| DEI Shares Outstanding |
|
30,334,931.00 |
30,359,931.00 |
30,359,931.00 |
30,682,603.00 |
30,682,603.00 |
- |
61,365,206.00 |
61,365,206.00 |
60,040,792.00 |
29,445,056.00 |
| DEI Adjusted Shares Outstanding |
|
30,334,931.00 |
30,359,931.00 |
30,359,931.00 |
30,682,603.00 |
30,682,603.00 |
- |
61,365,206.00 |
61,365,206.00 |
60,040,792.00 |
29,445,056.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.47 |
-0.36 |
-0.45 |
-1.36 |
-0.49 |
- |
-0.34 |
-0.34 |
-0.33 |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
43.20% |
38.56% |
150.70% |
114.15% |
93.20% |
-4.17% |
-52.05% |
2.99% |
-1.27% |
5.21% |
| EBITDA Growth |
|
4.78% |
2.18% |
-24.90% |
-8.71% |
-78.54% |
-174.18% |
-11.69% |
-83.91% |
-28.53% |
26.07% |
| EBIT Growth |
|
-23.31% |
-25.49% |
-57.36% |
-15.92% |
-146.73% |
-390.98% |
-23.18% |
-146.42% |
-30.65% |
64.43% |
| NOPAT Growth |
|
-35.66% |
-20.85% |
-51.59% |
-32.13% |
23.85% |
-387.36% |
-13.84% |
16.23% |
-4.42% |
64.75% |
| Net Income Growth |
|
-419.86% |
-171.52% |
-485.81% |
-10,847.38% |
-10.23% |
-656.24% |
-61.44% |
43.91% |
-34.35% |
21.69% |
| EPS Growth |
|
-622.22% |
-176.92% |
-1,025.00% |
-2,166.67% |
44.68% |
-488.89% |
-48.89% |
70.59% |
-34.62% |
13.43% |
| Operating Cash Flow Growth |
|
-35.04% |
-655.01% |
-193.48% |
-65.95% |
7.87% |
42.69% |
59.72% |
275.69% |
-98.06% |
72.92% |
| Free Cash Flow Firm Growth |
|
-551.56% |
-704.57% |
-733.45% |
153.05% |
113.05% |
124.64% |
174.46% |
-20.06% |
436.83% |
-85.93% |
| Invested Capital Growth |
|
67.08% |
80.03% |
68.83% |
-25.42% |
-1.73% |
-17.10% |
-27.97% |
-26.25% |
-23.70% |
-2.79% |
| Revenue Q/Q Growth |
|
17.85% |
-10.81% |
89.23% |
7.66% |
6.33% |
-11.52% |
143.43% |
15.62% |
1.93% |
0.00% |
| EBITDA Q/Q Growth |
|
-5.57% |
-10.86% |
-10.67% |
21.41% |
-77.80% |
-159.07% |
215.78% |
-79.65% |
-1.40% |
0.00% |
| EBIT Q/Q Growth |
|
-20.50% |
-16.89% |
-23.35% |
66.04% |
-144.18% |
-298.79% |
119.43% |
-200.33% |
-24.36% |
0.00% |
| NOPAT Q/Q Growth |
|
-31.15% |
-13.04% |
-34.13% |
72.09% |
25.64% |
-301.75% |
111.40% |
132.14% |
3.32% |
0.00% |
| Net Income Q/Q Growth |
|
-3,809.64% |
37.49% |
-38.93% |
-233.62% |
61.95% |
-846.51% |
76.68% |
-15.91% |
8.86% |
0.00% |
| EPS Q/Q Growth |
|
-683.33% |
23.40% |
-25.00% |
-202.22% |
80.88% |
-715.38% |
77.29% |
40.30% |
12.50% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-21.88% |
-157.11% |
-191.72% |
126.16% |
147.49% |
-130.34% |
-105.06% |
343.99% |
-98.72% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
41.05% |
-6.60% |
2.97% |
187.01% |
-85.51% |
101.31% |
149.22% |
20.09% |
27.72% |
0.00% |
| Invested Capital Q/Q Growth |
|
-18.79% |
-4.86% |
4.01% |
-7.20% |
7.00% |
-19.74% |
-1.61% |
-12.84% |
1.10% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.33% |
42.12% |
100.00% |
100.00% |
100.00% |
41.27% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
17.93% |
17.93% |
8.46% |
9.54% |
1.99% |
-13.88% |
15.58% |
1.49% |
1.44% |
18.67% |
| Operating Margin |
|
8.98% |
8.75% |
3.05% |
4.87% |
5.75% |
-26.24% |
5.47% |
5.50% |
5.57% |
8.57% |
| EBIT Margin |
|
9.20% |
8.58% |
3.47% |
5.36% |
-2.23% |
-26.04% |
5.56% |
-2.41% |
-2.95% |
8.70% |
| Profit (Net Income) Margin |
|
-8.35% |
-5.86% |
-4.30% |
-13.32% |
-4.77% |
-46.20% |
-14.47% |
-7.25% |
-6.49% |
-10.77% |
| Tax Burden Percent |
|
81.44% |
67.82% |
74.58% |
415.30% |
210.28% |
103.87% |
102.61% |
262.91% |
222.28% |
106.55% |
| Interest Burden Percent |
|
-111.46% |
-100.67% |
-165.94% |
-59.88% |
101.83% |
170.83% |
-253.45% |
114.28% |
99.06% |
-116.25% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
10.14% |
11.52% |
4.89% |
6.98% |
10.48% |
-30.75% |
4.94% |
6.99% |
6.48% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.49% |
-4.39% |
-8.06% |
-14.97% |
-2.90% |
-50.33% |
-5.98% |
-7.92% |
-5.71% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.68% |
-2.58% |
-6.18% |
-16.56% |
-3.17% |
-66.49% |
-11.07% |
-19.56% |
-18.53% |
0.00% |
| Return on Equity (ROE) |
|
4.47% |
8.94% |
-1.29% |
-9.59% |
7.31% |
-97.24% |
-6.13% |
-12.57% |
-12.05% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-35.31% |
-41.83% |
-39.09% |
37.29% |
11.22% |
19.58% |
27.68% |
31.43% |
27.85% |
2.83% |
| Operating Return on Assets (OROA) |
|
4.22% |
4.20% |
2.23% |
4.05% |
-1.71% |
-11.60% |
1.92% |
-1.12% |
-1.36% |
0.00% |
| Return on Assets (ROA) |
|
-3.83% |
-2.87% |
-2.76% |
-10.07% |
-3.65% |
-20.58% |
-4.99% |
-3.35% |
-3.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
3.23% |
6.44% |
-0.91% |
-4.97% |
3.63% |
-36.77% |
-1.34% |
0.16% |
1.63% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-10.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
10 |
8.81 |
5.80 |
9.98 |
13 |
-25 |
5.00 |
12 |
12 |
8.23 |
| NOPAT Margin |
|
6.28% |
6.13% |
2.13% |
3.41% |
4.03% |
-18.37% |
3.83% |
3.85% |
3.90% |
6.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
18.63% |
15.91% |
12.94% |
21.95% |
13.38% |
19.58% |
10.93% |
14.91% |
12.20% |
8.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.61% |
1.10% |
2.05% |
2.47% |
-6.16% |
1.36% |
3.28% |
3.20% |
2.47% |
| Cost of Revenue to Revenue |
|
56.67% |
57.88% |
0.00% |
0.00% |
0.00% |
58.73% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
26.79% |
25.45% |
89.48% |
86.01% |
84.49% |
26.59% |
27.67% |
84.75% |
84.69% |
26.27% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
34.35% |
33.39% |
93.91% |
90.26% |
88.49% |
67.51% |
94.53% |
89.01% |
88.86% |
91.43% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
12 |
9.45 |
16 |
-6.93 |
-36 |
7.26 |
-7.28 |
-9.06 |
12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
26 |
23 |
28 |
6.20 |
-19 |
20 |
4.50 |
4.43 |
26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.21 |
1.22 |
0.90 |
1.32 |
1.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.31 |
0.27 |
0.13 |
0.10 |
0.08 |
0.17 |
0.12 |
0.11 |
0.14 |
0.00 |
| 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) |
|
1.07 |
1.07 |
0.97 |
1.06 |
1.06 |
1.35 |
1.38 |
1.49 |
1.53 |
1.57 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.83 |
0.73 |
0.53 |
0.44 |
0.40 |
0.73 |
0.89 |
0.70 |
0.80 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.66 |
3.48 |
3.52 |
3.63 |
4.95 |
6.36 |
10.51 |
9.58 |
11.35 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.85 |
5.93 |
6.90 |
7.33 |
13.44 |
57.53 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.95 |
8.99 |
10.10 |
11.05 |
11.05 |
139.22 |
0.00 |
104.13 |
138.09 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.71 |
16.75 |
1,287.88 |
0.00 |
0.00 |
0.00 |
109.13 |
33.77 |
99.72 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.42 |
9.33 |
6.24 |
4.17 |
4.03 |
4.75 |
54.57 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.59 |
1.55 |
1.65 |
2.10 |
2.40 |
4.01 |
8.87 |
13.27 |
29.28 |
-14.75 |
| Long-Term Debt to Equity |
|
1.57 |
1.51 |
1.63 |
2.06 |
2.37 |
3.93 |
8.68 |
13.01 |
28.64 |
-14.46 |
| Financial Leverage |
|
0.67 |
0.59 |
0.77 |
1.11 |
1.09 |
1.32 |
1.85 |
2.47 |
3.24 |
42.26 |
| Leverage Ratio |
|
5.88 |
6.09 |
6.30 |
5.70 |
7.11 |
8.72 |
10.68 |
13.66 |
15.25 |
179.71 |
| Compound Leverage Factor |
|
-6.55 |
-6.13 |
-10.45 |
-3.41 |
7.24 |
14.90 |
-27.07 |
15.61 |
15.11 |
-208.91 |
| Debt to Total Capital |
|
61.40% |
60.84% |
62.31% |
67.72% |
70.62% |
80.03% |
89.87% |
92.99% |
96.70% |
107.27% |
| Short-Term Debt to Total Capital |
|
0.84% |
1.55% |
0.94% |
1.19% |
0.98% |
1.52% |
1.93% |
1.82% |
2.14% |
2.08% |
| Long-Term Debt to Total Capital |
|
60.56% |
59.29% |
61.38% |
66.52% |
69.64% |
78.51% |
87.94% |
91.17% |
94.56% |
105.19% |
| 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 |
|
16.54% |
16.99% |
17.60% |
19.01% |
18.18% |
22.23% |
24.96% |
25.95% |
24.31% |
27.09% |
| Common Equity to Total Capital |
|
22.05% |
22.17% |
20.09% |
13.28% |
11.20% |
-2.26% |
-14.83% |
-18.94% |
-21.01% |
-34.36% |
| Debt to EBITDA |
|
3.11 |
2.87 |
3.04 |
3.12 |
4.32 |
4.97 |
8.92 |
7.88 |
9.06 |
0.00 |
| Net Debt to EBITDA |
|
1.47 |
1.40 |
1.78 |
1.95 |
2.89 |
3.48 |
6.63 |
5.83 |
7.11 |
0.00 |
| Long-Term Debt to EBITDA |
|
3.07 |
2.80 |
2.99 |
3.06 |
4.26 |
4.88 |
8.73 |
7.72 |
8.86 |
0.00 |
| Debt to NOPAT |
|
7.61 |
7.43 |
8.71 |
9.49 |
9.65 |
108.78 |
-20.19 |
85.62 |
110.18 |
0.00 |
| Net Debt to NOPAT |
|
3.60 |
3.61 |
5.10 |
5.94 |
6.45 |
76.09 |
-15.00 |
63.33 |
86.53 |
0.00 |
| Long-Term Debt to NOPAT |
|
7.51 |
7.24 |
8.58 |
9.32 |
9.52 |
106.72 |
-19.76 |
83.94 |
107.75 |
0.00 |
| Altman Z-Score |
|
0.63 |
0.62 |
0.69 |
0.78 |
0.81 |
0.34 |
0.26 |
0.32 |
0.31 |
-0.20 |
| Noncontrolling Interest Sharing Ratio |
|
27.75% |
28.00% |
29.48% |
48.12% |
50.43% |
62.19% |
78.10% |
101.29% |
113.51% |
1,416.08% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.44 |
2.21 |
2.06 |
1.96 |
1.79 |
1.58 |
1.42 |
1.42 |
1.44 |
1.22 |
| Quick Ratio |
|
2.20 |
2.03 |
1.78 |
1.69 |
1.55 |
1.28 |
1.12 |
1.17 |
1.18 |
0.92 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-149 |
-158 |
-154 |
134 |
19 |
39 |
114 |
107 |
104 |
16 |
| Operating Cash Flow to CapEx |
|
43.12% |
-22.35% |
-62.55% |
18.84% |
72.83% |
-15.39% |
-69.23% |
194.99% |
2.98% |
-46.51% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.73 |
-5.98 |
-5.96 |
5.19 |
0.75 |
1.50 |
4.40 |
4.08 |
3.94 |
0.62 |
| Operating Cash Flow to Interest Expense |
|
0.22 |
-0.15 |
-0.44 |
0.12 |
0.29 |
-0.09 |
-0.18 |
0.43 |
0.01 |
-0.05 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.29 |
-0.81 |
-1.16 |
-0.50 |
-0.11 |
-0.65 |
-0.43 |
0.21 |
-0.18 |
-0.15 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.49 |
0.64 |
0.76 |
0.77 |
0.45 |
0.34 |
0.46 |
0.46 |
0.00 |
| Accounts Receivable Turnover |
|
40.52 |
40.25 |
65.03 |
66.41 |
64.13 |
39.24 |
32.42 |
37.95 |
40.99 |
0.00 |
| Inventory Turnover |
|
89.76 |
99.45 |
79.79 |
40.15 |
18.96 |
79.20 |
79.61 |
86.83 |
86.24 |
0.00 |
| Fixed Asset Turnover |
|
0.75 |
0.80 |
1.03 |
1.08 |
1.11 |
0.63 |
0.47 |
0.62 |
0.62 |
0.00 |
| Accounts Payable Turnover |
|
24.78 |
20.08 |
18.60 |
11.67 |
5.23 |
18.23 |
21.69 |
26.26 |
26.98 |
0.00 |
| Days Sales Outstanding (DSO) |
|
9.01 |
9.07 |
5.61 |
5.50 |
5.69 |
9.30 |
11.26 |
9.62 |
8.90 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
4.07 |
3.67 |
4.57 |
9.09 |
19.25 |
4.61 |
4.58 |
4.20 |
4.23 |
0.00 |
| Days Payable Outstanding (DPO) |
|
14.73 |
18.18 |
19.63 |
31.29 |
69.78 |
20.03 |
16.82 |
13.90 |
13.53 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-1.66 |
-5.44 |
-9.44 |
-16.70 |
-44.84 |
-6.12 |
-0.98 |
-0.08 |
-0.39 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
395 |
376 |
391 |
363 |
389 |
312 |
282 |
268 |
296 |
274 |
| Invested Capital Turnover |
|
1.61 |
1.88 |
2.29 |
2.05 |
2.60 |
1.67 |
1.29 |
1.82 |
1.66 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
159 |
167 |
160 |
-124 |
-6.85 |
-64 |
-109 |
-95 |
-92 |
-7.87 |
| Enterprise Value (EV) |
|
422 |
403 |
381 |
384 |
410 |
421 |
388 |
400 |
453 |
430 |
| Market Capitalization |
|
156 |
148 |
96 |
85 |
79 |
99 |
52 |
65 |
78 |
41 |
| Book Value per Share |
|
$4.25 |
$4.00 |
$3.49 |
$2.10 |
$1.85 |
($0.30) |
($1.77) |
($2.18) |
($2.62) |
($4.01) |
| Tangible Book Value per Share |
|
($1.40) |
($1.73) |
($2.18) |
($3.44) |
($3.65) |
($4.25) |
($4.83) |
($5.21) |
($5.63) |
($6.99) |
| Total Capital |
|
584 |
548 |
528 |
486 |
507 |
411 |
367 |
353 |
374 |
334 |
| Total Debt |
|
359 |
333 |
329 |
329 |
358 |
329 |
329 |
329 |
362 |
358 |
| Total Long-Term Debt |
|
354 |
325 |
324 |
324 |
353 |
322 |
322 |
322 |
354 |
351 |
| Net Debt |
|
170 |
162 |
192 |
206 |
240 |
230 |
245 |
243 |
284 |
298 |
| Capital Expenditures (CapEx) |
|
16 |
18 |
18 |
16 |
10 |
15 |
6.68 |
5.79 |
4.83 |
2.69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-50 |
-49 |
-41 |
-38 |
-46 |
-43 |
-41 |
-44 |
-36 |
-36 |
| Debt-free Net Working Capital (DFNWC) |
|
139 |
122 |
96 |
85 |
73 |
56 |
44 |
41 |
41 |
24 |
| Net Working Capital (NWC) |
|
134 |
113 |
91 |
79 |
68 |
50 |
36 |
35 |
33 |
17 |
| Net Nonoperating Expense (NNE) |
|
24 |
17 |
17 |
49 |
27 |
38 |
24 |
33 |
32 |
23 |
| Net Nonoperating Obligations (NNO) |
|
170 |
162 |
192 |
206 |
240 |
230 |
245 |
243 |
284 |
298 |
| Total Depreciation and Amortization (D&A) |
|
14 |
13 |
14 |
12 |
13 |
17 |
13 |
12 |
13 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.72% |
-8.99% |
-5.72% |
-4.38% |
-4.47% |
-7.47% |
-9.48% |
-7.68% |
-6.36% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
27.32% |
22.15% |
13.41% |
9.79% |
7.17% |
9.68% |
10.02% |
7.23% |
7.28% |
0.00% |
| Net Working Capital to Revenue |
|
26.36% |
20.61% |
12.72% |
9.12% |
6.69% |
8.60% |
8.39% |
6.11% |
5.87% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.47) |
($0.36) |
($0.45) |
($1.36) |
($0.26) |
($2.12) |
$0.00 |
($0.40) |
($0.35) |
($0.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
30.34M |
30.27M |
30.42M |
30.68M |
30.68M |
30.62M |
0.00 |
30.57M |
29.96M |
28.63M |
| Adjusted Diluted Earnings per Share |
|
($0.47) |
($0.36) |
($0.45) |
($1.36) |
($0.26) |
($2.12) |
$0.00 |
($0.40) |
($0.35) |
($0.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
30.34M |
30.27M |
30.42M |
30.68M |
30.68M |
30.62M |
0.00 |
30.57M |
29.96M |
28.63M |
| 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 |
|
30.36M |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.02M |
29.45M |
28.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
8.81 |
5.80 |
9.98 |
13 |
-25 |
5.00 |
12 |
12 |
8.23 |
| Normalized NOPAT Margin |
|
6.28% |
6.13% |
2.13% |
3.41% |
4.03% |
-18.37% |
3.83% |
3.85% |
3.90% |
6.00% |
| Pre Tax Income Margin |
|
-10.26% |
-8.63% |
-5.76% |
-3.21% |
-2.27% |
-44.48% |
-14.10% |
-2.76% |
-2.92% |
-10.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.47 |
0.47 |
0.37 |
0.61 |
-0.27 |
-1.38 |
0.28 |
-0.28 |
-0.34 |
0.46 |
| NOPAT to Interest Expense |
|
0.32 |
0.33 |
0.22 |
0.39 |
0.49 |
-0.98 |
0.19 |
0.44 |
0.45 |
0.32 |
| EBIT Less CapEx to Interest Expense |
|
-0.04 |
-0.20 |
-0.34 |
-0.01 |
-0.66 |
-1.95 |
0.02 |
-0.50 |
-0.53 |
0.36 |
| NOPAT Less CapEx to Interest Expense |
|
-0.19 |
-0.33 |
-0.49 |
-0.23 |
0.09 |
-1.54 |
-0.06 |
0.22 |
0.27 |
0.21 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-104.95% |
-106.03% |
-54.28% |
-26.16% |
-18.35% |
-7.27% |
-5.71% |
-7.64% |
-7.33% |
0.00% |
| Augmented Payout Ratio |
|
-104.95% |
-106.03% |
-54.28% |
-26.16% |
-18.35% |
-7.27% |
-5.71% |
-7.64% |
-7.33% |
0.00% |