| DEI Shares Outstanding |
|
13,150,469.00 |
13,173,855.00 |
13,337,689.00 |
14,987,745.00 |
14,267,107.00 |
14,048,172.00 |
14,253,478.00 |
13,889,303.00 |
14,167,351.00 |
14,218,795.00 |
14,313,963.00 |
| DEI Adjusted Shares Outstanding |
|
13,150,469.00 |
13,173,855.00 |
13,337,689.00 |
14,987,745.00 |
14,267,107.00 |
14,048,172.00 |
14,253,478.00 |
13,889,303.00 |
14,167,351.00 |
14,218,795.00 |
14,313,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.59 |
-0.53 |
0.68 |
0.35 |
-0.36 |
-1.12 |
0.11 |
1.25 |
-0.89 |
-0.60 |
-2.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
85.63% |
14.71% |
-30.95% |
20.44% |
-15.01% |
-23.02% |
30.16% |
24.76% |
6.60% |
-10.68% |
-21.59% |
| EBITDA Growth |
|
3.52% |
72.96% |
334.70% |
77.29% |
-35.41% |
-124.91% |
370.08% |
307.89% |
-148.93% |
60.24% |
-539.45% |
| EBIT Growth |
|
-4.38% |
57.79% |
169.93% |
141.12% |
-40.49% |
-154.02% |
216.17% |
417.65% |
-180.20% |
53.35% |
-302.30% |
| NOPAT Growth |
|
-3.30% |
41.51% |
140.05% |
82.94% |
-34.12% |
-112.71% |
581.82% |
876.97% |
-165.57% |
55.05% |
-323.36% |
| Net Income Growth |
|
52.99% |
-27.29% |
194.57% |
-34.39% |
-197.30% |
-204.59% |
109.59% |
1,051.66% |
-172.45% |
32.55% |
-257.37% |
| EPS Growth |
|
51.49% |
18.46% |
228.30% |
-48.53% |
-202.86% |
-208.33% |
109.91% |
1,009.09% |
-172.95% |
32.58% |
-253.33% |
| Operating Cash Flow Growth |
|
9.15% |
3.75% |
451.44% |
-140.43% |
101.26% |
-1,061.85% |
-258.29% |
187.29% |
-247.98% |
227.80% |
-19.97% |
| Free Cash Flow Firm Growth |
|
-350.28% |
108.50% |
684.13% |
-158.13% |
143.70% |
-196.18% |
-129.09% |
251.79% |
-304.89% |
121.64% |
64.26% |
| Invested Capital Growth |
|
121.43% |
-16.67% |
-53.17% |
91.94% |
-9.69% |
16.57% |
38.36% |
-10.03% |
65.80% |
-16.71% |
-50.01% |
| Revenue Q/Q Growth |
|
8.68% |
13.39% |
-45.44% |
3.46% |
105.18% |
-7.21% |
12.19% |
8.11% |
-3.91% |
-3.43% |
-5.11% |
| EBITDA Q/Q Growth |
|
-10.47% |
65.70% |
36.43% |
-40.21% |
2,498.07% |
-206.11% |
160.68% |
27.25% |
-256.84% |
72.67% |
6.92% |
| EBIT Q/Q Growth |
|
-9.91% |
50.09% |
61.58% |
-43.21% |
416.40% |
-861.86% |
545.28% |
30.18% |
-688.87% |
62.01% |
6.74% |
| NOPAT Q/Q Growth |
|
-11.11% |
42.26% |
6,781.06% |
-62.63% |
239.21% |
93.43% |
162.16% |
31.33% |
-420.90% |
63.52% |
5.99% |
| Net Income Q/Q Growth |
|
45.78% |
-47.72% |
27,782.76% |
-75.41% |
65.39% |
-21.88% |
227.47% |
25.39% |
-447.95% |
57.50% |
5.02% |
| EPS Q/Q Growth |
|
44.92% |
-65.63% |
466.67% |
-76.35% |
64.36% |
-20.65% |
257.14% |
32.61% |
-387.10% |
57.45% |
5.36% |
| Operating Cash Flow Q/Q Growth |
|
39.72% |
-32.16% |
212.68% |
-649.18% |
-97.62% |
-34.41% |
-73.01% |
173.89% |
-9.45% |
17.00% |
21.41% |
| Free Cash Flow Firm Q/Q Growth |
|
5.02% |
80.03% |
108.83% |
9.11% |
-66.25% |
24.00% |
-10.76% |
29.35% |
2.29% |
-3.00% |
4.45% |
| Invested Capital Q/Q Growth |
|
-5.07% |
-0.50% |
-35.58% |
-33.22% |
-6.08% |
1.32% |
12.07% |
10.86% |
-10.16% |
-1.67% |
-1.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.75% |
28.31% |
37.44% |
36.90% |
39.23% |
37.34% |
40.53% |
37.17% |
31.37% |
35.80% |
34.00% |
| EBITDA Margin |
|
-9.79% |
-2.31% |
7.84% |
11.54% |
8.77% |
-2.84% |
5.89% |
19.26% |
-8.84% |
-3.93% |
-32.08% |
| Operating Margin |
|
-12.89% |
-6.57% |
4.38% |
6.07% |
5.78% |
-0.74% |
4.37% |
16.26% |
-13.21% |
-6.65% |
-35.90% |
| EBIT Margin |
|
-12.99% |
-4.78% |
4.84% |
9.69% |
6.78% |
-4.76% |
4.25% |
17.63% |
-13.26% |
-6.93% |
-35.54% |
| Profit (Net Income) Margin |
|
-6.40% |
-7.11% |
9.73% |
5.30% |
-6.07% |
-24.02% |
1.77% |
16.34% |
-11.10% |
-8.38% |
-38.21% |
| Tax Burden Percent |
|
139.73% |
156.88% |
224.42% |
53.44% |
-89.49% |
504.59% |
43.91% |
92.45% |
82.87% |
112.98% |
108.34% |
| Interest Burden Percent |
|
35.29% |
94.80% |
89.63% |
102.41% |
100.00% |
100.00% |
94.86% |
100.25% |
101.02% |
107.13% |
99.24% |
| Effective Tax Rate |
|
0.00% |
0.00% |
39.11% |
33.20% |
45.65% |
0.00% |
56.09% |
7.55% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-24.70% |
-11.44% |
6.87% |
13.49% |
7.10% |
-0.88% |
3.30% |
29.21% |
-15.22% |
-5.98% |
-37.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-35.78% |
3.19% |
-6.00% |
11.46% |
21.98% |
32.70% |
3.67% |
25.50% |
-6.63% |
51.04% |
35.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.06% |
-0.95% |
3.51% |
-7.71% |
-12.82% |
-17.73% |
-1.49% |
-10.33% |
1.74% |
-3.96% |
-7.52% |
| Return on Equity (ROE) |
|
-10.64% |
-12.39% |
10.38% |
5.78% |
-5.72% |
-18.61% |
1.80% |
18.88% |
-13.48% |
-9.94% |
-44.68% |
| Cash Return on Invested Capital (CROIC) |
|
-100.26% |
6.75% |
79.28% |
-49.50% |
17.29% |
-16.18% |
-28.89% |
39.77% |
-64.73% |
12.25% |
29.52% |
| Operating Return on Assets (OROA) |
|
-12.65% |
-4.71% |
2.59% |
5.68% |
4.18% |
-2.73% |
3.31% |
14.96% |
-11.11% |
-5.47% |
-26.59% |
| Return on Assets (ROA) |
|
-6.24% |
-7.01% |
5.22% |
3.11% |
-3.74% |
-13.76% |
1.38% |
13.87% |
-9.30% |
-6.62% |
-28.58% |
| Return on Common Equity (ROCE) |
|
-10.79% |
-12.56% |
10.49% |
5.78% |
-5.72% |
-18.61% |
1.80% |
18.88% |
-13.48% |
-9.94% |
-44.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-9.22% |
-12.75% |
8.94% |
5.70% |
-5.90% |
-19.29% |
1.76% |
17.66% |
-14.24% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.46 |
-5.54 |
2.22 |
4.06 |
2.67 |
-0.34 |
1.64 |
16 |
-10 |
-4.71 |
-20 |
| NOPAT Margin |
|
-9.02% |
-4.60% |
2.67% |
4.05% |
3.14% |
-0.52% |
1.92% |
15.03% |
-9.25% |
-4.65% |
-25.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
11.08% |
-14.63% |
12.87% |
2.02% |
-14.88% |
-33.58% |
-0.38% |
3.72% |
-8.58% |
-57.03% |
-73.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
16.19% |
-10.58% |
-5.70% |
-37.15% |
| Cost of Revenue to Revenue |
|
74.25% |
71.69% |
62.56% |
63.10% |
60.77% |
62.66% |
59.47% |
62.83% |
68.63% |
64.20% |
66.00% |
| SG&A Expenses to Revenue |
|
31.49% |
28.23% |
29.77% |
25.73% |
28.53% |
32.69% |
29.04% |
26.62% |
37.07% |
33.41% |
36.48% |
| R&D to Revenue |
|
6.60% |
6.65% |
3.30% |
2.85% |
3.61% |
5.06% |
7.02% |
6.01% |
6.45% |
4.14% |
3.34% |
| Operating Expenses to Revenue |
|
38.64% |
34.89% |
33.06% |
30.83% |
33.45% |
38.08% |
36.15% |
20.91% |
44.59% |
42.44% |
69.89% |
| Earnings before Interest and Taxes (EBIT) |
|
-14 |
-5.75 |
4.02 |
9.69 |
5.77 |
-3.12 |
3.62 |
19 |
-15 |
-7.01 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-2.78 |
6.51 |
12 |
7.46 |
-1.86 |
5.02 |
20 |
-10 |
-3.98 |
-25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.78 |
0.97 |
1.77 |
0.86 |
0.86 |
0.84 |
1.90 |
1.20 |
1.22 |
1.00 |
2.48 |
| Price to Tangible Book Value (P/TBV) |
|
0.99 |
1.26 |
2.11 |
0.94 |
0.95 |
0.92 |
2.21 |
1.37 |
1.98 |
1.44 |
2.58 |
| Price to Revenue (P/Rev) |
|
0.54 |
0.54 |
1.92 |
0.80 |
0.89 |
1.05 |
1.91 |
1.11 |
0.95 |
0.81 |
1.67 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
17.50 |
15.09 |
0.00 |
0.00 |
108.04 |
6.80 |
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% |
0.00% |
5.71% |
6.63% |
0.00% |
0.00% |
0.93% |
14.71% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.69 |
0.96 |
4.36 |
1.01 |
0.79 |
0.69 |
2.34 |
1.38 |
1.23 |
1.00 |
3.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.35 |
0.35 |
1.08 |
0.40 |
0.33 |
0.44 |
1.58 |
0.67 |
0.93 |
0.71 |
1.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
13.80 |
3.47 |
3.77 |
0.00 |
26.88 |
3.49 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
22.36 |
4.13 |
4.87 |
0.00 |
37.26 |
3.82 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
40.55 |
9.86 |
10.51 |
0.00 |
82.46 |
4.47 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
2.64 |
0.00 |
162.32 |
0.00 |
0.00 |
13.74 |
0.00 |
7.28 |
14.59 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
12.95 |
3.51 |
0.00 |
4.32 |
0.00 |
0.00 |
3.29 |
0.00 |
7.43 |
7.25 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.16 |
0.09 |
0.06 |
0.06 |
0.06 |
0.06 |
0.00 |
0.12 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.12 |
0.14 |
0.09 |
0.06 |
0.06 |
0.06 |
0.05 |
0.00 |
0.10 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.39 |
-0.30 |
-0.59 |
-0.67 |
-0.58 |
-0.54 |
-0.41 |
-0.41 |
-0.26 |
-0.08 |
-0.21 |
| Leverage Ratio |
|
1.71 |
1.77 |
1.99 |
1.86 |
1.53 |
1.35 |
1.31 |
1.36 |
1.45 |
1.50 |
1.56 |
| Compound Leverage Factor |
|
0.60 |
1.68 |
1.78 |
1.90 |
1.53 |
1.35 |
1.24 |
1.36 |
1.46 |
1.61 |
1.55 |
| Debt to Total Capital |
|
11.42% |
13.54% |
8.58% |
5.95% |
5.97% |
5.97% |
5.31% |
0.33% |
10.79% |
0.35% |
0.55% |
| Short-Term Debt to Total Capital |
|
1.12% |
1.50% |
0.36% |
0.35% |
0.40% |
0.44% |
0.44% |
0.11% |
2.29% |
0.12% |
0.23% |
| Long-Term Debt to Total Capital |
|
10.30% |
12.04% |
8.22% |
5.60% |
5.57% |
5.53% |
4.87% |
0.22% |
8.50% |
0.23% |
0.31% |
| 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 |
|
-0.23% |
-2.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
88.81% |
88.73% |
91.42% |
94.05% |
94.03% |
94.03% |
94.69% |
99.67% |
89.21% |
99.65% |
99.45% |
| Debt to EBITDA |
|
-0.91 |
-3.69 |
1.30 |
0.51 |
0.74 |
-2.79 |
0.96 |
0.02 |
-1.07 |
-0.07 |
-0.01 |
| Net Debt to EBITDA |
|
1.93 |
7.69 |
-10.73 |
-3.47 |
-6.37 |
21.47 |
-5.59 |
-2.27 |
0.24 |
2.71 |
0.69 |
| Long-Term Debt to EBITDA |
|
-0.82 |
-3.28 |
1.25 |
0.48 |
0.69 |
-2.58 |
0.88 |
0.01 |
-0.84 |
-0.05 |
-0.01 |
| Debt to NOPAT |
|
-0.99 |
-1.85 |
3.83 |
1.45 |
2.08 |
-15.25 |
2.93 |
0.02 |
-1.02 |
-0.06 |
-0.01 |
| Net Debt to NOPAT |
|
2.10 |
3.86 |
-31.52 |
-9.87 |
-17.79 |
117.50 |
-17.14 |
-2.91 |
0.23 |
2.29 |
0.88 |
| Long-Term Debt to NOPAT |
|
-0.89 |
-1.64 |
3.67 |
1.37 |
1.94 |
-14.13 |
2.69 |
0.01 |
-0.80 |
-0.04 |
-0.01 |
| Altman Z-Score |
|
1.24 |
1.63 |
1.70 |
2.20 |
2.43 |
2.77 |
4.14 |
3.74 |
1.87 |
1.91 |
1.24 |
| Noncontrolling Interest Sharing Ratio |
|
-1.38% |
-1.38% |
-1.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.18 |
2.18 |
1.83 |
2.74 |
3.53 |
10.24 |
5.35 |
4.55 |
2.73 |
3.20 |
2.94 |
| Quick Ratio |
|
1.20 |
1.42 |
1.02 |
1.35 |
2.15 |
7.53 |
3.66 |
3.18 |
1.33 |
1.63 |
1.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-38 |
3.27 |
26 |
-15 |
6.50 |
-6.26 |
-14 |
22 |
-45 |
9.65 |
16 |
| Operating Cash Flow to CapEx |
|
-1,650.33% |
-1,340.11% |
2,800.25% |
0.00% |
24.23% |
-62.18% |
-197.94% |
0.00% |
-266.29% |
451.88% |
863.71% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-59.97 |
132.66 |
-85.73 |
17.32 |
609.44 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24.95 |
31.73 |
-14.81 |
17.67 |
302.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-37.55 |
146.20 |
-20.37 |
13.76 |
267.88 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.97 |
0.99 |
0.54 |
0.59 |
0.62 |
0.57 |
0.78 |
0.85 |
0.84 |
0.79 |
0.75 |
| Accounts Receivable Turnover |
|
8.97 |
7.49 |
4.14 |
4.94 |
5.51 |
5.43 |
5.05 |
4.47 |
4.40 |
4.18 |
3.79 |
| Inventory Turnover |
|
3.89 |
3.71 |
1.95 |
2.63 |
2.92 |
2.36 |
2.58 |
2.81 |
2.58 |
2.11 |
2.30 |
| Fixed Asset Turnover |
|
7.62 |
7.14 |
5.23 |
7.61 |
8.21 |
5.89 |
6.53 |
10.30 |
13.95 |
9.49 |
7.26 |
| Accounts Payable Turnover |
|
7.19 |
5.56 |
2.81 |
4.44 |
9.20 |
11.64 |
9.29 |
8.60 |
8.59 |
8.04 |
8.00 |
| Days Sales Outstanding (DSO) |
|
40.69 |
48.74 |
88.23 |
73.88 |
66.23 |
67.23 |
72.28 |
81.58 |
82.92 |
87.38 |
96.27 |
| Days Inventory Outstanding (DIO) |
|
93.95 |
98.51 |
187.65 |
138.88 |
124.90 |
154.86 |
141.72 |
129.97 |
141.59 |
173.31 |
158.91 |
| Days Payable Outstanding (DPO) |
|
50.73 |
65.69 |
129.77 |
82.16 |
39.69 |
31.35 |
39.27 |
42.44 |
42.52 |
45.42 |
45.61 |
| Cash Conversion Cycle (CCC) |
|
83.90 |
81.56 |
146.11 |
130.60 |
151.44 |
190.74 |
174.73 |
169.11 |
182.00 |
215.28 |
209.57 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
53 |
44 |
21 |
40 |
36 |
42 |
58 |
52 |
86 |
72 |
36 |
| Invested Capital Turnover |
|
2.74 |
2.49 |
2.57 |
3.33 |
2.26 |
1.69 |
1.72 |
1.94 |
1.65 |
1.29 |
1.48 |
| Increase / (Decrease) in Invested Capital |
|
29 |
-8.80 |
-23 |
19 |
-3.83 |
5.92 |
16 |
-5.78 |
34 |
-14 |
-36 |
| Enterprise Value (EV) |
|
37 |
42 |
90 |
40 |
28 |
29 |
135 |
72 |
106 |
72 |
115 |
| Market Capitalization |
|
57 |
65 |
160 |
80 |
76 |
69 |
163 |
118 |
108 |
82 |
133 |
| Book Value per Share |
|
$5.54 |
$5.09 |
$6.78 |
$6.21 |
$6.13 |
$5.80 |
$6.01 |
$7.08 |
$6.24 |
$5.79 |
$3.73 |
| Tangible Book Value per Share |
|
$4.36 |
$3.93 |
$5.67 |
$5.69 |
$5.60 |
$5.29 |
$5.16 |
$6.22 |
$3.86 |
$4.02 |
$3.59 |
| Total Capital |
|
82 |
76 |
99 |
99 |
93 |
87 |
90 |
99 |
99 |
83 |
54 |
| Total Debt |
|
9.37 |
10 |
8.50 |
5.89 |
5.55 |
5.18 |
4.80 |
0.33 |
11 |
0.29 |
0.29 |
| Total Long-Term Debt |
|
8.45 |
9.10 |
8.13 |
5.54 |
5.18 |
4.80 |
4.40 |
0.22 |
8.42 |
0.19 |
0.17 |
| Net Debt |
|
-20 |
-21 |
-70 |
-40 |
-48 |
-40 |
-28 |
-47 |
-2.45 |
-11 |
-18 |
| Capital Expenditures (CapEx) |
|
0.61 |
0.72 |
1.22 |
-4.35 |
0.71 |
2.68 |
3.01 |
-19 |
2.89 |
2.18 |
0.91 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
17 |
-4.26 |
37 |
25 |
24 |
33 |
34 |
41 |
34 |
22 |
| Debt-free Net Working Capital (DFNWC) |
|
47 |
46 |
72 |
83 |
78 |
69 |
66 |
80 |
54 |
45 |
40 |
| Net Working Capital (NWC) |
|
46 |
45 |
71 |
83 |
78 |
69 |
66 |
80 |
51 |
44 |
40 |
| Net Nonoperating Expense (NNE) |
|
-2.75 |
3.01 |
-5.87 |
-1.25 |
7.83 |
15 |
0.13 |
-1.39 |
2.10 |
3.78 |
10 |
| Net Nonoperating Obligations (NNO) |
|
-20 |
-21 |
-70 |
-54 |
-52 |
-40 |
-28 |
-47 |
-2.45 |
-11 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
3.36 |
2.97 |
2.49 |
1.85 |
1.69 |
1.26 |
1.40 |
1.73 |
5.01 |
3.03 |
2.74 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.79% |
14.50% |
-5.12% |
37.09% |
29.29% |
37.28% |
39.10% |
31.56% |
35.83% |
33.11% |
27.62% |
| Debt-free Net Working Capital to Revenue |
|
45.05% |
38.23% |
86.07% |
82.98% |
91.72% |
106.12% |
77.64% |
75.65% |
47.42% |
44.06% |
50.18% |
| Net Working Capital to Revenue |
|
44.17% |
37.29% |
85.64% |
82.63% |
91.28% |
105.54% |
77.18% |
75.55% |
45.42% |
43.96% |
50.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.65) |
($0.53) |
$0.68 |
$0.36 |
($0.36) |
$0.00 |
$0.11 |
$1.24 |
($0.89) |
($0.60) |
($2.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.02M |
13.17M |
13.38M |
14.83M |
14.24M |
0.00 |
14.19M |
14.01M |
14.07M |
14.21M |
14.30M |
| Adjusted Diluted Earnings per Share |
|
($0.65) |
($0.53) |
$0.68 |
$0.35 |
($0.36) |
$0.00 |
$0.11 |
$1.22 |
($0.89) |
($0.60) |
($2.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.02M |
13.17M |
13.50M |
15.07M |
14.28M |
0.00 |
14.34M |
14.18M |
14.07M |
14.21M |
14.30M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.36) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.15M |
13.18M |
14.73M |
14.22M |
14.27M |
0.00 |
14.31M |
14.00M |
14.19M |
14.28M |
14.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.06 |
-5.54 |
2.22 |
5.56 |
3.28 |
-0.34 |
2.61 |
4.46 |
-10 |
-1.49 |
-3.72 |
| Normalized NOPAT Margin |
|
-8.64% |
-4.60% |
2.67% |
5.55% |
3.85% |
-0.52% |
3.06% |
4.19% |
-8.91% |
-1.47% |
-4.69% |
| Pre Tax Income Margin |
|
-4.58% |
-4.53% |
4.34% |
9.92% |
6.78% |
-4.76% |
4.03% |
17.67% |
-13.40% |
-7.42% |
-35.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.15 |
114.26 |
-28.90 |
-12.59 |
-1,084.81 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.84 |
97.45 |
-20.15 |
-8.46 |
-766.98 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.54 |
228.73 |
-34.46 |
-16.50 |
-1,119.88 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.76 |
211.92 |
-25.71 |
-12.37 |
-802.06 |
| 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% |
75.40% |
0.00% |
-12.72% |
0.00% |
23.69% |
0.00% |
0.00% |
0.00% |