| DEI Shares Outstanding |
|
- |
10,876,112.00 |
10,876,112.00 |
12,515,645.00 |
5,600,259.00 |
6,708,946.00 |
7,294,541.00 |
7,116,206.00 |
7,014,331.00 |
7,047,537.00 |
7,055,881.00 |
| DEI Adjusted Shares Outstanding |
|
- |
3,172,199.00 |
3,172,199.00 |
1,564,456.00 |
5,600,259.00 |
6,708,946.00 |
7,294,541.00 |
7,116,206.00 |
7,014,331.00 |
7,047,537.00 |
7,055,881.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
-14.48 |
-2.49 |
-0.92 |
-0.62 |
0.50 |
5.81 |
14.93 |
16.33 |
16.00 |
19.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.27% |
-45.47% |
15.64% |
44.89% |
16.26% |
39.12% |
68.62% |
94.58% |
7.16% |
8.74% |
7.03% |
| EBITDA Growth |
|
78.92% |
-2,340.28% |
86.26% |
483.74% |
-12.53% |
73.25% |
445.98% |
124.96% |
10.44% |
8.72% |
22.81% |
| EBIT Growth |
|
20.45% |
-48.08% |
68.52% |
142.48% |
-14.35% |
128.69% |
912.84% |
142.79% |
7.68% |
1.22% |
23.22% |
| NOPAT Growth |
|
22.06% |
-11.09% |
57.30% |
143.18% |
-15.43% |
571.92% |
392.16% |
133.18% |
11.99% |
0.49% |
24.57% |
| Net Income Growth |
|
21.60% |
-142.60% |
79.62% |
90.45% |
-153.65% |
340.18% |
963.08% |
147.29% |
7.82% |
-1.55% |
21.45% |
| EPS Growth |
|
30.59% |
0.00% |
0.00% |
90.45% |
-18.63% |
147.93% |
944.83% |
143.89% |
11.77% |
-1.94% |
21.73% |
| Operating Cash Flow Growth |
|
-177.64% |
-150.94% |
199.31% |
-129.19% |
319.72% |
-25.65% |
2,083.67% |
116.83% |
13.96% |
-1.42% |
10.12% |
| Free Cash Flow Firm Growth |
|
87.36% |
-276.01% |
632.68% |
-108.06% |
-778.22% |
138.08% |
-209.18% |
199.66% |
35.18% |
-210.59% |
491.68% |
| Invested Capital Growth |
|
-3.09% |
5.24% |
-66.02% |
18.69% |
113.40% |
-11.40% |
70.79% |
49.19% |
34.72% |
46.07% |
1.94% |
| 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 |
|
94.92% |
89.27% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-1.32% |
-59.08% |
-7.02% |
18.59% |
13.98% |
17.41% |
56.38% |
65.18% |
67.18% |
67.16% |
77.06% |
| Operating Margin |
|
-30.26% |
-61.66% |
-22.77% |
6.79% |
4.94% |
16.69% |
48.71% |
58.37% |
61.00% |
56.37% |
65.61% |
| EBIT Margin |
|
-30.90% |
-83.91% |
-22.84% |
6.70% |
4.93% |
8.11% |
48.72% |
60.78% |
61.08% |
56.85% |
65.45% |
| Profit (Net Income) Margin |
|
-37.28% |
-165.88% |
-29.23% |
-1.93% |
-4.20% |
7.26% |
45.76% |
58.15% |
58.51% |
52.97% |
60.11% |
| Tax Burden Percent |
|
118.15% |
107.73% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
102.12% |
183.50% |
127.95% |
-28.77% |
-85.21% |
89.49% |
93.93% |
95.67% |
95.80% |
93.17% |
91.84% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-6.40% |
-7.04% |
-4.38% |
3.41% |
1.69% |
8.86% |
34.30% |
50.89% |
40.55% |
28.85% |
29.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
137.80% |
-78.43% |
-13.12% |
-13.81% |
-3.75% |
1.68% |
30.71% |
50.43% |
34.22% |
21.70% |
15.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.50% |
-30.57% |
-9.40% |
-5.32% |
-8.33% |
3.87% |
42.28% |
35.84% |
12.15% |
6.97% |
3.16% |
| Return on Equity (ROE) |
|
-10.90% |
-37.61% |
-13.78% |
-1.92% |
-6.64% |
12.74% |
76.58% |
86.73% |
52.70% |
35.83% |
33.15% |
| Cash Return on Invested Capital (CROIC) |
|
-3.26% |
-12.15% |
94.18% |
-13.69% |
-70.68% |
20.95% |
-17.98% |
11.40% |
10.97% |
-8.59% |
28.07% |
| Operating Return on Assets (OROA) |
|
-6.42% |
-10.92% |
-3.55% |
2.01% |
2.04% |
3.80% |
27.55% |
40.38% |
31.75% |
23.83% |
23.09% |
| Return on Assets (ROA) |
|
-7.75% |
-21.58% |
-4.54% |
-0.58% |
-1.74% |
3.40% |
25.88% |
38.63% |
30.41% |
22.20% |
21.21% |
| Return on Common Equity (ROCE) |
|
-8.26% |
-30.95% |
-13.78% |
-1.40% |
-3.18% |
9.59% |
71.10% |
86.73% |
52.70% |
35.83% |
33.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-14.78% |
-62.99% |
-14.87% |
-17.36% |
-8.23% |
14.78% |
55.90% |
63.18% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.98 |
-8.87 |
-3.79 |
1.64 |
1.38 |
9.29 |
46 |
107 |
119 |
120 |
149 |
| NOPAT Margin |
|
-21.18% |
-43.16% |
-15.94% |
4.75% |
3.46% |
16.69% |
48.71% |
58.37% |
61.00% |
56.37% |
65.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
-144.21% |
71.38% |
8.74% |
17.22% |
5.45% |
7.18% |
3.59% |
0.45% |
6.33% |
7.16% |
14.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
38.72% |
30.12% |
21.12% |
21.98% |
| Cost of Revenue to Revenue |
|
5.08% |
10.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
86.74% |
92.12% |
84.83% |
75.78% |
75.20% |
77.10% |
39.97% |
25.81% |
30.08% |
28.04% |
27.05% |
| 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 |
|
125.19% |
150.93% |
122.77% |
93.21% |
95.06% |
83.31% |
51.29% |
41.63% |
39.00% |
43.63% |
34.39% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-17 |
-5.43 |
2.31 |
1.97 |
4.52 |
46 |
111 |
120 |
121 |
149 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.50 |
-12 |
-1.67 |
6.40 |
5.60 |
9.70 |
53 |
119 |
132 |
143 |
176 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.13 |
0.22 |
0.34 |
3.95 |
0.26 |
0.95 |
1.85 |
0.58 |
0.62 |
0.56 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
0.13 |
0.22 |
0.34 |
3.95 |
0.26 |
0.95 |
1.85 |
0.58 |
0.62 |
0.56 |
0.82 |
| Price to Revenue (P/Rev) |
|
0.33 |
0.57 |
0.66 |
0.44 |
0.14 |
0.46 |
1.51 |
0.53 |
0.85 |
0.95 |
1.67 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.72 |
3.35 |
0.91 |
1.44 |
1.79 |
2.78 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.29% |
8.60% |
8.35% |
14.41% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.96% |
29.83% |
109.60% |
69.23% |
55.94% |
36.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.38 |
0.43 |
1.04 |
1.22 |
0.86 |
0.98 |
1.39 |
0.70 |
0.70 |
0.67 |
0.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.23 |
2.72 |
1.93 |
1.84 |
2.40 |
1.74 |
2.49 |
0.96 |
1.21 |
1.56 |
1.84 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
9.90 |
17.14 |
9.99 |
4.41 |
1.48 |
1.80 |
2.32 |
2.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
27.48 |
48.59 |
21.44 |
5.10 |
1.59 |
1.98 |
2.75 |
2.82 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
38.75 |
69.38 |
10.42 |
5.10 |
1.65 |
1.98 |
2.77 |
2.81 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
9.06 |
0.00 |
29.61 |
40.19 |
4.44 |
1.54 |
1.82 |
2.59 |
2.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.56 |
0.00 |
0.00 |
4.41 |
0.00 |
7.37 |
7.33 |
0.00 |
3.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.32 |
0.96 |
0.73 |
1.62 |
3.01 |
1.89 |
1.54 |
0.64 |
0.49 |
0.57 |
0.47 |
| Long-Term Debt to Equity |
|
0.20 |
0.82 |
0.64 |
1.40 |
2.57 |
1.31 |
1.16 |
0.31 |
0.37 |
0.46 |
0.43 |
| Financial Leverage |
|
-0.03 |
0.39 |
0.72 |
0.39 |
2.22 |
2.30 |
1.38 |
0.71 |
0.35 |
0.32 |
0.21 |
| Leverage Ratio |
|
1.41 |
1.74 |
3.04 |
3.31 |
3.82 |
3.74 |
2.96 |
2.24 |
1.73 |
1.61 |
1.56 |
| Compound Leverage Factor |
|
1.44 |
3.20 |
3.88 |
-0.95 |
-3.26 |
3.35 |
2.78 |
2.15 |
1.66 |
1.50 |
1.44 |
| Debt to Total Capital |
|
24.04% |
48.97% |
42.14% |
61.84% |
75.04% |
65.41% |
60.57% |
38.94% |
32.78% |
36.14% |
31.87% |
| Short-Term Debt to Total Capital |
|
8.77% |
7.12% |
5.21% |
8.23% |
10.92% |
20.20% |
14.90% |
20.12% |
7.78% |
6.50% |
2.82% |
| Long-Term Debt to Total Capital |
|
15.27% |
41.85% |
36.94% |
53.61% |
64.11% |
45.22% |
45.67% |
18.81% |
25.00% |
29.64% |
29.06% |
| Preferred Equity to Total Capital |
|
19.17% |
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% |
31.70% |
6.80% |
7.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
56.79% |
51.03% |
57.86% |
6.46% |
18.17% |
26.74% |
39.43% |
61.06% |
67.22% |
63.86% |
68.13% |
| Debt to EBITDA |
|
-80.89 |
-4.28 |
-20.40 |
5.72 |
15.10 |
6.90 |
2.23 |
0.90 |
0.99 |
1.44 |
1.23 |
| Net Debt to EBITDA |
|
-3.40 |
-3.63 |
-18.02 |
4.61 |
14.81 |
6.49 |
1.73 |
0.67 |
0.54 |
0.91 |
0.23 |
| Long-Term Debt to EBITDA |
|
-51.37 |
-3.66 |
-17.88 |
4.96 |
12.90 |
4.77 |
1.68 |
0.44 |
0.75 |
1.18 |
1.13 |
| Debt to NOPAT |
|
-5.04 |
-5.85 |
-8.98 |
22.37 |
61.09 |
7.20 |
2.58 |
1.01 |
1.09 |
1.71 |
1.45 |
| Net Debt to NOPAT |
|
-0.21 |
-4.97 |
-7.94 |
18.05 |
59.94 |
6.78 |
2.00 |
0.74 |
0.60 |
1.09 |
0.27 |
| Long-Term Debt to NOPAT |
|
-3.20 |
-5.00 |
-7.87 |
19.40 |
52.20 |
4.97 |
1.95 |
0.49 |
0.83 |
1.40 |
1.32 |
| Altman Z-Score |
|
-1.32 |
-2.37 |
-1.92 |
-3.97 |
-2.35 |
-2.28 |
0.48 |
1.54 |
2.09 |
1.87 |
2.66 |
| Noncontrolling Interest Sharing Ratio |
|
24.25% |
17.70% |
0.00% |
27.08% |
52.11% |
24.70% |
7.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.12 |
0.93 |
0.87 |
1.03 |
0.25 |
0.34 |
0.89 |
0.64 |
1.29 |
1.48 |
4.89 |
| Quick Ratio |
|
0.59 |
0.49 |
0.25 |
0.86 |
0.13 |
0.26 |
0.80 |
0.43 |
1.23 |
1.38 |
4.78 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.07 |
-15 |
81 |
-6.57 |
-58 |
22 |
-24 |
24 |
32 |
-36 |
140 |
| Operating Cash Flow to CapEx |
|
-24.84% |
0.00% |
24.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.74 |
-11.16 |
52.41 |
-2.15 |
-15.37 |
44.68 |
-8.63 |
4.71 |
5.02 |
-3.36 |
9.33 |
| Operating Cash Flow to Interest Expense |
|
-1.36 |
-3.71 |
3.25 |
-0.48 |
0.86 |
4.90 |
18.93 |
22.49 |
20.22 |
12.07 |
9.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.85 |
-2.90 |
-9.94 |
1.57 |
0.86 |
4.90 |
18.93 |
22.49 |
20.22 |
12.07 |
9.41 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.21 |
0.13 |
0.16 |
0.30 |
0.41 |
0.47 |
0.57 |
0.66 |
0.52 |
0.42 |
0.35 |
| Accounts Receivable Turnover |
|
13.28 |
8.31 |
11.44 |
14.22 |
15.17 |
18.06 |
27.31 |
40.22 |
37.64 |
44.17 |
27.04 |
| Inventory Turnover |
|
1.19 |
1.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.38 |
0.21 |
0.30 |
0.68 |
0.49 |
0.52 |
0.68 |
0.93 |
0.81 |
0.60 |
0.50 |
| Accounts Payable Turnover |
|
0.73 |
1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
27.48 |
43.90 |
31.90 |
25.66 |
24.06 |
20.21 |
13.37 |
9.08 |
9.70 |
8.26 |
13.50 |
| Days Inventory Outstanding (DIO) |
|
307.65 |
228.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
499.42 |
296.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-164.28 |
-24.44 |
31.90 |
25.66 |
24.06 |
20.21 |
13.37 |
9.08 |
9.70 |
8.26 |
13.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
123 |
129 |
44 |
52 |
111 |
98 |
168 |
251 |
338 |
494 |
503 |
| Invested Capital Turnover |
|
0.30 |
0.16 |
0.27 |
0.72 |
0.49 |
0.53 |
0.70 |
0.87 |
0.66 |
0.51 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
-3.91 |
6.43 |
-85 |
8.20 |
59 |
-13 |
70 |
83 |
87 |
156 |
9.57 |
| Enterprise Value (EV) |
|
46 |
56 |
46 |
63 |
96 |
97 |
233 |
176 |
237 |
332 |
420 |
| Market Capitalization |
|
12 |
12 |
16 |
15 |
5.41 |
26 |
142 |
97 |
165 |
202 |
380 |
| Book Value per Share |
|
$1.66 |
$6.60 |
$4.29 |
$0.35 |
$1.63 |
$4.88 |
$11.46 |
$23.05 |
$37.46 |
$51.74 |
$65.76 |
| Tangible Book Value per Share |
|
$1.66 |
$6.60 |
$4.29 |
$0.35 |
$1.63 |
$4.88 |
$11.46 |
$23.05 |
$37.46 |
$51.74 |
$65.76 |
| Total Capital |
|
167 |
106 |
81 |
59 |
113 |
102 |
195 |
275 |
397 |
568 |
680 |
| Total Debt |
|
40 |
52 |
34 |
37 |
84 |
67 |
118 |
107 |
130 |
205 |
217 |
| Total Long-Term Debt |
|
26 |
44 |
30 |
32 |
72 |
46 |
89 |
52 |
99 |
168 |
198 |
| Net Debt |
|
1.69 |
44 |
30 |
30 |
83 |
63 |
91 |
79 |
71 |
131 |
40 |
| Capital Expenditures (CapEx) |
|
8.16 |
-1.11 |
21 |
-6.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.40 |
2.95 |
-2.21 |
-1.81 |
-7.85 |
-2.21 |
-1.92 |
0.56 |
-13 |
-10 |
-4.87 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
6.82 |
1.75 |
5.27 |
-6.26 |
1.69 |
25 |
29 |
46 |
64 |
172 |
| Net Working Capital (NWC) |
|
2.34 |
-0.73 |
-2.45 |
0.40 |
-19 |
-19 |
-4.25 |
-27 |
15 |
28 |
153 |
| Net Nonoperating Expense (NNE) |
|
6.07 |
25 |
3.16 |
2.30 |
3.07 |
5.25 |
2.77 |
0.40 |
4.88 |
7.24 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-4.41 |
75 |
-2.81 |
30 |
83 |
63 |
91 |
83 |
71 |
131 |
40 |
| Total Depreciation and Amortization (D&A) |
|
11 |
5.10 |
3.76 |
4.09 |
3.62 |
5.18 |
7.20 |
8.04 |
12 |
22 |
26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.36% |
14.38% |
-9.30% |
-5.24% |
-19.63% |
-3.98% |
-2.04% |
0.31% |
-6.64% |
-4.79% |
-2.14% |
| Debt-free Net Working Capital to Revenue |
|
45.19% |
33.19% |
7.38% |
15.31% |
-15.64% |
3.04% |
26.40% |
15.65% |
23.30% |
30.28% |
75.55% |
| Net Working Capital to Revenue |
|
6.22% |
-3.56% |
-10.31% |
1.17% |
-46.36% |
-34.04% |
-4.53% |
-14.68% |
7.55% |
12.93% |
67.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($8.40) |
($19.30) |
($2.43) |
$0.00 |
($1.21) |
$0.58 |
$6.07 |
$14.79 |
$16.53 |
$16.25 |
$19.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.39M |
3.17M |
3.17M |
1.56M |
5.60M |
6.71M |
6.98M |
7.18M |
6.93M |
6.94M |
6.94M |
| Adjusted Diluted Earnings per Share |
|
($8.40) |
($19.30) |
($2.43) |
$0.00 |
($1.21) |
$0.58 |
$6.06 |
$14.78 |
$16.52 |
$16.20 |
$19.72 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.39M |
3.17M |
3.17M |
1.56M |
5.60M |
6.71M |
6.99M |
7.19M |
6.94M |
6.96M |
6.95M |
| Adjusted Basic & Diluted Earnings per Share |
|
($8.40) |
($19.30) |
($2.43) |
$0.00 |
($1.21) |
$0.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.87M |
2.38M |
3.23M |
1.41M |
2.86M |
5.75M |
7.29M |
7.12M |
7.01M |
7.05M |
7.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.16 |
-4.73 |
-1.13 |
0.70 |
1.38 |
6.59 |
32 |
75 |
78 |
80 |
91 |
| Normalized NOPAT Margin |
|
-18.99% |
-23.01% |
-4.77% |
2.02% |
3.46% |
11.83% |
34.10% |
40.86% |
40.09% |
37.59% |
39.96% |
| Pre Tax Income Margin |
|
-31.55% |
-153.98% |
-29.23% |
-1.93% |
-4.20% |
7.26% |
45.76% |
58.15% |
58.51% |
52.97% |
60.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7.83 |
-12.58 |
-3.49 |
0.76 |
0.53 |
9.19 |
16.45 |
21.89 |
18.59 |
11.40 |
9.95 |
| NOPAT to Interest Expense |
|
-5.37 |
-6.47 |
-2.44 |
0.54 |
0.37 |
18.90 |
16.45 |
21.02 |
18.57 |
11.30 |
9.97 |
| EBIT Less CapEx to Interest Expense |
|
-13.32 |
-11.77 |
-16.68 |
2.81 |
0.53 |
9.19 |
16.45 |
21.89 |
18.59 |
11.40 |
9.95 |
| NOPAT Less CapEx to Interest Expense |
|
-10.86 |
-5.66 |
-15.63 |
2.59 |
0.37 |
18.90 |
16.45 |
21.02 |
18.57 |
11.30 |
9.97 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-2.13% |
0.00% |
0.00% |
-61.32% |
7.94% |
0.99% |
10.17% |
12.21% |
14.93% |
13.84% |
| Augmented Payout Ratio |
|
-2.85% |
-2.37% |
-4.91% |
-3.39% |
-69.45% |
12.50% |
1.27% |
14.93% |
15.04% |
15.88% |
15.39% |