| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,433,606.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,433,606.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.76% |
22.03% |
18.16% |
27.98% |
15.10% |
34.13% |
39.82% |
32.31% |
18.20% |
7.08% |
25.33% |
| EBITDA Growth |
|
83.19% |
122.12% |
219.71% |
80.11% |
298.19% |
311.78% |
87.39% |
147.50% |
27.47% |
9.71% |
469.55% |
| EBIT Growth |
|
62.68% |
78.11% |
109.57% |
49.14% |
85.30% |
243.16% |
569.13% |
8.96% |
101.55% |
4.81% |
23.65% |
| NOPAT Growth |
|
61.87% |
78.10% |
113.81% |
48.76% |
80.33% |
305.08% |
541.36% |
14.63% |
101.98% |
-5.38% |
18.54% |
| Net Income Growth |
|
77.27% |
94.59% |
141.31% |
65.72% |
146.46% |
1,061.01% |
133.37% |
-2.89% |
20.09% |
-20.21% |
33.78% |
| EPS Growth |
|
70.83% |
86.36% |
126.67% |
64.71% |
100.00% |
400.00% |
175.00% |
-16.67% |
0.00% |
-33.33% |
57.14% |
| Operating Cash Flow Growth |
|
156.85% |
176.08% |
137.62% |
779.29% |
25.82% |
367.90% |
-29.07% |
-216.00% |
45.69% |
-82.14% |
165.70% |
| Free Cash Flow Firm Growth |
|
97.03% |
138.40% |
153.25% |
-1,322.61% |
-3,159.68% |
-196.04% |
-350.11% |
113.17% |
120.50% |
80.55% |
-611.08% |
| Invested Capital Growth |
|
-4.41% |
-25.53% |
-2.14% |
52.15% |
47.61% |
36.20% |
19.15% |
-8.80% |
-6.76% |
8.57% |
25.20% |
| Revenue Q/Q Growth |
|
37.16% |
4.13% |
8.09% |
-17.10% |
23.36% |
21.34% |
12.68% |
-21.56% |
10.21% |
9.93% |
0.00% |
| EBITDA Q/Q Growth |
|
77.99% |
214.48% |
200.46% |
-126.27% |
319.32% |
137.85% |
36.73% |
-97.59% |
1,984.96% |
80.29% |
0.00% |
| EBIT Q/Q Growth |
|
53.09% |
46.31% |
131.24% |
-746.31% |
86.44% |
622.93% |
46.02% |
-187.94% |
100.23% |
35,158.33% |
0.00% |
| NOPAT Q/Q Growth |
|
52.73% |
46.32% |
145.11% |
-547.65% |
81.86% |
659.79% |
41.06% |
-159.58% |
100.42% |
26,612.36% |
0.00% |
| Net Income Q/Q Growth |
|
65.84% |
79.02% |
592.26% |
-197.16% |
146.30% |
334.01% |
19.54% |
-142.84% |
154.04% |
188.36% |
0.00% |
| EPS Q/Q Growth |
|
58.82% |
57.14% |
233.33% |
-250.00% |
100.00% |
0.00% |
22.22% |
-163.64% |
128.57% |
200.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2,121.24% |
-68.06% |
537.31% |
-83.49% |
274.39% |
18.79% |
-3.39% |
-127.00% |
570.22% |
-85.44% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
63.82% |
2,380.64% |
-89.51% |
-52.14% |
17.10% |
32.80% |
72.69% |
186.60% |
28.99% |
-163.77% |
0.00% |
| Invested Capital Q/Q Growth |
|
-0.19% |
9.19% |
-11.80% |
10.00% |
-3.18% |
0.75% |
-22.84% |
21.17% |
-1.02% |
17.32% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.42% |
48.03% |
49.30% |
44.04% |
46.68% |
44.20% |
47.18% |
43.26% |
46.09% |
46.55% |
41.08% |
| EBITDA Margin |
|
-2.99% |
3.29% |
9.15% |
-2.90% |
5.15% |
10.10% |
12.26% |
0.38% |
7.12% |
11.68% |
1.71% |
| Operating Margin |
|
-9.18% |
-4.73% |
1.37% |
-10.66% |
-1.17% |
5.05% |
6.56% |
-6.88% |
0.02% |
4.94% |
-4.47% |
| EBIT Margin |
|
-9.18% |
-4.73% |
1.37% |
-10.66% |
-1.17% |
5.05% |
6.55% |
-7.34% |
0.02% |
4.94% |
-4.47% |
| Profit (Net Income) Margin |
|
-5.60% |
-1.13% |
5.14% |
-6.02% |
2.26% |
8.08% |
8.57% |
-4.68% |
2.30% |
6.02% |
-2.47% |
| Tax Burden Percent |
|
100.00% |
136.86% |
100.92% |
97.01% |
93.76% |
100.22% |
96.71% |
95.58% |
119.45% |
90.50% |
84.36% |
| Interest Burden Percent |
|
60.99% |
17.41% |
372.08% |
58.18% |
-205.57% |
159.62% |
135.42% |
66.74% |
12,466.67% |
134.58% |
65.59% |
| Effective Tax Rate |
|
0.00% |
0.00% |
-0.92% |
0.00% |
6.24% |
-0.22% |
3.29% |
0.00% |
-19.45% |
9.50% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-21.11% |
-9.17% |
5.26% |
-23.04% |
-3.58% |
17.21% |
28.88% |
-16.83% |
0.07% |
15.54% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-21.34% |
-9.85% |
4.12% |
-23.44% |
-4.73% |
15.97% |
27.93% |
-16.89% |
-0.93% |
14.79% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
16.43% |
7.02% |
-3.22% |
16.75% |
3.41% |
-11.43% |
-21.46% |
11.28% |
0.63% |
-9.64% |
0.00% |
| Return on Equity (ROE) |
|
-4.69% |
-2.15% |
2.04% |
-6.29% |
-0.17% |
5.77% |
7.42% |
-5.55% |
0.69% |
5.91% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-39.21% |
3.44% |
-19.71% |
-53.23% |
-48.13% |
-32.65% |
-12.11% |
14.04% |
13.03% |
-2.73% |
-22.38% |
| Operating Return on Assets (OROA) |
|
-5.15% |
-2.74% |
0.78% |
-6.72% |
-0.74% |
3.29% |
4.48% |
-5.70% |
0.01% |
3.88% |
0.00% |
| Return on Assets (ROA) |
|
-3.14% |
-0.65% |
2.93% |
-3.80% |
1.43% |
5.27% |
5.86% |
-3.63% |
1.81% |
4.73% |
0.00% |
| Return on Common Equity (ROCE) |
|
-1.05% |
-0.50% |
0.48% |
-1.48% |
-0.04% |
1.31% |
1.65% |
-1.07% |
0.12% |
0.91% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-54.80% |
-32.86% |
0.00% |
-5.76% |
1.44% |
13.53% |
0.00% |
33.91% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.68 |
-1.97 |
0.89 |
-3.98 |
-0.72 |
4.05 |
5.71 |
-3.40 |
0.01 |
3.83 |
-2.77 |
| NOPAT Margin |
|
-6.42% |
-3.31% |
1.38% |
-7.46% |
-1.10% |
5.06% |
6.34% |
-4.81% |
0.02% |
4.47% |
-3.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.23% |
0.68% |
1.14% |
0.40% |
1.14% |
1.23% |
0.95% |
0.05% |
1.00% |
0.76% |
0.32% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
0.32% |
- |
- |
- |
2.08% |
-1.32% |
0.01% |
1.48% |
-0.95% |
| Cost of Revenue to Revenue |
|
58.58% |
51.97% |
50.70% |
55.96% |
53.32% |
55.80% |
52.82% |
56.74% |
53.91% |
53.45% |
58.92% |
| SG&A Expenses to Revenue |
|
19.38% |
18.70% |
18.15% |
20.74% |
19.15% |
15.83% |
16.40% |
20.22% |
16.31% |
13.05% |
19.11% |
| R&D to Revenue |
|
10.79% |
10.32% |
10.15% |
9.80% |
8.83% |
7.05% |
7.84% |
9.78% |
9.88% |
9.00% |
8.06% |
| Operating Expenses to Revenue |
|
50.59% |
52.76% |
47.93% |
54.70% |
47.85% |
39.15% |
40.63% |
50.14% |
46.08% |
41.61% |
45.55% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.25 |
-2.82 |
0.88 |
-5.69 |
-0.77 |
4.04 |
5.90 |
-5.18 |
0.01 |
4.23 |
-3.96 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.71 |
1.96 |
5.89 |
-1.55 |
3.40 |
8.08 |
11 |
0.27 |
5.55 |
10.00 |
1.52 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.76 |
5.40 |
6.32 |
10.21 |
9.94 |
11.77 |
22.17 |
21.47 |
30.13 |
23.30 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
6.04 |
6.73 |
7.76 |
12.63 |
12.41 |
14.92 |
37.77 |
56.61 |
164.53 |
516.41 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.42 |
1.64 |
1.94 |
2.85 |
2.58 |
2.65 |
4.13 |
2.55 |
2.60 |
1.68 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
563.75 |
505.32 |
369.39 |
351.64 |
294.77 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.18% |
0.20% |
0.27% |
0.28% |
0.34% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.76 |
5.34 |
7.27 |
7.59 |
7.35 |
8.16 |
17.51 |
9.92 |
10.67 |
6.35 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.42 |
1.65 |
1.89 |
2.97 |
2.68 |
2.77 |
4.18 |
2.71 |
2.77 |
1.90 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
1,418.01 |
269.72 |
84.86 |
38.82 |
50.48 |
33.50 |
34.01 |
22.98 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
348.74 |
208.74 |
185.52 |
124.56 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
354.49 |
195.55 |
170.68 |
120.42 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.08 |
14.43 |
11.16 |
16.51 |
14.46 |
12.47 |
23.35 |
19.09 |
17.65 |
17.13 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
132.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
67.41 |
79.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.10 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.08 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.77 |
-0.71 |
-0.78 |
-0.71 |
-0.72 |
-0.72 |
-0.77 |
-0.67 |
-0.67 |
-0.65 |
-0.66 |
| Leverage Ratio |
|
1.35 |
1.38 |
1.45 |
1.40 |
1.44 |
1.48 |
1.54 |
1.50 |
1.53 |
1.54 |
1.52 |
| Compound Leverage Factor |
|
0.82 |
0.24 |
5.39 |
0.81 |
-2.95 |
2.36 |
2.09 |
1.00 |
190.59 |
2.07 |
1.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.17% |
8.91% |
8.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.26% |
1.36% |
1.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
7.91% |
7.55% |
7.34% |
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 |
|
77.19% |
75.92% |
75.12% |
68.80% |
69.97% |
71.62% |
80.36% |
85.85% |
89.25% |
90.98% |
70.62% |
| Common Equity to Total Capital |
|
22.81% |
24.08% |
24.88% |
22.03% |
21.12% |
19.54% |
19.64% |
14.15% |
10.75% |
9.02% |
29.38% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
10.58 |
3.46 |
1.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-69.28 |
-23.82 |
-9.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
9.13 |
2.93 |
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.03 |
-3.69 |
-17.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
19.83 |
25.42 |
121.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-2.61 |
-3.13 |
-14.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.86 |
3.01 |
3.08 |
4.30 |
3.84 |
3.88 |
5.43 |
4.54 |
4.60 |
3.49 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
77.66% |
76.91% |
76.39% |
76.41% |
77.00% |
77.26% |
77.74% |
80.67% |
82.84% |
84.55% |
77.78% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.02 |
3.60 |
3.13 |
3.24 |
2.99 |
2.77 |
2.49 |
2.71 |
2.56 |
2.62 |
2.87 |
| Quick Ratio |
|
3.97 |
3.54 |
3.07 |
3.16 |
2.92 |
2.69 |
2.42 |
2.61 |
2.50 |
2.54 |
2.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.90 |
21 |
2.15 |
-35 |
-29 |
-20 |
-5.39 |
4.67 |
6.02 |
-3.84 |
-24 |
| Operating Cash Flow to CapEx |
|
301.40% |
114.07% |
609.25% |
94.49% |
305.98% |
366.05% |
381.47% |
-119.58% |
436.22% |
62.65% |
74.43% |
| 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 |
|
0.56 |
0.58 |
0.57 |
0.63 |
0.63 |
0.65 |
0.68 |
0.78 |
0.79 |
0.79 |
0.00 |
| Accounts Receivable Turnover |
|
2.21 |
2.13 |
2.03 |
2.41 |
2.29 |
2.18 |
2.19 |
2.50 |
2.47 |
2.33 |
0.00 |
| 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 |
|
8.37 |
8.55 |
8.68 |
8.75 |
8.72 |
9.04 |
9.68 |
9.89 |
9.97 |
9.77 |
0.00 |
| Accounts Payable Turnover |
|
3.88 |
3.90 |
2.85 |
3.49 |
2.73 |
2.92 |
2.65 |
2.99 |
2.69 |
2.76 |
0.00 |
| Days Sales Outstanding (DSO) |
|
165.51 |
171.03 |
179.39 |
151.16 |
159.72 |
167.34 |
166.84 |
145.77 |
148.00 |
156.78 |
0.00 |
| 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) |
|
94.05 |
93.59 |
127.86 |
104.53 |
133.93 |
125.15 |
137.79 |
122.09 |
135.76 |
132.06 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
71.46 |
77.44 |
51.53 |
46.63 |
25.79 |
42.18 |
29.05 |
23.68 |
12.24 |
24.72 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
60 |
66 |
58 |
92 |
89 |
89 |
69 |
84 |
83 |
97 |
105 |
| Invested Capital Turnover |
|
3.29 |
2.77 |
3.81 |
3.09 |
3.27 |
3.40 |
4.56 |
3.50 |
3.71 |
3.47 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-2.78 |
-23 |
-1.26 |
31 |
29 |
24 |
11 |
-8.07 |
-6.00 |
7.67 |
21 |
| Enterprise Value (EV) |
|
286 |
351 |
421 |
696 |
652 |
730 |
1,209 |
830 |
883 |
617 |
0.00 |
| Market Capitalization |
|
286 |
350 |
431 |
670 |
627 |
700 |
1,194 |
783 |
828 |
543 |
0.00 |
| Book Value per Share |
|
$0.97 |
$1.04 |
$1.09 |
$1.04 |
$0.99 |
$0.94 |
$0.86 |
$0.58 |
$0.44 |
$0.37 |
$4.79 |
| Tangible Book Value per Share |
|
$0.76 |
$0.83 |
$0.89 |
$0.84 |
$0.80 |
$0.74 |
$0.50 |
$0.22 |
$0.08 |
$0.02 |
$3.56 |
| Total Capital |
|
264 |
269 |
274 |
298 |
299 |
304 |
274 |
258 |
256 |
258 |
290 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
27 |
27 |
27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
24 |
23 |
22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-204 |
-203 |
-216 |
-179 |
-183 |
-188 |
-205 |
-174 |
-173 |
-161 |
-186 |
| Capital Expenditures (CapEx) |
|
3.79 |
3.20 |
3.82 |
4.06 |
4.70 |
4.66 |
4.32 |
3.72 |
4.80 |
4.87 |
3.93 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
20 |
24 |
15 |
24 |
22 |
20 |
12 |
25 |
20 |
33 |
34 |
| Debt-free Net Working Capital (DFNWC) |
|
224 |
227 |
232 |
230 |
231 |
235 |
217 |
199 |
192 |
194 |
220 |
| Net Working Capital (NWC) |
|
224 |
227 |
232 |
227 |
227 |
230 |
217 |
199 |
192 |
194 |
220 |
| Net Nonoperating Expense (NNE) |
|
-0.47 |
-1.30 |
-2.42 |
-0.77 |
-2.21 |
-2.41 |
-2.01 |
-0.09 |
-1.77 |
-1.32 |
-0.58 |
| Net Nonoperating Obligations (NNO) |
|
-204 |
-203 |
-216 |
-179 |
-183 |
-188 |
-205 |
-174 |
-173 |
-161 |
-186 |
| Total Depreciation and Amortization (D&A) |
|
3.54 |
4.78 |
5.01 |
4.15 |
4.17 |
4.04 |
5.15 |
5.45 |
5.53 |
5.77 |
5.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.93% |
11.17% |
6.78% |
10.32% |
8.88% |
7.64% |
4.15% |
8.21% |
6.14% |
10.04% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
110.73% |
106.47% |
103.87% |
98.15% |
95.10% |
89.06% |
75.04% |
64.94% |
60.40% |
59.80% |
0.00% |
| Net Working Capital to Revenue |
|
110.73% |
106.47% |
103.87% |
96.55% |
93.43% |
87.34% |
75.04% |
64.94% |
60.40% |
59.80% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.07) |
($0.03) |
$0.04 |
($0.06) |
$0.00 |
$0.09 |
$0.12 |
($0.07) |
$0.02 |
$0.06 |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.14M |
15.39M |
15.22M |
15.95M |
16.48M |
16.29M |
16.22M |
16.44M |
16.00M |
16.33M |
17.83M |
| Adjusted Diluted Earnings per Share |
|
($0.07) |
($0.03) |
$0.04 |
($0.06) |
$0.00 |
$0.09 |
$0.11 |
($0.07) |
$0.02 |
$0.06 |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.14M |
15.39M |
15.22M |
15.95M |
19.24M |
19.99M |
20.47M |
16.44M |
19.90M |
19.18M |
63.45M |
| 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 |
|
62.42M |
62.62M |
62.83M |
63.49M |
63.20M |
62.85M |
63.07M |
62.57M |
62.95M |
62.43M |
65.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.68 |
-1.97 |
0.62 |
-3.98 |
-0.72 |
2.83 |
5.71 |
-3.40 |
0.01 |
3.83 |
-2.77 |
| Normalized NOPAT Margin |
|
-6.42% |
-3.31% |
0.96% |
-7.46% |
-1.10% |
3.54% |
6.34% |
-4.81% |
0.01% |
4.47% |
-3.13% |
| Pre Tax Income Margin |
|
-5.60% |
-0.82% |
5.09% |
-6.20% |
2.41% |
8.06% |
8.86% |
-4.90% |
1.92% |
6.65% |
-2.93% |
| 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 |
|
-14.67% |
-24.49% |
-102.13% |
-392.81% |
1,151.87% |
127.54% |
47.81% |
39.44% |
58.48% |
63.98% |
0.00% |
| Augmented Payout Ratio |
|
-14.67% |
-24.49% |
-102.13% |
-392.81% |
1,151.87% |
127.54% |
47.81% |
39.44% |
58.48% |
63.98% |
0.00% |