1.84 |
-0.19 |
0.82 |
-0.41 |
-1.96 |
-6.83 |
-0.23 |
| Altman Z-Score |
|
-3.88 |
2.76 |
11.83 |
1.52 |
2.38 |
0.98 |
3.82 |
2.20 |
1.93 |
3.18 |
1.17 |
| 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 |
|
0.49 |
1.64 |
5.36 |
1.47 |
1.20 |
1.46 |
4.79 |
4.42 |
3.75 |
1.17 |
1.04 |
| Quick Ratio |
|
0.39 |
1.00 |
0.63 |
0.34 |
0.30 |
0.39 |
4.15 |
3.36 |
2.67 |
0.64 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-35 |
-126 |
4.63 |
-78 |
4.11 |
2.26 |
6.64 |
-14 |
-86 |
-76 |
1.40 |
| Operating Cash Flow to CapEx |
|
0.00% |
-7,703.38% |
-2,744.86% |
-2,117.56% |
793.05% |
808.50% |
489.99% |
-79.12% |
-60.52% |
12.32% |
-31.87% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.16 |
-24.94 |
1.53 |
-36.36 |
0.57 |
0.58 |
0.00 |
-41.34 |
-28.66 |
-16.26 |
0.57 |
| Operating Cash Flow to Interest Expense |
|
-3.56 |
-3.60 |
-3.88 |
-4.60 |
8.68 |
13.79 |
0.00 |
-18.04 |
-5.53 |
2.24 |
-1.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.50 |
-3.65 |
-4.03 |
-4.81 |
7.58 |
12.08 |
0.00 |
-40.84 |
-14.65 |
-15.93 |
-4.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.81 |
0.60 |
0.48 |
0.20 |
0.42 |
0.42 |
0.60 |
0.56 |
0.48 |
0.42 |
0.47 |
| Accounts Receivable Turnover |
|
4.43 |
4.85 |
6.07 |
2.63 |
5.49 |
4.77 |
6.33 |
7.11 |
6.60 |
7.01 |
8.06 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
1.55 |
3.20 |
4.82 |
8.67 |
7.09 |
3.59 |
3.56 |
4.93 |
| Fixed Asset Turnover |
|
18.32 |
36.48 |
79.24 |
1.11 |
0.00 |
0.00 |
0.00 |
0.00 |
1.53 |
0.80 |
0.75 |
| Accounts Payable Turnover |
|
10.39 |
12.90 |
27.09 |
4.67 |
8.34 |
7.68 |
6.32 |
5.58 |
4.38 |
3.90 |
4.78 |
| Days Sales Outstanding (DSO) |
|
82.36 |
75.21 |
60.11 |
138.70 |
66.44 |
76.55 |
57.65 |
51.33 |
55.30 |
52.04 |
45.28 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
236.23 |
114.19 |
75.79 |
42.09 |
51.49 |
101.71 |
102.41 |
74.02 |
| Days Payable Outstanding (DPO) |
|
35.11 |
28.29 |
13.47 |
78.17 |
43.78 |
47.54 |
57.76 |
65.36 |
83.25 |
93.51 |
76.29 |
| Cash Conversion Cycle (CCC) |
|
47.24 |
46.91 |
46.64 |
296.76 |
136.85 |
104.80 |
41.98 |
37.46 |
73.76 |
60.93 |
43.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-38 |
45 |
38 |
112 |
96 |
65 |
63 |
68 |
145 |
220 |
181 |
| Invested Capital Turnover |
|
-1.53 |
14.48 |
1.08 |
0.32 |
0.67 |
0.83 |
1.57 |
1.57 |
0.93 |
0.60 |
0.60 |
| Increase / (Decrease) in Invested Capital |
|
5.69 |
84 |
-6.85 |
73 |
-15 |
-31 |
-2.79 |
5.44 |
77 |
75 |
-38 |
| Enterprise Value (EV) |
|
153 |
125 |
134 |
239 |
182 |
85 |
48 |
-17 |
62 |
284 |
158 |
| Market Capitalization |
|
155 |
156 |
169 |
190 |
189 |
99 |
122 |
45 |
87 |
273 |
136 |
| Book Value per Share |
|
($2.47) |
$3.46 |
$3.48 |
$3.41 |
$5.83 |
$4.59 |
$7.81 |
$7.32 |
$5.38 |
$5.17 |
$3.93 |
| Tangible Book Value per Share |
|
($2.47) |
$3.46 |
$3.44 |
$3.17 |
$5.60 |
$4.49 |
$7.81 |
$7.32 |
$5.38 |
$5.17 |
$3.93 |
| Total Capital |
|
3.05 |
76 |
73 |
142 |
153 |
109 |
151 |
145 |
199 |
242 |
196 |
| Total Debt |
|
28 |
0.00 |
0.00 |
74 |
44 |
24 |
4.16 |
4.58 |
21 |
25 |
28 |
| Total Long-Term Debt |
|
14 |
0.00 |
0.00 |
50 |
20 |
5.45 |
3.15 |
3.45 |
18 |
9.37 |
8.45 |
| Net Debt |
|
-2.31 |
-31 |
-35 |
49 |
-6.87 |
-15 |
-75 |
-62 |
-24 |
11 |
22 |
| Capital Expenditures (CapEx) |
|
-0.44 |
0.24 |
0.43 |
0.47 |
7.85 |
6.69 |
5.31 |
7.66 |
28 |
85 |
8.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-21 |
-12 |
-0.68 |
25 |
20 |
6.96 |
8.00 |
16 |
21 |
9.64 |
15 |
| Debt-free Net Working Capital (DFNWC) |
|
-11 |
15 |
30 |
43 |
32 |
38 |
87 |
83 |
66 |
23 |
22 |
| Net Working Capital (NWC) |
|
-25 |
15 |
30 |
19 |
7.74 |
19 |
86 |
82 |
63 |
7.70 |
1.56 |
| Net Nonoperating Expense (NNE) |
|
0.88 |
-140 |
-30 |
-40 |
-47 |
-8.38 |
-57 |
0.47 |
2.91 |
3.74 |
16 |
| Net Nonoperating Obligations (NNO) |
|
-13 |
-31 |
-35 |
44 |
-12 |
-20 |
-85 |
-72 |
-33 |
2.59 |
13 |
| Total Depreciation and Amortization (D&A) |
|
3.01 |
2.36 |
0.90 |
0.82 |
9.05 |
9.96 |
8.88 |
6.42 |
11 |
9.20 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-33.24% |
-23.21% |
-1.51% |
102.51% |
27.95% |
10.32% |
7.98% |
16.00% |
20.88% |
8.85% |
12.46% |
| Debt-free Net Working Capital to Revenue |
|
-17.32% |
30.02% |
66.15% |
180.10% |
45.18% |
56.24% |
86.50% |
80.50% |
66.61% |
21.25% |
17.92% |
| Net Working Capital to Revenue |
|
-40.45% |
30.02% |
66.15% |
79.59% |
11.04% |
28.87% |
85.49% |
79.41% |
63.94% |
7.07% |
1.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.37) |
$4.40 |
$1.30 |
$1.78 |
$1.96 |
($1.12) |
$3.31 |
($0.48) |
($0.42) |
($0.14) |
($1.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
21.77M |
21.93M |
21.37M |
19.90M |
18.15M |
18.04M |
18.26M |
18.45M |
29.10M |
36.05M |
41.52M |
| Adjusted Diluted Earnings per Share |
|
($1.37) |
$4.34 |
$1.29 |
$1.76 |
$1.93 |
($1.12) |
$3.27 |
($0.48) |
($0.42) |
($0.14) |
($1.27) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
21.77M |
22.23M |
21.41M |
20.03M |
18.37M |
18.04M |
18.46M |
18.45M |
29.10M |
36.05M |
41.52M |
| 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 |
|
22M |
22.02M |
20.75M |
18.51M |
18.34M |
18.52M |
18.84M |
26.82M |
33.24M |
42.01M |
42.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-29 |
-11 |
-2.22 |
-4.95 |
-11 |
-11 |
3.85 |
-8.45 |
-11 |
-1.33 |
-5.67 |
| Normalized NOPAT Margin |
|
-46.64% |
-22.26% |
-4.89% |
-20.66% |
-15.89% |
-16.63% |
3.84% |
-8.20% |
-11.34% |
-1.22% |
-4.72% |
| Pre Tax Income Margin |
|
-48.01% |
72.58% |
114.68% |
191.59% |
67.83% |
-20.47% |
75.85% |
-8.46% |
-12.20% |
-4.84% |
-43.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.92 |
-2.01 |
0.38 |
-2.87 |
-2.02 |
-10.42 |
0.00 |
-35.46 |
-3.55 |
-0.15 |
-21.27 |
| NOPAT to Interest Expense |
|
-3.48 |
-8.45 |
-0.73 |
-2.30 |
-1.55 |
-7.32 |
0.00 |
-25.14 |
-3.10 |
-0.29 |
-15.14 |
| EBIT Less CapEx to Interest Expense |
|
-4.86 |
-2.05 |
0.24 |
-3.09 |
-3.11 |
-12.13 |
0.00 |
-58.26 |
-12.68 |
-18.32 |
-24.77 |
| NOPAT Less CapEx to Interest Expense |
|
-3.43 |
-8.50 |
-0.88 |
-2.52 |
-2.65 |
-9.02 |
0.00 |
-47.94 |
-12.23 |
-18.46 |
-18.63 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
56.29% |
56.88% |
51.42% |
-24.52% |
0.15% |
-0.50% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.92% |
0.20% |
117.15% |
128.36% |
67.72% |
-25.31% |
0.15% |
-0.50% |
0.00% |
0.00% |
0.00% |