| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
23,806,655.00 |
23,916,361.00 |
23,882,243.00 |
24,017,805.00 |
27,754,136.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
23,806,655.00 |
23,916,361.00 |
23,882,243.00 |
24,017,805.00 |
27,754,136.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.14 |
-0.15 |
-0.11 |
-0.05 |
-0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-19.89% |
5.29% |
-15.95% |
24.06% |
13.02% |
20.95% |
9.85% |
-9.70% |
4.33% |
- |
11.46% |
| EBITDA Growth |
|
-82.53% |
-125.04% |
-197.37% |
127.94% |
-78.77% |
150.05% |
11.50% |
-485.79% |
59.06% |
- |
-8.73% |
| EBIT Growth |
|
9.13% |
-146.59% |
-83.41% |
98.30% |
-1.80% |
102.84% |
11.63% |
-4,943.01% |
19.98% |
- |
-13.19% |
| NOPAT Growth |
|
-15.18% |
-126.33% |
-89.31% |
100.21% |
3.42% |
102.66% |
11.65% |
-40,546.05% |
20.58% |
- |
-16.04% |
| Net Income Growth |
|
77.78% |
94.28% |
-11.82% |
95.00% |
73.55% |
-146.06% |
38.93% |
-1,172.85% |
-91.38% |
- |
-34.02% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
-170.50% |
41.73% |
-44.80% |
149.72% |
131.15% |
67.09% |
-0.73% |
-50.29% |
-1,568.42% |
- |
34.02% |
| Free Cash Flow Firm Growth |
|
-78.89% |
-114.17% |
-58.69% |
52.34% |
-127.36% |
142.71% |
-18.26% |
-107.62% |
-312.94% |
- |
-517.93% |
| Invested Capital Growth |
|
-8.05% |
5.84% |
-6.89% |
-15.33% |
0.28% |
-3.08% |
-6.24% |
-1.40% |
6.64% |
- |
13.26% |
| Revenue Q/Q Growth |
|
5.02% |
0.37% |
-8.65% |
28.84% |
-4.33% |
7.41% |
-17.03% |
5.91% |
10.54% |
- |
-13.64% |
| EBITDA Q/Q Growth |
|
63.11% |
-28.57% |
-101.83% |
129.19% |
-336.03% |
136.00% |
-474.56% |
-0.20% |
74.11% |
- |
0.00% |
| EBIT Q/Q Growth |
|
53.19% |
-6.10% |
-85.04% |
98.15% |
-2,698.92% |
102.96% |
-5,861.04% |
-5.73% |
55.59% |
- |
-1,174.37% |
| NOPAT Q/Q Growth |
|
49.15% |
-2.58% |
-77.97% |
100.22% |
-23,779.26% |
102.82% |
-6,021.62% |
-2.28% |
53.50% |
- |
-957.69% |
| Net Income Q/Q Growth |
|
14.80% |
176.03% |
-244.55% |
94.66% |
-350.52% |
-32.42% |
-91.65% |
-11.33% |
32.26% |
- |
-306.10% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
73.24% |
475.72% |
-252.71% |
132.38% |
-83.24% |
1,915.54% |
-192.07% |
115.98% |
-595.27% |
- |
-156.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-41.32% |
-200.42% |
137.69% |
277.55% |
-110.54% |
256.74% |
31.04% |
-135.18% |
-471.43% |
- |
-61.17% |
| Invested Capital Q/Q Growth |
|
-16.17% |
-3.32% |
4.95% |
-6.08% |
-0.70% |
-6.57% |
7.60% |
-1.23% |
7.40% |
- |
9.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
90.21% |
90.65% |
88.66% |
89.69% |
85.44% |
88.46% |
85.62% |
86.18% |
88.05% |
- |
86.20% |
| EBITDA Margin |
|
-6.16% |
-7.90% |
-17.45% |
3.95% |
-9.75% |
3.27% |
-14.75% |
-13.96% |
-3.27% |
- |
-15.39% |
| Operating Margin |
|
-11.29% |
-11.53% |
-22.47% |
-0.12% |
-9.64% |
0.25% |
-18.07% |
-17.45% |
-7.34% |
- |
-18.82% |
| EBIT Margin |
|
-10.62% |
-11.23% |
-22.74% |
-0.33% |
-9.57% |
0.26% |
-18.30% |
-18.26% |
-7.34% |
- |
-18.58% |
| Profit (Net Income) Margin |
|
-20.59% |
15.60% |
-24.68% |
-1.02% |
-4.82% |
-5.94% |
-13.72% |
-14.42% |
-8.84% |
- |
-16.50% |
| Tax Burden Percent |
|
303.55% |
-398.41% |
144.78% |
-22.16% |
431.25% |
173,600.00% |
142.42% |
144.18% |
299.40% |
- |
141.83% |
| Interest Burden Percent |
|
63.86% |
34.87% |
74.96% |
-1,411.83% |
11.68% |
-1.30% |
52.66% |
54.78% |
40.23% |
- |
62.62% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
122.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-6.52% |
-7.49% |
-11.78% |
0.02% |
-6.15% |
0.18% |
-11.87% |
-11.60% |
-4.78% |
- |
-12.33% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.31% |
-11.14% |
-10.33% |
0.24% |
-6.50% |
1.30% |
-11.69% |
-11.23% |
-4.08% |
- |
-11.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.33% |
6.67% |
5.40% |
-0.13% |
3.72% |
-0.78% |
6.57% |
6.48% |
2.32% |
- |
7.16% |
| Return on Equity (ROE) |
|
-4.19% |
-0.82% |
-6.37% |
-0.10% |
-2.43% |
-0.60% |
-5.29% |
-5.12% |
-2.46% |
- |
-5.17% |
| Cash Return on Invested Capital (CROIC) |
|
13.68% |
-14.65% |
-1.75% |
10.63% |
-6.80% |
-1.84% |
2.25% |
-5.72% |
-13.01% |
- |
-19.46% |
| Operating Return on Assets (OROA) |
|
-3.46% |
-3.57% |
-6.92% |
-0.11% |
-3.24% |
0.09% |
-6.53% |
-6.44% |
-2.58% |
- |
-5.98% |
| Return on Assets (ROA) |
|
-6.71% |
4.96% |
-7.51% |
-0.34% |
-1.63% |
-2.07% |
-4.90% |
-5.09% |
-3.11% |
- |
-5.31% |
| Return on Common Equity (ROCE) |
|
-4.19% |
-0.82% |
-6.37% |
-0.10% |
-2.43% |
-0.60% |
-5.29% |
-5.12% |
-2.46% |
- |
-5.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.34% |
0.00% |
-4.75% |
-2.63% |
-1.23% |
0.00% |
-2.48% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.90 |
-1.95 |
-3.47 |
0.01 |
-1.84 |
0.05 |
-3.07 |
-3.14 |
-1.46 |
0.42 |
-3.56 |
| NOPAT Margin |
|
-7.90% |
-8.07% |
-15.73% |
0.03% |
-6.75% |
0.18% |
-12.65% |
-12.22% |
-5.14% |
- |
-13.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.21% |
3.65% |
-1.45% |
-0.22% |
0.35% |
-1.12% |
-0.17% |
-0.37% |
-0.69% |
- |
-0.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.74% |
- |
- |
- |
0.02% |
-1.14% |
-1.18% |
-0.54% |
0.12% |
-1.05% |
| Cost of Revenue to Revenue |
|
9.79% |
9.35% |
11.34% |
10.31% |
14.56% |
11.54% |
14.38% |
13.82% |
11.95% |
- |
13.80% |
| SG&A Expenses to Revenue |
|
14.99% |
14.76% |
16.18% |
12.44% |
17.06% |
17.54% |
16.22% |
17.06% |
15.44% |
- |
17.24% |
| R&D to Revenue |
|
74.00% |
75.10% |
81.51% |
65.96% |
66.12% |
57.75% |
72.63% |
73.05% |
68.81% |
- |
73.41% |
| Operating Expenses to Revenue |
|
101.50% |
102.19% |
111.13% |
89.81% |
95.09% |
88.21% |
103.69% |
103.63% |
95.39% |
- |
105.02% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.56 |
-2.71 |
-5.02 |
-0.09 |
-2.60 |
0.08 |
-4.44 |
-4.69 |
-2.08 |
-0.39 |
-5.02 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.48 |
-1.91 |
-3.85 |
1.12 |
-2.65 |
0.96 |
-3.58 |
-3.58 |
-0.93 |
0.00 |
-4.16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.79 |
2.02 |
2.05 |
1.72 |
2.15 |
2.80 |
2.27 |
1.98 |
2.35 |
- |
1.53 |
| Price to Tangible Book Value (P/TBV) |
|
2.35 |
2.64 |
2.67 |
2.24 |
2.79 |
3.61 |
2.92 |
2.55 |
3.02 |
- |
1.86 |
| Price to Revenue (P/Rev) |
|
4.76 |
5.49 |
5.76 |
4.61 |
5.61 |
6.97 |
5.59 |
4.94 |
5.87 |
- |
4.61 |
| 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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.01 |
3.51 |
3.29 |
2.69 |
3.73 |
5.58 |
4.03 |
3.34 |
4.03 |
- |
2.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.50 |
3.89 |
4.23 |
3.08 |
4.11 |
5.46 |
4.15 |
3.49 |
4.48 |
- |
2.74 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
412.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
54.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,728.21 |
168.11 |
132.61 |
167.11 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.11 |
0.00 |
0.00 |
23.24 |
0.00 |
0.00 |
173.34 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.54 |
-0.60 |
-0.52 |
-0.53 |
-0.57 |
-0.60 |
-0.56 |
-0.58 |
-0.57 |
- |
-0.60 |
| Leverage Ratio |
|
1.16 |
1.17 |
1.17 |
1.15 |
1.15 |
1.15 |
1.15 |
1.14 |
1.14 |
- |
1.15 |
| Compound Leverage Factor |
|
0.74 |
0.41 |
0.88 |
-16.23 |
0.13 |
-0.02 |
0.61 |
0.62 |
0.46 |
- |
0.72 |
| Debt to Total Capital |
|
0.00% |
0.00% |
2.29% |
2.07% |
0.98% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.98% |
0.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
1.31% |
1.10% |
0.98% |
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% |
| 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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
97.71% |
97.93% |
99.02% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.55 |
-0.91 |
-0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
12.63 |
24.68 |
21.10 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.31 |
-0.48 |
-0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.56 |
-0.76 |
-0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
12.86 |
20.55 |
21.11 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.32 |
-0.40 |
-0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
7.96 |
9.18 |
9.27 |
8.58 |
9.86 |
11.67 |
10.02 |
9.58 |
11.23 |
- |
7.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.67 |
7.79 |
7.69 |
8.30 |
7.60 |
7.09 |
7.45 |
8.58 |
8.68 |
- |
10.26 |
| Quick Ratio |
|
5.93 |
6.93 |
6.79 |
7.68 |
7.03 |
6.51 |
6.77 |
7.86 |
8.05 |
- |
9.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
7.87 |
-7.90 |
5.41 |
20 |
-2.15 |
3.38 |
4.42 |
-1.56 |
-8.89 |
-11 |
-18 |
| Operating Cash Flow to CapEx |
|
-143.61% |
632.46% |
-813.05% |
391.45% |
96.38% |
781.54% |
-2,380.71% |
171.20% |
-1,375.35% |
- |
-211.02% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.32 |
0.30 |
0.33 |
0.34 |
0.35 |
0.36 |
0.35 |
0.35 |
- |
0.32 |
| Accounts Receivable Turnover |
|
3.33 |
3.24 |
2.72 |
2.92 |
2.92 |
3.17 |
2.93 |
2.94 |
2.43 |
- |
2.51 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
13.64 |
14.59 |
13.46 |
14.40 |
14.97 |
15.72 |
15.89 |
15.96 |
16.69 |
- |
14.42 |
| Accounts Payable Turnover |
|
3.83 |
7.73 |
5.87 |
9.15 |
7.33 |
11.20 |
6.35 |
10.04 |
7.38 |
- |
5.86 |
| Days Sales Outstanding (DSO) |
|
109.70 |
112.66 |
134.37 |
124.80 |
124.85 |
115.22 |
124.53 |
124.13 |
149.91 |
- |
145.66 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
95.37 |
47.21 |
62.14 |
39.87 |
49.81 |
32.58 |
57.48 |
36.37 |
49.49 |
- |
62.29 |
| Cash Conversion Cycle (CCC) |
|
14.33 |
65.45 |
72.23 |
84.93 |
75.04 |
82.65 |
67.06 |
87.77 |
100.42 |
- |
83.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
112 |
108 |
120 |
113 |
112 |
105 |
113 |
111 |
119 |
117 |
128 |
| Invested Capital Turnover |
|
0.83 |
0.93 |
0.75 |
0.80 |
0.91 |
1.01 |
0.94 |
0.95 |
0.93 |
- |
0.94 |
| Increase / (Decrease) in Invested Capital |
|
-9.77 |
5.95 |
-8.88 |
-20 |
0.32 |
-3.32 |
-7.49 |
-1.58 |
7.44 |
12 |
15 |
| Enterprise Value (EV) |
|
337 |
379 |
394 |
304 |
418 |
583 |
453 |
371 |
481 |
- |
308 |
| Market Capitalization |
|
458 |
535 |
537 |
455 |
572 |
745 |
610 |
526 |
631 |
- |
518 |
| Book Value per Share |
|
$10.86 |
$11.22 |
$11.10 |
$11.19 |
$11.22 |
$11.28 |
$11.30 |
$11.12 |
$11.25 |
$14.01 |
$12.19 |
| Tangible Book Value per Share |
|
$8.26 |
$8.62 |
$8.52 |
$8.61 |
$8.67 |
$8.73 |
$8.79 |
$8.62 |
$8.76 |
$11.54 |
$10.05 |
| Total Capital |
|
257 |
264 |
269 |
269 |
268 |
267 |
269 |
266 |
269 |
336 |
338 |
| Total Debt |
|
0.00 |
0.00 |
6.16 |
5.58 |
2.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
3.53 |
2.96 |
2.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-122 |
-156 |
-142 |
-151 |
-154 |
-162 |
-157 |
-155 |
-149 |
-220 |
-211 |
| Capital Expenditures (CapEx) |
|
0.89 |
0.76 |
0.90 |
0.61 |
0.41 |
1.03 |
0.31 |
0.69 |
0.43 |
1.49 |
2.32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
24 |
27 |
34 |
29 |
27 |
24 |
32 |
30 |
40 |
36 |
43 |
| Debt-free Net Working Capital (DFNWC) |
|
146 |
182 |
182 |
185 |
183 |
186 |
188 |
184 |
190 |
256 |
253 |
| Net Working Capital (NWC) |
|
146 |
182 |
179 |
182 |
183 |
186 |
188 |
184 |
190 |
256 |
253 |
| Net Nonoperating Expense (NNE) |
|
3.06 |
-5.72 |
1.98 |
0.30 |
-0.53 |
1.79 |
0.26 |
0.57 |
1.05 |
1.51 |
0.90 |
| Net Nonoperating Obligations (NNO) |
|
-145 |
-156 |
-142 |
-151 |
-154 |
-162 |
-157 |
-155 |
-149 |
-220 |
-211 |
| Total Depreciation and Amortization (D&A) |
|
1.07 |
0.81 |
1.17 |
1.22 |
-0.05 |
0.88 |
0.86 |
1.11 |
1.16 |
0.39 |
0.86 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
25.27% |
27.20% |
35.99% |
28.96% |
26.39% |
22.63% |
28.93% |
28.03% |
37.61% |
- |
38.20% |
| Debt-free Net Working Capital to Revenue |
|
151.32% |
187.32% |
194.84% |
187.25% |
179.62% |
173.76% |
172.17% |
173.45% |
176.41% |
- |
225.57% |
| Net Working Capital to Revenue |
|
151.32% |
187.32% |
192.01% |
184.60% |
179.62% |
173.76% |
172.17% |
173.45% |
176.41% |
- |
225.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.21) |
$0.16 |
($0.23) |
($0.01) |
($0.06) |
($0.07) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.61M |
23.48M |
23.51M |
23.63M |
23.68M |
23.61M |
23.76M |
23.90M |
23.94M |
24.30M |
27.68M |
| Adjusted 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 Diluted Shares Outstanding |
|
23.56M |
23.48M |
23.58M |
23.69M |
23.63M |
23.61M |
23.92M |
23.88M |
24.02M |
24.30M |
27.86M |
| 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 |
|
23.56M |
23.63M |
23.58M |
23.69M |
23.63M |
23.81M |
23.92M |
23.88M |
24.02M |
27.75M |
27.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.90 |
-1.95 |
-3.47 |
-0.02 |
-1.84 |
0.05 |
-3.07 |
-3.14 |
-1.46 |
-0.28 |
-3.56 |
| Normalized NOPAT Margin |
|
-7.90% |
-8.07% |
-15.73% |
-0.09% |
-6.75% |
0.18% |
-12.65% |
-12.22% |
-5.14% |
- |
-13.17% |
| Pre Tax Income Margin |
|
-6.78% |
-3.92% |
-17.05% |
4.62% |
-1.12% |
0.00% |
-9.64% |
-10.00% |
-2.95% |
- |
-11.63% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |
| Augmented Payout Ratio |
|
-21.91% |
-51.89% |
-59.75% |
-136.26% |
-323.56% |
-96.24% |
-107.70% |
-112.54% |
-72.28% |
- |
0.00% |