| DEI Shares Outstanding |
|
0.00 |
0.00 |
11,932,000.00 |
12,589,857.00 |
557,780,383.00 |
557,780,383.00 |
557,780,383.00 |
6,094,078.00 |
10,678,953.00 |
5,481,874.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
4,972.00 |
5,246.00 |
232,408.00 |
232,408.00 |
232,408.00 |
507,840.00 |
889,913.00 |
5,481,874.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
648.04 |
157.00 |
10.15 |
2.82 |
9.57 |
5.01 |
-5.23 |
-9.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
28.72% |
11.83% |
-4.88% |
38.52% |
38.52% |
152.52% |
11.24% |
-41.89% |
-56.38% |
| EBITDA Growth |
|
0.00% |
23.11% |
-2.57% |
-0.13% |
2.46% |
-27.30% |
-15.86% |
121.86% |
-148.30% |
-2,055.19% |
| EBIT Growth |
|
0.00% |
23.16% |
-2.67% |
-62.78% |
95.93% |
0.00% |
-30.35% |
60.44% |
-206.39% |
-1,701.46% |
| NOPAT Growth |
|
0.00% |
34.76% |
-11.37% |
-27.27% |
26.45% |
2.12% |
-65.47% |
82.59% |
-69.35% |
-7,152.59% |
| Net Income Growth |
|
0.00% |
41.57% |
-1.26% |
-74.81% |
189.68% |
479.37% |
-52.81% |
14.38% |
-281.92% |
-1,053.60% |
| EPS Growth |
|
0.00% |
43.48% |
0.00% |
0.00% |
0.00% |
0.00% |
-52.81% |
14.38% |
-281.92% |
-267.01% |
| Operating Cash Flow Growth |
|
0.00% |
412.83% |
-235.92% |
-295.35% |
85.00% |
-3,173.09% |
139.00% |
-467.11% |
77.86% |
412.73% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
57.49% |
-168.62% |
-823.36% |
100.12% |
-12,804.09% |
-196.52% |
65.80% |
166.63% |
| Invested Capital Growth |
|
0.00% |
0.00% |
57.90% |
61.81% |
285.60% |
2.73% |
11.75% |
30.21% |
7.89% |
-28.47% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| 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% |
| EPS Q/Q Growth |
|
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% |
| 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% |
| 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.14% |
16.97% |
16.99% |
16.40% |
13.00% |
13.00% |
5.48% |
3.88% |
6.04% |
2.87% |
| EBITDA Margin |
|
13.75% |
13.15% |
11.46% |
12.03% |
8.90% |
6.47% |
2.16% |
4.30% |
-3.57% |
-176.59% |
| Operating Margin |
|
13.85% |
13.01% |
10.32% |
7.99% |
7.26% |
7.26% |
0.95% |
1.85% |
1.24% |
-200.62% |
| EBIT Margin |
|
13.66% |
13.07% |
11.38% |
4.45% |
6.30% |
6.30% |
1.74% |
2.50% |
-4.59% |
-189.40% |
| Profit (Net Income) Margin |
|
11.15% |
12.26% |
10.83% |
2.87% |
6.00% |
12.00% |
2.24% |
2.30% |
-7.22% |
-190.86% |
| Tax Burden Percent |
|
89.56% |
99.82% |
99.72% |
74.35% |
96.84% |
193.68% |
105.62% |
89.03% |
100.01% |
100.00% |
| Interest Burden Percent |
|
91.16% |
94.01% |
95.47% |
86.66% |
98.37% |
98.37% |
122.21% |
103.37% |
157.35% |
100.77% |
| Effective Tax Rate |
|
10.44% |
0.18% |
0.28% |
1.53% |
1.05% |
-1.05% |
-5.62% |
10.97% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
66.75% |
22.94% |
10.41% |
4.39% |
2.78% |
0.90% |
1.35% |
0.35% |
-27.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
206.19% |
12.64% |
-200.69% |
6.10% |
-0.42% |
-1.74% |
-1.78% |
72.87% |
227.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-5.35% |
-1.31% |
-6.49% |
-1.81% |
0.25% |
0.51% |
0.26% |
-3.14% |
-8.55% |
| Return on Equity (ROE) |
|
0.00% |
61.40% |
21.62% |
3.92% |
2.57% |
3.03% |
1.41% |
1.61% |
-2.79% |
-36.33% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-133.25% |
-21.96% |
-36.81% |
-113.24% |
0.09% |
-10.20% |
-24.90% |
-7.24% |
5.42% |
| Operating Return on Assets (OROA) |
|
0.00% |
25.17% |
18.89% |
4.80% |
2.52% |
2.43% |
1.05% |
1.63% |
-1.63% |
-31.75% |
| Return on Assets (ROA) |
|
0.00% |
23.62% |
17.98% |
3.10% |
2.40% |
4.62% |
1.35% |
1.50% |
-2.56% |
-31.99% |
| Return on Common Equity (ROCE) |
|
0.00% |
56.23% |
20.34% |
3.75% |
2.55% |
3.01% |
1.41% |
1.61% |
-2.79% |
-36.36% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
33.52% |
17.61% |
3.78% |
1.47% |
2.95% |
1.44% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.57 |
3.46 |
3.07 |
2.23 |
2.82 |
2.88 |
1.00 |
1.82 |
0.56 |
-39 |
| NOPAT Margin |
|
12.41% |
12.99% |
10.29% |
7.87% |
7.18% |
7.34% |
1.00% |
1.65% |
0.87% |
-140.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-139.44% |
10.30% |
211.10% |
-1.72% |
3.20% |
2.64% |
3.13% |
-72.52% |
-254.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
0.63% |
1.05% |
0.32% |
-31.26% |
| Cost of Revenue to Revenue |
|
83.86% |
83.03% |
83.01% |
83.60% |
87.00% |
87.00% |
94.52% |
96.12% |
93.96% |
97.13% |
| SG&A Expenses to Revenue |
|
1.91% |
3.43% |
4.84% |
4.61% |
7.23% |
7.23% |
4.17% |
1.93% |
3.93% |
9.39% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
2.29% |
3.96% |
6.67% |
8.41% |
5.74% |
10.20% |
4.42% |
2.03% |
4.80% |
203.49% |
| Earnings before Interest and Taxes (EBIT) |
|
2.83 |
3.48 |
3.39 |
1.26 |
2.47 |
2.47 |
1.72 |
2.76 |
-2.94 |
-53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.85 |
3.51 |
3.42 |
3.41 |
3.50 |
2.54 |
2.14 |
4.75 |
-2.29 |
-49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.69 |
96.93 |
0.87 |
0.06 |
0.06 |
0.08 |
0.03 |
0.01 |
0.01 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.69 |
96.93 |
0.87 |
0.06 |
0.06 |
0.08 |
0.03 |
0.01 |
0.01 |
| Price to Revenue (P/Rev) |
|
0.32 |
0.25 |
59.61 |
0.66 |
0.24 |
0.24 |
0.13 |
0.04 |
0.03 |
0.06 |
| Price to Earnings (P/E) |
|
2.90 |
2.05 |
551.65 |
22.60 |
4.02 |
14.48 |
5.58 |
1.88 |
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% |
| Earnings Yield |
|
34.44% |
48.68% |
0.18% |
4.42% |
24.85% |
6.91% |
17.91% |
53.12% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.71 |
108.36 |
0.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.28 |
59.54 |
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
2.09 |
519.62 |
6.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
2.11 |
523.43 |
18.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
2.12 |
578.46 |
10.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.22 |
0.11 |
0.19 |
0.01 |
0.01 |
0.03 |
0.07 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.06 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
| Financial Leverage |
|
0.00 |
-0.03 |
-0.10 |
0.03 |
-0.30 |
-0.60 |
-0.30 |
-0.15 |
-0.04 |
-0.04 |
| Leverage Ratio |
|
0.00 |
1.30 |
1.20 |
1.26 |
1.07 |
1.07 |
1.04 |
1.07 |
1.09 |
1.14 |
| Compound Leverage Factor |
|
0.00 |
1.22 |
1.15 |
1.10 |
1.05 |
1.06 |
1.28 |
1.11 |
1.71 |
1.14 |
| Debt to Total Capital |
|
0.00% |
17.85% |
9.84% |
16.23% |
1.42% |
1.42% |
2.51% |
6.10% |
1.38% |
1.44% |
| Short-Term Debt to Total Capital |
|
0.00% |
12.75% |
6.83% |
16.23% |
1.33% |
1.33% |
2.33% |
5.15% |
0.12% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
5.10% |
3.01% |
0.00% |
0.09% |
0.09% |
0.18% |
0.96% |
1.26% |
1.44% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
6.91% |
4.11% |
3.15% |
0.56% |
0.56% |
0.00% |
0.00% |
0.02% |
-0.21% |
| Common Equity to Total Capital |
|
0.00% |
75.24% |
86.06% |
80.63% |
98.02% |
98.02% |
97.49% |
93.90% |
98.60% |
98.77% |
| Debt to EBITDA |
|
0.00 |
0.66 |
0.61 |
1.27 |
0.66 |
0.91 |
1.86 |
2.22 |
-1.04 |
-0.04 |
| Net Debt to EBITDA |
|
0.00 |
-0.08 |
-0.83 |
1.22 |
-17.08 |
-22.40 |
-17.45 |
-1.93 |
2.24 |
0.12 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.19 |
0.19 |
0.00 |
0.04 |
0.06 |
0.14 |
0.35 |
-0.95 |
-0.04 |
| Debt to NOPAT |
|
0.00 |
0.67 |
0.68 |
1.94 |
0.82 |
0.80 |
4.01 |
5.79 |
4.27 |
-0.05 |
| Net Debt to NOPAT |
|
0.00 |
-0.08 |
-0.92 |
1.87 |
-21.16 |
-19.75 |
-37.50 |
-5.04 |
-9.23 |
0.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.19 |
0.21 |
0.00 |
0.05 |
0.05 |
0.29 |
0.91 |
3.91 |
-0.05 |
| Altman Z-Score |
|
0.00 |
5.37 |
375.92 |
3.58 |
2.62 |
2.62 |
2.65 |
2.06 |
1.43 |
-0.65 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
8.42% |
5.93% |
4.13% |
0.96% |
0.94% |
0.29% |
0.00% |
0.01% |
-0.08% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.43 |
9.60 |
3.65 |
37.46 |
37.46 |
18.49 |
14.76 |
16.10 |
9.35 |
| Quick Ratio |
|
0.00 |
3.06 |
6.09 |
1.71 |
20.87 |
20.19 |
8.26 |
3.50 |
3.23 |
4.43 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-6.91 |
-2.94 |
-7.89 |
-73 |
0.09 |
-11 |
-34 |
-12 |
7.66 |
| Operating Cash Flow to CapEx |
|
-10,472.21% |
3,014.78% |
-4,210.79% |
-81,020.43% |
0.00% |
-1,129,044.24% |
700,457.84% |
-24,125,529.30% |
-56,962.75% |
314,764.65% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-33.05 |
-19.03 |
-46.81 |
-986.80 |
1.21 |
-84.57 |
-51.69 |
-6.81 |
18.32 |
| Operating Cash Flow to Interest Expense |
|
-2.56 |
9.59 |
-17.65 |
-63.88 |
-21.88 |
-716.26 |
153.83 |
-116.40 |
-9.92 |
125.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.58 |
9.27 |
-18.07 |
-63.96 |
-21.88 |
-716.32 |
153.81 |
-116.40 |
-9.94 |
125.37 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.93 |
1.66 |
1.08 |
0.40 |
0.39 |
0.60 |
0.65 |
0.35 |
0.17 |
| Accounts Receivable Turnover |
|
0.00 |
5.18 |
4.34 |
2.53 |
2.05 |
2.25 |
4.11 |
4.55 |
2.24 |
1.23 |
| Inventory Turnover |
|
0.00 |
3.88 |
3.70 |
2.05 |
4.05 |
45.71 |
89.83 |
1.75 |
0.49 |
0.31 |
| Fixed Asset Turnover |
|
0.00 |
260.11 |
249.66 |
205.66 |
358.89 |
663.96 |
1,595.71 |
3,180.54 |
1,919.38 |
707.48 |
| Accounts Payable Turnover |
|
0.00 |
26.64 |
38.16 |
13.90 |
22.34 |
37.04 |
602.62 |
162.85 |
102.51 |
634.11 |
| Days Sales Outstanding (DSO) |
|
0.00 |
70.42 |
84.13 |
144.32 |
177.91 |
162.42 |
88.78 |
80.15 |
162.60 |
297.23 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
94.04 |
98.66 |
178.33 |
90.05 |
7.98 |
4.06 |
208.11 |
750.70 |
1,178.62 |
| Days Payable Outstanding (DPO) |
|
0.00 |
13.70 |
9.56 |
26.26 |
16.34 |
9.85 |
0.61 |
2.24 |
3.56 |
0.58 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
150.76 |
173.23 |
296.39 |
251.61 |
160.55 |
92.24 |
286.01 |
909.74 |
1,475.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
10 |
16 |
27 |
102 |
105 |
117 |
153 |
165 |
118 |
| Invested Capital Turnover |
|
0.00 |
5.14 |
2.23 |
1.32 |
0.61 |
0.38 |
0.89 |
0.82 |
0.40 |
0.20 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
10 |
6.01 |
10 |
76 |
2.79 |
12 |
35 |
12 |
-47 |
| Enterprise Value (EV) |
|
0.00 |
7.34 |
1,775 |
24 |
-49 |
-47 |
-25 |
-4.37 |
-3.48 |
-4.46 |
| Market Capitalization |
|
6.72 |
6.72 |
1,777 |
19 |
9.49 |
9.49 |
12 |
4.79 |
1.63 |
1.73 |
| Book Value per Share |
|
$0.00 |
$0.98 |
$1.64 |
$1.80 |
$7.79 |
$7.79 |
$0.28 |
$6.78 |
$27.89 |
$11.62 |
| Tangible Book Value per Share |
|
$0.00 |
$0.98 |
$1.64 |
$1.80 |
$7.79 |
$7.79 |
$0.28 |
$6.39 |
$27.89 |
$11.62 |
| Total Capital |
|
0.00 |
13 |
21 |
27 |
163 |
163 |
159 |
173 |
172 |
126 |
| Total Debt |
|
0.00 |
2.31 |
2.10 |
4.33 |
2.32 |
2.32 |
3.99 |
11 |
2.38 |
1.81 |
| Total Long-Term Debt |
|
0.00 |
0.66 |
0.64 |
0.00 |
0.14 |
0.14 |
0.29 |
1.65 |
2.18 |
1.81 |
| Net Debt |
|
0.00 |
-0.28 |
-2.83 |
4.17 |
-60 |
-57 |
-37 |
-9.16 |
-5.14 |
-5.93 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.07 |
0.06 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
10 |
16 |
26 |
91 |
94 |
107 |
144 |
152 |
82 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
13 |
21 |
26 |
153 |
153 |
149 |
156 |
152 |
83 |
| Net Working Capital (NWC) |
|
0.00 |
11 |
19 |
22 |
151 |
151 |
145 |
147 |
152 |
83 |
| Net Nonoperating Expense (NNE) |
|
0.26 |
0.19 |
-0.16 |
1.42 |
0.47 |
-1.83 |
-1.23 |
-0.73 |
5.18 |
14 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-0.28 |
-2.83 |
4.17 |
-59 |
-56 |
-37 |
-9.16 |
-5.14 |
-5.93 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.02 |
0.02 |
2.15 |
1.02 |
0.07 |
0.42 |
1.98 |
0.65 |
3.58 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
38.53% |
52.48% |
90.73% |
232.34% |
239.45% |
108.34% |
130.06% |
236.36% |
294.46% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
48.24% |
68.99% |
91.27% |
390.26% |
390.26% |
149.84% |
141.65% |
237.12% |
297.34% |
| Net Working Capital to Revenue |
|
0.00% |
42.05% |
64.11% |
76.01% |
384.73% |
384.73% |
146.11% |
133.61% |
236.80% |
297.34% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$58.00 |
($6.00) |
$0.00 |
$0.00 |
$0.00 |
$8.40 |
($7.92) |
($28.92) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
59.66K |
62.95K |
514.21K |
0.00 |
2.91M |
302.41K |
590.69K |
1.84M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$58.00 |
($6.00) |
$0.00 |
$0.00 |
$0.00 |
$3.60 |
($7.92) |
($28.92) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
59.66K |
62.95K |
522.28K |
0.00 |
2.91M |
704.41K |
590.69K |
1.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$58.00 |
($6.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
55.87K |
58.39K |
2.79M |
0.00 |
0.00 |
507.84K |
889.91K |
5.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.57 |
3.46 |
3.07 |
2.23 |
2.82 |
2.00 |
0.66 |
1.82 |
0.56 |
-33 |
| Normalized NOPAT Margin |
|
12.41% |
12.99% |
10.29% |
7.87% |
7.18% |
5.08% |
0.66% |
1.65% |
0.87% |
-118.24% |
| Pre Tax Income Margin |
|
12.45% |
12.29% |
10.86% |
3.86% |
6.19% |
6.19% |
2.12% |
2.59% |
-7.22% |
-190.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.29 |
16.66 |
21.97 |
7.49 |
33.49 |
33.49 |
12.84 |
4.25 |
-1.74 |
-126.65 |
| NOPAT to Interest Expense |
|
10.25 |
16.56 |
19.88 |
13.24 |
38.22 |
39.03 |
7.42 |
2.79 |
0.33 |
-93.90 |
| EBIT Less CapEx to Interest Expense |
|
11.26 |
16.34 |
21.55 |
7.41 |
33.49 |
33.42 |
12.82 |
4.25 |
-1.76 |
-126.69 |
| NOPAT Less CapEx to Interest Expense |
|
10.22 |
16.24 |
19.46 |
13.16 |
38.22 |
38.96 |
7.40 |
2.79 |
0.31 |
-93.94 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |