| DEI Shares Outstanding |
|
16,056,239.00 |
16,056,239.00 |
15,885,239.00 |
15,885,239.00 |
15,885,239.00 |
15,915,239.00 |
15,915,239.00 |
15,935,239.00 |
15,935,239.00 |
15,935,239.00 |
15,935,239.00 |
| DEI Adjusted Shares Outstanding |
|
16,056,239.00 |
16,056,239.00 |
15,885,239.00 |
15,885,239.00 |
15,885,239.00 |
15,915,239.00 |
15,915,239.00 |
15,935,239.00 |
15,935,239.00 |
15,935,239.00 |
15,935,239.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.17 |
-0.31 |
0.09 |
0.39 |
0.27 |
-0.08 |
0.52 |
0.52 |
0.13 |
0.48 |
0.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.98% |
17.05% |
-0.10% |
36.26% |
9.75% |
-1.82% |
-0.74% |
32.51% |
-10.05% |
-10.30% |
-2.53% |
| EBITDA Growth |
|
120.15% |
-520.84% |
254.81% |
124.06% |
-21.64% |
-84.29% |
919.59% |
-6.29% |
-58.96% |
132.21% |
37.22% |
| EBIT Growth |
|
65.10% |
-111.98% |
133.19% |
290.98% |
-28.72% |
-121.44% |
1,019.32% |
-7.34% |
-71.32% |
237.90% |
44.52% |
| NOPAT Growth |
|
29.68% |
-11.26% |
51.22% |
198.59% |
-71.35% |
91.83% |
211.71% |
-8.68% |
-8.76% |
45.27% |
-12.47% |
| Net Income Growth |
|
62.51% |
-75.71% |
127.89% |
349.85% |
-30.97% |
-130.89% |
723.56% |
0.01% |
-74.99% |
274.41% |
44.48% |
| EPS Growth |
|
63.04% |
8.82% |
129.03% |
333.33% |
-30.77% |
-129.63% |
737.50% |
0.00% |
-74.51% |
269.23% |
45.83% |
| Operating Cash Flow Growth |
|
-26.20% |
123.76% |
-292.18% |
626.71% |
-61.99% |
505.77% |
-74.88% |
-105.55% |
7,202.73% |
1.62% |
2.47% |
| Free Cash Flow Firm Growth |
|
73.24% |
1,122.96% |
-166.27% |
143.80% |
120.95% |
86.15% |
-121.15% |
-225.13% |
251.62% |
-109.70% |
1,049.06% |
| Invested Capital Growth |
|
-4.59% |
-18.09% |
5.36% |
-0.18% |
-7.50% |
-15.02% |
12.32% |
18.93% |
-10.79% |
9.88% |
-8.33% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
11.09% |
10.75% |
16.73% |
16.01% |
15.42% |
18.15% |
20.29% |
16.23% |
16.60% |
20.04% |
20.18% |
| EBITDA Margin |
|
1.50% |
-5.39% |
8.36% |
13.74% |
9.81% |
1.57% |
16.12% |
11.40% |
5.20% |
13.47% |
18.96% |
| Operating Margin |
|
-12.62% |
-12.00% |
-4.72% |
2.97% |
0.80% |
2.16% |
5.03% |
3.21% |
3.73% |
5.46% |
4.90% |
| EBIT Margin |
|
-5.92% |
-10.72% |
3.56% |
10.21% |
6.63% |
-1.45% |
13.42% |
9.38% |
2.99% |
11.27% |
16.71% |
| Profit (Net Income) Margin |
|
-7.37% |
-11.07% |
3.09% |
10.20% |
6.42% |
-2.02% |
12.69% |
9.57% |
2.66% |
11.11% |
16.47% |
| Tax Burden Percent |
|
124.63% |
103.31% |
86.81% |
99.89% |
96.74% |
139.39% |
94.54% |
102.05% |
88.98% |
98.59% |
98.57% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
13.19% |
0.11% |
3.26% |
0.00% |
5.46% |
-2.05% |
11.02% |
1.41% |
1.43% |
| Return on Invested Capital (ROIC) |
|
-5.80% |
-7.26% |
-3.83% |
3.68% |
1.10% |
2.37% |
7.57% |
5.97% |
5.30% |
7.78% |
6.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.73% |
-3.14% |
-14.93% |
-11.00% |
-9.44% |
8.09% |
-4.61% |
-7.22% |
6.52% |
-1.28% |
-8.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.56% |
1.13% |
5.63% |
4.18% |
4.07% |
-3.98% |
2.35% |
3.36% |
-3.02% |
0.61% |
4.56% |
| Return on Equity (ROE) |
|
-3.23% |
-6.13% |
1.80% |
7.86% |
5.17% |
-1.61% |
9.92% |
9.33% |
2.28% |
8.39% |
11.35% |
| Cash Return on Invested Capital (CROIC) |
|
-1.10% |
12.63% |
-9.05% |
3.87% |
8.88% |
18.61% |
-4.03% |
-11.32% |
16.70% |
-1.64% |
15.48% |
| Operating Return on Assets (OROA) |
|
-2.29% |
-5.19% |
1.78% |
6.48% |
4.40% |
-0.97% |
8.57% |
7.23% |
2.05% |
7.06% |
9.77% |
| Return on Assets (ROA) |
|
-2.85% |
-5.36% |
1.54% |
6.47% |
4.26% |
-1.35% |
8.10% |
7.37% |
1.82% |
6.96% |
9.63% |
| Return on Common Equity (ROCE) |
|
-3.23% |
-6.13% |
1.80% |
7.86% |
5.17% |
-1.61% |
9.92% |
9.33% |
2.28% |
8.39% |
11.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.34% |
-6.42% |
1.81% |
7.62% |
5.09% |
-1.64% |
9.61% |
9.07% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.36 |
-3.74 |
-1.83 |
1.80 |
0.52 |
0.99 |
3.08 |
2.82 |
2.57 |
3.73 |
3.27 |
| NOPAT Margin |
|
-8.84% |
-8.40% |
-4.10% |
2.97% |
0.77% |
1.51% |
4.75% |
3.27% |
3.32% |
5.38% |
4.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.93% |
-4.12% |
11.10% |
14.69% |
10.54% |
-5.72% |
12.18% |
13.19% |
-1.22% |
9.05% |
15.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
2.87% |
3.96% |
3.20% |
| Cost of Revenue to Revenue |
|
88.91% |
89.25% |
83.27% |
83.99% |
84.58% |
81.85% |
79.71% |
83.77% |
83.40% |
79.96% |
79.82% |
| SG&A Expenses to Revenue |
|
23.96% |
20.46% |
19.89% |
14.52% |
14.21% |
15.34% |
15.89% |
13.10% |
14.18% |
15.14% |
16.68% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
23.72% |
22.75% |
21.45% |
13.04% |
14.62% |
15.99% |
15.27% |
13.02% |
12.87% |
14.59% |
15.28% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.25 |
-4.78 |
1.59 |
6.20 |
4.42 |
-0.95 |
8.71 |
8.07 |
2.31 |
7.82 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.57 |
-2.40 |
3.72 |
8.34 |
6.53 |
1.03 |
10 |
9.80 |
4.02 |
9.34 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.21 |
0.23 |
0.29 |
0.44 |
0.42 |
0.34 |
0.55 |
0.54 |
0.39 |
0.34 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.21 |
0.23 |
0.29 |
0.44 |
0.42 |
0.34 |
0.55 |
0.54 |
0.39 |
0.34 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.47 |
0.40 |
0.49 |
0.59 |
0.53 |
0.42 |
0.72 |
0.57 |
0.45 |
0.46 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
15.70 |
5.75 |
8.25 |
0.00 |
5.71 |
5.94 |
17.02 |
4.13 |
0.00 |
| Dividend Yield |
|
21.31% |
12.59% |
10.32% |
7.80% |
4.51% |
8.63% |
6.09% |
6.51% |
9.10% |
10.02% |
8.79% |
| Earnings Yield |
|
0.00% |
0.00% |
6.37% |
17.38% |
12.12% |
0.00% |
17.50% |
16.84% |
5.88% |
24.24% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.10 |
0.18 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.07 |
0.11 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.38 |
0.00 |
0.00 |
0.42 |
0.95 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.00 |
0.00 |
0.51 |
1.16 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
0.00 |
1.44 |
3.32 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.55 |
0.00 |
0.00 |
1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.66 |
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 |
0.00 |
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 |
|
-0.33 |
-0.36 |
-0.38 |
-0.38 |
-0.43 |
-0.49 |
-0.51 |
-0.47 |
-0.46 |
-0.48 |
-0.51 |
| Leverage Ratio |
|
1.13 |
1.14 |
1.17 |
1.22 |
1.21 |
1.19 |
1.22 |
1.27 |
1.25 |
1.20 |
1.18 |
| Compound Leverage Factor |
|
1.13 |
1.14 |
1.17 |
1.22 |
1.21 |
1.19 |
1.22 |
1.27 |
1.25 |
1.20 |
1.18 |
| 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% |
| 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% |
0.00% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
| Net 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 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net 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 |
| 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 |
|
2.05 |
2.09 |
2.18 |
2.78 |
3.04 |
2.64 |
3.07 |
3.16 |
2.78 |
3.09 |
0.00 |
| 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 |
|
5.03 |
5.10 |
4.04 |
3.76 |
4.32 |
4.57 |
3.71 |
3.66 |
4.01 |
5.07 |
5.45 |
| Quick Ratio |
|
3.06 |
3.50 |
2.70 |
2.64 |
3.37 |
3.79 |
2.70 |
2.41 |
2.95 |
3.40 |
3.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.64 |
6.51 |
-4.31 |
1.89 |
4.17 |
7.77 |
-1.64 |
-5.34 |
8.10 |
-0.79 |
7.45 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-93.36% |
335.04% |
253.93% |
4,113.17% |
701.28% |
-12.59% |
1,792.83% |
8,864.43% |
5,146.01% |
| 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 |
|
0.39 |
0.48 |
0.50 |
0.63 |
0.66 |
0.67 |
0.64 |
0.77 |
0.69 |
0.63 |
0.58 |
| Accounts Receivable Turnover |
|
4.35 |
4.75 |
3.98 |
4.17 |
4.21 |
4.66 |
4.80 |
5.23 |
4.56 |
5.01 |
6.17 |
| Inventory Turnover |
|
3.10 |
4.20 |
3.94 |
4.31 |
4.34 |
4.95 |
4.18 |
3.60 |
3.14 |
3.77 |
5.00 |
| Fixed Asset Turnover |
|
1.01 |
1.29 |
1.38 |
1.91 |
2.16 |
2.22 |
2.32 |
3.16 |
2.91 |
2.74 |
2.82 |
| Accounts Payable Turnover |
|
11.26 |
14.27 |
10.05 |
7.41 |
7.58 |
9.86 |
7.32 |
7.44 |
7.68 |
9.12 |
9.86 |
| Days Sales Outstanding (DSO) |
|
83.89 |
76.92 |
91.68 |
87.45 |
86.74 |
78.27 |
75.97 |
69.84 |
79.99 |
72.85 |
59.11 |
| Days Inventory Outstanding (DIO) |
|
117.74 |
86.91 |
92.56 |
84.60 |
84.14 |
73.70 |
87.41 |
101.38 |
116.42 |
96.91 |
73.01 |
| Days Payable Outstanding (DPO) |
|
32.42 |
25.58 |
36.33 |
49.24 |
48.12 |
37.03 |
49.85 |
49.05 |
47.50 |
40.01 |
37.03 |
| Cash Conversion Cycle (CCC) |
|
169.22 |
138.25 |
147.91 |
122.81 |
122.76 |
114.94 |
113.53 |
122.17 |
148.91 |
129.76 |
95.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
57 |
46 |
49 |
49 |
45 |
38 |
43 |
51 |
46 |
50 |
46 |
| Invested Capital Turnover |
|
0.66 |
0.86 |
0.93 |
1.24 |
1.42 |
1.57 |
1.59 |
1.82 |
1.60 |
1.45 |
1.40 |
| Increase / (Decrease) in Invested Capital |
|
-2.73 |
-10 |
2.49 |
-0.09 |
-3.66 |
-6.78 |
4.73 |
8.16 |
-5.53 |
4.52 |
-4.19 |
| Enterprise Value (EV) |
|
-9.70 |
-12 |
-5.53 |
3.14 |
-3.57 |
-14 |
4.43 |
9.35 |
-8.89 |
-12 |
0.00 |
| Market Capitalization |
|
18 |
18 |
22 |
36 |
35 |
28 |
47 |
49 |
35 |
32 |
0.00 |
| Book Value per Share |
|
$5.24 |
$4.78 |
$4.75 |
$5.12 |
$5.29 |
$5.06 |
$5.38 |
$5.70 |
$5.63 |
$5.91 |
$6.41 |
| Tangible Book Value per Share |
|
$5.24 |
$4.78 |
$4.75 |
$5.12 |
$5.29 |
$5.06 |
$5.38 |
$5.70 |
$5.63 |
$5.91 |
$6.41 |
| Total Capital |
|
84 |
77 |
76 |
81 |
84 |
80 |
86 |
91 |
90 |
94 |
102 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-27 |
-30 |
-27 |
-32 |
-39 |
-42 |
-43 |
-40 |
-44 |
-44 |
-56 |
| Capital Expenditures (CapEx) |
|
-0.09 |
-0.68 |
1.16 |
1.70 |
0.85 |
0.32 |
0.47 |
1.45 |
0.73 |
0.15 |
0.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
15 |
18 |
18 |
15 |
9.11 |
15 |
24 |
17 |
23 |
23 |
| Debt-free Net Working Capital (DFNWC) |
|
47 |
41 |
42 |
51 |
54 |
51 |
57 |
64 |
61 |
67 |
79 |
| Net Working Capital (NWC) |
|
47 |
41 |
42 |
51 |
54 |
51 |
57 |
64 |
61 |
67 |
79 |
| Net Nonoperating Expense (NNE) |
|
-0.56 |
1.19 |
-3.20 |
-4.39 |
-3.76 |
2.31 |
-5.15 |
-5.42 |
0.51 |
-3.98 |
-7.87 |
| Net Nonoperating Obligations (NNO) |
|
-27 |
-30 |
-27 |
-32 |
-39 |
-42 |
-43 |
-40 |
-44 |
-44 |
-56 |
| Total Depreciation and Amortization (D&A) |
|
2.82 |
2.37 |
2.14 |
2.14 |
2.11 |
1.97 |
1.76 |
1.74 |
1.71 |
1.52 |
1.52 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
54.80% |
33.87% |
39.96% |
29.81% |
22.43% |
13.93% |
22.93% |
28.29% |
21.96% |
33.00% |
33.58% |
| Debt-free Net Working Capital to Revenue |
|
122.57% |
91.35% |
94.78% |
83.34% |
80.73% |
78.12% |
88.57% |
74.26% |
78.76% |
96.33% |
116.51% |
| Net Working Capital to Revenue |
|
122.57% |
91.35% |
94.78% |
83.34% |
80.73% |
78.12% |
88.57% |
74.26% |
78.76% |
96.33% |
116.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.34) |
($0.62) |
$0.18 |
$0.39 |
$0.27 |
($0.08) |
$0.52 |
$0.52 |
$0.13 |
$0.48 |
$0.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.06M |
16.06M |
15.89M |
15.89M |
15.89M |
15.92M |
15.92M |
15.93M |
15.94M |
15.94M |
15.94M |
| Adjusted Diluted Earnings per Share |
|
($0.34) |
($0.62) |
$0.18 |
$0.39 |
$0.27 |
($0.08) |
$0.51 |
$0.51 |
$0.13 |
$0.48 |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.06M |
16.06M |
15.89M |
15.99M |
16.06M |
15.91M |
16.05M |
16.14M |
16.07M |
16.00M |
15.95M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.34) |
($0.62) |
$0.18 |
$0.39 |
$0.27 |
($0.08) |
$0.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
16.06M |
16.06M |
16.04K |
15.89M |
15.89M |
15.91M |
15.92M |
15.94M |
15.94M |
15.94M |
15.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.36 |
-3.74 |
-1.83 |
1.80 |
0.52 |
0.99 |
3.08 |
1.93 |
2.57 |
3.73 |
3.27 |
| Normalized NOPAT Margin |
|
-8.84% |
-8.40% |
-4.10% |
2.97% |
0.77% |
1.51% |
4.75% |
2.25% |
3.32% |
5.38% |
4.83% |
| Pre Tax Income Margin |
|
-5.92% |
-10.72% |
3.56% |
10.21% |
6.63% |
-1.45% |
13.42% |
9.38% |
2.99% |
11.27% |
16.71% |
| 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 |
|
-105.80% |
-34.17% |
163.37% |
17.96% |
37.16% |
-180.76% |
34.80% |
38.70% |
154.83% |
41.35% |
28.62% |
| Augmented Payout Ratio |
|
-105.80% |
-34.17% |
185.76% |
17.96% |
37.16% |
-180.76% |
34.80% |
38.70% |
154.83% |
41.35% |
28.62% |