| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
13,813,821.00 |
13,913,201.00 |
16,093,248.00 |
20,400,820.00 |
22,446,822.00 |
25,586,122.00 |
25,586,122.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
13,813,821.00 |
13,913,201.00 |
16,093,248.00 |
20,400,820.00 |
22,446,822.00 |
25,586,122.00 |
25,586,122.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.24 |
0.21 |
0.42 |
0.22 |
0.01 |
-0.09 |
-0.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8.05% |
56.04% |
32.68% |
37.70% |
40.98% |
20.59% |
-1.10% |
-5.02% |
15.17% |
| EBITDA Growth |
|
0.00% |
6.56% |
25.04% |
-196.01% |
259.46% |
108.19% |
-3.99% |
-76.86% |
-129.70% |
-441.32% |
| EBIT Growth |
|
0.00% |
2.37% |
23.78% |
-219.13% |
219.57% |
123.23% |
-7.15% |
-89.98% |
-339.51% |
-175.35% |
| NOPAT Growth |
|
0.00% |
217.97% |
6.19% |
-220.15% |
214.81% |
186.26% |
-37.13% |
-99.79% |
-18,884.79% |
-111.84% |
| Net Income Growth |
|
0.00% |
24.45% |
22.22% |
-226.44% |
189.71% |
127.94% |
-34.64% |
-96.39% |
-1,215.76% |
-247.89% |
| EPS Growth |
|
0.00% |
12.50% |
16.67% |
-214.29% |
183.33% |
0.00% |
0.00% |
-95.24% |
-1,000.00% |
-188.89% |
| Operating Cash Flow Growth |
|
0.00% |
-86.01% |
-864.42% |
108.40% |
1,378.69% |
-144.00% |
222.65% |
203.23% |
-8.04% |
-128.50% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-798.63% |
31.17% |
98.72% |
-15,389.31% |
-105.14% |
140.99% |
-135.43% |
-60.99% |
| Invested Capital Growth |
|
0.00% |
0.00% |
2,048.60% |
33.75% |
17.92% |
110.10% |
78.90% |
-15.17% |
3.03% |
3.10% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.83% |
40.47% |
36.09% |
36.58% |
34.80% |
31.87% |
26.96% |
22.93% |
23.07% |
22.07% |
| EBITDA Margin |
|
7.26% |
7.16% |
5.74% |
-4.15% |
4.81% |
7.10% |
5.65% |
1.32% |
-0.41% |
-1.94% |
| Operating Margin |
|
2.11% |
5.12% |
3.53% |
-4.76% |
3.59% |
6.64% |
4.87% |
0.05% |
-1.78% |
-3.27% |
| EBIT Margin |
|
7.08% |
6.71% |
5.32% |
-4.78% |
4.15% |
6.57% |
5.05% |
0.51% |
-1.29% |
-3.09% |
| Profit (Net Income) Margin |
|
6.15% |
7.08% |
5.55% |
-5.29% |
3.44% |
5.57% |
3.02% |
0.11% |
-1.29% |
-3.91% |
| Tax Burden Percent |
|
86.90% |
105.64% |
104.31% |
110.71% |
83.06% |
84.36% |
59.71% |
21.51% |
100.21% |
126.62% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.53% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
13.10% |
-5.64% |
-4.31% |
0.00% |
22.53% |
15.11% |
39.64% |
87.62% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
682.70% |
32.24% |
-17.34% |
15.97% |
27.24% |
9.06% |
0.02% |
-3.26% |
-6.70% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
660.86% |
17.37% |
0.04% |
9.67% |
27.77% |
8.19% |
-1.89% |
-2.57% |
51.22% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-599.05% |
-9.10% |
-0.01% |
-3.65% |
-10.98% |
-1.75% |
0.23% |
0.41% |
-3.88% |
| Return on Equity (ROE) |
|
0.00% |
83.65% |
23.14% |
-17.36% |
12.31% |
16.26% |
7.31% |
0.25% |
-2.85% |
-10.58% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
482.70% |
-149.97% |
-46.22% |
-0.47% |
-43.77% |
-47.52% |
16.43% |
-6.25% |
-9.76% |
| Operating Return on Assets (OROA) |
|
0.00% |
15.55% |
11.71% |
-9.75% |
9.50% |
12.92% |
8.32% |
0.78% |
-1.80% |
-4.45% |
| Return on Assets (ROA) |
|
0.00% |
16.43% |
12.21% |
-10.79% |
7.89% |
10.96% |
4.97% |
0.17% |
-1.80% |
-5.63% |
| Return on Common Equity (ROCE) |
|
0.00% |
76.13% |
22.00% |
-16.79% |
11.85% |
15.82% |
7.18% |
0.24% |
-2.80% |
-10.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
45.95% |
15.53% |
-16.51% |
11.26% |
12.38% |
6.89% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.53 |
1.70 |
1.80 |
-2.16 |
2.48 |
7.11 |
4.47 |
0.01 |
-1.78 |
-3.76 |
| NOPAT Margin |
|
1.84% |
5.41% |
3.68% |
-3.33% |
2.78% |
5.64% |
2.94% |
0.01% |
-1.24% |
-2.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
21.84% |
14.87% |
-17.38% |
6.30% |
-0.53% |
0.88% |
1.91% |
-0.69% |
-57.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.01% |
-2.04% |
-4.29% |
| Cost of Revenue to Revenue |
|
60.17% |
59.53% |
63.91% |
63.42% |
65.20% |
68.13% |
73.04% |
77.07% |
76.93% |
77.93% |
| SG&A Expenses to Revenue |
|
17.07% |
18.01% |
12.00% |
26.77% |
18.28% |
13.31% |
15.16% |
14.39% |
17.59% |
19.37% |
| R&D to Revenue |
|
19.22% |
13.50% |
16.02% |
12.29% |
11.67% |
10.58% |
5.24% |
5.54% |
5.01% |
3.54% |
| Operating Expenses to Revenue |
|
37.72% |
35.35% |
32.56% |
41.34% |
31.22% |
25.22% |
22.09% |
22.88% |
24.85% |
25.34% |
| Earnings before Interest and Taxes (EBIT) |
|
2.05 |
2.10 |
2.60 |
-3.10 |
3.71 |
8.28 |
7.68 |
0.77 |
-1.84 |
-5.08 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.11 |
2.25 |
2.81 |
-2.70 |
4.30 |
8.95 |
8.60 |
1.99 |
-0.59 |
-3.20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.17 |
1.31 |
3.31 |
0.97 |
1.08 |
0.42 |
0.35 |
0.33 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.42 |
1.34 |
3.46 |
1.10 |
1.15 |
0.44 |
0.35 |
0.35 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.36 |
0.33 |
0.47 |
1.06 |
0.30 |
0.48 |
0.18 |
0.15 |
0.14 |
0.00 |
| Price to Earnings (P/E) |
|
5.75 |
5.13 |
9.38 |
0.00 |
9.02 |
8.95 |
6.22 |
116.32 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.01% |
18.56% |
24.73% |
| Earnings Yield |
|
17.39% |
19.50% |
10.66% |
0.00% |
11.09% |
11.17% |
16.08% |
0.86% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
12.41 |
1.50 |
4.37 |
0.95 |
1.12 |
0.39 |
0.21 |
0.24 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.20 |
0.33 |
0.96 |
0.18 |
0.31 |
0.16 |
0.07 |
0.09 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
2.74 |
5.71 |
0.00 |
3.72 |
4.43 |
2.84 |
5.59 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
2.93 |
6.16 |
0.00 |
4.31 |
4.80 |
3.18 |
14.45 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
3.63 |
8.90 |
0.00 |
6.44 |
5.58 |
5.46 |
1,175.51 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
9.87 |
0.00 |
155.34 |
2.69 |
0.00 |
7.63 |
1.15 |
1.51 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
5.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.16 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.14 |
0.10 |
0.08 |
0.13 |
0.21 |
0.16 |
0.36 |
0.52 |
| 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 |
| Financial Leverage |
|
0.00 |
-0.91 |
-0.52 |
-0.37 |
-0.38 |
-0.40 |
-0.21 |
-0.12 |
-0.16 |
-0.08 |
| Leverage Ratio |
|
0.00 |
2.55 |
1.89 |
1.61 |
1.56 |
1.48 |
1.47 |
1.48 |
1.59 |
1.88 |
| Compound Leverage Factor |
|
0.00 |
2.55 |
1.89 |
1.61 |
1.56 |
1.49 |
1.47 |
1.48 |
1.59 |
1.88 |
| Debt to Total Capital |
|
0.00% |
0.00% |
12.33% |
9.27% |
7.09% |
11.56% |
17.59% |
13.88% |
26.66% |
34.42% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
12.33% |
9.27% |
7.02% |
11.55% |
17.59% |
13.88% |
26.66% |
34.42% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.07% |
0.01% |
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% |
8.98% |
3.27% |
2.58% |
4.12% |
1.60% |
1.52% |
1.22% |
1.62% |
2.33% |
| Common Equity to Total Capital |
|
0.00% |
91.02% |
84.40% |
88.16% |
88.79% |
86.84% |
80.89% |
84.90% |
71.72% |
63.25% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.91 |
-0.81 |
0.51 |
0.84 |
1.68 |
5.31 |
-39.32 |
-9.45 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-2.66 |
2.64 |
-2.74 |
-2.50 |
-0.53 |
-6.13 |
14.59 |
0.18 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
1.42 |
-1.01 |
0.88 |
1.06 |
3.24 |
1,115.81 |
-13.08 |
-8.03 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-4.16 |
3.29 |
-4.75 |
-3.15 |
-1.01 |
-1,290.14 |
4.85 |
0.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
3.70 |
3.54 |
5.83 |
3.75 |
4.13 |
2.86 |
2.71 |
1.93 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
8.98% |
4.92% |
3.25% |
3.75% |
2.68% |
1.82% |
1.63% |
1.81% |
2.85% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.50 |
2.27 |
2.64 |
2.48 |
3.30 |
2.53 |
2.77 |
1.96 |
1.58 |
| Quick Ratio |
|
0.00 |
1.41 |
2.04 |
2.48 |
2.40 |
3.19 |
2.38 |
2.72 |
1.85 |
1.44 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
1.20 |
-8.38 |
-5.77 |
-0.07 |
-11 |
-23 |
9.61 |
-3.40 |
-5.48 |
| Operating Cash Flow to CapEx |
|
1,361.41% |
998.66% |
-2,064.05% |
80.29% |
3,536.73% |
-243.36% |
15.43% |
2,689.25% |
423.25% |
-202.44% |
| 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 |
|
0.00 |
2.32 |
2.20 |
2.04 |
2.29 |
1.97 |
1.65 |
1.52 |
1.39 |
1.44 |
| Accounts Receivable Turnover |
|
0.00 |
4.64 |
4.23 |
3.62 |
3.94 |
3.57 |
3.09 |
2.92 |
3.12 |
3.59 |
| 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 |
|
0.00 |
114.73 |
161.18 |
144.22 |
175.49 |
239.37 |
14.34 |
7.39 |
6.92 |
7.76 |
| Accounts Payable Turnover |
|
0.00 |
9.48 |
17.22 |
44.28 |
250.47 |
169.87 |
204.44 |
224.21 |
134.05 |
74.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
78.71 |
86.37 |
100.88 |
92.70 |
102.22 |
118.19 |
125.10 |
117.10 |
101.64 |
| 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) |
|
0.00 |
38.49 |
21.19 |
8.24 |
1.46 |
2.15 |
1.79 |
1.63 |
2.72 |
4.93 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
40.21 |
65.18 |
92.64 |
91.24 |
100.07 |
116.41 |
123.47 |
114.38 |
96.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.50 |
11 |
14 |
17 |
35 |
63 |
54 |
55 |
57 |
| Invested Capital Turnover |
|
0.00 |
126.27 |
8.76 |
5.21 |
5.75 |
4.83 |
3.08 |
2.57 |
2.62 |
2.93 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.50 |
10 |
3.60 |
2.56 |
19 |
28 |
-9.60 |
1.63 |
1.72 |
| Enterprise Value (EV) |
|
0.00 |
6.16 |
16 |
62 |
16 |
40 |
24 |
11 |
13 |
0.00 |
| Market Capitalization |
|
11 |
11 |
23 |
69 |
27 |
61 |
28 |
22 |
21 |
0.00 |
| Book Value per Share |
|
$0.00 |
$0.43 |
$1.52 |
$1.50 |
$1.97 |
$3.52 |
$3.26 |
$2.88 |
$2.48 |
$2.02 |
| Tangible Book Value per Share |
|
$0.00 |
$0.38 |
$1.48 |
$1.44 |
$1.73 |
$3.31 |
$3.10 |
$2.84 |
$2.33 |
$1.89 |
| Total Capital |
|
0.00 |
5.31 |
21 |
24 |
31 |
65 |
82 |
76 |
87 |
88 |
| Total Debt |
|
0.00 |
0.00 |
2.55 |
2.18 |
2.18 |
7.55 |
14 |
11 |
23 |
30 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-4.81 |
-7.48 |
-7.12 |
-12 |
-22 |
-4.53 |
-12 |
-8.62 |
-0.57 |
| Capital Expenditures (CapEx) |
|
0.33 |
0.06 |
0.23 |
0.50 |
0.17 |
1.07 |
21 |
0.36 |
2.11 |
1.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.70 |
9.07 |
12 |
13 |
32 |
42 |
35 |
30 |
33 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
4.11 |
19 |
21 |
26 |
61 |
61 |
57 |
62 |
62 |
| Net Working Capital (NWC) |
|
0.00 |
4.11 |
16 |
18 |
24 |
53 |
46 |
47 |
38 |
31 |
| Net Nonoperating Expense (NNE) |
|
-1.25 |
-0.53 |
-0.91 |
1.27 |
-0.60 |
0.09 |
-0.12 |
-0.16 |
0.07 |
2.66 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-4.81 |
-7.48 |
-7.12 |
-12 |
-22 |
-4.53 |
-12 |
-8.62 |
-0.57 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
0.14 |
0.21 |
0.40 |
0.59 |
0.68 |
0.91 |
1.22 |
1.25 |
1.88 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-2.23% |
18.54% |
18.90% |
14.57% |
25.16% |
27.93% |
23.15% |
21.20% |
19.80% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
13.12% |
38.45% |
31.82% |
29.43% |
48.08% |
40.03% |
37.99% |
43.07% |
37.47% |
| Net Working Capital to Revenue |
|
0.00% |
13.12% |
33.23% |
28.46% |
27.01% |
42.11% |
30.51% |
30.97% |
26.80% |
19.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.21 |
($0.24) |
$0.20 |
$0.39 |
$0.21 |
$0.00 |
($0.09) |
($0.26) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
11.52M |
13.84M |
14.69M |
17.28M |
20.92M |
23.15M |
25.21M |
27.53M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.21 |
($0.24) |
$0.20 |
$0.39 |
$0.21 |
$0.00 |
($0.09) |
($0.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
11.64M |
13.84M |
14.69M |
17.57M |
21.06M |
23.15M |
25.21M |
27.53M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.81M |
0.00 |
0.00 |
20.40M |
22.45M |
25.59M |
27.84M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.53 |
1.12 |
1.21 |
-2.16 |
2.48 |
7.11 |
4.47 |
1.72 |
-1.78 |
-3.67 |
| Normalized NOPAT Margin |
|
1.84% |
3.58% |
2.47% |
-3.33% |
2.78% |
5.64% |
2.94% |
1.14% |
-1.24% |
-2.23% |
| Pre Tax Income Margin |
|
7.08% |
6.71% |
5.32% |
-4.78% |
4.15% |
6.60% |
5.05% |
0.51% |
-1.29% |
-3.09% |
| 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 |
|
296.14% |
33.15% |
22.58% |
-16.97% |
0.00% |
6.98% |
0.00% |
835.18% |
-138.28% |
-56.66% |
| Augmented Payout Ratio |
|
296.14% |
33.15% |
33.01% |
-16.97% |
0.00% |
6.98% |
0.00% |
835.18% |
-138.28% |
-59.16% |