| DEI Shares Outstanding |
|
104,026,506.00 |
8,702,237.00 |
10,978,352.00 |
11,000,847.00 |
11,615,272.00 |
11,887,649.00 |
13,390,172.00 |
13,522,441.00 |
13,558,650.00 |
13,593,767.00 |
13,826,904.00 |
| DEI Adjusted Shares Outstanding |
|
104,026,506.00 |
8,702,237.00 |
10,978,352.00 |
11,000,847.00 |
11,615,272.00 |
11,887,649.00 |
13,390,172.00 |
13,522,441.00 |
13,558,650.00 |
13,593,767.00 |
13,826,904.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.20 |
-0.63 |
-0.13 |
0.01 |
-0.18 |
0.03 |
0.04 |
-0.39 |
-0.54 |
0.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
37.82% |
31.34% |
33.72% |
18.68% |
27.76% |
19.66% |
9.69% |
-6.90% |
13.54% |
| EBITDA Growth |
|
102.98% |
-4,865.42% |
34.33% |
83.83% |
177.29% |
-235.96% |
242.44% |
36.34% |
-236.70% |
-80.11% |
215.16% |
| EBIT Growth |
|
100.00% |
0.00% |
33.70% |
78.98% |
116.01% |
-949.78% |
122.26% |
33.41% |
-1,003.43% |
-38.75% |
163.30% |
| NOPAT Growth |
|
100.00% |
0.00% |
34.00% |
80.11% |
115.79% |
-998.80% |
122.55% |
88.19% |
-744.84% |
-39.95% |
189.86% |
| Net Income Growth |
|
100.00% |
0.00% |
34.10% |
78.56% |
108.67% |
-1,735.16% |
117.30% |
51.38% |
-1,073.54% |
-36.38% |
164.61% |
| EPS Growth |
|
-1,900.00% |
45.45% |
46.67% |
79.69% |
107.69% |
-1,900.00% |
111.11% |
100.00% |
-1,075.00% |
-38.46% |
161.11% |
| Operating Cash Flow Growth |
|
-180.51% |
33.46% |
55.68% |
56.83% |
251.88% |
56.02% |
-157.87% |
486.50% |
-38.86% |
-254.51% |
220.35% |
| Free Cash Flow Firm Growth |
|
61.17% |
-342.43% |
31.80% |
7.81% |
126.45% |
-11.02% |
-720.65% |
156.73% |
-41.30% |
-422.98% |
200.14% |
| Invested Capital Growth |
|
48.90% |
-70.91% |
-21.95% |
96.58% |
-845.19% |
-229.91% |
184.52% |
-96.75% |
-6,259.55% |
17.53% |
-33.00% |
| Revenue Q/Q Growth |
|
-100.00% |
310.80% |
6.07% |
6.32% |
11.52% |
3.31% |
4.63% |
4.94% |
0.36% |
1.89% |
-2.81% |
| EBITDA Q/Q Growth |
|
101.87% |
-417.40% |
2.09% |
63.26% |
174.43% |
-259.61% |
1,137.40% |
33.94% |
-259.22% |
29.02% |
-22.67% |
| EBIT Q/Q Growth |
|
100.00% |
-439.36% |
2.05% |
55.49% |
198.30% |
-4,933.33% |
143.88% |
102.43% |
-71.45% |
24.33% |
-27.72% |
| NOPAT Q/Q Growth |
|
100.00% |
-336.68% |
2.31% |
56.99% |
200.82% |
-31,916.67% |
142.55% |
176.87% |
-72.55% |
23.41% |
-26.73% |
| Net Income Q/Q Growth |
|
100.00% |
-765.95% |
2.10% |
54.84% |
150.79% |
-1,069.27% |
132.01% |
150.23% |
-71.10% |
25.21% |
-26.86% |
| EPS Q/Q Growth |
|
-13.99% |
0.00% |
13.51% |
53.57% |
150.00% |
-500.00% |
122.22% |
0.00% |
-77.27% |
25.00% |
-25.00% |
| Operating Cash Flow Q/Q Growth |
|
-28.45% |
18.48% |
25.13% |
-46.48% |
15.01% |
374.67% |
-159.11% |
74.60% |
-27.25% |
-22.42% |
669.03% |
| Free Cash Flow Firm Q/Q Growth |
|
83.04% |
-454.25% |
5.53% |
-27.02% |
920.26% |
238.22% |
-352.44% |
3,325.60% |
-36.91% |
-24.00% |
362.67% |
| Invested Capital Q/Q Growth |
|
41.30% |
-110.90% |
-90.55% |
85.95% |
-28.83% |
-2,988.57% |
525.80% |
-83.82% |
-19.67% |
29.10% |
-365.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
47.08% |
47.74% |
51.88% |
45.18% |
41.38% |
50.15% |
| EBITDA Margin |
|
0.00% |
-91.20% |
-43.46% |
-5.35% |
3.09% |
-3.54% |
3.95% |
4.50% |
-5.61% |
-10.85% |
11.00% |
| Operating Margin |
|
0.00% |
-92.26% |
-44.18% |
-6.69% |
1.00% |
-5.98% |
0.89% |
1.24% |
-9.76% |
-14.67% |
8.00% |
| EBIT Margin |
|
0.00% |
-92.60% |
-44.55% |
-7.13% |
0.85% |
-6.11% |
1.06% |
1.19% |
-9.78% |
-14.57% |
8.12% |
| Profit (Net Income) Margin |
|
0.00% |
-93.41% |
-44.67% |
-7.29% |
0.47% |
-6.52% |
0.88% |
1.12% |
-9.90% |
-14.51% |
8.26% |
| Tax Burden Percent |
|
0.00% |
100.88% |
100.28% |
102.29% |
55.41% |
106.62% |
82.84% |
94.00% |
101.29% |
99.56% |
101.62% |
| Interest Burden Percent |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.59% |
0.00% |
17.16% |
6.00% |
0.00% |
0.00% |
-1.62% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
40.32% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
40.65% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-33.69% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-251.79% |
-2,157.99% |
-732.51% |
11.42% |
-57.05% |
5.78% |
6.63% |
-77.70% |
-532.46% |
503.05% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-207.25% |
227.74% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-116.18% |
-99.58% |
-17.94% |
2.39% |
-12.26% |
1.81% |
1.85% |
-15.12% |
-24.18% |
15.82% |
| Return on Assets (ROA) |
|
0.00% |
-117.21% |
-99.85% |
-18.35% |
1.32% |
-13.07% |
1.50% |
1.74% |
-15.31% |
-24.08% |
16.08% |
| Return on Common Equity (ROCE) |
|
0.00% |
-251.79% |
-2,157.99% |
-732.51% |
11.42% |
-57.05% |
5.78% |
6.63% |
-77.70% |
-532.46% |
503.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4,388.88% |
-1,721.00% |
0.00% |
5.72% |
-41.05% |
4.87% |
6.02% |
-115.08% |
382.34% |
124.63% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-7.22 |
-4.77 |
-0.95 |
0.15 |
-1.34 |
0.30 |
0.57 |
-3.68 |
-5.15 |
4.63 |
| NOPAT Margin |
|
0.00% |
-64.58% |
-30.93% |
-4.68% |
0.55% |
-4.19% |
0.74% |
1.16% |
-6.83% |
-10.27% |
8.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-52.62% |
-68.53% |
-29.74% |
-1.30% |
-12.94% |
0.90% |
-0.33% |
-17.32% |
-33.40% |
1.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
270.58% |
122.66% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
52.92% |
52.26% |
48.12% |
54.82% |
58.62% |
49.85% |
| SG&A Expenses to Revenue |
|
0.00% |
46.26% |
32.20% |
20.11% |
17.28% |
20.59% |
15.87% |
18.56% |
19.01% |
22.07% |
16.40% |
| R&D to Revenue |
|
0.00% |
37.51% |
27.86% |
21.74% |
17.73% |
18.22% |
17.53% |
19.09% |
21.43% |
19.03% |
11.99% |
| Operating Expenses to Revenue |
|
0.00% |
192.26% |
144.18% |
106.69% |
99.00% |
53.06% |
46.85% |
50.64% |
54.94% |
56.05% |
42.15% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
-10 |
-6.87 |
-1.44 |
0.23 |
-1.96 |
0.44 |
0.58 |
-5.27 |
-7.31 |
4.63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.21 |
-10 |
-6.70 |
-1.08 |
0.84 |
-1.14 |
1.62 |
2.21 |
-3.02 |
-5.44 |
6.27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.91 |
140.77 |
72.73 |
15,896.96 |
47.13 |
18.00 |
19.34 |
11.42 |
14.39 |
0.00 |
26.21 |
| Price to Tangible Book Value (P/TBV) |
|
14.08 |
0.00 |
0.00 |
0.00 |
67.22 |
19.26 |
20.26 |
11.85 |
15.51 |
0.00 |
28.76 |
| Price to Revenue (P/Rev) |
|
0.00 |
3.00 |
1.89 |
2.36 |
3.90 |
2.86 |
3.50 |
2.11 |
1.24 |
1.31 |
1.74 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
823.96 |
0.00 |
396.90 |
189.51 |
0.00 |
0.00 |
21.03 |
| 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% |
0.12% |
0.00% |
0.25% |
0.53% |
0.00% |
0.00% |
4.76% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50.71 |
1,065.68 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.77 |
1.67 |
2.36 |
3.78 |
2.60 |
3.39 |
1.93 |
1.05 |
1.26 |
1.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
442.38 |
0.00 |
0.00 |
0.00 |
122.16 |
0.00 |
85.74 |
42.92 |
0.00 |
0.00 |
14.22 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
442.62 |
0.00 |
318.05 |
162.69 |
0.00 |
0.00 |
19.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
683.41 |
0.00 |
458.43 |
166.23 |
0.00 |
0.00 |
19.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
54.91 |
28.72 |
0.00 |
14.60 |
14.25 |
0.00 |
12.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
99.40 |
91.15 |
0.00 |
29.43 |
29.91 |
0.00 |
14.56 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
14.33 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
5.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.38 |
-1.48 |
-9.69 |
-8.81 |
-1.49 |
-1.58 |
-1.04 |
-0.83 |
-1.39 |
-4.66 |
-6.64 |
| Leverage Ratio |
|
1.86 |
2.15 |
21.61 |
39.92 |
8.63 |
4.36 |
3.86 |
3.81 |
5.07 |
22.12 |
31.29 |
| Compound Leverage Factor |
|
0.00 |
2.15 |
21.61 |
39.92 |
8.63 |
4.36 |
3.86 |
3.81 |
5.07 |
22.12 |
31.29 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
93.48% |
0.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
56.52% |
0.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
36.96% |
0.00% |
0.00% |
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% |
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 |
|
100.00% |
100.00% |
100.00% |
6.52% |
99.29% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.04 |
-3.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.05 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.05 |
-21.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
10.30 |
-15.69 |
-10.97 |
-7.17 |
0.68 |
-0.09 |
2.20 |
1.04 |
-0.82 |
-2.49 |
0.80 |
| 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 |
|
2.84 |
0.82 |
0.79 |
0.68 |
0.99 |
1.10 |
1.13 |
1.13 |
0.90 |
0.63 |
0.94 |
| Quick Ratio |
|
2.74 |
0.73 |
0.75 |
0.53 |
0.95 |
1.07 |
1.04 |
1.06 |
0.83 |
0.56 |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.40 |
-6.19 |
-4.22 |
-3.89 |
1.03 |
0.92 |
-5.68 |
3.22 |
1.89 |
-6.11 |
6.12 |
| Operating Cash Flow to CapEx |
|
-8,447.37% |
-1,990.06% |
-370.76% |
-100.00% |
223.26% |
130.86% |
-51.23% |
272.53% |
138.30% |
-734.09% |
1,898.71% |
| 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 |
|
0.00 |
1.25 |
2.24 |
2.52 |
2.80 |
2.01 |
1.70 |
1.56 |
1.55 |
1.66 |
1.95 |
| Accounts Receivable Turnover |
|
0.00 |
9.43 |
8.60 |
6.54 |
6.53 |
7.02 |
6.98 |
5.95 |
6.15 |
5.72 |
5.49 |
| Inventory Turnover |
|
0.00 |
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 |
20.90 |
16.81 |
12.27 |
11.69 |
9.83 |
0.00 |
0.00 |
7.52 |
7.77 |
11.28 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.72 |
8.52 |
9.93 |
7.20 |
5.28 |
5.65 |
| Days Sales Outstanding (DSO) |
|
0.00 |
38.71 |
42.47 |
55.82 |
55.92 |
51.97 |
52.28 |
61.31 |
59.37 |
63.81 |
66.53 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
63.84 |
42.84 |
36.77 |
50.69 |
69.11 |
64.59 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
38.71 |
42.47 |
55.82 |
55.92 |
-11.88 |
9.44 |
24.54 |
8.68 |
-5.30 |
1.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.46 |
-2.50 |
-3.05 |
-0.10 |
-0.98 |
-3.24 |
2.74 |
0.09 |
-5.48 |
-4.52 |
-6.01 |
| Invested Capital Turnover |
|
0.00 |
-5.65 |
-5.56 |
-12.86 |
-49.80 |
-15.20 |
-163.51 |
34.71 |
-19.98 |
-10.03 |
-10.81 |
| Increase / (Decrease) in Invested Capital |
|
1.40 |
-1.04 |
-0.55 |
2.94 |
-0.88 |
-2.26 |
5.98 |
-2.65 |
-5.57 |
0.96 |
-1.49 |
| Enterprise Value (EV) |
|
95 |
31 |
26 |
48 |
102 |
83 |
139 |
95 |
57 |
63 |
89 |
| Market Capitalization |
|
104 |
34 |
29 |
48 |
105 |
92 |
144 |
104 |
67 |
66 |
99 |
| Book Value per Share |
|
$0.08 |
$0.03 |
$0.04 |
$0.00 |
$0.19 |
$0.43 |
$0.55 |
$0.67 |
$0.34 |
($0.14) |
$0.27 |
| Tangible Book Value per Share |
|
$0.07 |
($0.05) |
($0.02) |
($0.06) |
$0.14 |
$0.40 |
$0.53 |
$0.65 |
$0.32 |
($0.16) |
$0.25 |
| Total Capital |
|
8.06 |
0.24 |
0.40 |
0.05 |
2.25 |
5.10 |
7.43 |
9.10 |
4.64 |
-1.90 |
3.77 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-9.36 |
-2.59 |
-3.30 |
0.04 |
-3.22 |
-8.34 |
-4.69 |
-9.01 |
-10 |
-2.62 |
-9.79 |
| Capital Expenditures (CapEx) |
|
0.11 |
0.32 |
0.77 |
1.23 |
0.83 |
2.22 |
3.28 |
2.38 |
2.87 |
0.84 |
0.39 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.39 |
-3.55 |
-4.87 |
-2.37 |
-3.32 |
-7.15 |
-3.26 |
-6.82 |
-12 |
-11 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
6.97 |
-0.97 |
-1.58 |
-2.37 |
-0.09 |
1.19 |
1.43 |
2.19 |
-2.28 |
-7.90 |
-1.48 |
| Net Working Capital (NWC) |
|
6.97 |
-0.97 |
-1.58 |
-2.39 |
-0.10 |
1.19 |
1.43 |
2.19 |
-2.28 |
-7.90 |
-1.48 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
3.22 |
2.12 |
0.53 |
0.02 |
0.75 |
-0.06 |
0.02 |
1.66 |
2.13 |
-0.07 |
| Net Nonoperating Obligations (NNO) |
|
-9.52 |
-2.74 |
-3.45 |
-0.11 |
-3.22 |
-8.34 |
-4.69 |
-9.01 |
-10 |
-2.62 |
-9.79 |
| Total Depreciation and Amortization (D&A) |
|
0.21 |
0.16 |
0.17 |
0.36 |
0.61 |
0.83 |
1.18 |
1.63 |
2.25 |
1.87 |
1.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-31.76% |
-31.62% |
-11.69% |
-12.28% |
-22.26% |
-7.93% |
-13.89% |
-23.01% |
-20.98% |
-19.79% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-8.64% |
-10.24% |
-11.69% |
-0.32% |
3.71% |
3.49% |
4.45% |
-4.23% |
-15.76% |
-2.61% |
| Net Working Capital to Revenue |
|
0.00% |
-8.64% |
-10.24% |
-11.82% |
-0.38% |
3.71% |
3.49% |
4.45% |
-4.23% |
-15.76% |
-2.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.18) |
($1.20) |
($0.64) |
($0.13) |
$0.01 |
($0.17) |
$0.03 |
$0.04 |
($0.39) |
($0.54) |
$0.34 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
104.43M |
8.70M |
10.98M |
11.03M |
11.34M |
11.84M |
13.14M |
13.20M |
13.54M |
13.55M |
13.66M |
| Adjusted Diluted Earnings per Share |
|
($0.18) |
($1.20) |
($0.64) |
($0.13) |
$0.01 |
($0.17) |
$0.02 |
$0.04 |
($0.39) |
($0.54) |
$0.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
104.43M |
8.70M |
10.98M |
11.03M |
14.10M |
11.84M |
14.57M |
14.16M |
13.54M |
13.55M |
14.27M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.18) |
($1.20) |
($0.64) |
($0.13) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
71.82M |
11.24M |
10.68M |
10.99M |
11.62M |
12.73T |
13.42M |
13.52M |
13.46M |
13.59M |
13.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-7.22 |
-4.77 |
-0.95 |
0.15 |
-1.11 |
0.30 |
0.57 |
-3.11 |
-4.84 |
3.39 |
| Normalized NOPAT Margin |
|
0.00% |
-64.58% |
-30.93% |
-4.68% |
0.55% |
-3.46% |
0.74% |
1.16% |
-5.78% |
-9.66% |
5.96% |
| Pre Tax Income Margin |
|
0.00% |
-92.60% |
-44.55% |
-7.13% |
0.85% |
-6.11% |
1.06% |
1.19% |
-9.78% |
-14.57% |
8.12% |
| 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% |
-0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.39% |
-8.71% |
0.00% |