| DEI Shares Outstanding |
|
0.00 |
0.00 |
4,088,934.00 |
8,197,826.00 |
8,460,432.00 |
8,350,972.00 |
8,707,247.00 |
8,713,289.00 |
8,571,088.00 |
8,581,601.00 |
8,511,364.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
8,177,868.00 |
8,197,826.00 |
8,460,432.00 |
8,350,972.00 |
8,707,247.00 |
8,713,289.00 |
8,571,088.00 |
8,581,601.00 |
8,511,364.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
18.99 |
0.81 |
0.67 |
16.71 |
0.95 |
-0.29 |
0.06 |
-0.61 |
0.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
95.46% |
67.61% |
145.78% |
-54.66% |
-4.88% |
307.24% |
-69.10% |
-38.25% |
-41.90% |
-33.00% |
-32.98% |
| EBITDA Growth |
|
156.34% |
65.30% |
2,285.32% |
-92.78% |
-12.99% |
1,354.17% |
-90.24% |
-91.43% |
388.57% |
-149.19% |
379.34% |
| EBIT Growth |
|
160.27% |
48.81% |
2,719.41% |
-93.64% |
-14.56% |
1,575.22% |
-91.60% |
-110.32% |
378.45% |
-233.58% |
246.27% |
| NOPAT Growth |
|
133.16% |
23.61% |
4,182.53% |
-94.07% |
-17.56% |
1,941.41% |
-92.77% |
-123.87% |
-142.88% |
-8.05% |
34.12% |
| Net Income Growth |
|
146.66% |
34.99% |
82.27% |
28.07% |
-15.47% |
123.63% |
-34.20% |
-130.15% |
121.81% |
-1,063.32% |
144.18% |
| EPS Growth |
|
147.62% |
34.62% |
82.27% |
26.56% |
-16.05% |
120.59% |
-34.67% |
-131.63% |
122.58% |
-1,000.00% |
142.86% |
| Operating Cash Flow Growth |
|
2,642.28% |
-123.64% |
687.17% |
-57.25% |
7.54% |
84.19% |
-370.45% |
100.28% |
14,858.29% |
-63.30% |
-37.56% |
| Free Cash Flow Firm Growth |
|
-2,984.84% |
75.70% |
2,502.44% |
-98.43% |
43.56% |
3,811.08% |
-128.34% |
92.82% |
446.36% |
-49.55% |
521.90% |
| Invested Capital Growth |
|
149.13% |
20.32% |
-6.30% |
11.81% |
6.30% |
21.68% |
62.04% |
0.14% |
-12.29% |
-10.27% |
-33.99% |
| Revenue Q/Q Growth |
|
17.17% |
10.70% |
123.44% |
-55.54% |
-2.97% |
214.87% |
-71.87% |
100.65% |
-10.54% |
-6.39% |
-9.69% |
| EBITDA Q/Q Growth |
|
5.38% |
51.66% |
1,424.07% |
-92.84% |
-1.60% |
754.04% |
-91.67% |
105.08% |
2.26% |
14.44% |
-11.99% |
| EBIT Q/Q Growth |
|
-1.74% |
27.31% |
1,608.82% |
-93.68% |
-1.87% |
830.24% |
-92.83% |
95.27% |
9.21% |
11.70% |
-13.39% |
| NOPAT Q/Q Growth |
|
-14.62% |
50.03% |
2,107.34% |
-94.88% |
-0.98% |
925.75% |
-93.79% |
90.81% |
-3.93% |
8.66% |
28.17% |
| Net Income Q/Q Growth |
|
-8.83% |
35.93% |
3.50% |
-3.87% |
-0.31% |
14.83% |
-18.17% |
-858.63% |
126.44% |
4.86% |
-43.10% |
| EPS Q/Q Growth |
|
-8.77% |
34.62% |
3.50% |
-95.77% |
1.49% |
13.64% |
-18.33% |
-675.00% |
250.00% |
4.55% |
-42.55% |
| Operating Cash Flow Q/Q Growth |
|
-29.85% |
46.36% |
-7.03% |
-30.77% |
-17.85% |
-77.56% |
46.03% |
100.45% |
-20.26% |
68.14% |
-17.75% |
| Free Cash Flow Firm Q/Q Growth |
|
-314.61% |
84.89% |
1,251.20% |
-98.57% |
-32.62% |
206.49% |
-140.57% |
94.54% |
-30.26% |
116.89% |
-9.58% |
| Invested Capital Q/Q Growth |
|
364.66% |
6.26% |
8.58% |
12.00% |
14.33% |
189.47% |
20.08% |
-0.54% |
2.93% |
1.26% |
10.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.79% |
73.17% |
29.06% |
67.12% |
67.38% |
31.42% |
68.85% |
63.84% |
64.64% |
61.50% |
59.37% |
| EBITDA Margin |
|
6.39% |
6.30% |
61.16% |
9.74% |
8.91% |
31.80% |
10.04% |
1.39% |
11.72% |
-8.60% |
35.86% |
| Operating Margin |
|
5.21% |
3.70% |
60.08% |
7.20% |
6.23% |
31.05% |
7.20% |
-2.94% |
-11.56% |
-19.82% |
-31.36% |
| EBIT Margin |
|
5.96% |
5.29% |
60.69% |
8.51% |
7.65% |
31.45% |
8.54% |
-1.43% |
6.85% |
-13.65% |
29.79% |
| Profit (Net Income) Margin |
|
3.33% |
2.68% |
1.99% |
5.62% |
5.00% |
2.74% |
5.84% |
-2.85% |
1.07% |
-15.39% |
10.15% |
| Tax Burden Percent |
|
59.77% |
62.03% |
66.58% |
72.74% |
72.82% |
73.26% |
73.93% |
73.10% |
74.39% |
76.78% |
43.49% |
| Interest Burden Percent |
|
93.54% |
81.76% |
4.93% |
90.79% |
89.72% |
11.90% |
92.46% |
273.15% |
21.03% |
146.90% |
78.33% |
| Effective Tax Rate |
|
40.23% |
37.97% |
33.42% |
27.26% |
27.18% |
26.74% |
26.07% |
0.00% |
25.61% |
0.00% |
56.51% |
| Return on Invested Capital (ROIC) |
|
8.30% |
6.53% |
264.22% |
15.30% |
11.58% |
207.04% |
10.41% |
-2.01% |
-5.19% |
-6.33% |
-5.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.56% |
8.30% |
-191.36% |
17.92% |
14.69% |
-377.87% |
12.93% |
-3.59% |
7.40% |
-7.96% |
26.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.28% |
13.59% |
-234.94% |
13.52% |
8.82% |
-170.79% |
8.68% |
-3.44% |
6.40% |
-5.91% |
10.89% |
| Return on Equity (ROE) |
|
16.58% |
20.11% |
29.28% |
28.83% |
20.41% |
36.25% |
19.09% |
-5.45% |
1.21% |
-12.24% |
5.58% |
| Cash Return on Invested Capital (CROIC) |
|
-77.13% |
-11.92% |
270.72% |
4.15% |
5.48% |
187.48% |
-36.94% |
-2.14% |
7.90% |
4.50% |
35.63% |
| Operating Return on Assets (OROA) |
|
11.20% |
9.75% |
248.85% |
15.43% |
12.90% |
188.52% |
12.23% |
-1.20% |
3.68% |
-5.54% |
10.29% |
| Return on Assets (ROA) |
|
6.26% |
4.95% |
8.16% |
10.19% |
8.43% |
16.44% |
8.36% |
-2.39% |
0.58% |
-6.25% |
3.51% |
| Return on Common Equity (ROCE) |
|
16.58% |
20.11% |
29.28% |
28.83% |
20.41% |
36.25% |
19.09% |
-5.45% |
1.21% |
-12.24% |
5.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.02% |
18.80% |
25.56% |
25.76% |
19.21% |
31.36% |
17.76% |
-5.54% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.98 |
2.45 |
105 |
6.22 |
5.13 |
105 |
7.57 |
-1.81 |
-4.39 |
-4.74 |
-3.12 |
| NOPAT Margin |
|
3.11% |
2.30% |
40.00% |
5.24% |
4.54% |
22.75% |
5.32% |
-2.06% |
-8.60% |
-13.87% |
-13.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.25% |
-1.77% |
455.58% |
-2.61% |
-3.11% |
584.91% |
-2.52% |
1.58% |
-12.59% |
1.63% |
-31.76% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-5.47% |
-6.60% |
-6.49% |
| Cost of Revenue to Revenue |
|
32.21% |
26.83% |
13.67% |
32.88% |
32.62% |
13.05% |
31.15% |
36.16% |
35.36% |
38.50% |
40.63% |
| SG&A Expenses to Revenue |
|
62.58% |
68.45% |
26.25% |
59.92% |
61.15% |
12.75% |
61.65% |
66.78% |
76.20% |
81.32% |
90.73% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
62.58% |
69.46% |
26.25% |
59.92% |
61.15% |
55.90% |
61.65% |
66.78% |
76.20% |
81.32% |
90.73% |
| Earnings before Interest and Taxes (EBIT) |
|
3.79 |
5.64 |
159 |
10 |
8.64 |
145 |
12 |
-1.25 |
3.49 |
-4.67 |
6.83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.07 |
6.72 |
160 |
12 |
10 |
146 |
14 |
1.22 |
5.98 |
-2.94 |
8.22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.97 |
2.26 |
3.43 |
2.29 |
1.37 |
3.14 |
1.42 |
0.66 |
0.34 |
0.30 |
0.27 |
| Price to Tangible Book Value (P/TBV) |
|
2.97 |
2.26 |
3.43 |
2.29 |
1.37 |
3.14 |
1.42 |
0.66 |
0.34 |
0.30 |
0.27 |
| Price to Revenue (P/Rev) |
|
0.62 |
0.32 |
0.27 |
0.50 |
0.36 |
0.27 |
0.47 |
0.34 |
0.30 |
0.35 |
0.51 |
| Price to Earnings (P/E) |
|
18.53 |
12.03 |
0.45 |
8.90 |
7.12 |
0.90 |
8.02 |
0.00 |
27.90 |
0.00 |
5.01 |
| Dividend Yield |
|
7.01% |
8.54% |
0.00% |
3.45% |
5.17% |
2.14% |
5.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
5.40% |
8.31% |
222.17% |
11.24% |
14.04% |
110.56% |
12.47% |
0.00% |
3.58% |
0.00% |
19.95% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.75 |
1.47 |
2.29 |
1.77 |
1.23 |
2.53 |
1.21 |
0.83 |
0.62 |
0.60 |
0.33 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.94 |
0.56 |
0.34 |
0.64 |
0.50 |
0.31 |
0.77 |
0.85 |
0.96 |
1.24 |
0.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.69 |
8.95 |
0.55 |
6.57 |
5.57 |
0.96 |
7.63 |
61.16 |
8.16 |
0.00 |
1.91 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.76 |
10.67 |
0.55 |
7.52 |
6.49 |
0.97 |
8.96 |
0.00 |
13.97 |
0.00 |
2.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.16 |
24.58 |
0.84 |
12.22 |
10.93 |
1.34 |
14.39 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.98 |
0.00 |
9.52 |
19.26 |
13.20 |
17.99 |
0.00 |
1,279.67 |
5.58 |
13.21 |
7.81 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.82 |
45.02 |
23.12 |
1.48 |
0.00 |
0.00 |
7.30 |
12.58 |
0.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.64 |
1.74 |
1.01 |
0.76 |
0.64 |
0.40 |
0.91 |
1.01 |
0.77 |
0.77 |
0.12 |
| Long-Term Debt to Equity |
|
1.34 |
1.36 |
0.97 |
0.73 |
0.61 |
0.26 |
0.48 |
0.00 |
0.61 |
0.01 |
0.12 |
| Financial Leverage |
|
0.87 |
1.64 |
1.23 |
0.75 |
0.60 |
0.45 |
0.67 |
0.96 |
0.86 |
0.74 |
0.41 |
| Leverage Ratio |
|
2.65 |
4.07 |
3.59 |
2.83 |
2.42 |
2.20 |
2.28 |
2.28 |
2.10 |
1.96 |
1.59 |
| Compound Leverage Factor |
|
2.48 |
3.32 |
0.18 |
2.57 |
2.17 |
0.26 |
2.11 |
6.23 |
0.44 |
2.88 |
1.25 |
| Debt to Total Capital |
|
62.05% |
63.48% |
50.37% |
43.27% |
39.02% |
28.73% |
47.71% |
50.16% |
43.38% |
43.55% |
11.10% |
| Short-Term Debt to Total Capital |
|
11.32% |
13.88% |
2.14% |
2.07% |
2.13% |
10.23% |
22.66% |
50.16% |
9.09% |
42.98% |
0.00% |
| Long-Term Debt to Total Capital |
|
50.73% |
49.60% |
48.23% |
41.20% |
36.89% |
18.50% |
25.06% |
0.00% |
34.29% |
0.57% |
11.10% |
| 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 |
|
37.95% |
36.52% |
49.63% |
56.73% |
60.98% |
71.27% |
52.29% |
49.84% |
56.62% |
56.45% |
88.90% |
| Debt to EBITDA |
|
5.32 |
3.94 |
0.13 |
1.71 |
1.87 |
0.11 |
2.99 |
37.19 |
5.82 |
-10.64 |
0.65 |
| Net Debt to EBITDA |
|
5.03 |
3.83 |
0.11 |
1.43 |
1.57 |
0.10 |
2.96 |
36.63 |
5.61 |
-10.31 |
0.49 |
| Long-Term Debt to EBITDA |
|
4.35 |
3.08 |
0.12 |
1.63 |
1.77 |
0.07 |
1.57 |
0.00 |
4.60 |
-0.14 |
0.65 |
| Debt to NOPAT |
|
10.92 |
10.80 |
0.20 |
3.18 |
3.67 |
0.16 |
5.64 |
-25.19 |
-7.93 |
-6.60 |
-1.71 |
| Net Debt to NOPAT |
|
10.33 |
10.52 |
0.17 |
2.66 |
3.08 |
0.14 |
5.59 |
-24.81 |
-7.64 |
-6.39 |
-1.28 |
| Long-Term Debt to NOPAT |
|
8.93 |
8.44 |
0.19 |
3.03 |
3.47 |
0.10 |
2.96 |
0.00 |
-6.27 |
-0.09 |
-1.71 |
| Altman Z-Score |
|
2.68 |
2.81 |
14.44 |
3.85 |
3.90 |
13.01 |
3.25 |
1.87 |
2.21 |
1.33 |
2.78 |
| 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 |
|
1.20 |
1.28 |
1.57 |
1.76 |
2.27 |
1.53 |
1.90 |
1.17 |
3.88 |
1.40 |
3.33 |
| Quick Ratio |
|
0.20 |
0.12 |
0.26 |
0.27 |
0.36 |
0.14 |
0.10 |
0.07 |
0.16 |
0.07 |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-18 |
-4.47 |
107 |
1.69 |
2.42 |
95 |
-27 |
-1.93 |
6.68 |
3.37 |
21 |
| Operating Cash Flow to CapEx |
|
26.70% |
-63.27% |
642.19% |
282.04% |
664.43% |
188.59% |
-536.51% |
3.33% |
0.00% |
747.60% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-75.13 |
-4.35 |
95.94 |
1.81 |
2.73 |
169.00 |
-29.32 |
-0.89 |
2.42 |
1.54 |
14.18 |
| Operating Cash Flow to Interest Expense |
|
27.16 |
-1.53 |
8.25 |
4.24 |
4.78 |
13.94 |
-23.07 |
0.03 |
3.17 |
1.47 |
1.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-74.57 |
-3.94 |
6.96 |
2.74 |
4.06 |
6.55 |
-27.37 |
-0.78 |
4.64 |
1.27 |
21.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.88 |
1.84 |
4.10 |
1.81 |
1.69 |
5.99 |
1.43 |
0.84 |
0.54 |
0.41 |
0.35 |
| Accounts Receivable Turnover |
|
22.76 |
39.27 |
89.89 |
38.50 |
36.30 |
145.78 |
40.72 |
26.84 |
21.07 |
16.83 |
15.34 |
| Inventory Turnover |
|
1.43 |
1.11 |
1.18 |
1.30 |
1.16 |
1.47 |
0.72 |
0.49 |
0.35 |
0.36 |
0.40 |
| Fixed Asset Turnover |
|
4.42 |
3.97 |
9.55 |
4.32 |
4.22 |
16.34 |
4.71 |
2.92 |
2.64 |
4.46 |
3.61 |
| Accounts Payable Turnover |
|
4.08 |
2.26 |
2.39 |
2.93 |
3.09 |
4.09 |
2.76 |
3.90 |
4.64 |
4.57 |
5.27 |
| Days Sales Outstanding (DSO) |
|
16.04 |
9.29 |
4.06 |
9.48 |
10.05 |
2.50 |
8.96 |
13.60 |
17.32 |
21.69 |
23.79 |
| Days Inventory Outstanding (DIO) |
|
255.22 |
329.96 |
310.10 |
280.61 |
314.53 |
248.81 |
508.05 |
750.71 |
1,041.68 |
1,012.27 |
911.82 |
| Days Payable Outstanding (DPO) |
|
89.40 |
161.79 |
153.00 |
124.73 |
118.27 |
89.17 |
132.19 |
93.53 |
78.62 |
79.83 |
69.28 |
| Cash Conversion Cycle (CCC) |
|
181.86 |
177.46 |
161.16 |
165.37 |
206.32 |
162.14 |
384.82 |
670.78 |
980.37 |
954.13 |
866.34 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
34 |
41 |
38 |
43 |
46 |
56 |
90 |
90 |
79 |
71 |
47 |
| Invested Capital Turnover |
|
2.67 |
2.84 |
6.61 |
2.92 |
2.55 |
9.10 |
1.96 |
0.98 |
0.60 |
0.46 |
0.39 |
| Increase / (Decrease) in Invested Capital |
|
20 |
6.92 |
-2.58 |
4.53 |
2.70 |
9.89 |
34 |
0.12 |
-11 |
-8.11 |
-24 |
| Enterprise Value (EV) |
|
60 |
60 |
88 |
76 |
56 |
141 |
109 |
75 |
49 |
42 |
16 |
| Market Capitalization |
|
39 |
34 |
70 |
59 |
40 |
126 |
67 |
30 |
15 |
12 |
12 |
| Book Value per Share |
|
$3.27 |
$3.73 |
$4.99 |
$3.16 |
$3.47 |
$4.82 |
$5.37 |
$5.19 |
$5.30 |
$4.86 |
$5.03 |
| Tangible Book Value per Share |
|
$3.27 |
$3.73 |
$4.99 |
$3.16 |
$3.47 |
$4.82 |
$5.37 |
$5.19 |
$5.30 |
$4.86 |
$5.03 |
| Total Capital |
|
35 |
42 |
41 |
46 |
48 |
56 |
89 |
91 |
80 |
72 |
48 |
| Total Debt |
|
22 |
26 |
21 |
20 |
19 |
16 |
43 |
46 |
35 |
31 |
5.34 |
| Total Long-Term Debt |
|
18 |
21 |
20 |
19 |
18 |
10 |
22 |
0.00 |
28 |
0.41 |
5.34 |
| Net Debt |
|
20 |
26 |
18 |
17 |
16 |
14 |
42 |
45 |
34 |
30 |
4.00 |
| Capital Expenditures (CapEx) |
|
25 |
2.49 |
1.44 |
1.40 |
0.64 |
4.15 |
3.94 |
1.76 |
-4.04 |
0.43 |
-29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
6.49 |
14 |
10 |
16 |
19 |
24 |
56 |
54 |
55 |
45 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
7.67 |
14 |
13 |
19 |
22 |
26 |
57 |
55 |
56 |
46 |
14 |
| Net Working Capital (NWC) |
|
3.72 |
8.47 |
12 |
18 |
21 |
20 |
36 |
9.43 |
49 |
15 |
14 |
| Net Nonoperating Expense (NNE) |
|
-0.14 |
-0.41 |
100 |
-0.46 |
-0.52 |
92 |
-0.74 |
0.70 |
-4.94 |
0.52 |
-5.45 |
| Net Nonoperating Obligations (NNO) |
|
21 |
26 |
18 |
17 |
16 |
15 |
43 |
45 |
34 |
30 |
4.00 |
| Total Depreciation and Amortization (D&A) |
|
0.27 |
1.08 |
1.25 |
1.46 |
1.43 |
1.63 |
2.13 |
2.48 |
2.49 |
1.72 |
1.39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.20% |
12.71% |
3.93% |
13.24% |
16.70% |
5.26% |
39.48% |
61.79% |
107.87% |
131.41% |
56.91% |
| Debt-free Net Working Capital to Revenue |
|
12.06% |
13.36% |
4.97% |
15.93% |
19.35% |
5.65% |
39.74% |
62.58% |
110.37% |
134.27% |
62.76% |
| Net Working Capital to Revenue |
|
5.85% |
7.94% |
4.63% |
15.14% |
18.44% |
4.39% |
25.49% |
10.74% |
96.07% |
43.94% |
62.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.26 |
$0.35 |
$0.64 |
$0.82 |
$0.68 |
$1.51 |
$1.03 |
($0.31) |
$0.07 |
($0.63) |
$0.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.10M |
8.16M |
8.18M |
8.19M |
8.32M |
8.35M |
8.04M |
8.16M |
8.27M |
8.35M |
8.56M |
| Adjusted Diluted Earnings per Share |
|
$0.26 |
$0.35 |
$0.64 |
$0.81 |
$0.68 |
$1.50 |
$0.98 |
($0.31) |
$0.07 |
($0.63) |
$0.27 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.10M |
8.17M |
8.18M |
8.20M |
8.32M |
8.43M |
8.45M |
8.16M |
8.29M |
8.35M |
8.56M |
| 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 |
|
8.14M |
8.17M |
8.18M |
8.18M |
8.37M |
8.35M |
8.45M |
8.58M |
8.58M |
8.58M |
8.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.98 |
3.12 |
105 |
6.22 |
5.13 |
105 |
7.57 |
-1.81 |
-4.39 |
-4.74 |
-5.03 |
| Normalized NOPAT Margin |
|
3.11% |
2.93% |
40.00% |
5.24% |
4.54% |
22.75% |
5.32% |
-2.06% |
-8.60% |
-13.87% |
-21.95% |
| Pre Tax Income Margin |
|
5.57% |
4.33% |
2.99% |
7.73% |
6.86% |
3.74% |
7.90% |
-3.90% |
1.44% |
-20.05% |
23.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
15.48 |
5.48 |
142.06 |
10.86 |
9.73 |
258.00 |
13.26 |
-0.58 |
1.27 |
-2.13 |
4.62 |
| NOPAT to Interest Expense |
|
8.09 |
2.38 |
93.64 |
6.68 |
5.77 |
186.63 |
8.26 |
-0.83 |
-1.59 |
-2.17 |
-2.11 |
| EBIT Less CapEx to Interest Expense |
|
-86.24 |
3.07 |
140.78 |
9.36 |
9.01 |
250.61 |
8.96 |
-1.39 |
2.73 |
-2.33 |
24.49 |
| NOPAT Less CapEx to Interest Expense |
|
-93.64 |
-0.04 |
92.36 |
5.18 |
5.06 |
179.24 |
3.96 |
-1.64 |
-0.13 |
-2.36 |
17.76 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
64.87% |
51.27% |
0.00% |
18.39% |
29.41% |
17.87% |
41.28% |
-34.76% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
64.94% |
51.28% |
1.89% |
22.23% |
59.63% |
19.16% |
41.28% |
-34.76% |
103.20% |
-0.01% |
5.93% |