| DEI Shares Outstanding |
|
6,172,227.00 |
6,324,180.00 |
6,409,891.00 |
6,507,514.00 |
6,564,566.00 |
6,648,498.00 |
6,687,438.00 |
6,760,938.00 |
6,814,047.00 |
6,881,838.00 |
6,937,338.00 |
| DEI Adjusted Shares Outstanding |
|
6,172,227.00 |
6,324,180.00 |
6,409,891.00 |
6,507,514.00 |
6,564,566.00 |
6,648,498.00 |
6,687,438.00 |
6,760,938.00 |
6,814,047.00 |
6,881,838.00 |
6,937,338.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.52 |
-0.02 |
0.82 |
-3.76 |
-0.96 |
-0.91 |
0.71 |
-0.03 |
-0.61 |
-0.28 |
-0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
39.21% |
-46.22% |
96.27% |
-87.69% |
288.12% |
-13.88% |
-2.80% |
56.95% |
-6.60% |
11.48% |
-4.06% |
| EBITDA Growth |
|
291.14% |
-96.09% |
3,713.50% |
-150.86% |
14.17% |
-65.17% |
38.87% |
113.83% |
-902.43% |
56.27% |
29.08% |
| EBIT Growth |
|
226.41% |
-113.10% |
1,300.40% |
-172.77% |
12.96% |
-57.88% |
40.35% |
91.32% |
-1,169.52% |
49.16% |
20.88% |
| NOPAT Growth |
|
224.94% |
-115.41% |
1,140.75% |
-169.68% |
5.13% |
-56.96% |
15.34% |
72.48% |
-167.75% |
50.50% |
20.94% |
| Net Income Growth |
|
229.57% |
-104.65% |
3,628.21% |
-198.85% |
-21.66% |
3.99% |
178.14% |
-104.72% |
-1,766.07% |
54.59% |
16.49% |
| EPS Growth |
|
227.50% |
-103.92% |
4,200.00% |
-197.56% |
-20.00% |
5.21% |
178.02% |
-104.23% |
-1,966.67% |
54.84% |
17.86% |
| Operating Cash Flow Growth |
|
12.20% |
410.60% |
-126.88% |
121.42% |
11.95% |
-298.48% |
-277.22% |
104.54% |
-206.19% |
-622.82% |
-147.01% |
| Free Cash Flow Firm Growth |
|
270.42% |
667.45% |
-353.32% |
94.84% |
136.10% |
-775.27% |
509.23% |
-108.14% |
38.36% |
-355.28% |
-14.29% |
| Invested Capital Growth |
|
10.85% |
-33.18% |
150.89% |
-6.80% |
-10.32% |
-9.36% |
-47.22% |
-3.08% |
-18.97% |
4.08% |
9.05% |
| Revenue Q/Q Growth |
|
-1.11% |
-3.98% |
6.45% |
-82.80% |
4,341.47% |
-12.35% |
10.37% |
10.78% |
-11.45% |
14.02% |
-8.72% |
| EBITDA Q/Q Growth |
|
1,097.72% |
910.09% |
8.70% |
-768.72% |
31.77% |
-394.70% |
51.63% |
121.21% |
-6,651.30% |
58.74% |
-745.79% |
| EBIT Q/Q Growth |
|
431.14% |
23.61% |
9.05% |
-240.76% |
27.28% |
-195.06% |
48.24% |
87.61% |
-483.50% |
50.90% |
-257.01% |
| NOPAT Q/Q Growth |
|
415.61% |
20.43% |
18.61% |
-240.76% |
20.74% |
-156.98% |
46.17% |
30.81% |
-85.08% |
50.85% |
-257.01% |
| Net Income Q/Q Growth |
|
810.54% |
71.76% |
18.33% |
-207.70% |
-12.32% |
-79.33% |
652.39% |
92.44% |
-1,069.11% |
55.90% |
-756.76% |
| EPS Q/Q Growth |
|
737.50% |
75.00% |
17.14% |
-196.30% |
-12.94% |
-78.43% |
787.50% |
93.02% |
-1,140.00% |
56.25% |
-1,050.00% |
| Operating Cash Flow Q/Q Growth |
|
-37.69% |
187.28% |
-217.84% |
-87.29% |
113.25% |
-176.79% |
-21.41% |
106.41% |
-108.42% |
61.52% |
-101.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-12.42% |
190.54% |
-22,383.70% |
92.79% |
105.64% |
-275.79% |
-18.90% |
77.23% |
-103.35% |
88.22% |
8.05% |
| Invested Capital Q/Q Growth |
|
2.59% |
-20.56% |
62.51% |
0.88% |
-13.70% |
-14.06% |
8.69% |
-5.03% |
0.00% |
-14.54% |
-19.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.87% |
33.90% |
42.79% |
102.29% |
14.23% |
17.04% |
18.71% |
25.67% |
21.03% |
22.51% |
28.26% |
| EBITDA Margin |
|
13.91% |
1.01% |
19.67% |
-81.26% |
-17.97% |
-34.46% |
-21.68% |
1.91% |
-16.41% |
-6.44% |
-4.76% |
| Operating Margin |
|
11.78% |
-3.46% |
17.55% |
-103.80% |
-25.37% |
-46.24% |
-28.36% |
-7.06% |
-20.25% |
-8.99% |
-7.41% |
| EBIT Margin |
|
11.79% |
-2.87% |
17.56% |
-103.80% |
-23.28% |
-42.67% |
-26.19% |
-1.45% |
-19.69% |
-8.98% |
-7.41% |
| Profit (Net Income) Margin |
|
8.23% |
-0.71% |
12.79% |
-102.75% |
-32.21% |
-35.90% |
28.86% |
-0.87% |
-17.34% |
-7.06% |
-6.15% |
| Tax Burden Percent |
|
68.73% |
22.83% |
73.12% |
93.58% |
128.77% |
79.91% |
99.41% |
101.82% |
99.67% |
101.28% |
100.19% |
| Interest Burden Percent |
|
101.53% |
108.58% |
99.64% |
105.77% |
107.44% |
105.29% |
-110.87% |
58.82% |
88.33% |
77.63% |
82.83% |
| Effective Tax Rate |
|
28.31% |
0.00% |
26.88% |
0.00% |
0.00% |
0.00% |
0.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
14.55% |
-2.56% |
18.92% |
-9.54% |
-9.89% |
-17.23% |
-20.08% |
-8.13% |
-24.42% |
-13.23% |
-9.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.55% |
-5.13% |
19.10% |
-437.28% |
-126.76% |
-29.84% |
-282.96% |
-15.87% |
-18.89% |
-11.64% |
-7.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.29% |
2.11% |
-4.88% |
-4.08% |
-9.38% |
-5.23% |
37.89% |
7.36% |
9.38% |
5.87% |
3.48% |
| Return on Equity (ROE) |
|
10.26% |
-0.44% |
14.04% |
-13.62% |
-19.27% |
-22.47% |
17.81% |
-0.76% |
-15.04% |
-7.36% |
-6.33% |
| Cash Return on Invested Capital (CROIC) |
|
4.25% |
37.22% |
-67.08% |
-2.51% |
0.99% |
-7.41% |
41.73% |
-5.00% |
-3.46% |
-17.23% |
-18.47% |
| Operating Return on Assets (OROA) |
|
10.60% |
-1.39% |
13.81% |
-9.48% |
-9.28% |
-16.47% |
-11.27% |
-1.02% |
-13.02% |
-7.24% |
-6.45% |
| Return on Assets (ROA) |
|
7.39% |
-0.34% |
10.06% |
-9.39% |
-12.84% |
-13.86% |
12.42% |
-0.61% |
-11.46% |
-5.69% |
-5.36% |
| Return on Common Equity (ROCE) |
|
10.26% |
-0.44% |
14.04% |
-13.62% |
-19.27% |
-22.47% |
17.81% |
-0.76% |
-15.04% |
-7.36% |
-6.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.65% |
-0.43% |
12.94% |
-14.56% |
-21.12% |
-25.18% |
16.26% |
-0.76% |
-15.95% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.29 |
-0.51 |
5.28 |
-3.68 |
-3.49 |
-5.48 |
-4.64 |
-1.28 |
-3.42 |
-1.69 |
-1.34 |
| NOPAT Margin |
|
8.45% |
-2.42% |
12.83% |
-72.66% |
-17.76% |
-32.37% |
-28.19% |
-4.94% |
-14.17% |
-6.29% |
-5.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.01% |
2.57% |
-0.18% |
427.74% |
116.87% |
12.61% |
262.87% |
7.74% |
-5.53% |
-1.59% |
-2.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-12.87% |
-6.60% |
-5.37% |
| Cost of Revenue to Revenue |
|
61.13% |
66.10% |
57.21% |
378.43% |
85.77% |
82.96% |
81.29% |
74.33% |
78.97% |
77.49% |
71.74% |
| SG&A Expenses to Revenue |
|
22.98% |
38.29% |
24.18% |
194.11% |
36.57% |
39.80% |
36.21% |
25.35% |
29.38% |
24.40% |
24.23% |
| R&D to Revenue |
|
1.55% |
2.07% |
1.06% |
11.98% |
3.04% |
2.20% |
10.85% |
7.38% |
10.77% |
9.77% |
10.80% |
| Operating Expenses to Revenue |
|
27.08% |
37.36% |
25.24% |
206.10% |
39.61% |
63.28% |
5.15% |
32.74% |
41.28% |
31.50% |
35.67% |
| Earnings before Interest and Taxes (EBIT) |
|
4.59 |
-0.60 |
7.22 |
-5.25 |
-4.57 |
-7.22 |
-4.31 |
-0.37 |
-4.75 |
-2.41 |
-1.91 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.42 |
0.21 |
8.09 |
-4.11 |
-3.53 |
-5.83 |
-3.57 |
0.49 |
-3.96 |
-1.73 |
-1.23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.87 |
1.60 |
1.83 |
0.65 |
0.71 |
1.00 |
0.95 |
1.27 |
1.15 |
1.19 |
0.87 |
| Price to Tangible Book Value (P/TBV) |
|
1.88 |
1.61 |
1.86 |
0.66 |
0.72 |
1.01 |
0.95 |
1.27 |
1.15 |
1.19 |
0.87 |
| Price to Revenue (P/Rev) |
|
1.60 |
2.62 |
1.81 |
4.56 |
1.08 |
1.43 |
1.68 |
1.44 |
1.25 |
1.13 |
0.83 |
| Price to Earnings (P/E) |
|
19.41 |
0.00 |
14.16 |
0.00 |
0.00 |
0.00 |
5.82 |
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% |
0.00% |
| Earnings Yield |
|
5.15% |
0.00% |
7.06% |
0.00% |
0.00% |
0.00% |
17.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.22 |
2.29 |
1.85 |
0.66 |
0.74 |
1.00 |
0.80 |
1.51 |
1.32 |
1.38 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.35 |
1.74 |
1.79 |
4.85 |
1.25 |
1.79 |
0.77 |
0.90 |
0.68 |
0.67 |
0.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.74 |
172.01 |
9.11 |
0.00 |
0.00 |
0.00 |
0.00 |
47.29 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.49 |
0.00 |
10.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.04 |
0.00 |
13.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.45 |
4.12 |
0.00 |
48.20 |
42.97 |
0.00 |
0.00 |
120.17 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
54.84 |
4.94 |
0.00 |
0.00 |
70.34 |
0.00 |
1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.10 |
0.33 |
0.36 |
0.40 |
0.57 |
0.06 |
0.01 |
0.01 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.10 |
0.09 |
0.31 |
0.34 |
0.38 |
0.54 |
0.00 |
0.01 |
0.01 |
0.01 |
0.00 |
| Financial Leverage |
|
-0.28 |
-0.41 |
-0.26 |
0.01 |
0.07 |
0.18 |
-0.13 |
-0.46 |
-0.50 |
-0.50 |
-0.46 |
| Leverage Ratio |
|
1.39 |
1.28 |
1.40 |
1.45 |
1.50 |
1.62 |
1.43 |
1.25 |
1.31 |
1.29 |
1.18 |
| Compound Leverage Factor |
|
1.41 |
1.39 |
1.39 |
1.53 |
1.61 |
1.71 |
-1.59 |
0.74 |
1.16 |
1.00 |
0.98 |
| Debt to Total Capital |
|
10.37% |
8.69% |
24.86% |
26.55% |
28.69% |
36.38% |
5.71% |
1.43% |
1.31% |
1.05% |
0.73% |
| Short-Term Debt to Total Capital |
|
1.56% |
0.80% |
1.38% |
1.76% |
1.61% |
1.82% |
5.71% |
0.26% |
0.31% |
0.34% |
0.73% |
| Long-Term Debt to Total Capital |
|
8.81% |
7.89% |
23.48% |
24.79% |
27.08% |
34.56% |
0.00% |
1.17% |
1.01% |
0.71% |
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 |
|
89.63% |
91.31% |
75.14% |
73.45% |
71.31% |
63.62% |
94.29% |
98.57% |
98.69% |
98.95% |
99.27% |
| Debt to EBITDA |
|
0.71 |
15.40 |
1.66 |
-3.14 |
-3.41 |
-2.37 |
-0.50 |
0.86 |
-0.09 |
-0.15 |
-0.15 |
| Net Debt to EBITDA |
|
-1.74 |
-86.81 |
-0.09 |
-0.36 |
-0.96 |
-1.05 |
4.18 |
-28.27 |
3.46 |
7.13 |
6.97 |
| Long-Term Debt to EBITDA |
|
0.60 |
13.98 |
1.57 |
-2.93 |
-3.22 |
-2.25 |
0.00 |
0.71 |
-0.07 |
-0.10 |
0.00 |
| Debt to NOPAT |
|
1.17 |
-6.44 |
2.55 |
-3.51 |
-3.45 |
-2.52 |
-0.38 |
-0.33 |
-0.10 |
-0.16 |
-0.14 |
| Net Debt to NOPAT |
|
-2.86 |
36.30 |
-0.14 |
-0.40 |
-0.97 |
-1.11 |
3.21 |
10.92 |
4.00 |
7.29 |
6.40 |
| Long-Term Debt to NOPAT |
|
0.99 |
-5.85 |
2.41 |
-3.28 |
-3.26 |
-2.39 |
0.00 |
-0.27 |
-0.08 |
-0.11 |
0.00 |
| Altman Z-Score |
|
6.97 |
4.17 |
4.36 |
1.24 |
1.17 |
0.83 |
3.32 |
3.82 |
2.68 |
3.80 |
5.64 |
| 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 |
|
5.29 |
3.41 |
5.13 |
4.78 |
2.63 |
3.18 |
3.64 |
2.90 |
2.67 |
3.26 |
6.06 |
| Quick Ratio |
|
4.48 |
2.99 |
3.00 |
3.81 |
2.08 |
2.36 |
2.86 |
2.22 |
1.86 |
2.40 |
3.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.96 |
7.39 |
-19 |
-0.97 |
0.35 |
-2.35 |
9.63 |
-0.78 |
-0.48 |
-2.20 |
-2.52 |
| Operating Cash Flow to CapEx |
|
698.26% |
7,869.64% |
-15.98% |
20.09% |
21.23% |
-71.82% |
0.00% |
29.62% |
0.00% |
0.00% |
-7,662.50% |
| Free Cash Flow to Firm to Interest Expense |
|
10.45 |
92.51 |
-176.10 |
-2.09 |
0.72 |
-5.30 |
0.00 |
-98.09 |
-21.03 |
-115.91 |
-193.62 |
| Operating Cash Flow to Interest Expense |
|
18.83 |
110.85 |
-22.39 |
1.10 |
1.18 |
-2.55 |
0.00 |
24.25 |
-8.96 |
-78.37 |
-282.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
16.13 |
109.44 |
-162.49 |
-4.38 |
-4.39 |
-6.10 |
0.00 |
-57.63 |
-1.17 |
-70.79 |
-286.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.90 |
0.48 |
0.79 |
0.09 |
0.40 |
0.39 |
0.43 |
0.70 |
0.66 |
0.81 |
0.87 |
| Accounts Receivable Turnover |
|
4.67 |
3.83 |
15.63 |
1.65 |
5.94 |
9.42 |
13.19 |
9.86 |
8.47 |
13.26 |
14.98 |
| Inventory Turnover |
|
6.09 |
4.42 |
7.53 |
7.94 |
9.44 |
9.91 |
11.38 |
10.20 |
5.45 |
6.34 |
15.42 |
| Fixed Asset Turnover |
|
184.42 |
329.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.95 |
2.25 |
2.32 |
| Accounts Payable Turnover |
|
23.93 |
26.35 |
24.53 |
20.29 |
26.99 |
20.75 |
13.51 |
14.67 |
14.33 |
22.13 |
39.82 |
| Days Sales Outstanding (DSO) |
|
78.16 |
95.19 |
23.35 |
220.78 |
61.41 |
38.76 |
27.67 |
37.00 |
43.10 |
27.54 |
24.36 |
| Days Inventory Outstanding (DIO) |
|
59.98 |
82.65 |
48.50 |
45.99 |
38.68 |
36.84 |
32.06 |
35.79 |
67.03 |
57.57 |
23.68 |
| Days Payable Outstanding (DPO) |
|
15.25 |
13.85 |
14.88 |
17.99 |
13.52 |
17.59 |
27.01 |
24.87 |
25.47 |
16.49 |
9.17 |
| Cash Conversion Cycle (CCC) |
|
122.89 |
164.00 |
56.97 |
248.79 |
86.57 |
58.00 |
32.72 |
47.92 |
84.66 |
68.61 |
38.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
24 |
16 |
40 |
37 |
33 |
30 |
16 |
15 |
13 |
13 |
14 |
| Invested Capital Turnover |
|
1.72 |
1.06 |
1.47 |
0.13 |
0.56 |
0.53 |
0.71 |
1.64 |
1.72 |
2.10 |
1.89 |
| Increase / (Decrease) in Invested Capital |
|
2.33 |
-7.90 |
24 |
-2.71 |
-3.84 |
-3.12 |
-14 |
-0.49 |
-2.93 |
0.51 |
1.18 |
| Enterprise Value (EV) |
|
53 |
36 |
74 |
25 |
25 |
30 |
13 |
23 |
17 |
18 |
13 |
| Market Capitalization |
|
62 |
55 |
74 |
23 |
21 |
24 |
28 |
37 |
30 |
30 |
21 |
| Book Value per Share |
|
$5.38 |
$5.43 |
$6.34 |
$5.49 |
$4.56 |
$3.63 |
$4.36 |
$4.35 |
$3.85 |
$3.69 |
$3.56 |
| Tangible Book Value per Share |
|
$5.37 |
$5.39 |
$6.24 |
$5.41 |
$4.50 |
$3.59 |
$4.34 |
$4.33 |
$3.85 |
$3.69 |
$3.56 |
| Total Capital |
|
37 |
38 |
54 |
49 |
42 |
38 |
31 |
30 |
27 |
26 |
25 |
| Total Debt |
|
3.85 |
3.27 |
13 |
13 |
12 |
14 |
1.77 |
0.43 |
0.35 |
0.27 |
0.18 |
| Total Long-Term Debt |
|
3.27 |
2.97 |
13 |
12 |
11 |
13 |
0.00 |
0.35 |
0.27 |
0.18 |
0.00 |
| Net Debt |
|
-9.43 |
-18 |
-0.76 |
1.47 |
3.39 |
6.10 |
-15 |
-14 |
-14 |
-12 |
-8.55 |
| Capital Expenditures (CapEx) |
|
0.25 |
0.11 |
15 |
2.54 |
2.69 |
1.58 |
-23 |
0.66 |
-0.18 |
-0.14 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7.22 |
-1.30 |
8.92 |
4.80 |
0.79 |
1.08 |
1.85 |
1.21 |
0.34 |
1.34 |
5.55 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
20 |
23 |
16 |
9.45 |
8.78 |
19 |
16 |
14 |
14 |
14 |
| Net Working Capital (NWC) |
|
20 |
20 |
22 |
15 |
8.78 |
8.09 |
17 |
15 |
14 |
14 |
14 |
| Net Nonoperating Expense (NNE) |
|
0.09 |
-0.36 |
0.02 |
1.52 |
2.84 |
0.60 |
-9.38 |
-1.05 |
0.76 |
0.21 |
0.25 |
| Net Nonoperating Obligations (NNO) |
|
-9.43 |
-18 |
-0.76 |
1.47 |
3.39 |
6.10 |
-13 |
-14 |
-14 |
-12 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
0.83 |
0.81 |
0.87 |
1.14 |
1.04 |
1.39 |
0.74 |
0.87 |
0.79 |
0.68 |
0.68 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.52% |
-6.20% |
21.68% |
94.73% |
4.01% |
6.37% |
11.24% |
4.67% |
1.42% |
4.98% |
21.51% |
| Debt-free Net Working Capital to Revenue |
|
52.58% |
97.24% |
56.23% |
320.71% |
48.11% |
51.87% |
112.48% |
60.32% |
59.60% |
51.85% |
55.38% |
| Net Working Capital to Revenue |
|
51.10% |
95.81% |
54.42% |
303.77% |
44.68% |
47.79% |
101.75% |
60.02% |
59.26% |
51.53% |
54.68% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.52 |
($0.02) |
$0.83 |
($0.80) |
($0.96) |
($0.91) |
$0.71 |
($0.03) |
($0.62) |
($0.28) |
($0.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.18M |
6.29M |
6.38M |
6.50M |
6.56M |
6.64M |
6.69M |
6.73M |
6.79M |
6.82M |
6.88M |
| Adjusted Diluted Earnings per Share |
|
$0.51 |
($0.02) |
$0.82 |
($0.80) |
($0.96) |
($0.91) |
$0.71 |
($0.03) |
($0.62) |
($0.28) |
($0.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.28M |
6.29M |
6.39M |
6.50M |
6.56M |
6.64M |
6.70M |
6.73M |
6.79M |
6.82M |
6.88M |
| 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 |
|
6.20M |
0.00 |
6.46M |
6.54M |
6.63M |
6.68M |
6.73M |
6.78M |
6.82M |
6.88M |
6.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.29 |
-0.95 |
5.28 |
-3.68 |
-3.49 |
-2.96 |
-11 |
-1.28 |
-3.34 |
-2.19 |
-1.22 |
| Normalized NOPAT Margin |
|
8.45% |
-4.52% |
12.83% |
-72.66% |
-17.76% |
-17.48% |
-69.86% |
-4.94% |
-13.85% |
-8.16% |
-4.74% |
| Pre Tax Income Margin |
|
11.97% |
-3.12% |
17.49% |
-109.79% |
-25.01% |
-44.93% |
29.03% |
-0.85% |
-17.40% |
-6.97% |
-6.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
49.87 |
-7.53 |
67.94 |
-11.35 |
-9.47 |
-16.25 |
0.00 |
-46.75 |
-206.43 |
-127.05 |
-146.92 |
| NOPAT to Interest Expense |
|
35.74 |
-6.35 |
49.67 |
-7.94 |
-7.23 |
-12.33 |
0.00 |
-159.51 |
-148.55 |
-89.01 |
-102.85 |
| EBIT Less CapEx to Interest Expense |
|
47.17 |
-8.94 |
-72.16 |
-16.83 |
-15.04 |
-19.80 |
0.00 |
-128.63 |
-198.65 |
-119.47 |
-150.62 |
| NOPAT Less CapEx to Interest Expense |
|
33.05 |
-7.76 |
-90.44 |
-13.42 |
-12.79 |
-15.88 |
0.00 |
-241.39 |
-140.77 |
-81.43 |
-106.54 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |