| DEI Shares Outstanding |
|
3,673,589.00 |
3,810,237.00 |
3,923,583.00 |
4,017,254.00 |
4,153,742.00 |
4,276,814.00 |
4,377,466.00 |
4,555,816.00 |
4,727,573.00 |
- |
9,861,327.00 |
| DEI Adjusted Shares Outstanding |
|
7,347,178.00 |
7,620,474.00 |
7,847,166.00 |
8,034,508.00 |
8,307,484.00 |
8,553,628.00 |
8,754,932.00 |
9,111,632.00 |
9,455,146.00 |
- |
9,861,327.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.03 |
0.34 |
0.32 |
1.80 |
-0.04 |
1.84 |
0.08 |
0.21 |
0.55 |
- |
-0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.54% |
15.74% |
-14.39% |
-17.60% |
8.43% |
-21.84% |
-20.37% |
10.47% |
18.92% |
-14.58% |
6.36% |
| EBITDA Growth |
|
-68.31% |
549.40% |
-9.51% |
-112.37% |
48.02% |
-285.60% |
26.66% |
506.51% |
97.15% |
-125.36% |
-50.75% |
| EBIT Growth |
|
-98.90% |
22,400.00% |
-5.42% |
-132.48% |
39.78% |
-112.61% |
-23.09% |
211.25% |
144.20% |
-147.12% |
-41.55% |
| NOPAT Growth |
|
-292.23% |
192.69% |
-18.66% |
-150.11% |
48.41% |
-72.40% |
52.84% |
91.71% |
5,374.06% |
-163.76% |
-66.08% |
| Net Income Growth |
|
-115.74% |
1,340.00% |
-3.76% |
476.22% |
-102.57% |
-289.76% |
148.34% |
170.24% |
175.49% |
-106.26% |
72.09% |
| EPS Growth |
|
-116.22% |
1,216.67% |
-5.97% |
463.49% |
-102.54% |
-300.00% |
144.44% |
162.50% |
175.49% |
-107.27% |
75.00% |
| Operating Cash Flow Growth |
|
-308.37% |
313.85% |
-46.86% |
8.31% |
-215.59% |
107.33% |
679.92% |
40.57% |
46.06% |
7.83% |
-46.17% |
| Free Cash Flow Firm Growth |
|
-683.57% |
201.07% |
-125.51% |
-138.77% |
-4.48% |
30.90% |
68.78% |
-150.47% |
23.51% |
163.05% |
-152.69% |
| Invested Capital Growth |
|
73.78% |
-45.87% |
86.16% |
34.27% |
31.88% |
12.72% |
2.58% |
12.87% |
19.37% |
-10.29% |
-7.62% |
| Revenue Q/Q Growth |
|
9.79% |
-1.97% |
-9.05% |
-19.12% |
4.75% |
21.87% |
-7.97% |
53.92% |
-17.52% |
-3.99% |
2.50% |
| EBITDA Q/Q Growth |
|
235.93% |
-9.89% |
24.88% |
-124.58% |
77.95% |
-281.03% |
52.07% |
127.37% |
42.18% |
-135.30% |
28.35% |
| EBIT Q/Q Growth |
|
101.39% |
-11.44% |
31.11% |
-177.07% |
60.12% |
-98.88% |
25.86% |
626.22% |
54.39% |
-168.39% |
34.48% |
| NOPAT Q/Q Growth |
|
-415.51% |
-0.47% |
19.45% |
-347.92% |
52.39% |
-23.50% |
-122.64% |
97.28% |
-41.78% |
-1,257.80% |
32.62% |
| Net Income Q/Q Growth |
|
77.68% |
-3.41% |
52.71% |
4,056.16% |
-102.29% |
20.37% |
942.17% |
110.32% |
-79.03% |
-111.91% |
94.15% |
| EPS Q/Q Growth |
|
77.78% |
-4.29% |
0.00% |
0.00% |
0.00% |
18.18% |
-96.08% |
109.84% |
-79.03% |
-113.33% |
94.12% |
| Operating Cash Flow Q/Q Growth |
|
-0.09% |
35.72% |
-61.21% |
507.36% |
-23.30% |
-90.09% |
1,929.81% |
114.69% |
256.72% |
-71.10% |
299.30% |
| Free Cash Flow Firm Q/Q Growth |
|
-165.12% |
162.12% |
-118.25% |
82.09% |
-155.53% |
-331.06% |
-129.59% |
51.03% |
81.45% |
-89.08% |
89.44% |
| Invested Capital Q/Q Growth |
|
-7.27% |
-51.11% |
335.46% |
-52.92% |
-2.44% |
10.93% |
21.69% |
12.15% |
-23.00% |
3.66% |
-13.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.48% |
24.23% |
24.21% |
25.23% |
22.80% |
27.78% |
32.82% |
34.63% |
33.91% |
34.15% |
31.52% |
| EBITDA Margin |
|
0.74% |
4.16% |
4.40% |
-0.66% |
-0.32% |
-1.56% |
-1.44% |
5.29% |
8.76% |
-2.60% |
-4.96% |
| Operating Margin |
|
0.25% |
3.68% |
3.84% |
-2.20% |
-1.04% |
-2.30% |
-2.77% |
-0.07% |
2.89% |
-3.39% |
-5.29% |
| EBIT Margin |
|
0.02% |
3.48% |
3.85% |
-1.52% |
-0.84% |
-2.29% |
-3.54% |
3.57% |
7.32% |
-4.04% |
-5.38% |
| Profit (Net Income) Margin |
|
-0.24% |
2.52% |
2.83% |
19.80% |
-0.47% |
-2.34% |
1.42% |
3.47% |
8.05% |
-0.59% |
-0.15% |
| Tax Burden Percent |
|
-1,312.50% |
72.33% |
73.60% |
-1,305.61% |
83.94% |
136.16% |
103.10% |
97.42% |
109.91% |
77.80% |
5.48% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
66.37% |
75.00% |
-38.90% |
100.00% |
100.00% |
18.78% |
52.60% |
| Effective Tax Rate |
|
1,412.50% |
27.67% |
34.13% |
0.00% |
0.00% |
0.00% |
65.49% |
2.58% |
-9.91% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-44.78% |
42.43% |
34.34% |
-11.29% |
-4.38% |
-6.25% |
-2.74% |
-0.21% |
9.57% |
-5.91% |
-10.79% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-64.73% |
43.62% |
32.23% |
-100.33% |
-5.48% |
-3.04% |
-10.72% |
-10.90% |
-5.37% |
-9.92% |
-18.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
43.75% |
-28.44% |
-21.37% |
63.99% |
3.23% |
1.42% |
4.94% |
5.39% |
2.66% |
5.21% |
10.59% |
| Return on Equity (ROE) |
|
-1.03% |
13.98% |
12.97% |
52.70% |
-1.16% |
-4.82% |
2.20% |
5.17% |
12.23% |
-0.70% |
-0.20% |
| Cash Return on Invested Capital (CROIC) |
|
-98.68% |
101.94% |
-25.88% |
-40.55% |
-31.88% |
-18.21% |
-5.29% |
-12.30% |
-8.09% |
4.94% |
-2.86% |
| Operating Return on Assets (OROA) |
|
0.03% |
7.52% |
6.33% |
-1.94% |
-1.16% |
-2.51% |
-2.99% |
2.81% |
6.72% |
-3.30% |
-4.49% |
| Return on Assets (ROA) |
|
-0.45% |
5.44% |
4.66% |
25.29% |
-0.65% |
-2.56% |
1.20% |
2.74% |
7.38% |
-0.48% |
-0.13% |
| Return on Common Equity (ROCE) |
|
-1.03% |
13.98% |
12.97% |
52.70% |
-1.16% |
-4.82% |
2.20% |
5.17% |
12.23% |
-0.70% |
-0.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.07% |
14.75% |
11.93% |
42.72% |
-1.22% |
-4.90% |
2.05% |
4.85% |
11.28% |
-0.69% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.97 |
2.75 |
2.24 |
-1.12 |
-0.58 |
-1.00 |
-0.47 |
-0.04 |
2.06 |
-1.31 |
-2.18 |
| NOPAT Margin |
|
-3.32% |
2.66% |
2.53% |
-1.54% |
-0.73% |
-1.61% |
-0.96% |
-0.07% |
3.18% |
-2.37% |
-3.71% |
| Net Nonoperating Expense Percent (NNEP) |
|
19.95% |
-1.20% |
2.10% |
89.04% |
1.09% |
-3.20% |
7.98% |
10.69% |
14.94% |
4.01% |
8.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
4.23% |
-2.54% |
-4.65% |
| Cost of Revenue to Revenue |
|
78.52% |
75.77% |
75.79% |
74.77% |
77.20% |
72.22% |
67.18% |
65.37% |
66.09% |
65.85% |
68.48% |
| SG&A Expenses to Revenue |
|
18.07% |
17.66% |
17.70% |
22.93% |
20.30% |
25.56% |
29.72% |
29.03% |
26.16% |
32.18% |
31.28% |
| R&D to Revenue |
|
3.16% |
2.89% |
2.67% |
4.49% |
3.54% |
4.53% |
5.87% |
5.67% |
4.86% |
5.35% |
5.53% |
| Operating Expenses to Revenue |
|
21.23% |
20.55% |
20.37% |
27.43% |
23.84% |
2.30% |
35.59% |
34.71% |
31.01% |
37.54% |
36.81% |
| Earnings before Interest and Taxes (EBIT) |
|
0.02 |
3.60 |
3.41 |
-1.11 |
-0.67 |
-1.42 |
-1.74 |
1.94 |
4.74 |
-2.23 |
-3.16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.66 |
4.30 |
3.89 |
-0.48 |
-0.25 |
-0.96 |
-0.71 |
2.87 |
5.67 |
-1.44 |
-2.91 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.81 |
1.85 |
1.80 |
1.42 |
1.75 |
1.22 |
1.12 |
0.83 |
1.78 |
2.68 |
2.56 |
| Price to Tangible Book Value (P/TBV) |
|
0.82 |
1.88 |
1.82 |
1.42 |
1.76 |
1.23 |
1.13 |
0.83 |
1.78 |
2.69 |
2.56 |
| Price to Revenue (P/Rev) |
|
0.18 |
0.32 |
0.43 |
0.66 |
0.68 |
0.59 |
0.78 |
0.59 |
1.27 |
2.30 |
1.94 |
| Price to Earnings (P/E) |
|
0.00 |
12.52 |
15.12 |
3.32 |
0.00 |
2.30 |
57.48 |
17.05 |
15.78 |
0.00 |
0.00 |
| Dividend Yield |
|
10.25% |
5.14% |
5.70% |
4.03% |
4.67% |
7.10% |
0.00% |
0.42% |
0.81% |
0.81% |
1.04% |
| Earnings Yield |
|
0.00% |
7.99% |
6.62% |
30.14% |
0.00% |
43.49% |
1.74% |
5.87% |
6.34% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.55 |
4.28 |
3.24 |
2.24 |
2.53 |
1.39 |
1.24 |
0.65 |
2.54 |
4.79 |
4.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.05 |
0.19 |
0.31 |
0.35 |
0.48 |
0.38 |
0.44 |
0.24 |
0.92 |
1.82 |
1.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.94 |
4.53 |
7.06 |
0.00 |
0.00 |
0.00 |
0.00 |
4.46 |
10.48 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
287.16 |
5.41 |
8.06 |
0.00 |
0.00 |
0.00 |
0.00 |
6.61 |
12.54 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
7.09 |
12.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.89 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.90 |
10.33 |
8.85 |
0.00 |
96.42 |
11.34 |
4.79 |
15.20 |
23.86 |
39.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
91.76 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.11 |
0.24 |
0.10 |
0.12 |
0.05 |
0.09 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.13 |
0.05 |
0.03 |
0.01 |
0.00 |
0.03 |
| Financial Leverage |
|
-0.68 |
-0.65 |
-0.66 |
-0.64 |
-0.59 |
-0.47 |
-0.46 |
-0.49 |
-0.50 |
-0.53 |
-0.56 |
| Leverage Ratio |
|
2.28 |
2.57 |
2.78 |
2.08 |
1.78 |
1.88 |
1.83 |
1.89 |
1.66 |
1.45 |
1.53 |
| Compound Leverage Factor |
|
2.28 |
2.57 |
2.78 |
2.08 |
1.18 |
1.41 |
-0.71 |
1.89 |
1.66 |
0.27 |
0.81 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.76% |
10.21% |
19.30% |
9.07% |
10.61% |
5.03% |
8.31% |
4.79% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.76% |
8.19% |
8.71% |
4.54% |
8.15% |
4.04% |
8.09% |
1.93% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.02% |
10.59% |
4.53% |
2.46% |
0.99% |
0.23% |
2.86% |
| 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% |
91.24% |
89.79% |
80.71% |
90.93% |
89.39% |
94.97% |
91.69% |
95.21% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-6.75 |
-13.84 |
-7.32 |
-4.80 |
1.61 |
0.43 |
-2.98 |
-0.77 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
46.62 |
61.69 |
13.09 |
23.61 |
-6.74 |
-4.02 |
18.30 |
8.64 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.74 |
-4.02 |
-2.40 |
0.37 |
0.09 |
-0.08 |
-0.46 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-2.90 |
-5.98 |
-7.08 |
-7.22 |
-118.63 |
1.19 |
-3.27 |
-1.03 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
20.01 |
26.67 |
12.66 |
35.52 |
497.30 |
-11.08 |
20.07 |
11.57 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.18 |
-3.89 |
-3.61 |
-27.51 |
0.23 |
-0.09 |
-0.61 |
| Altman Z-Score |
|
3.29 |
4.08 |
3.20 |
4.10 |
3.58 |
3.24 |
2.64 |
2.31 |
5.01 |
5.35 |
4.30 |
| 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 |
|
2.31 |
2.40 |
1.93 |
3.44 |
2.32 |
3.20 |
2.75 |
1.97 |
3.22 |
2.94 |
2.36 |
| Quick Ratio |
|
1.79 |
1.88 |
1.11 |
2.74 |
1.68 |
2.54 |
2.18 |
1.56 |
2.90 |
2.65 |
2.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.54 |
6.61 |
-1.69 |
-4.02 |
-4.21 |
-2.91 |
-0.91 |
-2.27 |
-1.74 |
1.10 |
-0.58 |
| Operating Cash Flow to CapEx |
|
-323.20% |
680.82% |
1,284.54% |
657.53% |
-400.12% |
106.09% |
1,982.29% |
1,153.02% |
1,728.76% |
2,149.49% |
651.72% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-42.48 |
-12.74 |
0.00 |
0.00 |
0.00 |
4.66 |
-1.62 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-33.63 |
1.07 |
0.00 |
0.00 |
0.00 |
17.93 |
6.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-42.03 |
0.06 |
0.00 |
0.00 |
0.00 |
17.09 |
5.38 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.91 |
2.16 |
1.64 |
1.28 |
1.38 |
1.09 |
0.84 |
0.79 |
0.92 |
0.82 |
0.84 |
| Accounts Receivable Turnover |
|
5.51 |
5.24 |
4.66 |
4.63 |
5.60 |
4.34 |
3.07 |
2.61 |
3.60 |
4.02 |
4.43 |
| Inventory Turnover |
|
11.50 |
13.83 |
12.03 |
8.31 |
7.94 |
6.81 |
7.13 |
8.50 |
12.36 |
15.04 |
21.54 |
| Fixed Asset Turnover |
|
58.83 |
63.73 |
68.10 |
82.58 |
74.59 |
53.27 |
54.34 |
77.05 |
110.32 |
115.76 |
121.34 |
| Accounts Payable Turnover |
|
5.96 |
6.09 |
5.00 |
4.51 |
4.80 |
3.61 |
2.95 |
1.95 |
2.57 |
3.18 |
2.55 |
| Days Sales Outstanding (DSO) |
|
66.25 |
69.65 |
78.24 |
78.90 |
65.23 |
84.10 |
118.90 |
139.96 |
101.48 |
90.72 |
82.33 |
| Days Inventory Outstanding (DIO) |
|
31.74 |
26.40 |
30.33 |
43.94 |
45.98 |
53.59 |
51.20 |
42.94 |
29.53 |
24.27 |
16.95 |
| Days Payable Outstanding (DPO) |
|
61.23 |
59.90 |
73.00 |
80.92 |
76.10 |
101.00 |
123.94 |
186.90 |
142.01 |
114.77 |
143.35 |
| Cash Conversion Cycle (CCC) |
|
36.76 |
36.15 |
35.58 |
41.92 |
35.11 |
36.68 |
46.16 |
-4.00 |
-11.00 |
0.21 |
-44.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8.41 |
4.55 |
8.47 |
11 |
15 |
17 |
17 |
20 |
23 |
21 |
19 |
| Invested Capital Turnover |
|
13.48 |
15.95 |
13.59 |
7.35 |
5.99 |
3.87 |
2.87 |
2.94 |
3.01 |
2.49 |
2.91 |
| Increase / (Decrease) in Invested Capital |
|
3.57 |
-3.86 |
3.92 |
2.90 |
3.63 |
1.91 |
0.44 |
2.23 |
3.79 |
-2.41 |
-1.60 |
| Enterprise Value (EV) |
|
4.59 |
19 |
27 |
25 |
38 |
24 |
22 |
13 |
59 |
101 |
89 |
| Market Capitalization |
|
16 |
33 |
38 |
48 |
53 |
36 |
38 |
32 |
82 |
127 |
114 |
| Book Value per Share |
|
$5.33 |
$4.63 |
$5.35 |
$8.41 |
$7.33 |
$6.91 |
$7.78 |
$8.55 |
$9.76 |
$4.84 |
$4.52 |
| Tangible Book Value per Share |
|
$5.22 |
$4.56 |
$5.31 |
$8.40 |
$7.32 |
$6.90 |
$7.77 |
$8.55 |
$9.75 |
$4.84 |
$4.51 |
| Total Capital |
|
20 |
18 |
21 |
37 |
34 |
37 |
37 |
44 |
49 |
52 |
47 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
3.25 |
3.46 |
7.06 |
3.40 |
4.62 |
2.45 |
4.29 |
2.24 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.68 |
3.88 |
1.70 |
1.07 |
0.48 |
0.12 |
1.34 |
| Net Debt |
|
-11 |
-13 |
-10 |
-22 |
-15 |
-13 |
-17 |
-19 |
-23 |
-26 |
-25 |
| Capital Expenditures (CapEx) |
|
0.72 |
0.74 |
0.21 |
0.44 |
0.83 |
0.23 |
0.10 |
0.23 |
0.23 |
0.20 |
0.35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
12 |
11 |
14 |
12 |
11 |
12 |
13 |
8.83 |
11 |
9.75 |
3.62 |
| Debt-free Net Working Capital (DFNWC) |
|
23 |
24 |
24 |
38 |
29 |
32 |
33 |
33 |
37 |
40 |
31 |
| Net Working Capital (NWC) |
|
23 |
24 |
24 |
34 |
27 |
29 |
31 |
29 |
35 |
36 |
30 |
| Net Nonoperating Expense (NNE) |
|
-2.76 |
0.15 |
-0.27 |
-16 |
-0.21 |
0.45 |
-1.17 |
-1.93 |
-3.15 |
-0.98 |
-2.09 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-13 |
-13 |
-22 |
-15 |
-13 |
-17 |
-19 |
-23 |
-26 |
-25 |
| Total Depreciation and Amortization (D&A) |
|
0.65 |
0.70 |
0.49 |
0.63 |
0.42 |
0.45 |
1.04 |
0.94 |
0.93 |
0.79 |
0.24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.90% |
10.94% |
15.69% |
17.13% |
13.68% |
19.74% |
26.07% |
16.24% |
17.71% |
17.66% |
6.17% |
| Debt-free Net Working Capital to Revenue |
|
25.42% |
23.62% |
27.46% |
51.57% |
37.04% |
51.46% |
66.87% |
60.39% |
56.72% |
73.05% |
52.85% |
| Net Working Capital to Revenue |
|
25.42% |
23.62% |
27.46% |
47.11% |
33.53% |
46.30% |
63.42% |
53.85% |
53.68% |
65.50% |
51.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.03) |
$0.35 |
$0.32 |
$1.81 |
($0.05) |
($0.18) |
$0.08 |
$0.21 |
$0.56 |
($0.04) |
($0.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.10M |
7.22M |
7.45M |
7.64M |
7.85M |
8.06M |
8.30M |
8.52M |
8.76M |
9.04M |
9.30M |
| Adjusted Diluted Earnings per Share |
|
($0.03) |
$0.34 |
$0.32 |
$1.78 |
($0.05) |
($0.18) |
$0.08 |
$0.21 |
$0.55 |
($0.04) |
($0.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.10M |
7.47M |
7.63M |
7.80M |
7.85M |
8.06M |
8.44M |
8.56M |
8.94M |
9.04M |
9.30M |
| 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 |
|
7.24M |
7.64M |
7.85M |
8.04M |
8.31M |
8.55M |
8.79M |
8.56M |
9.46M |
9.88M |
9.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.16 |
2.75 |
2.24 |
-1.12 |
-0.58 |
-1.00 |
-0.95 |
-0.04 |
1.31 |
-1.31 |
-2.18 |
| Normalized NOPAT Margin |
|
0.18% |
2.66% |
2.53% |
-1.54% |
-0.73% |
-1.61% |
-1.94% |
-0.07% |
2.02% |
-2.37% |
-3.71% |
| Pre Tax Income Margin |
|
0.02% |
3.48% |
3.85% |
-1.52% |
-0.56% |
-1.72% |
1.38% |
3.57% |
7.32% |
-0.76% |
-2.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-6.73 |
-6.21 |
0.00 |
0.00 |
0.00 |
-9.49 |
-8.85 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.84 |
-4.37 |
0.00 |
0.00 |
0.00 |
-5.58 |
-6.10 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-15.13 |
-7.22 |
0.00 |
0.00 |
0.00 |
-10.33 |
-9.82 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-14.24 |
-5.38 |
0.00 |
0.00 |
0.00 |
-6.41 |
-7.07 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-770.48% |
64.13% |
68.72% |
13.30% |
-664.96% |
-87.28% |
0.00% |
7.25% |
12.61% |
-312.27% |
-1,305.49% |
| Augmented Payout Ratio |
|
-770.48% |
64.13% |
68.72% |
13.30% |
-664.96% |
-90.46% |
0.00% |
16.46% |
12.72% |
-344.17% |
-2,260.44% |