| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
33,403,138.00 |
34,826,183.00 |
34,981,253.00 |
- |
34,746,187.00 |
34,521,647.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
33,403,138.00 |
34,826,183.00 |
34,981,253.00 |
- |
34,746,187.00 |
34,521,647.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.03 |
0.08 |
0.02 |
- |
-0.03 |
0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-15.52% |
425.80% |
1,468.89% |
2,480.65% |
2,701.48% |
530.26% |
211.05% |
83.60% |
37.27% |
26.33% |
20.60% |
| EBITDA Growth |
|
-34.88% |
-33.67% |
-105.59% |
108.58% |
66.02% |
103.76% |
116.05% |
-145.72% |
32.79% |
-592.38% |
-3.08% |
| EBIT Growth |
|
-41.32% |
-30.81% |
-99.90% |
108.61% |
67.14% |
105.93% |
118.70% |
-124.04% |
40.97% |
-362.38% |
-6.96% |
| NOPAT Growth |
|
-43.93% |
-23.46% |
51.08% |
82.96% |
126.88% |
107.55% |
179.59% |
31.79% |
-171.87% |
-311.05% |
-7.19% |
| Net Income Growth |
|
-31.44% |
-23.46% |
-90.79% |
109.16% |
69.49% |
109.62% |
119.63% |
-55.47% |
44.20% |
-200.09% |
-1.08% |
| EPS Growth |
|
45.12% |
41.56% |
17.24% |
105.26% |
86.67% |
106.67% |
114.58% |
-66.67% |
16.67% |
-200.00% |
0.00% |
| Operating Cash Flow Growth |
|
-11.13% |
-124.77% |
53.87% |
60.27% |
87.70% |
122.99% |
263.85% |
231.10% |
919.88% |
-61.10% |
-21.68% |
| Free Cash Flow Firm Growth |
|
-15.83% |
-375.26% |
300.05% |
19.62% |
-499.70% |
-127.66% |
-1,067.16% |
-722.17% |
68.95% |
87.60% |
102.30% |
| Invested Capital Growth |
|
-230.01% |
44.83% |
-121.36% |
41.39% |
335.87% |
510.82% |
313.68% |
858.11% |
30.10% |
9.74% |
5.26% |
| Revenue Q/Q Growth |
|
24.19% |
482.37% |
147.40% |
44.22% |
34.82% |
31.02% |
22.10% |
-14.87% |
0.80% |
20.58% |
16.56% |
| EBITDA Q/Q Growth |
|
45.62% |
1.50% |
-25.57% |
112.44% |
-315.37% |
110.79% |
440.45% |
-136.82% |
-216.21% |
20.98% |
205.34% |
| EBIT Q/Q Growth |
|
44.44% |
1.70% |
-25.50% |
112.56% |
-312.12% |
117.44% |
298.13% |
-116.47% |
-419.48% |
22.50% |
240.30% |
| NOPAT Q/Q Growth |
|
-7.09% |
9.08% |
61.94% |
54.02% |
268.97% |
-74.48% |
301.41% |
-139.40% |
-78.02% |
25.05% |
276.52% |
| Net Income Q/Q Growth |
|
45.25% |
0.22% |
-23.67% |
113.57% |
-282.30% |
131.46% |
152.29% |
-69.23% |
-328.43% |
43.57% |
349.35% |
| EPS Q/Q Growth |
|
60.53% |
0.00% |
-6.67% |
112.50% |
-200.00% |
150.00% |
133.33% |
-71.43% |
-350.00% |
40.00% |
333.33% |
| Operating Cash Flow Q/Q Growth |
|
10.73% |
-17.19% |
53.56% |
18.22% |
72.36% |
318.99% |
231.05% |
-34.57% |
72.84% |
-89.61% |
566.51% |
| Free Cash Flow Firm Q/Q Growth |
|
27.19% |
-242.87% |
129.92% |
-207.63% |
-443.20% |
-30.16% |
-27.10% |
8.51% |
79.48% |
48.01% |
123.60% |
| Invested Capital Q/Q Growth |
|
-12.68% |
21.04% |
-116.12% |
69.52% |
553.46% |
37.52% |
12.41% |
8.15% |
-22.18% |
15.99% |
7.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
68.27% |
71.23% |
80.44% |
85.36% |
85.92% |
85.62% |
86.26% |
87.24% |
85.48% |
85.05% |
89.75% |
| EBITDA Margin |
|
-1,989.42% |
-344.98% |
-175.10% |
15.11% |
-24.13% |
2.06% |
9.02% |
-3.90% |
-12.23% |
-8.02% |
7.25% |
| Operating Margin |
|
-2,097.22% |
-327.43% |
-50.37% |
-11.24% |
20.13% |
3.25% |
10.72% |
-1.89% |
-10.54% |
-6.55% |
8.22% |
| EBIT Margin |
|
-2,055.29% |
-346.93% |
-175.99% |
15.32% |
-24.11% |
3.27% |
10.58% |
-2.05% |
-10.55% |
-6.78% |
8.16% |
| Profit (Net Income) Margin |
|
-2,066.05% |
-353.97% |
-176.94% |
16.64% |
-22.50% |
5.40% |
11.16% |
4.04% |
-9.15% |
-4.28% |
9.16% |
| Tax Burden Percent |
|
100.66% |
100.20% |
99.93% |
101.91% |
101.58% |
84.57% |
84.15% |
221.33% |
142.13% |
117.84% |
84.46% |
| Interest Burden Percent |
|
99.86% |
101.83% |
100.61% |
106.59% |
91.90% |
195.67% |
125.39% |
-89.07% |
61.00% |
53.57% |
132.84% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.43% |
15.85% |
-121.33% |
0.00% |
0.00% |
15.54% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
117.31% |
18.31% |
99.35% |
-29.53% |
-35.22% |
-18.53% |
26.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
131.93% |
16.98% |
98.27% |
-32.88% |
-34.71% |
-18.64% |
26.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-117.98% |
-14.09% |
-86.79% |
26.88% |
27.83% |
14.31% |
-20.49% |
| Return on Equity (ROE) |
|
-961.44% |
-500.09% |
-2,852.05% |
-205.01% |
-0.67% |
4.23% |
12.56% |
-2.65% |
-7.39% |
-4.22% |
6.43% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-198.39% |
-129.23% |
-125.90% |
-90.51% |
-23.32% |
-12.32% |
-8.16% |
| Operating Return on Assets (OROA) |
|
-150.30% |
-47.93% |
-76.06% |
8.75% |
-15.57% |
2.85% |
9.86% |
-2.09% |
-8.98% |
-5.78% |
6.14% |
| Return on Assets (ROA) |
|
-151.09% |
-48.90% |
-76.48% |
9.51% |
-14.54% |
4.72% |
10.40% |
4.12% |
-7.79% |
-3.65% |
6.88% |
| Return on Common Equity (ROCE) |
|
-961.44% |
-38.78% |
-2,852.05% |
-205.01% |
-0.67% |
4.23% |
12.56% |
-2.65% |
-7.39% |
-4.22% |
6.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-340.55% |
-1,343.70% |
-398.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.91 |
-7.19 |
-2.74 |
-1.26 |
2.13 |
0.54 |
2.18 |
-0.86 |
-1.53 |
-1.15 |
2.02 |
| NOPAT Margin |
|
-1,468.05% |
-229.20% |
-35.26% |
-11.24% |
14.09% |
2.74% |
9.02% |
-4.18% |
-7.38% |
-4.58% |
6.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
-34.87% |
-22.69% |
-108.71% |
14.68% |
-14.62% |
1.34% |
1.07% |
3.35% |
-0.51% |
0.10% |
0.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-30.52% |
- |
- |
- |
3.09% |
0.68% |
2.08% |
-0.75% |
-1.37% |
-1.02% |
1.67% |
| Cost of Revenue to Revenue |
|
31.73% |
28.77% |
19.56% |
14.64% |
14.08% |
14.38% |
13.74% |
12.76% |
14.52% |
14.95% |
10.25% |
| SG&A Expenses to Revenue |
|
1,291.84% |
280.79% |
87.11% |
62.08% |
46.50% |
57.07% |
47.05% |
50.29% |
50.81% |
52.30% |
45.90% |
| R&D to Revenue |
|
873.65% |
117.87% |
43.70% |
34.52% |
19.30% |
25.31% |
28.49% |
38.84% |
45.21% |
39.31% |
35.63% |
| Operating Expenses to Revenue |
|
2,165.49% |
398.66% |
130.81% |
96.60% |
65.79% |
82.37% |
75.54% |
89.13% |
96.02% |
91.60% |
81.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-11 |
-14 |
1.72 |
-3.64 |
0.65 |
2.56 |
-0.42 |
-2.19 |
-1.70 |
2.38 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-11 |
-14 |
1.69 |
-3.64 |
0.41 |
2.18 |
-0.80 |
-2.54 |
-2.00 |
2.11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.81 |
8.01 |
55.48 |
29.50 |
5.60 |
5.30 |
4.51 |
3.27 |
3.21 |
2.86 |
3.59 |
| Price to Tangible Book Value (P/TBV) |
|
5.81 |
8.01 |
55.48 |
29.50 |
5.60 |
5.30 |
4.51 |
3.27 |
3.21 |
2.86 |
3.59 |
| Price to Revenue (P/Rev) |
|
44.41 |
25.43 |
19.58 |
11.17 |
10.35 |
7.90 |
6.74 |
4.72 |
4.18 |
3.57 |
4.56 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
212.20 |
313.90 |
132.10 |
574.77 |
816.97 |
| 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% |
0.00% |
0.00% |
0.47% |
0.32% |
0.76% |
0.17% |
0.12% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.38 |
17.17 |
16.37 |
11.07 |
13.16 |
9.96 |
13.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
33.59 |
21.13 |
18.28 |
10.64 |
8.92 |
6.80 |
5.59 |
3.61 |
3.12 |
2.58 |
3.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
663.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
308.19 |
0.00 |
450.22 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
78.34 |
48.81 |
523.22 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
80.95 |
21.65 |
11.80 |
11.01 |
17.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.64 |
0.50 |
1.07 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.86 |
-1.73 |
-5.12 |
-1.28 |
-0.89 |
-0.83 |
-0.88 |
-0.82 |
-0.80 |
-0.77 |
-0.78 |
| Leverage Ratio |
|
5.69 |
3.35 |
13.91 |
2.38 |
1.36 |
1.30 |
1.38 |
1.26 |
1.11 |
1.10 |
1.12 |
| Compound Leverage Factor |
|
5.69 |
3.41 |
14.00 |
2.54 |
1.25 |
2.55 |
1.73 |
-1.13 |
0.68 |
0.59 |
1.49 |
| Debt to Total Capital |
|
39.15% |
33.48% |
51.72% |
18.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
39.15% |
33.48% |
51.72% |
18.92% |
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% |
0.00% |
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 |
|
60.85% |
66.52% |
48.28% |
81.08% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.22 |
-0.15 |
-0.08 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.50 |
0.41 |
0.28 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.38 |
-0.26 |
-0.18 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.84 |
0.71 |
0.61 |
0.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-16.16 |
-16.94 |
-17.49 |
-15.61 |
21.12 |
29.21 |
19.31 |
19.66 |
12.94 |
11.74 |
12.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
92.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.26 |
2.52 |
2.55 |
1.34 |
12.01 |
15.95 |
10.88 |
15.06 |
10.92 |
11.24 |
9.83 |
| Quick Ratio |
|
1.99 |
2.15 |
1.92 |
0.97 |
10.44 |
13.78 |
9.28 |
12.82 |
9.39 |
9.67 |
8.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.33 |
-11 |
3.41 |
-3.68 |
-20 |
-26 |
-33 |
-30 |
-6.20 |
-3.22 |
0.76 |
| Operating Cash Flow to CapEx |
|
-43,042.11% |
-73,723.08% |
-4,406.93% |
-1,685.19% |
-439.30% |
1,573.57% |
1,832.41% |
1,039.65% |
1,499.64% |
150.35% |
1,135.59% |
| 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 |
|
0.07 |
0.14 |
0.43 |
0.57 |
0.65 |
0.87 |
0.93 |
1.02 |
0.85 |
0.85 |
0.75 |
| Accounts Receivable Turnover |
|
6.80 |
4.56 |
6.17 |
6.34 |
6.68 |
6.95 |
7.18 |
7.70 |
7.53 |
6.44 |
6.01 |
| Inventory Turnover |
|
0.24 |
0.45 |
0.62 |
0.91 |
1.21 |
1.51 |
1.18 |
1.26 |
1.37 |
1.50 |
1.11 |
| Fixed Asset Turnover |
|
1.49 |
3.38 |
8.41 |
14.59 |
23.68 |
32.74 |
36.75 |
35.82 |
34.40 |
32.21 |
29.73 |
| Accounts Payable Turnover |
|
0.42 |
0.69 |
1.28 |
5.01 |
6.27 |
5.24 |
2.48 |
7.11 |
6.52 |
4.99 |
2.83 |
| Days Sales Outstanding (DSO) |
|
53.65 |
80.10 |
59.20 |
57.55 |
54.60 |
52.55 |
50.83 |
47.43 |
48.46 |
56.70 |
60.78 |
| Days Inventory Outstanding (DIO) |
|
1,528.98 |
803.03 |
588.87 |
401.34 |
302.45 |
241.67 |
309.51 |
290.77 |
265.85 |
243.66 |
328.46 |
| Days Payable Outstanding (DPO) |
|
870.83 |
526.52 |
284.19 |
72.86 |
58.19 |
69.72 |
146.95 |
51.34 |
55.99 |
73.10 |
128.91 |
| Cash Conversion Cycle (CCC) |
|
711.79 |
356.61 |
363.88 |
386.04 |
298.86 |
224.50 |
213.38 |
286.85 |
258.33 |
227.27 |
260.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-6.58 |
-5.19 |
-11 |
-3.42 |
16 |
21 |
24 |
26 |
20 |
23 |
25 |
| Invested Capital Turnover |
|
-0.48 |
-0.63 |
-1.46 |
-4.89 |
8.33 |
6.67 |
11.01 |
7.07 |
4.78 |
4.04 |
3.88 |
| Increase / (Decrease) in Invested Capital |
|
-4.58 |
4.22 |
-6.15 |
2.42 |
22 |
27 |
35 |
29 |
4.67 |
2.08 |
1.26 |
| Enterprise Value (EV) |
|
69 |
97 |
217 |
241 |
332 |
366 |
393 |
287 |
266 |
233 |
339 |
| Market Capitalization |
|
92 |
117 |
233 |
253 |
385 |
425 |
474 |
376 |
357 |
322 |
435 |
| Book Value per Share |
|
$0.72 |
$0.60 |
$0.15 |
$0.31 |
$2.15 |
$2.40 |
$3.01 |
$3.28 |
$3.15 |
$3.24 |
$3.51 |
| Tangible Book Value per Share |
|
$0.72 |
$0.60 |
$0.15 |
$0.31 |
$2.15 |
$2.40 |
$3.01 |
$3.28 |
$3.15 |
$3.24 |
$3.51 |
| Total Capital |
|
26 |
22 |
8.68 |
11 |
69 |
80 |
105 |
115 |
111 |
113 |
121 |
| Total Debt |
|
10 |
7.36 |
4.49 |
2.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-22 |
-20 |
-15 |
-12 |
-53 |
-59 |
-81 |
-89 |
-91 |
-89 |
-96 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.01 |
0.10 |
0.22 |
0.23 |
0.14 |
0.40 |
0.46 |
0.55 |
0.57 |
0.50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.64 |
0.49 |
3.69 |
-4.69 |
14 |
20 |
22 |
24 |
18 |
20 |
21 |
| Debt-free Net Working Capital (DFNWC) |
|
31 |
28 |
24 |
9.30 |
68 |
79 |
103 |
113 |
109 |
110 |
117 |
| Net Working Capital (NWC) |
|
21 |
20 |
19 |
7.30 |
68 |
79 |
103 |
113 |
109 |
110 |
117 |
| Net Nonoperating Expense (NNE) |
|
3.22 |
3.92 |
11 |
-3.12 |
5.53 |
-0.53 |
-0.52 |
-1.69 |
0.37 |
-0.08 |
-0.65 |
| Net Nonoperating Obligations (NNO) |
|
-22 |
-20 |
-15 |
-12 |
-53 |
-59 |
-81 |
-89 |
-91 |
-89 |
-96 |
| Total Depreciation and Amortization (D&A) |
|
0.36 |
0.06 |
0.07 |
-0.02 |
-0.00 |
-0.24 |
-0.38 |
-0.38 |
-0.35 |
-0.31 |
-0.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-79.61% |
10.68% |
31.09% |
-20.73% |
38.66% |
37.45% |
31.38% |
29.76% |
20.58% |
22.41% |
22.38% |
| Debt-free Net Working Capital to Revenue |
|
1,494.43% |
600.43% |
198.68% |
41.06% |
181.74% |
146.82% |
146.71% |
141.46% |
127.40% |
121.15% |
122.89% |
| Net Working Capital to Revenue |
|
1,002.91% |
440.74% |
160.87% |
32.23% |
181.74% |
146.82% |
146.71% |
141.46% |
127.40% |
121.15% |
122.89% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.45) |
($0.45) |
($0.48) |
$0.06 |
($0.06) |
$0.03 |
$0.08 |
$0.02 |
($0.05) |
($0.03) |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.23M |
24.89M |
28.36M |
28.74M |
28.51M |
34.64M |
35.79M |
36.38M |
35.82M |
36.02M |
35.89M |
| Adjusted Diluted Earnings per Share |
|
($0.45) |
($0.45) |
($0.48) |
$0.06 |
($0.06) |
$0.03 |
$0.07 |
$0.02 |
($0.05) |
($0.03) |
$0.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.23M |
24.89M |
28.36M |
32.35M |
28.51M |
39.51M |
40.26M |
40.06M |
39.92M |
36.02M |
39.76M |
| 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 |
|
24.56M |
27.79M |
28.00M |
31.97M |
33.40M |
34.83M |
34.98M |
35.31M |
34.75M |
34.52M |
34.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.91 |
-7.19 |
-2.74 |
-0.88 |
2.13 |
0.54 |
2.18 |
-0.27 |
-1.53 |
-1.15 |
2.02 |
| Normalized NOPAT Margin |
|
-1,468.05% |
-229.20% |
-35.26% |
-7.87% |
14.09% |
2.74% |
9.02% |
-1.32% |
-7.38% |
-4.58% |
6.94% |
| Pre Tax Income Margin |
|
-2,052.50% |
-353.27% |
-177.07% |
16.33% |
-22.15% |
6.39% |
13.27% |
1.82% |
-6.44% |
-3.63% |
10.84% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
222.22% |
1,604.28% |
1,693.80% |