| DEI Shares Outstanding |
|
22,929,901.00 |
22,630,021.00 |
21,612,591.00 |
21,545,113.00 |
21,489,235.00 |
21,447,338.00 |
21,559,483.00 |
21,655,905.00 |
20,991,726.00 |
21,203,919.00 |
21,373,696.00 |
| DEI Adjusted Shares Outstanding |
|
22,929,901.00 |
22,630,021.00 |
21,612,591.00 |
21,545,113.00 |
21,489,235.00 |
21,447,338.00 |
21,559,483.00 |
21,655,905.00 |
20,991,726.00 |
21,203,919.00 |
21,373,696.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.20 |
0.18 |
0.05 |
0.06 |
-0.39 |
-0.36 |
-0.27 |
-0.08 |
-0.35 |
-0.21 |
-0.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-17.28% |
9.91% |
-28.29% |
4.31% |
-24.34% |
-7.33% |
49.03% |
-5.02% |
13.97% |
-4.69% |
-0.55% |
| EBITDA Growth |
|
-39.80% |
43.04% |
-74.56% |
-50.30% |
-553.52% |
-137.17% |
38.96% |
73.07% |
-446.47% |
37.42% |
-20.11% |
| EBIT Growth |
|
-44.14% |
50.45% |
-80.65% |
-66.67% |
-1,196.59% |
-125.56% |
35.30% |
63.64% |
-285.21% |
35.07% |
-18.25% |
| NOPAT Growth |
|
-1.08% |
-11.56% |
-81.68% |
-46.57% |
-862.63% |
-125.56% |
35.30% |
63.64% |
-285.21% |
35.07% |
-18.25% |
| Net Income Growth |
|
0.68% |
-11.08% |
-75.60% |
23.18% |
-776.40% |
8.71% |
23.51% |
70.36% |
-323.75% |
39.42% |
-32.54% |
| EPS Growth |
|
0.00% |
-10.00% |
-72.22% |
20.00% |
-750.00% |
10.26% |
22.86% |
70.37% |
-337.50% |
40.00% |
-33.33% |
| Operating Cash Flow Growth |
|
6.84% |
-42.94% |
-3.80% |
-82.01% |
-546.21% |
-79.08% |
-18.20% |
19.12% |
136.16% |
-273.40% |
-70.77% |
| Free Cash Flow Firm Growth |
|
1.21% |
-58.77% |
-206.99% |
69.81% |
270.93% |
-580.32% |
-8.90% |
85.97% |
252.79% |
-291.47% |
-49.42% |
| Invested Capital Growth |
|
-41.51% |
21.99% |
79.35% |
15.23% |
-44.65% |
24.80% |
62.69% |
-2.84% |
-69.88% |
-8.90% |
24.66% |
| Revenue Q/Q Growth |
|
0.03% |
-12.28% |
45.53% |
-22.59% |
-11.65% |
9.46% |
3.49% |
0.42% |
1.73% |
2.49% |
-0.78% |
| EBITDA Q/Q Growth |
|
59.30% |
-23.63% |
-43.51% |
590.48% |
-130.82% |
-0.32% |
5.88% |
-50.52% |
-45.61% |
37.63% |
0.43% |
| EBIT Q/Q Growth |
|
73.61% |
-25.14% |
-52.75% |
160.19% |
-103.11% |
-0.83% |
5.15% |
-28.75% |
-40.51% |
35.16% |
0.40% |
| NOPAT Q/Q Growth |
|
9.72% |
-26.05% |
-58.84% |
228.09% |
-103.11% |
-0.83% |
5.15% |
-28.75% |
-40.51% |
35.16% |
0.40% |
| Net Income Q/Q Growth |
|
52.43% |
-24.99% |
-50.42% |
3,422.86% |
-3,656.76% |
43.42% |
6.14% |
-41.01% |
-51.33% |
40.73% |
-4.63% |
| EPS Q/Q Growth |
|
53.85% |
-25.00% |
-44.44% |
500.00% |
-3,800.00% |
44.44% |
3.57% |
-33.33% |
-52.17% |
41.67% |
-7.69% |
| Operating Cash Flow Q/Q Growth |
|
141.91% |
-47.85% |
111.96% |
-26.26% |
-5,456.60% |
-23.83% |
1.08% |
9.59% |
205.80% |
-305.78% |
6.30% |
| Free Cash Flow Firm Q/Q Growth |
|
63.15% |
-53.69% |
24.10% |
7.48% |
184.26% |
-721.42% |
-3.53% |
72.41% |
174.34% |
-2,379.57% |
-10.42% |
| Invested Capital Q/Q Growth |
|
-38.99% |
-8.90% |
-22.14% |
-15.83% |
-55.38% |
44.21% |
30.58% |
-7.04% |
-67.29% |
-31.53% |
-18.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
87.22% |
95.36% |
94.34% |
92.31% |
89.67% |
92.84% |
92.82% |
92.13% |
93.02% |
95.20% |
92.35% |
| EBITDA Margin |
|
23.22% |
30.22% |
10.72% |
5.11% |
-30.62% |
-78.37% |
-32.10% |
-9.10% |
-43.64% |
-28.66% |
-34.61% |
| Operating Margin |
|
19.95% |
27.40% |
7.16% |
2.36% |
-34.23% |
-83.33% |
-36.18% |
-13.85% |
-46.81% |
-31.89% |
-37.92% |
| EBIT Margin |
|
20.01% |
27.40% |
7.39% |
2.36% |
-34.23% |
-83.33% |
-36.18% |
-13.85% |
-46.81% |
-31.89% |
-37.92% |
| Profit (Net Income) Margin |
|
23.52% |
19.03% |
6.47% |
7.64% |
-68.34% |
-67.33% |
-34.56% |
-10.78% |
-40.09% |
-25.48% |
-33.96% |
| Tax Burden Percent |
|
113.14% |
66.31% |
64.83% |
100.65% |
266.54% |
82.33% |
95.59% |
102.92% |
100.81% |
101.21% |
104.58% |
| Interest Burden Percent |
|
103.85% |
104.74% |
135.08% |
321.52% |
74.89% |
98.13% |
99.93% |
75.64% |
84.95% |
78.95% |
85.65% |
| Effective Tax Rate |
|
-13.14% |
33.69% |
35.17% |
-0.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
80.13% |
86.50% |
10.32% |
3.99% |
-36.61% |
-103.09% |
-45.73% |
-13.62% |
-81.81% |
-120.08% |
-132.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
79.75% |
86.15% |
9.78% |
2.35% |
-25.71% |
-100.73% |
-41.19% |
-13.03% |
-77.35% |
-118.21% |
-127.46% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-71.63% |
-79.31% |
-8.63% |
-1.98% |
22.15% |
87.73% |
32.38% |
9.40% |
62.18% |
106.48% |
111.98% |
| Return on Equity (ROE) |
|
8.50% |
7.20% |
1.69% |
2.01% |
-14.46% |
-15.37% |
-13.36% |
-4.22% |
-19.63% |
-13.59% |
-20.60% |
| Cash Return on Invested Capital (CROIC) |
|
132.52% |
66.70% |
-46.48% |
-10.16% |
20.87% |
-125.16% |
-93.46% |
-10.74% |
25.59% |
-110.77% |
-154.53% |
| Operating Return on Assets (OROA) |
|
6.57% |
9.41% |
1.80% |
0.58% |
-6.74% |
-17.26% |
-12.19% |
-4.45% |
-17.52% |
-12.47% |
-16.43% |
| Return on Assets (ROA) |
|
7.72% |
6.53% |
1.58% |
1.88% |
-13.45% |
-13.95% |
-11.65% |
-3.47% |
-15.00% |
-9.96% |
-14.71% |
| Return on Common Equity (ROCE) |
|
8.50% |
7.20% |
1.69% |
2.01% |
-14.46% |
-15.37% |
-13.36% |
-4.22% |
-19.63% |
-13.59% |
-20.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.21% |
7.09% |
1.65% |
1.99% |
-15.61% |
-16.67% |
-14.03% |
-4.29% |
-21.32% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4.43 |
3.92 |
0.72 |
0.38 |
-2.92 |
-6.60 |
-4.27 |
-1.55 |
-5.98 |
-3.88 |
-4.59 |
| NOPAT Margin |
|
22.58% |
18.16% |
4.64% |
2.38% |
-23.96% |
-58.33% |
-25.32% |
-9.69% |
-32.77% |
-22.32% |
-26.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.38% |
0.35% |
0.54% |
1.65% |
-10.90% |
-2.36% |
-4.54% |
-0.59% |
-4.46% |
-1.87% |
-5.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-17.43% |
-12.56% |
-17.56% |
| Cost of Revenue to Revenue |
|
12.78% |
4.64% |
5.66% |
7.69% |
10.33% |
7.16% |
7.18% |
7.87% |
6.98% |
4.80% |
7.65% |
| SG&A Expenses to Revenue |
|
17.82% |
15.24% |
21.91% |
20.43% |
29.36% |
47.92% |
36.54% |
40.90% |
35.90% |
38.32% |
39.87% |
| R&D to Revenue |
|
29.56% |
32.17% |
50.24% |
44.05% |
64.96% |
80.41% |
54.94% |
57.68% |
50.01% |
44.61% |
48.00% |
| Operating Expenses to Revenue |
|
67.27% |
67.97% |
87.18% |
89.95% |
123.90% |
176.17% |
129.00% |
105.98% |
139.83% |
127.09% |
130.27% |
| Earnings before Interest and Taxes (EBIT) |
|
3.93 |
5.91 |
1.14 |
0.38 |
-4.18 |
-9.42 |
-6.10 |
-2.22 |
-8.54 |
-5.55 |
-6.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.56 |
6.52 |
1.66 |
0.82 |
-3.74 |
-8.86 |
-5.41 |
-1.46 |
-7.96 |
-4.98 |
-5.99 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.33 |
2.39 |
1.61 |
1.26 |
1.35 |
1.64 |
1.64 |
0.92 |
1.02 |
1.34 |
1.51 |
| Price to Tangible Book Value (P/TBV) |
|
1.33 |
2.39 |
1.61 |
1.26 |
1.35 |
1.75 |
1.93 |
1.08 |
1.21 |
1.60 |
1.84 |
| Price to Revenue (P/Rev) |
|
3.81 |
6.40 |
6.29 |
4.82 |
5.92 |
6.64 |
4.03 |
2.31 |
1.91 |
2.38 |
2.29 |
| Price to Earnings (P/E) |
|
16.20 |
33.64 |
97.16 |
63.08 |
0.00 |
0.00 |
0.00 |
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 |
|
6.17% |
2.97% |
1.03% |
1.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.55 |
17.11 |
5.11 |
2.54 |
4.30 |
5.14 |
3.28 |
0.72 |
1.16 |
4.39 |
4.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.15 |
3.95 |
2.95 |
1.62 |
2.00 |
3.23 |
2.25 |
0.50 |
0.22 |
0.78 |
1.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.97 |
13.07 |
27.53 |
31.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.77 |
14.42 |
39.94 |
68.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.11 |
21.74 |
63.61 |
68.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.39 |
22.33 |
12.44 |
39.65 |
0.00 |
0.00 |
0.00 |
0.00 |
2.16 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.09 |
28.20 |
0.00 |
0.00 |
14.67 |
0.00 |
0.00 |
0.00 |
2.10 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.90 |
-0.92 |
-0.88 |
-0.84 |
-0.86 |
-0.87 |
-0.79 |
-0.72 |
-0.80 |
-0.90 |
-0.88 |
| Leverage Ratio |
|
1.10 |
1.10 |
1.07 |
1.07 |
1.08 |
1.10 |
1.15 |
1.22 |
1.31 |
1.36 |
1.40 |
| Compound Leverage Factor |
|
1.14 |
1.15 |
1.45 |
3.45 |
0.81 |
1.08 |
1.15 |
0.92 |
1.11 |
1.08 |
1.20 |
| Debt 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% |
| Short-Term Debt 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% |
| Long-Term Debt 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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.44 |
20.68 |
13.43 |
10.75 |
10.48 |
6.68 |
5.07 |
1.34 |
0.28 |
0.50 |
-0.16 |
| 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 |
|
7.73 |
14.04 |
12.72 |
12.80 |
13.25 |
7.44 |
6.76 |
6.43 |
4.75 |
4.19 |
3.77 |
| Quick Ratio |
|
7.66 |
13.97 |
12.67 |
12.73 |
13.19 |
7.34 |
6.41 |
6.07 |
4.61 |
4.05 |
3.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
7.33 |
3.02 |
-3.23 |
-0.98 |
1.67 |
-8.01 |
-8.72 |
-1.22 |
1.87 |
-3.58 |
-5.35 |
| Operating Cash Flow to CapEx |
|
1,495.30% |
4,383.91% |
4,474.39% |
320.39% |
-2,653.15% |
-1,089.67% |
-23,088.89% |
0.00% |
11,393.75% |
-7,024.44% |
-3,271.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.34 |
0.24 |
0.25 |
0.20 |
0.21 |
0.34 |
0.32 |
0.37 |
0.39 |
0.43 |
| Accounts Receivable Turnover |
|
4.69 |
5.56 |
4.53 |
3.54 |
2.20 |
2.19 |
2.97 |
2.44 |
3.61 |
4.43 |
4.14 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
3.82 |
4.49 |
3.46 |
3.85 |
3.11 |
3.03 |
4.87 |
8.12 |
27.96 |
32.93 |
36.25 |
| Accounts Payable Turnover |
|
10.19 |
5.42 |
5.81 |
8.49 |
8.06 |
2.38 |
3.11 |
2.73 |
2.77 |
1.42 |
1.36 |
| Days Sales Outstanding (DSO) |
|
77.78 |
65.66 |
80.65 |
103.03 |
165.86 |
166.48 |
123.05 |
149.30 |
101.04 |
82.46 |
88.23 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
35.82 |
67.34 |
62.78 |
42.98 |
45.30 |
153.44 |
117.19 |
133.54 |
131.75 |
256.59 |
267.47 |
| Cash Conversion Cycle (CCC) |
|
41.96 |
-1.68 |
17.87 |
60.06 |
120.56 |
13.04 |
5.86 |
15.76 |
-30.71 |
-174.13 |
-179.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.08 |
4.98 |
8.93 |
10 |
5.69 |
7.11 |
12 |
11 |
3.38 |
3.08 |
3.84 |
| Invested Capital Turnover |
|
3.55 |
4.76 |
2.22 |
1.68 |
1.53 |
1.77 |
1.81 |
1.40 |
2.50 |
5.38 |
5.00 |
| Increase / (Decrease) in Invested Capital |
|
-2.90 |
0.90 |
3.95 |
1.36 |
-4.59 |
1.41 |
4.45 |
-0.33 |
-7.85 |
-0.30 |
0.76 |
| Enterprise Value (EV) |
|
23 |
85 |
46 |
26 |
24 |
37 |
38 |
8.05 |
3.93 |
14 |
17 |
| Market Capitalization |
|
75 |
138 |
97 |
78 |
72 |
75 |
68 |
37 |
35 |
41 |
40 |
| Book Value per Share |
|
$2.45 |
$2.56 |
$2.80 |
$2.87 |
$2.49 |
$2.13 |
$1.93 |
$1.86 |
$1.63 |
$1.46 |
$1.22 |
| Tangible Book Value per Share |
|
$2.45 |
$2.56 |
$2.80 |
$2.87 |
$2.49 |
$2.00 |
$1.63 |
$1.58 |
$1.37 |
$1.22 |
$1.00 |
| Total Capital |
|
56 |
58 |
61 |
62 |
53 |
46 |
42 |
40 |
34 |
31 |
26 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-52 |
-53 |
-52 |
-52 |
-48 |
-39 |
-30 |
-29 |
-31 |
-28 |
-22 |
| Capital Expenditures (CapEx) |
|
0.45 |
0.09 |
0.08 |
0.21 |
0.11 |
0.48 |
0.03 |
-7.82 |
0.02 |
0.05 |
0.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.08 |
-0.65 |
-0.34 |
1.10 |
2.00 |
-0.77 |
3.11 |
2.50 |
-2.64 |
-2.69 |
-1.54 |
| Debt-free Net Working Capital (DFNWC) |
|
49 |
51 |
51 |
53 |
50 |
38 |
33 |
31 |
28 |
25 |
21 |
| Net Working Capital (NWC) |
|
49 |
51 |
51 |
53 |
50 |
38 |
33 |
31 |
28 |
25 |
21 |
| Net Nonoperating Expense (NNE) |
|
-0.18 |
-0.19 |
-0.28 |
-0.85 |
5.42 |
1.02 |
1.56 |
0.17 |
1.34 |
0.55 |
1.28 |
| Net Nonoperating Obligations (NNO) |
|
-52 |
-53 |
-52 |
-52 |
-48 |
-39 |
-30 |
-29 |
-31 |
-28 |
-22 |
| Total Depreciation and Amortization (D&A) |
|
0.63 |
0.61 |
0.52 |
0.44 |
0.44 |
0.56 |
0.69 |
0.76 |
0.58 |
0.56 |
0.57 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.61% |
-3.00% |
-2.20% |
6.84% |
16.37% |
-6.83% |
18.46% |
15.61% |
-14.47% |
-15.49% |
-8.88% |
| Debt-free Net Working Capital to Revenue |
|
250.50% |
237.71% |
331.51% |
326.80% |
407.57% |
334.19% |
196.24% |
196.63% |
154.98% |
144.46% |
120.05% |
| Net Working Capital to Revenue |
|
250.50% |
237.71% |
331.51% |
326.80% |
407.57% |
334.19% |
196.24% |
196.63% |
154.98% |
144.46% |
120.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.20 |
$0.18 |
$0.06 |
$0.06 |
($0.39) |
($0.35) |
($0.27) |
($0.08) |
($0.35) |
($0.21) |
($0.28) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.90M |
22.83M |
21.81M |
21.54M |
21.52M |
21.47M |
21.53M |
21.60M |
21.01M |
21.14M |
21.18M |
| Adjusted Diluted Earnings per Share |
|
$0.20 |
$0.18 |
$0.06 |
$0.06 |
($0.39) |
($0.35) |
($0.27) |
($0.08) |
($0.35) |
($0.21) |
($0.28) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
22.97M |
22.90M |
21.88M |
21.61M |
21.52M |
21.47M |
21.53M |
21.60M |
21.01M |
21.14M |
21.18M |
| 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 |
|
22.99M |
22.43M |
21.55M |
21.57M |
21.52M |
21.49M |
21.64M |
20.99M |
21.08M |
0.00 |
21.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.74 |
3.92 |
0.72 |
0.27 |
-2.92 |
-6.60 |
-4.27 |
-5.60 |
-6.55 |
-3.88 |
-4.59 |
| Normalized NOPAT Margin |
|
13.97% |
18.16% |
4.64% |
1.65% |
-23.96% |
-58.33% |
-25.32% |
-34.97% |
-35.88% |
-22.32% |
-26.54% |
| Pre Tax Income Margin |
|
20.78% |
28.69% |
9.98% |
7.59% |
-25.64% |
-81.78% |
-36.15% |
-10.48% |
-39.77% |
-25.18% |
-32.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
89.08% |
479.42% |
31.87% |
-9.17% |
-12.42% |
0.00% |
-76.01% |
-6.92% |
-4.67% |
-1.96% |