| DEI Shares Outstanding |
|
18,713,976.00 |
19,035,910.00 |
19,090,383.00 |
19,377,527.00 |
19,681,609.00 |
20,072,144.00 |
20,214,850.00 |
20,724,868.00 |
21,055,392.00 |
- |
21,377,923.00 |
| DEI Adjusted Shares Outstanding |
|
18,713,976.00 |
19,035,910.00 |
19,090,383.00 |
19,377,527.00 |
19,681,609.00 |
20,072,144.00 |
20,214,850.00 |
20,724,868.00 |
21,055,392.00 |
- |
21,377,923.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
4.22 |
1.14 |
0.93 |
3.71 |
2.36 |
-1.80 |
-3.91 |
-5.87 |
-6.36 |
- |
-3.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
236.99% |
-45.13% |
16.48% |
100.97% |
-0.69% |
-40.31% |
-20.74% |
-11.24% |
-8.07% |
-14.61% |
-3.42% |
| EBITDA Growth |
|
498.27% |
-73.27% |
-19.82% |
229.57% |
-60.36% |
-205.28% |
-177.42% |
-14.85% |
-15.11% |
12.54% |
33.38% |
| EBIT Growth |
|
561.54% |
-75.20% |
-20.78% |
260.94% |
-58.38% |
-212.93% |
-164.16% |
-12.92% |
-10.86% |
11.36% |
29.85% |
| NOPAT Growth |
|
130.37% |
-73.75% |
-21.17% |
321.92% |
-45.20% |
-177.93% |
-163.15% |
-13.02% |
-10.79% |
11.31% |
29.86% |
| Net Income Growth |
|
129.37% |
-72.57% |
-18.26% |
306.30% |
-35.54% |
-177.98% |
-118.41% |
-54.13% |
-9.91% |
13.28% |
29.43% |
| EPS Growth |
|
127.22% |
-72.37% |
-19.47% |
282.42% |
-36.49% |
-181.90% |
-116.57% |
-50.77% |
-7.95% |
14.11% |
29.93% |
| Operating Cash Flow Growth |
|
279.96% |
-53.30% |
47.04% |
-44.50% |
144.41% |
-90.08% |
-1,087.53% |
-21.12% |
-21.67% |
23.64% |
75.53% |
| Free Cash Flow Firm Growth |
|
346.92% |
-71.53% |
84.28% |
-78.68% |
470.67% |
-107.32% |
-2,630.61% |
9.47% |
221.28% |
-223.34% |
53.05% |
| Invested Capital Growth |
|
58.69% |
3.90% |
-72.86% |
823.14% |
-9.30% |
-42.10% |
30.02% |
-16.28% |
-494.28% |
21.67% |
-3.47% |
| Revenue Q/Q Growth |
|
7.90% |
-1.75% |
158.79% |
-4.05% |
-7.19% |
-18.44% |
-0.06% |
-3.64% |
-1.72% |
-6.01% |
0.00% |
| EBITDA Q/Q Growth |
|
7.88% |
-17.31% |
190.86% |
-20.27% |
-44.02% |
-194.66% |
-10.87% |
4.82% |
-3.06% |
-0.07% |
0.00% |
| EBIT Q/Q Growth |
|
7.89% |
-18.46% |
174.47% |
-20.12% |
-43.27% |
-168.98% |
-10.38% |
5.18% |
-2.99% |
1.02% |
0.00% |
| NOPAT Q/Q Growth |
|
15.75% |
-26.64% |
170.50% |
-12.65% |
-34.98% |
-169.94% |
-14.58% |
5.12% |
-2.99% |
0.96% |
0.00% |
| Net Income Q/Q Growth |
|
15.93% |
-26.00% |
185.97% |
-11.21% |
-28.21% |
-1,629.95% |
5.66% |
-1.46% |
-1.33% |
-0.62% |
0.00% |
| EPS Q/Q Growth |
|
14.57% |
-24.67% |
185.85% |
-14.29% |
-28.48% |
-2,685.71% |
5.31% |
-0.68% |
-1.11% |
-0.37% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
3.45% |
0.70% |
876.71% |
-49.78% |
-21.70% |
-77.20% |
-8.63% |
6.08% |
-6.25% |
12.45% |
16.87% |
| Free Cash Flow Firm Q/Q Growth |
|
2.67% |
-2.31% |
248.96% |
-79.98% |
-31.77% |
-210.45% |
-30.26% |
10.07% |
-10.08% |
1.66% |
0.00% |
| Invested Capital Q/Q Growth |
|
65.95% |
14.26% |
-70.46% |
4.87% |
5.83% |
-19.88% |
3.78% |
-6.03% |
3.46% |
3.47% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
79.18% |
38.57% |
26.55% |
43.53% |
17.38% |
-30.65% |
-107.29% |
-138.83% |
-173.84% |
-178.04% |
-122.80% |
| Operating Margin |
|
77.17% |
34.94% |
23.94% |
42.75% |
17.90% |
-34.00% |
-112.88% |
-143.74% |
-173.23% |
-179.92% |
-130.65% |
| EBIT Margin |
|
77.38% |
34.97% |
23.79% |
42.72% |
17.90% |
-33.88% |
-112.90% |
-143.64% |
-173.23% |
-179.82% |
-130.60% |
| Profit (Net Income) Margin |
|
49.10% |
24.55% |
17.23% |
34.82% |
22.60% |
-29.53% |
-81.38% |
-141.31% |
-168.95% |
-171.58% |
-125.36% |
| Tax Burden Percent |
|
62.96% |
66.54% |
65.72% |
77.27% |
101.81% |
103.28% |
73.43% |
99.65% |
102.15% |
98.52% |
98.01% |
| Interest Burden Percent |
|
100.77% |
105.47% |
110.19% |
105.50% |
124.01% |
84.40% |
98.16% |
98.73% |
95.47% |
96.85% |
97.94% |
| Effective Tax Rate |
|
37.04% |
33.46% |
34.28% |
22.73% |
-1.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
367.36% |
77.11% |
93.82% |
181.25% |
57.73% |
-59.90% |
-186.87% |
-203.38% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
366.88% |
76.60% |
93.25% |
180.06% |
55.26% |
-58.19% |
-186.27% |
-192.34% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-326.31% |
-68.54% |
-87.62% |
-160.55% |
-46.89% |
52.02% |
168.39% |
169.59% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
41.06% |
8.56% |
6.20% |
20.70% |
10.84% |
-7.88% |
-18.48% |
-33.79% |
-49.74% |
-67.17% |
-84.63% |
| Cash Return on Invested Capital (CROIC) |
|
321.99% |
73.28% |
208.44% |
20.35% |
67.48% |
-6.58% |
-212.97% |
-185.65% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
62.03% |
11.71% |
8.05% |
23.83% |
8.13% |
-8.50% |
-23.70% |
-30.40% |
-32.76% |
-28.99% |
-25.95% |
| Return on Assets (ROA) |
|
39.36% |
8.22% |
5.83% |
19.42% |
10.26% |
-7.41% |
-17.08% |
-29.91% |
-31.95% |
-27.67% |
-24.91% |
| Return on Common Equity (ROCE) |
|
41.06% |
8.56% |
6.20% |
20.70% |
10.84% |
-7.88% |
-18.48% |
-33.79% |
-49.74% |
-67.17% |
-84.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
33.45% |
8.03% |
5.87% |
18.28% |
10.03% |
-7.94% |
-19.78% |
-37.89% |
0.00% |
-90.09% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
78 |
21 |
16 |
68 |
37 |
-29 |
-77 |
-87 |
-96 |
-85 |
-60 |
| NOPAT Margin |
|
48.59% |
23.25% |
15.73% |
33.03% |
18.23% |
-23.80% |
-79.01% |
-100.62% |
-121.26% |
-125.95% |
-91.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.48% |
0.51% |
0.57% |
1.19% |
2.47% |
-1.71% |
-0.59% |
-11.04% |
-11.58% |
-9.98% |
-10.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-44.31% |
- |
-92.32% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
8.42% |
19.22% |
20.18% |
11.34% |
12.79% |
22.34% |
33.52% |
52.79% |
66.77% |
85.53% |
67.25% |
| R&D to Revenue |
|
14.41% |
45.84% |
55.88% |
45.91% |
69.31% |
111.66% |
179.36% |
190.95% |
206.46% |
194.39% |
163.40% |
| Operating Expenses to Revenue |
|
22.83% |
65.06% |
76.06% |
57.25% |
82.10% |
134.00% |
212.88% |
243.74% |
273.23% |
279.92% |
230.65% |
| Earnings before Interest and Taxes (EBIT) |
|
124 |
31 |
24 |
88 |
37 |
-41 |
-110 |
-124 |
-137 |
-122 |
-85 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
127 |
34 |
27 |
90 |
36 |
-38 |
-104 |
-120 |
-138 |
-120 |
-80 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.86 |
1.88 |
2.96 |
4.21 |
2.56 |
2.02 |
2.88 |
3.35 |
1.09 |
1.70 |
3.95 |
| Price to Tangible Book Value (P/TBV) |
|
2.86 |
1.88 |
2.96 |
4.21 |
2.56 |
2.02 |
2.88 |
3.35 |
1.09 |
1.70 |
3.95 |
| Price to Revenue (P/Rev) |
|
4.20 |
5.74 |
8.69 |
8.01 |
5.76 |
7.50 |
11.83 |
12.48 |
2.97 |
3.25 |
3.92 |
| Price to Earnings (P/E) |
|
8.56 |
23.38 |
50.45 |
23.01 |
25.49 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
11.68% |
4.28% |
1.98% |
4.35% |
3.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
17.88 |
9.75 |
81.47 |
19.59 |
12.69 |
14.00 |
17.15 |
20.50 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.90 |
2.99 |
5.83 |
6.44 |
3.81 |
4.08 |
8.20 |
9.24 |
0.00 |
0.00 |
1.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.67 |
7.77 |
21.97 |
14.80 |
21.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.75 |
8.56 |
24.52 |
15.08 |
21.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.97 |
12.88 |
37.07 |
19.50 |
20.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.09 |
7.38 |
11.39 |
45.55 |
10.95 |
70.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.81 |
13.55 |
16.69 |
173.71 |
17.89 |
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 |
|
-0.89 |
-0.89 |
-0.94 |
-0.89 |
-0.85 |
-0.89 |
-0.90 |
-0.88 |
-1.21 |
-1.79 |
-2.26 |
| Leverage Ratio |
|
1.04 |
1.04 |
1.06 |
1.07 |
1.06 |
1.06 |
1.08 |
1.13 |
1.56 |
2.43 |
3.40 |
| Compound Leverage Factor |
|
1.05 |
1.10 |
1.17 |
1.12 |
1.31 |
0.90 |
1.06 |
1.12 |
1.49 |
2.35 |
3.33 |
| 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 |
|
44.33 |
28.57 |
23.03 |
51.01 |
28.02 |
19.40 |
17.83 |
11.70 |
0.07 |
-0.78 |
-1.41 |
| 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 |
|
25.45 |
29.43 |
11.33 |
23.74 |
17.77 |
18.08 |
8.82 |
10.45 |
6.73 |
5.21 |
4.21 |
| Quick Ratio |
|
24.00 |
28.26 |
11.17 |
23.46 |
17.10 |
16.98 |
7.40 |
9.04 |
6.03 |
4.43 |
4.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
69 |
20 |
36 |
7.66 |
44 |
-3.20 |
-87 |
-79 |
96 |
-118 |
-56 |
| Operating Cash Flow to CapEx |
|
3,282.23% |
755.78% |
2,101.08% |
980.21% |
1,318.41% |
490.52% |
-9,332.80% |
-3,989.74% |
-1,138.82% |
-438.85% |
-149.44% |
| Free Cash Flow to Firm to Interest Expense |
|
8,564.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.64 |
-10.82 |
-7.24 |
| Operating Cash Flow to Interest Expense |
|
9,584.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-20.04 |
-7.20 |
-2.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9,292.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-21.80 |
-8.84 |
-4.19 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.80 |
0.33 |
0.34 |
0.56 |
0.45 |
0.25 |
0.21 |
0.21 |
0.19 |
0.16 |
0.20 |
| Accounts Receivable Turnover |
|
15.92 |
6.18 |
8.77 |
5.31 |
3.46 |
3.27 |
4.12 |
3.93 |
5.48 |
8.86 |
9.66 |
| 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 |
|
41.85 |
12.71 |
12.81 |
25.16 |
21.26 |
12.55 |
13.35 |
14.22 |
8.76 |
3.03 |
1.92 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
22.93 |
59.06 |
41.63 |
68.73 |
105.41 |
111.47 |
88.49 |
92.97 |
66.66 |
41.18 |
37.79 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
22.93 |
59.06 |
41.63 |
68.73 |
105.41 |
111.47 |
88.49 |
92.97 |
66.66 |
41.18 |
37.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26 |
27 |
7.36 |
68 |
62 |
36 |
46 |
39 |
-153 |
-120 |
-124 |
| Invested Capital Turnover |
|
7.56 |
3.32 |
5.96 |
5.49 |
3.17 |
2.52 |
2.37 |
2.02 |
-1.39 |
-0.50 |
-0.54 |
| Increase / (Decrease) in Invested Capital |
|
9.66 |
1.02 |
-20 |
61 |
-6.32 |
-26 |
11 |
-7.55 |
-192 |
33 |
-4.17 |
| Enterprise Value (EV) |
|
467 |
264 |
600 |
1,331 |
782 |
500 |
796 |
796 |
-135 |
-29 |
67 |
| Market Capitalization |
|
676 |
507 |
893 |
1,656 |
1,182 |
919 |
1,148 |
1,075 |
235 |
220 |
256 |
| Book Value per Share |
|
$12.62 |
$14.18 |
$15.80 |
$20.32 |
$23.50 |
$22.70 |
$19.76 |
$15.50 |
$10.29 |
$6.08 |
$3.03 |
| Tangible Book Value per Share |
|
$12.62 |
$14.18 |
$15.80 |
$20.32 |
$23.50 |
$22.70 |
$19.76 |
$15.50 |
$10.29 |
$6.08 |
$3.03 |
| Total Capital |
|
236 |
270 |
302 |
394 |
462 |
456 |
399 |
321 |
217 |
129 |
65 |
| 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 |
|
-209 |
-242 |
-294 |
-325 |
-400 |
-419 |
-352 |
-279 |
-370 |
-249 |
-189 |
| Capital Expenditures (CapEx) |
|
2.34 |
4.74 |
2.51 |
2.98 |
5.42 |
1.45 |
0.75 |
2.13 |
9.06 |
18 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
19 |
14 |
-6.83 |
56 |
44 |
26 |
39 |
33 |
-9.91 |
-6.48 |
-33 |
| Debt-free Net Working Capital (DFNWC) |
|
164 |
224 |
217 |
364 |
379 |
413 |
283 |
282 |
360 |
242 |
156 |
| Net Working Capital (NWC) |
|
164 |
224 |
217 |
364 |
379 |
413 |
283 |
282 |
360 |
242 |
156 |
| Net Nonoperating Expense (NNE) |
|
-0.82 |
-1.14 |
-1.53 |
-3.70 |
-8.98 |
7.02 |
2.29 |
35 |
38 |
31 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-210 |
-243 |
-294 |
-326 |
-401 |
-420 |
-353 |
-282 |
-370 |
-249 |
-189 |
| Total Depreciation and Amortization (D&A) |
|
2.88 |
3.17 |
2.84 |
1.68 |
-1.08 |
3.95 |
5.45 |
4.14 |
-0.49 |
1.20 |
5.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.64% |
16.07% |
-6.65% |
26.93% |
21.44% |
21.25% |
40.02% |
37.90% |
-12.51% |
-9.58% |
-50.64% |
| Debt-free Net Working Capital to Revenue |
|
101.90% |
254.08% |
210.90% |
176.34% |
184.82% |
336.96% |
291.37% |
327.17% |
454.53% |
358.27% |
238.47% |
| Net Working Capital to Revenue |
|
101.90% |
254.08% |
210.90% |
176.34% |
184.82% |
336.96% |
291.37% |
327.17% |
454.53% |
358.27% |
238.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.23 |
$1.14 |
$0.93 |
$3.74 |
$2.37 |
($1.81) |
($3.92) |
($5.91) |
($6.38) |
($5.48) |
($3.84) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.67M |
18.93M |
19.07M |
19.26M |
19.58M |
19.94M |
20.17M |
20.60M |
20.97M |
21.16M |
21.34M |
| Adjusted Diluted Earnings per Share |
|
$4.09 |
$1.13 |
$0.91 |
$3.48 |
$2.21 |
($1.81) |
($3.92) |
($5.91) |
($6.38) |
($5.48) |
($3.84) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
19.29M |
19.22M |
19.41M |
20.65M |
20.97M |
19.94M |
20.17M |
20.60M |
20.97M |
21.16M |
21.34M |
| 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 |
|
18.80M |
19.04M |
19.13M |
19.42M |
19.73M |
20.08M |
20.32M |
20.80M |
21.06M |
21.19M |
28.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
78 |
21 |
16 |
68 |
26 |
-29 |
-77 |
-87 |
-96 |
-85 |
-60 |
| Normalized NOPAT Margin |
|
48.59% |
23.25% |
15.73% |
33.03% |
12.53% |
-23.80% |
-79.01% |
-100.62% |
-121.26% |
-125.95% |
-91.46% |
| Pre Tax Income Margin |
|
77.98% |
36.89% |
26.21% |
45.07% |
22.20% |
-28.59% |
-110.82% |
-141.82% |
-165.39% |
-174.15% |
-127.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
15,561.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.65 |
-11.12 |
-11.11 |
| NOPAT to Interest Expense |
|
9,771.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-18.66 |
-7.79 |
-7.78 |
| EBIT Less CapEx to Interest Expense |
|
15,269.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-28.41 |
-12.76 |
-12.79 |
| NOPAT Less CapEx to Interest Expense |
|
9,479.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-20.42 |
-9.43 |
-9.46 |
| 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% |
0.00% |
0.00% |
0.00% |