| DEI Shares Outstanding |
|
62,411,592.00 |
63,124,158.00 |
5,315,433.00 |
5,349,309.00 |
5,377,630.00 |
5,393,030.00 |
11,164,194.00 |
11,166,918.00 |
11,440,689.00 |
- |
12,692,431.00 |
| DEI Adjusted Shares Outstanding |
|
10,401,932.00 |
10,520,693.00 |
10,630,866.00 |
10,698,618.00 |
10,755,260.00 |
10,786,060.00 |
11,164,194.00 |
11,166,918.00 |
11,440,689.00 |
- |
12,692,431.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.37 |
-2.84 |
-0.08 |
0.17 |
0.91 |
0.02 |
9.87 |
1.89 |
0.89 |
- |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.93% |
-20.00% |
-9.98% |
0.26% |
0.56% |
-2.14% |
15.20% |
10.20% |
13.69% |
18.48% |
6.50% |
| EBITDA Growth |
|
57.55% |
-20.40% |
122.61% |
26.32% |
-7.04% |
38.32% |
243.66% |
24.86% |
-19.33% |
-13.52% |
-27.05% |
| EBIT Growth |
|
48.80% |
-10.65% |
97.16% |
234.44% |
26.25% |
167.80% |
505.01% |
34.93% |
-27.85% |
-11.92% |
-49.94% |
| NOPAT Growth |
|
48.80% |
-5.85% |
96.41% |
447.31% |
258.89% |
-97.28% |
46,472.65% |
-81.67% |
-41.22% |
5.12% |
-67.88% |
| Net Income Growth |
|
51.95% |
-20.70% |
97.90% |
470.69% |
323.02% |
-97.36% |
42,755.64% |
-80.79% |
-51.94% |
5.81% |
-87.54% |
| EPS Growth |
|
51.95% |
-20.21% |
97.20% |
306.25% |
323.02% |
-97.36% |
47,000.00% |
-81.00% |
-51.96% |
0.00% |
-88.37% |
| Operating Cash Flow Growth |
|
67.19% |
103.71% |
2,541.85% |
-12.72% |
-64.14% |
494.19% |
-1.11% |
-83.88% |
-158.95% |
1,957.66% |
-81.27% |
| Free Cash Flow Firm Growth |
|
80.13% |
207.56% |
-52.61% |
-1,488.00% |
178.76% |
-67.91% |
-6.62% |
-106.92% |
-3,638.59% |
0.00% |
-54.40% |
| Invested Capital Growth |
|
-15.96% |
-46.28% |
-13.85% |
196.45% |
-39.04% |
-25.75% |
269.28% |
15.62% |
27.61% |
21.94% |
21.48% |
| Revenue Q/Q Growth |
|
0.70% |
-9.90% |
-0.75% |
2.57% |
0.71% |
-0.66% |
3.40% |
1.93% |
3.48% |
5.89% |
-0.30% |
| EBITDA Q/Q Growth |
|
26.84% |
-78.72% |
158.42% |
34.44% |
29.89% |
0.62% |
7.95% |
8.41% |
-7.69% |
-6.19% |
70.42% |
| EBIT Q/Q Growth |
|
20.32% |
-48.50% |
94.44% |
296.60% |
1,254.17% |
-1.36% |
8.94% |
11.17% |
-11.83% |
-6.10% |
203.53% |
| NOPAT Q/Q Growth |
|
20.32% |
-42.06% |
92.75% |
1,097.39% |
102.47% |
-91.23% |
1.67% |
1.36% |
-10.12% |
-18.66% |
-20.78% |
| Net Income Q/Q Growth |
|
31.60% |
-85.81% |
95.67% |
133.94% |
67.75% |
-91.30% |
1.56% |
8.75% |
-20.07% |
-21.18% |
158.13% |
| EPS Q/Q Growth |
|
31.60% |
-84.19% |
94.07% |
120.00% |
67.75% |
-91.30% |
-3.09% |
2.87% |
-22.52% |
-21.10% |
147.62% |
| Operating Cash Flow Q/Q Growth |
|
-44.29% |
-94.90% |
40.33% |
151.42% |
-53.05% |
43.05% |
1.42% |
136.33% |
-135.96% |
3.21% |
62.48% |
| Free Cash Flow Firm Q/Q Growth |
|
-3,350.46% |
460.82% |
-49.46% |
-622.34% |
111.05% |
97.51% |
18.07% |
91.68% |
-36.69% |
9.47% |
-73.76% |
| Invested Capital Q/Q Growth |
|
14.32% |
-20.82% |
18.41% |
170.68% |
19.77% |
-1.93% |
-0.55% |
-5.83% |
-1.31% |
-3.49% |
3.73% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
24.02% |
100.00% |
100.00% |
100.00% |
100.00% |
35.49% |
37.33% |
36.06% |
35.53% |
35.47% |
32.08% |
| EBITDA Margin |
|
-5.45% |
-8.20% |
2.06% |
2.60% |
2.40% |
3.39% |
10.12% |
11.47% |
8.14% |
5.94% |
4.07% |
| Operating Margin |
|
-7.72% |
-10.21% |
-0.41% |
0.54% |
0.56% |
1.42% |
8.08% |
9.49% |
7.15% |
4.75% |
2.43% |
| EBIT Margin |
|
-7.72% |
-10.68% |
-0.34% |
0.45% |
0.57% |
1.55% |
8.16% |
9.99% |
6.34% |
4.72% |
2.22% |
| Profit (Net Income) Margin |
|
-7.31% |
-11.03% |
-0.26% |
0.95% |
3.99% |
0.11% |
40.06% |
6.98% |
2.95% |
2.64% |
0.31% |
| Tax Burden Percent |
|
94.59% |
103.83% |
102.64% |
181.83% |
628.26% |
6.93% |
490.82% |
69.53% |
47.71% |
63.65% |
37.50% |
| Interest Burden Percent |
|
100.11% |
99.48% |
74.14% |
115.41% |
111.91% |
100.00% |
100.00% |
100.52% |
97.56% |
87.86% |
37.12% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-81.83% |
-528.26% |
93.07% |
-390.82% |
30.47% |
52.29% |
36.35% |
62.50% |
| Return on Invested Capital (ROIC) |
|
-28.55% |
-43.04% |
-2.37% |
4.49% |
13.40% |
0.55% |
128.82% |
13.92% |
6.70% |
5.66% |
1.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-9.86% |
0.40% |
-2.65% |
4.47% |
13.69% |
0.47% |
126.10% |
11.52% |
11.21% |
13.91% |
-43.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.45% |
-0.14% |
1.22% |
-5.17% |
-16.31% |
-0.19% |
-41.42% |
-2.93% |
-1.87% |
-1.13% |
-0.98% |
| Return on Equity (ROE) |
|
-25.09% |
-43.18% |
-1.15% |
-0.67% |
-2.91% |
0.37% |
87.41% |
10.99% |
4.84% |
4.53% |
0.52% |
| Cash Return on Invested Capital (CROIC) |
|
-11.21% |
17.17% |
12.51% |
-94.61% |
61.91% |
30.11% |
14.06% |
-0.57% |
-17.56% |
-14.11% |
-17.90% |
| Operating Return on Assets (OROA) |
|
-10.85% |
-14.68% |
-0.51% |
0.87% |
1.03% |
2.13% |
9.40% |
9.74% |
6.36% |
4.28% |
1.65% |
| Return on Assets (ROA) |
|
-10.28% |
-15.17% |
-0.39% |
1.83% |
7.24% |
0.15% |
46.14% |
6.81% |
2.96% |
2.40% |
0.23% |
| Return on Common Equity (ROCE) |
|
-25.08% |
-43.05% |
-1.14% |
-0.67% |
-2.91% |
0.37% |
87.41% |
10.99% |
4.84% |
4.53% |
0.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-29.32% |
-55.80% |
-1.15% |
-0.31% |
13.62% |
0.37% |
60.08% |
10.49% |
0.00% |
4.21% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-19 |
-0.69 |
2.39 |
8.59 |
0.23 |
109 |
20 |
12 |
12 |
3.97 |
| NOPAT Margin |
|
-5.40% |
-7.15% |
-0.29% |
0.99% |
3.52% |
0.10% |
39.65% |
6.60% |
3.41% |
3.03% |
0.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
-18.69% |
-43.44% |
0.28% |
0.02% |
-0.29% |
0.08% |
2.73% |
2.40% |
-4.51% |
-8.25% |
45.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
5.37% |
- |
1.13% |
| Cost of Revenue to Revenue |
|
75.98% |
0.00% |
0.00% |
0.00% |
0.00% |
64.51% |
62.67% |
63.94% |
64.47% |
64.53% |
67.92% |
| SG&A Expenses to Revenue |
|
22.63% |
24.53% |
23.64% |
23.98% |
22.99% |
24.30% |
20.49% |
19.03% |
20.28% |
20.84% |
20.59% |
| R&D to Revenue |
|
7.55% |
7.74% |
7.72% |
8.14% |
8.66% |
8.08% |
7.93% |
7.46% |
7.23% |
8.93% |
8.23% |
| Operating Expenses to Revenue |
|
31.74% |
110.21% |
100.41% |
99.46% |
99.44% |
34.08% |
29.25% |
26.57% |
28.38% |
30.71% |
29.65% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-29 |
-0.82 |
1.10 |
1.39 |
3.71 |
22 |
30 |
22 |
19 |
9.63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-22 |
4.98 |
6.30 |
5.85 |
8.10 |
28 |
35 |
28 |
24 |
18 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.98 |
0.80 |
1.72 |
0.00 |
1.03 |
1.46 |
1.94 |
1.39 |
1.75 |
1.41 |
1.15 |
| Price to Tangible Book Value (P/TBV) |
|
0.98 |
0.80 |
1.72 |
0.00 |
1.03 |
1.46 |
1.94 |
1.39 |
1.87 |
1.54 |
1.40 |
| Price to Revenue (P/Rev) |
|
0.24 |
0.16 |
0.38 |
0.36 |
0.30 |
0.42 |
1.29 |
0.92 |
1.11 |
0.88 |
0.70 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
47.46 |
7.57 |
390.10 |
3.23 |
13.24 |
37.54 |
33.50 |
226.59 |
| 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% |
0.00% |
2.11% |
13.22% |
0.26% |
30.95% |
7.55% |
2.66% |
2.98% |
0.44% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
0.65 |
2.44 |
1.10 |
1.04 |
1.88 |
2.31 |
1.51 |
1.83 |
1.44 |
1.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.17 |
0.08 |
0.27 |
0.36 |
0.21 |
0.28 |
1.12 |
0.77 |
1.04 |
0.84 |
0.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
13.16 |
13.91 |
8.67 |
8.35 |
11.07 |
6.69 |
12.83 |
14.20 |
18.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
79.83 |
36.63 |
18.24 |
13.72 |
7.68 |
16.46 |
17.89 |
34.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
36.57 |
5.90 |
288.97 |
2.83 |
11.63 |
30.61 |
27.88 |
83.66 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
57.38 |
6.97 |
10.67 |
17.23 |
3.87 |
17.80 |
83.33 |
0.00 |
11.27 |
57.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.67 |
18.06 |
0.00 |
1.28 |
5.31 |
25.88 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.11 |
0.17 |
0.17 |
0.00 |
0.13 |
0.13 |
0.00 |
0.00 |
0.00 |
0.19 |
0.33 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.26 |
| Financial Leverage |
|
-0.35 |
-0.35 |
-0.46 |
-1.16 |
-1.19 |
-0.40 |
-0.33 |
-0.25 |
-0.17 |
-0.08 |
0.02 |
| Leverage Ratio |
|
2.44 |
2.85 |
2.96 |
-0.37 |
-0.40 |
2.49 |
1.89 |
1.61 |
1.63 |
1.89 |
2.25 |
| Compound Leverage Factor |
|
2.44 |
2.83 |
2.19 |
-0.42 |
-0.45 |
2.49 |
1.89 |
1.62 |
1.59 |
1.66 |
0.84 |
| Debt to Total Capital |
|
9.70% |
14.41% |
14.21% |
0.00% |
11.18% |
11.59% |
0.00% |
0.00% |
0.00% |
15.89% |
24.97% |
| Short-Term Debt to Total Capital |
|
9.70% |
14.41% |
14.21% |
0.00% |
11.18% |
11.59% |
0.00% |
0.00% |
0.00% |
0.79% |
5.31% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.10% |
19.66% |
| 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 |
|
0.08% |
0.55% |
0.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
90.23% |
85.04% |
84.93% |
100.00% |
88.82% |
88.41% |
100.00% |
100.00% |
100.00% |
84.11% |
75.03% |
| Debt to EBITDA |
|
-0.49 |
-0.41 |
1.81 |
0.00 |
1.54 |
1.11 |
0.00 |
0.00 |
0.00 |
2.00 |
4.95 |
| Net Debt to EBITDA |
|
1.41 |
1.01 |
-5.51 |
0.00 |
-3.92 |
-4.03 |
0.00 |
0.00 |
0.00 |
-0.67 |
1.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.90 |
3.90 |
| Debt to NOPAT |
|
-0.50 |
-0.47 |
-13.05 |
0.00 |
1.05 |
38.45 |
0.00 |
0.00 |
0.00 |
3.92 |
22.09 |
| Net Debt to NOPAT |
|
1.42 |
1.16 |
39.83 |
0.00 |
-2.67 |
-139.35 |
0.00 |
0.00 |
0.00 |
-1.32 |
7.04 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.72 |
17.39 |
| Altman Z-Score |
|
-2.64 |
-4.73 |
-4.43 |
-4.44 |
-3.82 |
-3.45 |
0.42 |
0.41 |
0.81 |
0.56 |
0.30 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.30% |
0.82% |
-0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.56 |
1.40 |
1.45 |
6.66 |
1.53 |
1.49 |
1.77 |
1.98 |
1.81 |
1.85 |
1.64 |
| Quick Ratio |
|
1.10 |
0.99 |
1.09 |
5.38 |
1.36 |
1.22 |
1.39 |
1.60 |
1.39 |
1.43 |
1.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.13 |
7.66 |
3.63 |
-50 |
40 |
13 |
12 |
-0.82 |
-31 |
-31 |
-48 |
| Operating Cash Flow to CapEx |
|
-259.90% |
22.62% |
233.90% |
125.08% |
56.12% |
379.62% |
607.59% |
0.00% |
-30.82% |
1,141.68% |
55.11% |
| Free Cash Flow to Firm to Interest Expense |
|
-18.36 |
73.69 |
72.63 |
-1,738.11 |
389.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-24.74 |
3.42 |
188.10 |
283.07 |
28.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-34.26 |
-11.71 |
107.68 |
56.76 |
-22.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.41 |
1.38 |
1.52 |
1.92 |
1.81 |
1.37 |
1.15 |
0.97 |
1.00 |
0.91 |
0.74 |
| Accounts Receivable Turnover |
|
3.33 |
3.17 |
3.82 |
3.84 |
3.29 |
3.13 |
3.47 |
2.96 |
2.49 |
2.01 |
1.63 |
| Inventory Turnover |
|
5.76 |
0.00 |
0.00 |
0.00 |
0.00 |
12.45 |
8.59 |
7.45 |
7.33 |
5.50 |
4.04 |
| Fixed Asset Turnover |
|
12.54 |
12.67 |
13.99 |
0.00 |
0.00 |
13.97 |
19.22 |
29.43 |
37.56 |
43.11 |
32.27 |
| Accounts Payable Turnover |
|
5.51 |
0.00 |
0.00 |
0.00 |
0.00 |
4.55 |
5.35 |
5.18 |
4.33 |
3.44 |
2.45 |
| Days Sales Outstanding (DSO) |
|
109.66 |
115.05 |
95.54 |
95.14 |
110.82 |
116.60 |
105.16 |
123.30 |
146.83 |
181.85 |
224.54 |
| Days Inventory Outstanding (DIO) |
|
63.37 |
0.00 |
0.00 |
0.00 |
0.00 |
29.33 |
42.47 |
49.02 |
49.80 |
66.32 |
90.42 |
| Days Payable Outstanding (DPO) |
|
66.28 |
0.00 |
0.00 |
0.00 |
0.00 |
80.14 |
68.21 |
70.47 |
84.27 |
106.02 |
148.97 |
| Cash Conversion Cycle (CCC) |
|
106.75 |
115.05 |
95.54 |
95.14 |
110.82 |
65.79 |
79.41 |
101.85 |
112.36 |
142.14 |
165.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
58 |
31 |
27 |
80 |
49 |
36 |
133 |
154 |
196 |
240 |
291 |
| Invested Capital Turnover |
|
5.28 |
6.02 |
8.33 |
4.55 |
3.80 |
5.64 |
3.25 |
2.11 |
1.97 |
1.87 |
1.64 |
| Increase / (Decrease) in Invested Capital |
|
-11 |
-27 |
-4.32 |
53 |
-31 |
-13 |
97 |
21 |
43 |
43 |
51 |
| Enterprise Value (EV) |
|
56 |
20 |
66 |
88 |
51 |
68 |
308 |
232 |
360 |
344 |
332 |
| Market Capitalization |
|
82 |
42 |
92 |
88 |
74 |
100 |
356 |
280 |
382 |
360 |
304 |
| Book Value per Share |
|
$1.34 |
$0.84 |
$10.12 |
($138.47) |
$13.30 |
$12.74 |
$16.42 |
$18.07 |
$19.12 |
$20.36 |
$20.74 |
| Tangible Book Value per Share |
|
$1.34 |
$0.84 |
$10.12 |
($138.47) |
$13.30 |
$12.74 |
$16.42 |
$18.07 |
$17.88 |
$18.62 |
$17.07 |
| Total Capital |
|
93 |
62 |
63 |
-741 |
81 |
78 |
183 |
202 |
219 |
304 |
351 |
| Total Debt |
|
9.00 |
9.00 |
9.00 |
0.00 |
9.00 |
9.00 |
0.00 |
0.00 |
0.00 |
48 |
88 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46 |
69 |
| Net Debt |
|
-26 |
-22 |
-27 |
0.00 |
-23 |
-33 |
-48 |
-48 |
-22 |
-16 |
28 |
| Capital Expenditures (CapEx) |
|
3.69 |
1.57 |
4.02 |
6.56 |
5.25 |
4.61 |
2.85 |
-0.49 |
5.34 |
2.68 |
10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
43 |
18 |
11 |
72 |
21 |
13 |
26 |
54 |
84 |
124 |
140 |
| Debt-free Net Working Capital (DFNWC) |
|
77 |
49 |
48 |
72 |
53 |
55 |
74 |
102 |
106 |
189 |
200 |
| Net Working Capital (NWC) |
|
68 |
40 |
39 |
72 |
44 |
46 |
74 |
102 |
106 |
186 |
181 |
| Net Nonoperating Expense (NNE) |
|
6.40 |
10 |
-0.07 |
0.09 |
-1.14 |
-0.02 |
-1.13 |
-1.17 |
1.58 |
1.59 |
2.62 |
| Net Nonoperating Obligations (NNO) |
|
-26 |
-22 |
-27 |
820 |
-23 |
-33 |
-50 |
-48 |
-22 |
-16 |
28 |
| Total Depreciation and Amortization (D&A) |
|
7.62 |
6.65 |
5.80 |
5.20 |
4.47 |
4.39 |
5.38 |
4.46 |
6.18 |
4.99 |
8.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.71% |
6.78% |
4.59% |
29.66% |
8.55% |
5.60% |
9.43% |
17.87% |
24.28% |
30.42% |
32.29% |
| Debt-free Net Working Capital to Revenue |
|
23.05% |
18.41% |
19.67% |
29.66% |
21.65% |
23.04% |
26.87% |
33.64% |
30.73% |
46.26% |
46.02% |
| Net Working Capital to Revenue |
|
20.37% |
15.06% |
15.95% |
29.66% |
17.96% |
19.27% |
26.87% |
33.64% |
30.73% |
45.67% |
41.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.40) |
($2.86) |
($0.08) |
$0.18 |
$0.91 |
$0.03 |
$9.98 |
$1.89 |
$1.01 |
$0.88 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.42M |
10.52M |
10.64M |
10.67M |
10.75M |
10.78M |
11.04M |
11.17M |
11.36M |
12.18M |
12.68M |
| Adjusted Diluted Earnings per Share |
|
($2.40) |
($2.86) |
($0.08) |
$0.17 |
$0.87 |
$0.03 |
$9.42 |
$1.79 |
$0.97 |
$0.86 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.42M |
10.52M |
10.64M |
11.29M |
11.24M |
10.94M |
11.69M |
11.82M |
11.86M |
12.46M |
12.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
($2.40) |
($2.86) |
($0.08) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.37M |
10.48M |
10.58M |
10.74M |
10.73M |
10.80M |
11.17M |
11.19M |
11.53M |
0.00 |
12.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-17 |
-0.28 |
1.82 |
1.47 |
5.20 |
17 |
20 |
19 |
15 |
9.93 |
| Normalized NOPAT Margin |
|
-4.39% |
-6.51% |
-0.11% |
0.75% |
0.60% |
2.18% |
6.23% |
6.65% |
5.62% |
3.63% |
2.28% |
| Pre Tax Income Margin |
|
-7.73% |
-10.62% |
-0.25% |
0.52% |
0.64% |
1.55% |
8.16% |
10.05% |
6.19% |
4.14% |
0.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-66.83 |
-275.88 |
-16.32 |
37.83 |
13.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-46.78 |
-184.73 |
-13.79 |
82.58 |
84.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-76.35 |
-291.01 |
-96.74 |
-188.48 |
-37.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-56.30 |
-199.87 |
-94.21 |
-143.73 |
32.83 |
0.00 |
0.00 |
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% |
0.35% |
23.78% |
689.49% |
0.71% |
25.34% |
0.00% |
3.09% |
44.52% |