| DEI Shares Outstanding |
|
11,066,086.00 |
10,300,378.00 |
11,530,591.00 |
11,829,758.00 |
12,219,148.00 |
13,187,221.00 |
14,874,631.00 |
15,220,208.00 |
15,873,120.00 |
16,239,777.00 |
42,397,039.00 |
| DEI Adjusted Shares Outstanding |
|
11,066,086.00 |
10,300,378.00 |
11,530,591.00 |
11,829,758.00 |
12,219,148.00 |
13,187,221.00 |
14,874,631.00 |
15,220,208.00 |
15,873,120.00 |
16,239,777.00 |
42,397,039.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.44 |
-0.93 |
-0.66 |
-0.59 |
-0.59 |
-1.72 |
-0.75 |
-0.66 |
-4.05 |
-0.27 |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
26.10% |
6.12% |
29.87% |
58.90% |
27.49% |
63.13% |
32.80% |
-0.55% |
-15.68% |
-5.32% |
8.72% |
| EBITDA Growth |
|
122.44% |
-1,016.27% |
103.86% |
690.39% |
406.81% |
8.13% |
313.60% |
9.62% |
-243.47% |
181.68% |
10.94% |
| EBIT Growth |
|
-2.68% |
-85.50% |
47.32% |
51.18% |
72.72% |
-1,381.00% |
141.54% |
73.99% |
-903.58% |
118.38% |
25.56% |
| NOPAT Growth |
|
-10.32% |
-77.22% |
42.76% |
43.84% |
102.64% |
-12,444.78% |
157.76% |
91.44% |
-615.21% |
127.10% |
24.60% |
| Net Income Growth |
|
-3.95% |
-87.67% |
36.74% |
61.57% |
59.22% |
-910.67% |
132.18% |
91.54% |
-996.06% |
116.13% |
37.54% |
| EPS Growth |
|
0.00% |
0.00% |
27.37% |
14.49% |
-1.69% |
-198.33% |
0.00% |
0.00% |
-513.43% |
93.19% |
135.71% |
| Operating Cash Flow Growth |
|
30.27% |
52.76% |
131.67% |
2,318.84% |
11.82% |
-111.71% |
1,594.84% |
58.62% |
-26.90% |
33.51% |
38.36% |
| Free Cash Flow Firm Growth |
|
96.44% |
-1,184.82% |
72.81% |
-406.32% |
117.65% |
-3,418.21% |
81.07% |
143.58% |
169.77% |
-13.44% |
-77.09% |
| Invested Capital Growth |
|
-13.63% |
16.72% |
-5.15% |
54.29% |
-7.20% |
240.61% |
18.60% |
0.96% |
-46.80% |
-6.92% |
16.33% |
| Revenue Q/Q Growth |
|
-7.02% |
16.49% |
-1.66% |
19.42% |
-1.16% |
18.32% |
4.04% |
-3.43% |
-3.40% |
-0.16% |
5.41% |
| EBITDA Q/Q Growth |
|
229.97% |
-5,001.11% |
104.36% |
-6.41% |
35.40% |
153.51% |
22.96% |
-13.81% |
-341.06% |
219.86% |
1.70% |
| EBIT Q/Q Growth |
|
9.47% |
-69.52% |
45.79% |
-16.85% |
63.89% |
-1.59% |
3,249.54% |
-35.31% |
-1,288.03% |
122.92% |
-3.72% |
| NOPAT Q/Q Growth |
|
8.50% |
-69.67% |
42.20% |
-19.44% |
104.03% |
-5.79% |
9,648.93% |
-30.42% |
-1,762.25% |
133.63% |
-3.23% |
| Net Income Q/Q Growth |
|
3.99% |
-57.84% |
40.83% |
-22.51% |
51.03% |
-2.06% |
633.08% |
-35.75% |
-985.75% |
120.06% |
-3.64% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
34.29% |
-28.26% |
10.45% |
-8.48% |
0.00% |
0.00% |
0.00% |
91.57% |
150.00% |
| Operating Cash Flow Q/Q Growth |
|
26.86% |
-89.29% |
116.46% |
7.49% |
11.74% |
39.27% |
25.19% |
-0.36% |
-12.99% |
7.77% |
13.72% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-666.38% |
73.14% |
9.43% |
25.78% |
-1.72% |
13.37% |
12.41% |
328.31% |
-42.59% |
2,603.58% |
| Invested Capital Q/Q Growth |
|
-6.00% |
26.27% |
0.51% |
-4.85% |
-2.21% |
0.27% |
1.63% |
-1.72% |
-44.96% |
1.42% |
-4.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
39.50% |
100.00% |
100.00% |
| EBITDA Margin |
|
1.35% |
-11.62% |
0.35% |
1.72% |
6.83% |
4.53% |
14.10% |
15.54% |
-26.45% |
22.81% |
23.28% |
| Operating Margin |
|
-19.32% |
-32.26% |
-14.22% |
-5.02% |
0.10% |
-7.87% |
2.53% |
4.76% |
-40.25% |
8.23% |
9.41% |
| EBIT Margin |
|
-18.58% |
-32.48% |
-13.17% |
-4.05% |
-0.87% |
-7.86% |
2.46% |
4.30% |
-41.00% |
7.96% |
9.19% |
| Profit (Net Income) Margin |
|
-20.31% |
-35.91% |
-17.49% |
-4.23% |
-1.35% |
-8.38% |
2.03% |
3.91% |
-41.58% |
7.08% |
8.96% |
| Tax Burden Percent |
|
103.03% |
102.29% |
101.23% |
93.14% |
128.42% |
101.18% |
94.75% |
96.84% |
99.26% |
98.00% |
98.19% |
| Interest Burden Percent |
|
106.10% |
108.12% |
131.20% |
112.24% |
121.68% |
105.40% |
87.18% |
93.91% |
102.17% |
90.80% |
99.27% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.25% |
3.16% |
0.00% |
2.00% |
1.81% |
| Return on Invested Capital (ROIC) |
|
-18.37% |
-32.42% |
-17.68% |
-8.02% |
0.18% |
-10.53% |
3.60% |
6.32% |
-42.30% |
17.10% |
20.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-84.21% |
-86.14% |
-74.22% |
-3.15% |
6.34% |
7.19% |
11.20% |
-58.92% |
-292.94% |
0.44% |
301.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-13.72% |
-47.70% |
-23.06% |
0.79% |
-2.32% |
-1.70% |
-0.75% |
-0.88% |
-25.58% |
0.06% |
-0.67% |
| Return on Equity (ROE) |
|
-32.09% |
-80.12% |
-40.74% |
-7.23% |
-2.13% |
-12.23% |
2.85% |
5.44% |
-67.88% |
17.16% |
19.76% |
| Cash Return on Invested Capital (CROIC) |
|
-3.74% |
-47.85% |
-12.40% |
-50.72% |
7.65% |
-119.75% |
-13.42% |
5.36% |
18.79% |
24.26% |
5.33% |
| Operating Return on Assets (OROA) |
|
-17.23% |
-28.92% |
-15.56% |
-5.59% |
-1.07% |
-8.50% |
2.46% |
4.31% |
-44.86% |
11.81% |
13.92% |
| Return on Assets (ROA) |
|
-18.83% |
-31.99% |
-20.67% |
-5.85% |
-1.68% |
-9.07% |
2.03% |
3.92% |
-45.49% |
10.51% |
13.56% |
| Return on Common Equity (ROCE) |
|
-32.09% |
-80.12% |
-40.74% |
-7.23% |
-2.13% |
-12.23% |
2.85% |
5.44% |
-67.88% |
17.16% |
19.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-31.48% |
-124.48% |
-27.48% |
-5.50% |
-2.04% |
-8.70% |
2.90% |
5.34% |
-116.68% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.12 |
-5.53 |
-3.17 |
-1.78 |
0.05 |
-5.79 |
3.34 |
6.40 |
-33 |
8.94 |
11 |
| NOPAT Margin |
|
-13.52% |
-22.58% |
-9.95% |
-3.52% |
0.07% |
-5.51% |
2.40% |
4.61% |
-28.17% |
8.06% |
9.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
65.84% |
53.72% |
56.53% |
-4.87% |
-6.16% |
-17.72% |
-7.60% |
65.24% |
250.63% |
16.66% |
-280.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-63.37% |
17.84% |
18.09% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.50% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
51.86% |
50.87% |
36.90% |
32.18% |
27.80% |
21.70% |
17.39% |
77.98% |
18.34% |
69.44% |
68.75% |
| R&D to Revenue |
|
2.86% |
3.68% |
3.40% |
2.04% |
1.35% |
8.86% |
3.16% |
3.17% |
4.05% |
3.41% |
5.30% |
| Operating Expenses to Revenue |
|
119.32% |
132.26% |
114.22% |
105.02% |
99.90% |
107.87% |
97.47% |
95.24% |
79.75% |
91.77% |
90.59% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.29 |
-7.95 |
-4.19 |
-2.05 |
-0.56 |
-8.26 |
3.43 |
5.97 |
-48 |
8.82 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.31 |
-2.85 |
0.11 |
0.87 |
4.40 |
4.76 |
20 |
22 |
-31 |
25 |
28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.89 |
1.06 |
1.49 |
1.16 |
1.16 |
1.18 |
0.96 |
0.42 |
0.58 |
1.19 |
2.08 |
| Price to Tangible Book Value (P/TBV) |
|
24.58 |
0.00 |
5.50 |
2.29 |
2.05 |
5.44 |
15.77 |
3.90 |
0.00 |
5.00 |
13.61 |
| Price to Revenue (P/Rev) |
|
0.58 |
0.30 |
0.95 |
0.89 |
0.77 |
1.14 |
0.67 |
0.31 |
0.21 |
0.54 |
1.03 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.81 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.14% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
1.01 |
1.52 |
1.17 |
1.20 |
1.17 |
0.92 |
0.38 |
0.57 |
1.08 |
2.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.61 |
0.76 |
0.83 |
0.62 |
0.47 |
0.94 |
0.67 |
0.28 |
0.27 |
0.49 |
1.01 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
44.98 |
0.00 |
241.46 |
36.29 |
6.81 |
20.83 |
4.73 |
1.80 |
0.00 |
2.16 |
4.36 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.10 |
6.50 |
0.00 |
6.19 |
11.04 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
639.33 |
0.00 |
27.82 |
6.06 |
0.00 |
6.11 |
10.98 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
94.19 |
4.63 |
3.94 |
0.00 |
6.98 |
1.83 |
2.01 |
2.65 |
4.28 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.11 |
0.00 |
0.00 |
7.15 |
2.12 |
4.31 |
42.08 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.59 |
2.06 |
0.04 |
0.03 |
0.01 |
0.00 |
0.10 |
0.08 |
0.25 |
0.01 |
0.03 |
| Long-Term Debt to Equity |
|
0.33 |
0.59 |
0.01 |
0.01 |
0.00 |
0.00 |
0.08 |
0.08 |
0.24 |
0.00 |
0.01 |
| Financial Leverage |
|
0.16 |
0.55 |
0.31 |
-0.25 |
-0.37 |
-0.24 |
-0.07 |
0.01 |
0.09 |
0.14 |
0.00 |
| Leverage Ratio |
|
1.70 |
2.50 |
1.97 |
1.24 |
1.27 |
1.35 |
1.40 |
1.39 |
1.49 |
1.63 |
1.46 |
| Compound Leverage Factor |
|
1.81 |
2.71 |
2.59 |
1.39 |
1.55 |
1.42 |
1.22 |
1.30 |
1.52 |
1.48 |
1.45 |
| Debt to Total Capital |
|
36.96% |
67.36% |
3.78% |
2.57% |
0.85% |
0.43% |
8.73% |
7.57% |
19.85% |
0.67% |
3.37% |
| Short-Term Debt to Total Capital |
|
16.21% |
47.96% |
3.20% |
2.02% |
0.66% |
0.39% |
1.25% |
0.29% |
0.56% |
0.62% |
2.66% |
| Long-Term Debt to Total Capital |
|
20.75% |
19.40% |
0.57% |
0.56% |
0.19% |
0.04% |
7.47% |
7.28% |
19.28% |
0.05% |
0.72% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
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 |
|
63.04% |
32.64% |
96.22% |
97.42% |
99.15% |
99.56% |
91.27% |
92.42% |
80.14% |
99.32% |
96.62% |
| Debt to EBITDA |
|
28.11 |
-5.12 |
7.24 |
1.18 |
0.08 |
0.09 |
0.48 |
0.39 |
-0.33 |
0.01 |
0.07 |
| Net Debt to EBITDA |
|
2.23 |
-3.90 |
-32.47 |
-15.48 |
-4.46 |
-4.30 |
-0.05 |
-0.18 |
-0.23 |
-0.19 |
-0.05 |
| Long-Term Debt to EBITDA |
|
15.78 |
-1.48 |
1.10 |
0.26 |
0.02 |
0.01 |
0.41 |
0.37 |
-0.32 |
0.00 |
0.02 |
| Debt to NOPAT |
|
-2.80 |
-2.64 |
-0.25 |
-0.58 |
7.83 |
-0.08 |
2.80 |
1.30 |
-0.31 |
0.04 |
0.19 |
| Net Debt to NOPAT |
|
-0.22 |
-2.01 |
1.13 |
7.56 |
-418.49 |
3.54 |
-0.29 |
-0.62 |
-0.21 |
-0.54 |
-0.14 |
| Long-Term Debt to NOPAT |
|
-1.57 |
-0.76 |
-0.04 |
-0.13 |
1.77 |
-0.01 |
2.40 |
1.25 |
-0.30 |
0.00 |
0.04 |
| Altman Z-Score |
|
0.76 |
-1.05 |
3.05 |
3.74 |
3.10 |
2.31 |
2.13 |
1.75 |
-1.47 |
2.37 |
3.56 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.89 |
0.53 |
2.07 |
3.20 |
2.77 |
1.54 |
1.20 |
1.55 |
1.00 |
1.27 |
1.05 |
| Quick Ratio |
|
1.78 |
0.49 |
1.91 |
2.68 |
2.42 |
1.14 |
0.89 |
1.21 |
0.65 |
0.92 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.64 |
-8.16 |
-2.22 |
-11 |
1.98 |
-66 |
-12 |
5.43 |
15 |
13 |
2.91 |
| Operating Cash Flow to CapEx |
|
-446.31% |
-191.92% |
40.40% |
662.53% |
297.81% |
-11.51% |
126.22% |
817.27% |
504.77% |
1,216.38% |
597.76% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.20 |
-11.97 |
-1.68 |
-32.01 |
5.18 |
-134.91 |
-27.39 |
13.41 |
12.27 |
14.09 |
10.12 |
| Operating Cash Flow to Interest Expense |
|
-6.53 |
-1.30 |
0.21 |
19.40 |
19.89 |
-1.83 |
29.31 |
52.22 |
12.95 |
22.94 |
99.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.99 |
-1.98 |
-0.31 |
16.47 |
13.21 |
-17.71 |
6.09 |
45.83 |
10.38 |
21.05 |
82.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.93 |
0.89 |
1.18 |
1.38 |
1.24 |
1.08 |
1.00 |
1.00 |
1.09 |
1.48 |
1.51 |
| Accounts Receivable Turnover |
|
8.78 |
7.46 |
7.71 |
8.98 |
8.97 |
11.00 |
9.59 |
8.73 |
8.77 |
8.98 |
8.65 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
167.42 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
16.39 |
16.54 |
21.39 |
31.42 |
27.19 |
26.85 |
27.04 |
26.54 |
22.57 |
20.90 |
18.45 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.34 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
41.57 |
48.95 |
47.32 |
40.66 |
40.68 |
33.18 |
38.05 |
41.80 |
41.62 |
40.66 |
42.21 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.18 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.58 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
41.57 |
48.95 |
47.32 |
40.66 |
40.68 |
33.18 |
38.05 |
41.80 |
14.21 |
40.66 |
42.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
16 |
18 |
17 |
27 |
25 |
85 |
101 |
102 |
54 |
50 |
59 |
| Invested Capital Turnover |
|
1.36 |
1.44 |
1.78 |
2.28 |
2.49 |
1.91 |
1.50 |
1.37 |
1.50 |
2.12 |
2.21 |
| Increase / (Decrease) in Invested Capital |
|
-2.49 |
2.63 |
-0.95 |
9.46 |
-1.94 |
60 |
16 |
0.97 |
-48 |
-3.75 |
8.23 |
| Enterprise Value (EV) |
|
14 |
19 |
27 |
32 |
30 |
99 |
93 |
39 |
31 |
55 |
122 |
| Market Capitalization |
|
13 |
7.47 |
30 |
45 |
50 |
120 |
94 |
43 |
24 |
59 |
124 |
| Book Value per Share |
|
$1.35 |
$0.69 |
$1.76 |
$3.29 |
$3.51 |
$7.68 |
$6.58 |
$6.68 |
$2.63 |
$3.06 |
$1.40 |
| Tangible Book Value per Share |
|
$0.05 |
($1.06) |
$0.47 |
$1.66 |
$1.98 |
$1.67 |
$0.40 |
$0.72 |
($0.16) |
$0.73 |
$0.21 |
| Total Capital |
|
24 |
22 |
21 |
40 |
43 |
102 |
107 |
110 |
52 |
50 |
62 |
| Total Debt |
|
8.73 |
15 |
0.80 |
1.03 |
0.37 |
0.44 |
9.36 |
8.33 |
10 |
0.34 |
2.08 |
| Total Long-Term Debt |
|
4.90 |
4.20 |
0.12 |
0.22 |
0.08 |
0.04 |
8.02 |
8.01 |
10 |
0.03 |
0.44 |
| Net Debt |
|
0.69 |
11 |
-3.57 |
-13 |
-20 |
-20 |
-0.98 |
-3.97 |
7.00 |
-4.81 |
-1.54 |
| Capital Expenditures (CapEx) |
|
0.42 |
0.46 |
0.70 |
1.03 |
2.56 |
7.75 |
11 |
2.59 |
3.06 |
1.70 |
4.78 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.92 |
-0.51 |
0.92 |
4.25 |
0.11 |
-4.73 |
-3.00 |
0.28 |
-3.10 |
0.39 |
-0.67 |
| Debt-free Net Working Capital (DFNWC) |
|
8.96 |
2.97 |
5.28 |
19 |
20 |
16 |
7.34 |
13 |
0.24 |
5.53 |
2.95 |
| Net Working Capital (NWC) |
|
5.13 |
-7.42 |
4.61 |
18 |
20 |
16 |
6.00 |
12 |
-0.06 |
5.22 |
1.32 |
| Net Nonoperating Expense (NNE) |
|
1.57 |
3.27 |
2.40 |
0.36 |
0.92 |
3.02 |
0.51 |
0.97 |
16 |
1.09 |
0.34 |
| Net Nonoperating Obligations (NNO) |
|
0.85 |
11 |
-2.82 |
-12 |
-18 |
-16 |
2.88 |
0.09 |
12 |
0.63 |
-0.87 |
| Total Depreciation and Amortization (D&A) |
|
4.60 |
5.11 |
4.30 |
2.91 |
4.96 |
13 |
16 |
16 |
17 |
16 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.97% |
-2.09% |
2.89% |
8.40% |
0.18% |
-4.50% |
-2.15% |
0.20% |
-2.64% |
0.35% |
-0.55% |
| Debt-free Net Working Capital to Revenue |
|
38.81% |
12.11% |
16.60% |
37.04% |
31.20% |
15.41% |
5.26% |
9.06% |
0.20% |
4.99% |
2.45% |
| Net Working Capital to Revenue |
|
22.22% |
-30.29% |
14.48% |
35.44% |
30.76% |
15.03% |
4.30% |
8.83% |
-0.05% |
4.71% |
1.09% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.69) |
($0.59) |
($0.60) |
($1.79) |
($0.77) |
($0.67) |
($4.11) |
$0.00 |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.33M |
10.42M |
11.67M |
12.01M |
12.34M |
14.05M |
15.04M |
15.11M |
15.67M |
0.00 |
37.79M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.69) |
($0.59) |
($0.60) |
($1.79) |
($0.77) |
$0.00 |
($4.11) |
$0.00 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.33M |
10.42M |
11.67M |
12.01M |
12.34M |
14.05M |
15.04M |
15.51M |
15.67M |
0.00 |
37.95M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.69) |
($0.59) |
($0.60) |
($1.79) |
($0.77) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.73M |
10.04M |
11.01M |
11.72M |
12.09M |
12.68M |
14.54M |
15.51M |
16.12M |
0.00 |
42.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.37 |
-6.03 |
-2.87 |
-1.73 |
-0.04 |
-5.82 |
2.86 |
4.51 |
-2.81 |
9.52 |
11 |
| Normalized NOPAT Margin |
|
-18.94% |
-24.63% |
-9.01% |
-3.42% |
-0.06% |
-5.53% |
2.05% |
3.25% |
-2.40% |
8.59% |
9.37% |
| Pre Tax Income Margin |
|
-19.71% |
-35.11% |
-17.28% |
-4.54% |
-1.05% |
-8.29% |
2.14% |
4.04% |
-41.89% |
7.23% |
9.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-14.87 |
-11.66 |
-3.16 |
-5.82 |
-1.46 |
-16.93 |
7.55 |
14.75 |
-40.20 |
9.80 |
38.60 |
| NOPAT to Interest Expense |
|
-10.82 |
-8.11 |
-2.39 |
-5.06 |
0.12 |
-11.86 |
7.35 |
15.81 |
-27.62 |
9.93 |
38.81 |
| EBIT Less CapEx to Interest Expense |
|
-16.33 |
-12.34 |
-3.69 |
-8.75 |
-8.14 |
-32.82 |
-15.67 |
8.36 |
-42.76 |
7.92 |
21.95 |
| NOPAT Less CapEx to Interest Expense |
|
-12.28 |
-8.79 |
-2.92 |
-7.99 |
-6.56 |
-27.75 |
-15.87 |
9.42 |
-30.19 |
8.05 |
22.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-1.02% |
-8.06% |
-26.70% |
-191.84% |
-700.57% |
-129.15% |
509.06% |
281.92% |
-29.38% |
0.00% |
58.30% |
| Augmented Payout Ratio |
|
-3.62% |
-14.27% |
-26.70% |
-191.84% |
-700.57% |
-129.15% |
511.88% |
282.51% |
-29.38% |
0.00% |
58.30% |