| DEI Shares Outstanding |
|
14,738,425.00 |
15,172,245.00 |
15,145,670.00 |
15,616,668.00 |
16,361,572.00 |
16,937,561.00 |
19,481,414.00 |
20,673,265.00 |
21,417,335.00 |
22,114,047.00 |
23,200,988.00 |
| DEI Adjusted Shares Outstanding |
|
14,738,425.00 |
15,172,245.00 |
15,145,670.00 |
15,616,668.00 |
16,361,572.00 |
16,937,561.00 |
19,481,414.00 |
20,673,265.00 |
21,417,335.00 |
22,114,047.00 |
23,200,988.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.48 |
0.02 |
-0.24 |
-1.55 |
-0.28 |
-0.09 |
0.15 |
-0.47 |
0.36 |
0.05 |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.81% |
-9.20% |
-18.83% |
-14.58% |
42.14% |
11.38% |
-26.64% |
21.38% |
15.12% |
-29.65% |
10.42% |
| EBITDA Growth |
|
-124.06% |
485.07% |
-82.32% |
-962.21% |
138.87% |
29.78% |
-82.62% |
-135.16% |
4,290.41% |
-37.12% |
36.74% |
| EBIT Growth |
|
-738.79% |
117.05% |
-479.47% |
-205.67% |
90.14% |
124.34% |
-1,044.95% |
-25.77% |
271.24% |
-61.19% |
102.49% |
| NOPAT Growth |
|
-705.68% |
122.94% |
-372.15% |
-237.23% |
90.60% |
117.90% |
-4,326.26% |
62.95% |
333.49% |
-63.24% |
114.35% |
| Net Income Growth |
|
-253.55% |
101.46% |
-1,241.38% |
-563.17% |
81.27% |
67.12% |
291.46% |
-441.76% |
178.61% |
-84.94% |
355.03% |
| EPS Growth |
|
-252.38% |
101.35% |
-1,300.00% |
-550.00% |
82.05% |
67.86% |
266.67% |
-420.00% |
175.00% |
-86.11% |
360.00% |
| Operating Cash Flow Growth |
|
-190.14% |
413.86% |
-154.05% |
121.87% |
121.08% |
17.89% |
-340.64% |
229.76% |
-141.74% |
298.76% |
-211.44% |
| Free Cash Flow Firm Growth |
|
-144.63% |
298.65% |
-497.17% |
123.09% |
-134.80% |
-362.91% |
-73.10% |
156.72% |
-194.37% |
316.05% |
-168.51% |
| Invested Capital Growth |
|
-5.94% |
-12.77% |
62.88% |
-31.72% |
2.35% |
24.43% |
15.81% |
-21.88% |
36.39% |
-26.69% |
42.31% |
| Revenue Q/Q Growth |
|
-2.82% |
6.21% |
-17.15% |
8.12% |
0.00% |
-4.31% |
-8.95% |
8.63% |
3.32% |
-8.35% |
2.71% |
| EBITDA Q/Q Growth |
|
-134.86% |
603.52% |
-80.85% |
8.26% |
-62.74% |
-17.05% |
-63.92% |
80.89% |
33.49% |
-17.85% |
-0.05% |
| EBIT Q/Q Growth |
|
-350.14% |
121.24% |
-4,788.16% |
-30.94% |
-2,507.53% |
-44.10% |
-72.30% |
22.35% |
62.17% |
-36.50% |
2.35% |
| NOPAT Q/Q Growth |
|
-400.13% |
128.13% |
-4,790.13% |
-28.06% |
0.00% |
-49.82% |
-20.72% |
22.09% |
63.02% |
-36.01% |
1.49% |
| Net Income Q/Q Growth |
|
-32.06% |
102.96% |
-200.08% |
-29.00% |
0.00% |
-37.05% |
-42.72% |
11.30% |
105.23% |
-63.28% |
1.00% |
| EPS Q/Q Growth |
|
-34.55% |
102.74% |
-200.00% |
-26.83% |
71.43% |
-50.00% |
-34.78% |
11.11% |
111.76% |
-64.29% |
4.55% |
| Operating Cash Flow Q/Q Growth |
|
71.91% |
-34.18% |
-46.23% |
112.19% |
-77.87% |
332.95% |
-324.98% |
235.60% |
-260.75% |
-5.83% |
-961.03% |
| Free Cash Flow Firm Q/Q Growth |
|
41.99% |
-60.31% |
5.36% |
226.47% |
-111.47% |
46.00% |
-560.99% |
137.64% |
-33,720.99% |
167.33% |
-174.36% |
| Invested Capital Q/Q Growth |
|
-24.72% |
8.23% |
-3.92% |
-28.59% |
8.95% |
-9.24% |
30.86% |
-30.59% |
-11.65% |
-32.47% |
16.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
3.95% |
10.03% |
5.56% |
2.44% |
8.65% |
9.07% |
3.78% |
6.06% |
15.98% |
14.80% |
10.21% |
| EBITDA Margin |
|
-1.16% |
4.91% |
1.07% |
-10.79% |
2.95% |
3.44% |
0.81% |
-0.24% |
8.59% |
7.68% |
9.51% |
| Operating Margin |
|
-5.98% |
1.06% |
-5.06% |
-19.99% |
-1.32% |
0.21% |
-8.65% |
-3.74% |
5.47% |
2.95% |
5.47% |
| EBIT Margin |
|
-5.77% |
1.08% |
-5.06% |
-18.11% |
-1.26% |
0.27% |
-3.54% |
-3.66% |
5.45% |
3.01% |
5.51% |
| Profit (Net Income) Margin |
|
-10.95% |
0.18% |
-2.48% |
-19.26% |
-2.54% |
-0.75% |
1.96% |
-5.50% |
3.76% |
0.80% |
3.32% |
| Tax Burden Percent |
|
177.55% |
23.93% |
44.25% |
99.75% |
99.45% |
103.34% |
99.13% |
100.36% |
96.95% |
93.96% |
98.37% |
| Interest Burden Percent |
|
106.96% |
68.08% |
110.74% |
106.59% |
203.13% |
-264.04% |
-55.77% |
149.68% |
71.14% |
28.49% |
61.15% |
| Effective Tax Rate |
|
0.00% |
-0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.87% |
0.00% |
3.05% |
6.04% |
1.63% |
| Return on Invested Capital (ROIC) |
|
-13.97% |
3.53% |
-7.84% |
-25.37% |
-2.91% |
0.46% |
-16.19% |
-6.27% |
14.13% |
5.20% |
10.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
59.81% |
15.01% |
-164.29% |
-71.07% |
-22.43% |
-7.05% |
35.39% |
-27.99% |
1.67% |
-9.87% |
-10.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-14.01% |
-3.06% |
2.44% |
-18.76% |
-7.85% |
-4.11% |
22.19% |
-13.11% |
0.82% |
-3.20% |
-2.52% |
| Return on Equity (ROE) |
|
-27.98% |
0.47% |
-5.41% |
-44.13% |
-10.75% |
-3.65% |
6.01% |
-19.38% |
14.96% |
2.00% |
8.34% |
| Cash Return on Invested Capital (CROIC) |
|
-7.84% |
17.17% |
-55.69% |
12.33% |
-5.23% |
-21.31% |
-30.84% |
18.30% |
-16.66% |
35.99% |
-24.05% |
| Operating Return on Assets (OROA) |
|
-8.95% |
1.72% |
-6.46% |
-21.47% |
-2.02% |
0.45% |
-4.33% |
-4.93% |
7.93% |
3.27% |
7.11% |
| Return on Assets (ROA) |
|
-17.00% |
0.28% |
-3.17% |
-22.83% |
-4.07% |
-1.23% |
2.40% |
-7.41% |
5.47% |
0.87% |
4.28% |
| Return on Common Equity (ROCE) |
|
-27.98% |
0.47% |
-5.41% |
-44.13% |
-10.75% |
-3.65% |
6.01% |
-19.38% |
14.96% |
2.00% |
8.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-32.31% |
0.47% |
-5.51% |
-55.68% |
-11.10% |
-3.66% |
5.26% |
-21.03% |
13.65% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.34 |
1.91 |
-5.20 |
-18 |
-1.65 |
0.30 |
-12 |
-4.62 |
11 |
3.97 |
8.51 |
| NOPAT Margin |
|
-4.19% |
1.06% |
-3.54% |
-13.99% |
-0.93% |
0.15% |
-8.57% |
-2.62% |
5.31% |
2.77% |
5.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
-73.78% |
-11.47% |
156.44% |
45.70% |
19.52% |
7.51% |
-51.58% |
21.72% |
12.46% |
15.06% |
21.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
12.10% |
5.49% |
9.20% |
| Cost of Revenue to Revenue |
|
96.05% |
89.97% |
94.44% |
97.56% |
91.35% |
90.93% |
96.22% |
93.94% |
84.02% |
85.20% |
89.79% |
| SG&A Expenses to Revenue |
|
9.17% |
8.73% |
9.42% |
10.87% |
9.03% |
8.49% |
11.93% |
9.39% |
10.18% |
11.39% |
9.50% |
| 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 |
|
9.93% |
8.97% |
10.62% |
22.44% |
9.97% |
8.86% |
12.43% |
9.80% |
10.50% |
11.85% |
4.73% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
1.96 |
-7.43 |
-23 |
-2.24 |
0.55 |
-5.15 |
-6.48 |
11 |
4.30 |
8.72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.30 |
8.87 |
1.57 |
-14 |
5.26 |
6.82 |
1.19 |
-0.42 |
17 |
11 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.45 |
0.89 |
0.62 |
0.47 |
0.67 |
3.30 |
0.68 |
0.80 |
1.06 |
0.70 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.49 |
0.96 |
0.92 |
0.55 |
0.76 |
3.68 |
0.72 |
0.85 |
1.10 |
0.72 |
1.00 |
| Price to Revenue (P/Rev) |
|
0.15 |
0.34 |
0.28 |
0.16 |
0.15 |
0.68 |
0.25 |
0.21 |
0.29 |
0.29 |
0.42 |
| Price to Earnings (P/E) |
|
0.00 |
192.39 |
0.00 |
0.00 |
0.00 |
0.00 |
12.86 |
0.00 |
7.76 |
36.09 |
12.53 |
| 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% |
0.52% |
0.00% |
0.00% |
0.00% |
0.00% |
7.77% |
0.00% |
12.89% |
2.77% |
7.98% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.41 |
0.86 |
0.70 |
0.59 |
0.76 |
2.31 |
0.79 |
0.86 |
1.04 |
0.72 |
0.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.12 |
0.24 |
0.39 |
0.26 |
0.25 |
0.83 |
0.45 |
0.31 |
0.45 |
0.33 |
0.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.91 |
36.88 |
0.00 |
8.34 |
24.20 |
55.03 |
0.00 |
5.24 |
4.26 |
6.08 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
22.25 |
0.00 |
0.00 |
0.00 |
302.99 |
0.00 |
0.00 |
8.25 |
10.88 |
10.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
22.79 |
0.00 |
0.00 |
0.00 |
558.99 |
0.00 |
0.00 |
8.47 |
11.80 |
10.74 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.52 |
0.00 |
16.15 |
9.70 |
30.98 |
0.00 |
3.33 |
0.00 |
3.39 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.68 |
0.00 |
3.87 |
0.00 |
0.00 |
0.00 |
4.11 |
0.00 |
1.70 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.09 |
0.06 |
0.25 |
0.32 |
0.47 |
0.84 |
0.54 |
0.67 |
0.59 |
0.22 |
0.39 |
| Long-Term Debt to Equity |
|
0.04 |
0.05 |
0.03 |
0.05 |
0.44 |
0.76 |
0.39 |
0.61 |
0.46 |
0.19 |
0.28 |
| Financial Leverage |
|
-0.23 |
-0.20 |
-0.01 |
0.26 |
0.35 |
0.58 |
0.63 |
0.47 |
0.49 |
0.32 |
0.25 |
| Leverage Ratio |
|
1.65 |
1.67 |
1.71 |
1.93 |
2.64 |
2.98 |
2.51 |
2.62 |
2.73 |
2.28 |
1.95 |
| Compound Leverage Factor |
|
1.76 |
1.14 |
1.89 |
2.06 |
5.36 |
-7.87 |
-1.40 |
3.91 |
1.95 |
0.65 |
1.19 |
| Debt to Total Capital |
|
7.97% |
5.64% |
20.23% |
24.29% |
31.90% |
45.67% |
35.26% |
40.21% |
37.26% |
17.93% |
28.30% |
| Short-Term Debt to Total Capital |
|
4.43% |
0.64% |
18.13% |
20.83% |
2.22% |
4.33% |
10.08% |
3.94% |
8.68% |
2.01% |
7.94% |
| Long-Term Debt to Total Capital |
|
3.55% |
5.01% |
2.10% |
3.46% |
29.69% |
41.35% |
25.19% |
36.26% |
28.57% |
15.92% |
20.36% |
| 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 |
|
92.03% |
94.36% |
79.77% |
75.71% |
68.10% |
54.33% |
64.74% |
59.79% |
62.74% |
82.07% |
71.70% |
| Debt to EBITDA |
|
-2.54 |
0.46 |
10.68 |
-1.03 |
3.63 |
5.01 |
24.86 |
-74.62 |
1.90 |
1.18 |
1.74 |
| Net Debt to EBITDA |
|
2.97 |
-2.01 |
10.63 |
-0.94 |
3.17 |
4.52 |
24.15 |
-44.08 |
1.84 |
0.48 |
1.71 |
| Long-Term Debt to EBITDA |
|
-1.13 |
0.41 |
1.11 |
-0.15 |
3.38 |
4.53 |
17.76 |
-67.30 |
1.46 |
1.05 |
1.25 |
| Debt to NOPAT |
|
-0.70 |
2.15 |
-3.22 |
-0.79 |
-11.57 |
115.72 |
-2.36 |
-6.73 |
3.08 |
3.27 |
3.08 |
| Net Debt to NOPAT |
|
0.82 |
-9.31 |
-3.20 |
-0.73 |
-10.11 |
104.31 |
-2.29 |
-3.97 |
2.98 |
1.32 |
3.02 |
| Long-Term Debt to NOPAT |
|
-0.31 |
1.90 |
-0.33 |
-0.11 |
-10.77 |
104.76 |
-1.69 |
-6.07 |
2.36 |
2.90 |
2.21 |
| Altman Z-Score |
|
-1.86 |
-1.18 |
-2.33 |
-4.13 |
-2.39 |
-1.28 |
-2.49 |
-2.01 |
-1.17 |
-1.91 |
-1.30 |
| 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 |
|
1.43 |
1.35 |
0.86 |
0.83 |
0.85 |
1.05 |
1.23 |
1.13 |
1.30 |
1.54 |
2.03 |
| Quick Ratio |
|
0.61 |
0.78 |
0.33 |
0.36 |
0.32 |
0.39 |
0.34 |
0.42 |
0.38 |
0.49 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.68 |
9.30 |
-37 |
8.53 |
-2.97 |
-14 |
-24 |
13 |
-13 |
28 |
-19 |
| Operating Cash Flow to CapEx |
|
-337.54% |
280.30% |
-141.32% |
124.09% |
245.31% |
344.54% |
-766.19% |
537.22% |
-108.80% |
399.13% |
-423.83% |
| 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 |
|
1.55 |
1.59 |
1.28 |
1.19 |
1.61 |
1.64 |
1.23 |
1.35 |
1.46 |
1.09 |
1.29 |
| Accounts Receivable Turnover |
|
14.85 |
16.71 |
11.51 |
8.06 |
9.97 |
11.80 |
9.99 |
11.47 |
11.23 |
8.76 |
10.79 |
| Inventory Turnover |
|
6.91 |
7.17 |
6.86 |
5.83 |
5.97 |
6.16 |
4.66 |
4.28 |
4.19 |
3.15 |
3.46 |
| Fixed Asset Turnover |
|
3.61 |
3.40 |
2.66 |
2.39 |
3.71 |
4.31 |
3.28 |
3.97 |
4.40 |
3.09 |
3.72 |
| Accounts Payable Turnover |
|
12.20 |
10.97 |
10.04 |
10.47 |
9.72 |
9.01 |
8.09 |
7.77 |
7.28 |
6.63 |
8.49 |
| Days Sales Outstanding (DSO) |
|
24.58 |
21.85 |
31.72 |
45.27 |
36.62 |
30.94 |
36.52 |
31.82 |
32.51 |
41.67 |
33.82 |
| Days Inventory Outstanding (DIO) |
|
52.82 |
50.90 |
53.24 |
62.59 |
61.13 |
59.24 |
78.29 |
85.33 |
87.18 |
115.77 |
105.39 |
| Days Payable Outstanding (DPO) |
|
29.93 |
33.29 |
36.35 |
34.88 |
37.55 |
40.50 |
45.12 |
46.95 |
50.15 |
55.09 |
43.00 |
| Cash Conversion Cycle (CCC) |
|
47.47 |
39.46 |
48.61 |
72.98 |
60.21 |
49.67 |
69.68 |
70.20 |
69.54 |
102.35 |
96.22 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
58 |
50 |
82 |
56 |
57 |
71 |
83 |
65 |
88 |
65 |
92 |
| Invested Capital Turnover |
|
3.34 |
3.34 |
2.21 |
1.81 |
3.14 |
3.08 |
1.89 |
2.40 |
2.66 |
1.87 |
2.02 |
| Increase / (Decrease) in Invested Capital |
|
-3.65 |
-7.39 |
32 |
-26 |
1.32 |
14 |
11 |
-18 |
24 |
-24 |
27 |
| Enterprise Value (EV) |
|
24 |
44 |
58 |
33 |
44 |
165 |
65 |
55 |
91 |
47 |
91 |
| Market Capitalization |
|
31 |
61 |
41 |
20 |
27 |
134 |
37 |
37 |
59 |
42 |
66 |
| Book Value per Share |
|
$4.58 |
$4.52 |
$4.36 |
$2.78 |
$2.49 |
$2.40 |
$2.78 |
$2.24 |
$2.62 |
$2.69 |
$2.86 |
| Tangible Book Value per Share |
|
$4.24 |
$4.22 |
$2.97 |
$2.35 |
$2.19 |
$2.15 |
$2.60 |
$2.11 |
$2.52 |
$2.62 |
$2.83 |
| Total Capital |
|
73 |
73 |
83 |
57 |
60 |
75 |
84 |
77 |
89 |
72 |
92 |
| Total Debt |
|
5.85 |
4.10 |
17 |
14 |
19 |
34 |
29 |
31 |
33 |
13 |
26 |
| Total Long-Term Debt |
|
2.60 |
3.64 |
1.74 |
1.98 |
18 |
31 |
21 |
28 |
26 |
12 |
19 |
| Net Debt |
|
-6.85 |
-18 |
17 |
13 |
17 |
31 |
29 |
18 |
32 |
5.25 |
26 |
| Capital Expenditures (CapEx) |
|
1.63 |
6.17 |
6.62 |
1.65 |
1.84 |
1.55 |
1.67 |
3.10 |
6.38 |
3.46 |
3.63 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6.43 |
-6.51 |
9.33 |
1.98 |
-11 |
2.49 |
17 |
-0.60 |
23 |
17 |
39 |
| Debt-free Net Working Capital (DFNWC) |
|
19 |
15 |
9.41 |
3.15 |
-8.25 |
5.86 |
18 |
12 |
24 |
25 |
40 |
| Net Working Capital (NWC) |
|
16 |
15 |
-5.61 |
-8.78 |
-9.58 |
2.62 |
9.64 |
9.08 |
16 |
23 |
33 |
| Net Nonoperating Expense (NNE) |
|
13 |
1.59 |
-1.56 |
6.60 |
2.87 |
1.78 |
-15 |
5.11 |
3.15 |
2.82 |
3.27 |
| Net Nonoperating Obligations (NNO) |
|
-9.64 |
-18 |
16 |
13 |
17 |
31 |
29 |
18 |
32 |
5.25 |
26 |
| Total Depreciation and Amortization (D&A) |
|
9.18 |
6.91 |
9.00 |
9.18 |
7.50 |
6.28 |
6.34 |
6.06 |
6.38 |
6.68 |
6.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.23% |
-3.60% |
6.36% |
1.58% |
-5.99% |
1.25% |
11.82% |
-0.34% |
11.20% |
11.91% |
24.97% |
| Debt-free Net Working Capital to Revenue |
|
9.60% |
8.52% |
6.41% |
2.51% |
-4.63% |
2.95% |
12.41% |
6.86% |
11.74% |
17.30% |
25.26% |
| Net Working Capital to Revenue |
|
7.97% |
8.26% |
-3.82% |
-7.00% |
-5.38% |
1.32% |
6.62% |
5.14% |
7.93% |
16.29% |
20.62% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.48) |
$0.02 |
($0.24) |
($1.56) |
($0.28) |
($0.09) |
$0.15 |
($0.48) |
$0.36 |
$0.05 |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.01M |
14.84M |
15.05M |
15.47M |
16.13M |
16.75M |
18.73M |
20.30M |
21.19M |
21.90M |
22.87M |
| Adjusted Diluted Earnings per Share |
|
($1.48) |
$0.02 |
($0.24) |
($1.56) |
($0.28) |
($0.09) |
$0.15 |
($0.48) |
$0.36 |
$0.05 |
$0.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.01M |
15.08M |
15.05M |
15.47M |
16.13M |
16.75M |
19.39M |
20.30M |
21.49M |
21.97M |
22.98M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.48) |
$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 |
|
14.68M |
15.18M |
15.21M |
15.71M |
16.56M |
16.94M |
19.59M |
20.85M |
21.57M |
22.32M |
23.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.59 |
1.34 |
-5.20 |
-8.74 |
-1.65 |
0.30 |
-12 |
-4.62 |
11 |
3.97 |
8.51 |
| Normalized NOPAT Margin |
|
-3.81% |
0.74% |
-3.54% |
-6.97% |
-0.93% |
0.15% |
-8.57% |
-2.62% |
5.31% |
2.77% |
5.38% |
| Pre Tax Income Margin |
|
-6.17% |
0.74% |
-5.61% |
-19.31% |
-2.55% |
-0.73% |
1.97% |
-5.48% |
3.88% |
0.86% |
3.37% |
| 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% |
0.00% |
0.00% |
-0.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |