| DEI Shares Outstanding |
|
7,943,720.00 |
7,992,394.00 |
8,241,049.00 |
8,440,427.00 |
8,210,884.00 |
8,416,335.00 |
8,621,007.00 |
8,816,381.00 |
9,020,798.00 |
9,236,019.00 |
9,391,883.00 |
| DEI Adjusted Shares Outstanding |
|
7,943,720.00 |
7,992,394.00 |
8,241,049.00 |
8,440,427.00 |
8,210,884.00 |
8,416,335.00 |
8,621,007.00 |
8,816,381.00 |
9,020,798.00 |
9,236,019.00 |
9,391,883.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.12 |
0.21 |
0.66 |
0.19 |
-0.14 |
-0.47 |
-0.06 |
-0.13 |
0.05 |
-0.25 |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.42% |
6.34% |
45.44% |
-14.18% |
-26.20% |
-5.75% |
27.09% |
-6.26% |
15.89% |
-22.43% |
-1.24% |
| EBITDA Growth |
|
-11.75% |
65.56% |
164.62% |
-52.72% |
-112.15% |
-711.70% |
107.67% |
-58.22% |
1,133.71% |
-320.04% |
-91.68% |
| EBIT Growth |
|
-13.73% |
101.71% |
211.41% |
-63.76% |
-165.00% |
-197.02% |
87.36% |
-3.74% |
204.03% |
-708.16% |
-72.01% |
| NOPAT Growth |
|
-9.24% |
39.89% |
281.53% |
-72.39% |
-160.80% |
-140.85% |
91.13% |
-174.36% |
161.07% |
-764.17% |
-68.40% |
| Net Income Growth |
|
-15.65% |
78.64% |
229.05% |
-70.53% |
-173.91% |
-233.95% |
86.00% |
-101.80% |
143.39% |
-736.42% |
-69.29% |
| EPS Growth |
|
-14.29% |
66.67% |
225.00% |
-70.77% |
-173.68% |
-242.86% |
87.50% |
-116.67% |
138.46% |
-780.00% |
-64.71% |
| Operating Cash Flow Growth |
|
355.62% |
-12.15% |
208.52% |
-76.86% |
-199.24% |
130.11% |
123.45% |
-174.61% |
330.80% |
-140.98% |
-123.82% |
| Free Cash Flow Firm Growth |
|
313.80% |
-82.63% |
1,633.95% |
-100.38% |
-14,617.02% |
99.06% |
-1,072.09% |
-543.89% |
89.81% |
-445.67% |
-31.68% |
| Invested Capital Growth |
|
-24.04% |
30.21% |
-21.12% |
42.48% |
51.46% |
-27.94% |
3.49% |
34.19% |
7.51% |
-9.28% |
-24.00% |
| Revenue Q/Q Growth |
|
-1.32% |
6.42% |
5.21% |
-0.81% |
-8.45% |
-4.36% |
5.80% |
3.92% |
-1.39% |
-7.20% |
-5.29% |
| EBITDA Q/Q Growth |
|
0.30% |
30.66% |
4.55% |
-10.80% |
-139.45% |
-73.72% |
118.80% |
113.44% |
-23.48% |
-132.98% |
-38.28% |
| EBIT Q/Q Growth |
|
0.00% |
40.61% |
5.42% |
-16.67% |
-4,937.50% |
-48.82% |
75.38% |
62.44% |
-42.22% |
-83.05% |
-33.80% |
| NOPAT Q/Q Growth |
|
-8.92% |
28.98% |
24.64% |
-37.65% |
-468.42% |
-59.56% |
82.60% |
52.32% |
664.33% |
-93.13% |
-31.15% |
| Net Income Q/Q Growth |
|
-1.07% |
33.55% |
16.73% |
-35.61% |
-2,660.47% |
-40.87% |
72.19% |
38.96% |
-42.96% |
-75.04% |
-42.75% |
| EPS Q/Q Growth |
|
9.09% |
17.65% |
20.37% |
-38.71% |
-1,300.00% |
-37.14% |
73.91% |
38.10% |
-44.44% |
-78.95% |
-40.00% |
| Operating Cash Flow Q/Q Growth |
|
215.85% |
-12.49% |
15.11% |
-61.81% |
-368.90% |
136.71% |
-36.94% |
24.48% |
24.58% |
-165.37% |
-4.75% |
| Free Cash Flow Firm Q/Q Growth |
|
1,126.57% |
-45.19% |
20.49% |
-100.73% |
-83.82% |
98.74% |
-141.82% |
2.05% |
72.61% |
-681.61% |
21.43% |
| Invested Capital Q/Q Growth |
|
-37.95% |
-24.95% |
-29.83% |
21.61% |
21.39% |
-26.88% |
3.49% |
10.39% |
5.51% |
8.73% |
-11.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.43% |
54.96% |
58.91% |
59.39% |
58.19% |
53.24% |
56.98% |
54.55% |
57.68% |
53.31% |
49.28% |
| EBITDA Margin |
|
6.17% |
9.61% |
17.49% |
9.63% |
-1.59% |
-13.66% |
0.82% |
0.37% |
3.91% |
-11.10% |
-21.54% |
| Operating Margin |
|
4.51% |
6.09% |
14.82% |
5.95% |
-5.93% |
-15.14% |
-1.06% |
-3.09% |
1.60% |
-13.96% |
-23.80% |
| EBIT Margin |
|
3.71% |
7.04% |
15.07% |
6.36% |
-5.61% |
-17.67% |
-1.76% |
-1.94% |
1.75% |
-13.69% |
-23.84% |
| Profit (Net Income) Margin |
|
4.21% |
7.07% |
16.00% |
5.50% |
-5.50% |
-19.50% |
-2.15% |
-4.62% |
1.73% |
-14.21% |
-24.35% |
| Tax Burden Percent |
|
100.54% |
97.87% |
105.58% |
84.66% |
102.68% |
110.82% |
125.28% |
256.29% |
71.47% |
114.26% |
104.80% |
| Interest Burden Percent |
|
112.85% |
102.67% |
100.57% |
101.99% |
95.62% |
99.61% |
97.58% |
92.78% |
138.78% |
90.84% |
97.46% |
| Effective Tax Rate |
|
-0.54% |
2.13% |
-5.58% |
15.34% |
0.00% |
0.00% |
0.00% |
0.00% |
28.53% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
25.16% |
35.42% |
133.55% |
34.49% |
-14.19% |
-32.98% |
-3.43% |
-7.91% |
4.06% |
-27.30% |
-54.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.85% |
33.15% |
132.75% |
33.76% |
-12.38% |
-20.10% |
-0.87% |
-3.27% |
2.66% |
-18.65% |
-36.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-18.67% |
-24.64% |
-104.94% |
-27.41% |
8.90% |
13.72% |
0.62% |
2.16% |
-1.60% |
10.99% |
21.28% |
| Return on Equity (ROE) |
|
6.49% |
10.78% |
28.61% |
7.07% |
-5.29% |
-19.26% |
-2.81% |
-5.75% |
2.47% |
-16.30% |
-33.63% |
| Cash Return on Invested Capital (CROIC) |
|
52.48% |
9.17% |
157.16% |
-0.55% |
-55.12% |
-0.50% |
-6.86% |
-37.10% |
-3.18% |
-17.57% |
-27.63% |
| Operating Return on Assets (OROA) |
|
4.19% |
7.77% |
19.34% |
6.10% |
-4.10% |
-13.33% |
-1.66% |
-1.68% |
1.80% |
-11.38% |
-22.71% |
| Return on Assets (ROA) |
|
4.76% |
7.81% |
20.54% |
5.26% |
-4.02% |
-14.72% |
-2.03% |
-3.98% |
1.78% |
-11.81% |
-23.20% |
| Return on Common Equity (ROCE) |
|
6.49% |
10.78% |
28.61% |
7.07% |
-5.29% |
-19.26% |
-2.81% |
-5.75% |
2.47% |
-16.30% |
-33.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.31% |
10.33% |
24.70% |
6.88% |
-5.51% |
-20.18% |
-2.80% |
-5.86% |
2.39% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.00 |
1.40 |
5.33 |
1.47 |
-0.89 |
-2.15 |
-0.19 |
-0.52 |
0.32 |
-2.13 |
-3.58 |
| NOPAT Margin |
|
4.53% |
5.97% |
15.65% |
5.03% |
-4.15% |
-10.60% |
-0.74% |
-2.17% |
1.14% |
-9.77% |
-16.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.69% |
2.27% |
0.80% |
0.73% |
-1.81% |
-12.88% |
-2.57% |
-4.64% |
1.40% |
-8.64% |
-18.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.56% |
-11.99% |
-26.46% |
| Cost of Revenue to Revenue |
|
47.57% |
45.04% |
41.09% |
40.61% |
41.81% |
46.76% |
43.02% |
45.45% |
42.32% |
46.69% |
50.72% |
| SG&A Expenses to Revenue |
|
26.57% |
27.23% |
23.83% |
28.25% |
34.20% |
33.90% |
32.35% |
32.52% |
32.83% |
38.61% |
42.70% |
| R&D to Revenue |
|
21.35% |
21.63% |
20.25% |
25.19% |
29.91% |
31.27% |
25.68% |
25.12% |
23.25% |
28.66% |
30.38% |
| Operating Expenses to Revenue |
|
47.92% |
48.87% |
44.09% |
53.44% |
64.11% |
68.38% |
58.03% |
57.64% |
56.08% |
67.27% |
73.08% |
| Earnings before Interest and Taxes (EBIT) |
|
0.82 |
1.65 |
5.13 |
1.86 |
-1.21 |
-3.59 |
-0.45 |
-0.47 |
0.49 |
-2.98 |
-5.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.36 |
2.25 |
5.95 |
2.82 |
-0.34 |
-2.78 |
0.21 |
0.09 |
1.10 |
-2.42 |
-4.63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.36 |
2.08 |
4.50 |
1.81 |
1.62 |
1.77 |
2.00 |
1.83 |
1.31 |
1.45 |
2.20 |
| Price to Tangible Book Value (P/TBV) |
|
1.36 |
2.08 |
4.50 |
1.81 |
1.62 |
1.77 |
2.00 |
1.83 |
1.31 |
1.45 |
2.20 |
| Price to Revenue (P/Rev) |
|
0.91 |
1.43 |
2.91 |
1.44 |
1.62 |
1.71 |
1.54 |
1.45 |
0.95 |
1.18 |
1.38 |
| Price to Earnings (P/E) |
|
21.59 |
20.17 |
18.21 |
26.28 |
0.00 |
0.00 |
0.00 |
0.00 |
54.57 |
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 |
|
4.63% |
4.96% |
5.49% |
3.81% |
0.00% |
0.00% |
0.00% |
0.00% |
1.83% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.55 |
4.90 |
22.93 |
4.76 |
2.76 |
3.75 |
4.51 |
3.09 |
1.76 |
2.07 |
3.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.40 |
0.93 |
2.37 |
0.82 |
0.97 |
1.01 |
0.99 |
0.97 |
0.51 |
0.71 |
1.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.44 |
9.71 |
13.55 |
8.48 |
0.00 |
0.00 |
119.97 |
263.94 |
13.09 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.71 |
13.25 |
15.72 |
12.83 |
0.00 |
0.00 |
0.00 |
0.00 |
29.33 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.76 |
15.64 |
15.14 |
16.22 |
0.00 |
0.00 |
0.00 |
0.00 |
44.89 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.60 |
7.38 |
8.84 |
11.30 |
0.00 |
32.50 |
18.12 |
0.00 |
5.92 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.20 |
60.38 |
12.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Financial Leverage |
|
-0.72 |
-0.74 |
-0.79 |
-0.81 |
-0.72 |
-0.68 |
-0.72 |
-0.66 |
-0.60 |
-0.59 |
-0.58 |
| Leverage Ratio |
|
1.36 |
1.38 |
1.39 |
1.34 |
1.31 |
1.31 |
1.38 |
1.44 |
1.38 |
1.38 |
1.45 |
| Compound Leverage Factor |
|
1.54 |
1.42 |
1.40 |
1.37 |
1.26 |
1.30 |
1.35 |
1.34 |
1.92 |
1.25 |
1.41 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.94% |
0.63% |
0.15% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.94% |
0.63% |
0.15% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.06% |
99.37% |
99.85% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.17 |
-0.05 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.06 |
4.23 |
1.70 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.17 |
-0.05 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
-0.05 |
-0.01 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-37.94 |
4.80 |
2.20 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
-0.05 |
-0.01 |
| Altman Z-Score |
|
4.17 |
4.80 |
9.79 |
5.58 |
4.63 |
4.59 |
4.09 |
4.06 |
4.00 |
3.02 |
2.88 |
| 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 |
|
4.06 |
3.33 |
3.53 |
4.07 |
4.37 |
4.48 |
3.72 |
3.78 |
3.98 |
4.17 |
3.46 |
| Quick Ratio |
|
3.11 |
2.60 |
2.90 |
3.23 |
3.29 |
3.21 |
2.68 |
2.61 |
2.92 |
2.82 |
2.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.08 |
0.36 |
6.27 |
-0.02 |
-3.47 |
-0.03 |
-0.38 |
-2.46 |
-0.25 |
-1.37 |
-1.80 |
| Operating Cash Flow to CapEx |
|
322.20% |
139.40% |
423.68% |
232.86% |
-342.48% |
73.37% |
226.32% |
-97.41% |
203.18% |
-213.06% |
-399.10% |
| 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 |
|
1.13 |
1.10 |
1.28 |
0.96 |
0.73 |
0.75 |
0.95 |
0.86 |
1.03 |
0.83 |
0.95 |
| Accounts Receivable Turnover |
|
6.38 |
6.23 |
8.02 |
7.75 |
5.48 |
6.17 |
7.96 |
5.39 |
5.25 |
4.50 |
6.32 |
| Inventory Turnover |
|
2.57 |
2.72 |
3.40 |
2.54 |
1.77 |
1.85 |
1.91 |
1.68 |
1.88 |
1.68 |
1.83 |
| Fixed Asset Turnover |
|
20.36 |
15.05 |
15.72 |
13.16 |
11.81 |
14.10 |
23.90 |
24.00 |
23.09 |
18.45 |
23.78 |
| Accounts Payable Turnover |
|
9.44 |
7.88 |
10.25 |
7.77 |
6.21 |
7.93 |
8.49 |
8.04 |
9.01 |
9.72 |
10.65 |
| Days Sales Outstanding (DSO) |
|
57.19 |
58.58 |
45.52 |
47.09 |
66.59 |
59.19 |
45.84 |
67.73 |
69.58 |
81.04 |
57.73 |
| Days Inventory Outstanding (DIO) |
|
142.02 |
134.37 |
107.31 |
143.83 |
206.52 |
197.55 |
190.81 |
217.24 |
193.99 |
217.05 |
199.54 |
| Days Payable Outstanding (DPO) |
|
38.65 |
46.35 |
35.59 |
46.99 |
58.81 |
46.00 |
42.99 |
45.41 |
40.53 |
37.57 |
34.26 |
| Cash Conversion Cycle (CCC) |
|
160.56 |
146.60 |
117.24 |
143.92 |
214.30 |
210.74 |
193.66 |
239.55 |
223.04 |
260.53 |
223.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3.43 |
4.46 |
3.52 |
5.01 |
7.59 |
5.47 |
5.66 |
7.60 |
8.17 |
7.41 |
5.63 |
| Invested Capital Turnover |
|
5.55 |
5.94 |
8.53 |
6.85 |
3.42 |
3.11 |
4.64 |
3.65 |
3.56 |
2.79 |
3.30 |
| Increase / (Decrease) in Invested Capital |
|
-1.08 |
1.04 |
-0.94 |
1.50 |
2.58 |
-2.12 |
0.19 |
1.94 |
0.57 |
-0.76 |
-1.78 |
| Enterprise Value (EV) |
|
8.75 |
22 |
81 |
24 |
21 |
21 |
26 |
23 |
14 |
15 |
22 |
| Market Capitalization |
|
20 |
33 |
99 |
42 |
35 |
35 |
40 |
35 |
27 |
26 |
30 |
| Book Value per Share |
|
$1.85 |
$2.01 |
$2.68 |
$2.77 |
$2.62 |
$2.33 |
$2.30 |
$2.17 |
$2.25 |
$1.91 |
$1.44 |
| Tangible Book Value per Share |
|
$1.85 |
$2.01 |
$2.68 |
$2.77 |
$2.62 |
$2.33 |
$2.30 |
$2.17 |
$2.25 |
$1.91 |
$1.44 |
| Total Capital |
|
15 |
16 |
22 |
23 |
22 |
20 |
20 |
19 |
21 |
18 |
14 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.11 |
0.02 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.11 |
0.02 |
| Net Debt |
|
-11 |
-12 |
-19 |
-18 |
-14 |
-14 |
-14 |
-12 |
-12 |
-10 |
-7.88 |
| Capital Expenditures (CapEx) |
|
1.05 |
2.12 |
2.15 |
0.91 |
0.61 |
0.86 |
0.62 |
1.08 |
1.20 |
0.47 |
0.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.56 |
3.00 |
0.95 |
2.72 |
4.56 |
3.89 |
4.29 |
6.07 |
6.08 |
5.76 |
4.37 |
| Debt-free Net Working Capital (DFNWC) |
|
14 |
15 |
19 |
21 |
18 |
18 |
18 |
18 |
18 |
16 |
12 |
| Net Working Capital (NWC) |
|
14 |
15 |
19 |
21 |
18 |
18 |
18 |
18 |
18 |
16 |
12 |
| Net Nonoperating Expense (NNE) |
|
0.07 |
-0.26 |
-0.12 |
-0.13 |
0.29 |
1.81 |
0.36 |
0.60 |
-0.17 |
0.97 |
1.65 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-12 |
-19 |
-18 |
-14 |
-14 |
-14 |
-12 |
-12 |
-10 |
-7.88 |
| Total Depreciation and Amortization (D&A) |
|
0.54 |
0.60 |
0.82 |
0.96 |
0.87 |
0.82 |
0.67 |
0.56 |
0.61 |
0.56 |
0.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.60% |
12.82% |
2.78% |
9.31% |
21.15% |
19.15% |
16.62% |
25.06% |
21.68% |
26.46% |
20.32% |
| Debt-free Net Working Capital to Revenue |
|
62.78% |
62.24% |
57.23% |
72.08% |
85.76% |
88.84% |
71.55% |
72.59% |
65.65% |
73.89% |
57.07% |
| Net Working Capital to Revenue |
|
62.78% |
62.24% |
57.23% |
72.08% |
85.76% |
88.84% |
71.55% |
72.59% |
65.65% |
73.89% |
57.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.12 |
$0.21 |
$0.67 |
$0.19 |
($0.14) |
($0.48) |
$0.00 |
($0.13) |
$0.05 |
($0.34) |
($0.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.91M |
7.97M |
8.15M |
8.38M |
8.25M |
8.33M |
0.00 |
8.74M |
8.94K |
9.15M |
9.33M |
| Adjusted Diluted Earnings per Share |
|
$0.12 |
$0.20 |
$0.65 |
$0.19 |
($0.14) |
($0.48) |
$0.00 |
($0.13) |
$0.05 |
($0.34) |
($0.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.05M |
8.13M |
8.44M |
8.51M |
8.25M |
8.33M |
0.00 |
8.74M |
9.07M |
9.15M |
9.33M |
| 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 |
|
7.91M |
8.05M |
8.29M |
8.35M |
8.22M |
8.42M |
0.00 |
8.82M |
9.02M |
9.24M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.70 |
1.40 |
3.53 |
1.47 |
-0.89 |
-1.70 |
-0.19 |
-0.52 |
0.32 |
-2.13 |
-3.58 |
| Normalized NOPAT Margin |
|
3.16% |
5.97% |
10.38% |
5.03% |
-4.15% |
-8.35% |
-0.74% |
-2.17% |
1.14% |
-9.77% |
-16.66% |
| Pre Tax Income Margin |
|
4.19% |
7.23% |
15.16% |
6.49% |
-5.36% |
-17.60% |
-1.71% |
-1.80% |
2.42% |
-12.44% |
-23.24% |
| 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% |
21.38% |
17.23% |
60.15% |
-141.28% |
0.00% |
0.00% |
0.00% |
73.25% |
-7.50% |
-2.04% |