| DEI Shares Outstanding |
|
8,406,953.00 |
8,406,953.00 |
8,406,953.00 |
8,729,682.00 |
8,729,682.00 |
9,107,558.00 |
9,199,625.00 |
9,283,652.00 |
9,353,440.00 |
- |
9,487,342.00 |
| DEI Adjusted Shares Outstanding |
|
8,406,953.00 |
8,406,953.00 |
8,406,953.00 |
8,729,682.00 |
8,729,682.00 |
9,107,558.00 |
9,199,625.00 |
9,283,652.00 |
9,353,440.00 |
- |
9,487,342.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.20 |
0.01 |
-0.54 |
-3.09 |
-0.29 |
-1.05 |
0.05 |
-1.01 |
-0.54 |
- |
2.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.01% |
-27.62% |
-9.14% |
-21.74% |
25.64% |
-16.16% |
30.71% |
-10.98% |
-15.57% |
35.55% |
26.30% |
| EBITDA Growth |
|
-18.27% |
-17.70% |
-188.68% |
-107.92% |
101.19% |
-7,386.55% |
139.74% |
-244.02% |
55.05% |
419.86% |
93.16% |
| EBIT Growth |
|
-34.85% |
-19.76% |
-355.16% |
-67.57% |
78.47% |
-346.89% |
101.21% |
-5,608.97% |
41.60% |
207.44% |
134.02% |
| NOPAT Growth |
|
-26.73% |
-27.44% |
-417.05% |
-64.72% |
77.27% |
-287.72% |
82.10% |
-311.13% |
41.88% |
257.12% |
345.32% |
| Net Income Growth |
|
-30.05% |
-64.44% |
-579.70% |
-393.20% |
89.36% |
-296.44% |
106.78% |
-1,373.97% |
36.50% |
201.69% |
323.42% |
| EPS Growth |
|
-30.43% |
-65.63% |
-600.00% |
-389.09% |
89.59% |
-292.86% |
106.36% |
-1,428.57% |
36.56% |
200.00% |
316.95% |
| Operating Cash Flow Growth |
|
-48.33% |
55.31% |
33.01% |
16.59% |
-102.14% |
-1,350.52% |
964.04% |
-66.80% |
-70.89% |
641.11% |
-116.40% |
| Free Cash Flow Firm Growth |
|
49.20% |
306.54% |
-165.38% |
599.88% |
-135.37% |
109.11% |
1,468.47% |
-44.90% |
-76.54% |
324.35% |
-245.59% |
| Invested Capital Growth |
|
6.27% |
-4.14% |
-2.67% |
-33.53% |
7.61% |
-15.41% |
-21.27% |
-28.69% |
-17.19% |
3.16% |
136.79% |
| Revenue Q/Q Growth |
|
-0.39% |
-15.24% |
15.36% |
-17.68% |
12.98% |
-6.58% |
11.06% |
-10.19% |
7.50% |
4.88% |
6.74% |
| EBITDA Q/Q Growth |
|
29.67% |
232.70% |
-294.09% |
28.64% |
103.14% |
10.66% |
161.75% |
-469.15% |
79.71% |
144.55% |
25.93% |
| EBIT Q/Q Growth |
|
-28.37% |
79.16% |
-510.67% |
10.88% |
29.15% |
-23.53% |
102.60% |
-816.06% |
57.58% |
71.76% |
7.15% |
| NOPAT Q/Q Growth |
|
-28.82% |
188.68% |
-484.69% |
11.63% |
28.48% |
-14.47% |
58.54% |
-300.70% |
57.52% |
80.91% |
3.22% |
| Net Income Q/Q Growth |
|
-22.38% |
-3.74% |
-223.34% |
-61.84% |
80.06% |
-6.58% |
118.31% |
-2,065.75% |
56.33% |
74.00% |
2.47% |
| EPS Q/Q Growth |
|
-21.95% |
0.00% |
-223.53% |
-61.08% |
80.56% |
-6.80% |
117.50% |
-1,760.00% |
55.97% |
78.79% |
2.07% |
| Operating Cash Flow Q/Q Growth |
|
-12.75% |
-37.29% |
11.50% |
-15.21% |
87.27% |
-428.74% |
39.96% |
-40.59% |
-41.66% |
1,822.30% |
-123.00% |
| Free Cash Flow Firm Q/Q Growth |
|
35.59% |
410.61% |
-67.98% |
31.39% |
-248.62% |
1,319.20% |
7.90% |
39.83% |
-75.93% |
269.05% |
-859.02% |
| Invested Capital Q/Q Growth |
|
-2.96% |
-6.52% |
-10.15% |
-18.38% |
-1.38% |
-4.82% |
-2.59% |
-20.38% |
6.75% |
-14.05% |
9.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.76% |
34.78% |
22.34% |
13.10% |
31.89% |
13.85% |
31.19% |
17.80% |
19.25% |
33.62% |
43.11% |
| EBITDA Margin |
|
8.59% |
9.77% |
-9.53% |
-25.33% |
0.24% |
-20.89% |
6.35% |
-10.28% |
-5.47% |
12.91% |
19.74% |
| Operating Margin |
|
4.80% |
4.45% |
-14.95% |
-31.45% |
-5.69% |
-26.31% |
-1.77% |
-16.64% |
-11.46% |
9.08% |
16.81% |
| EBIT Margin |
|
4.75% |
5.26% |
-14.77% |
-31.63% |
-5.42% |
-28.89% |
0.27% |
-16.54% |
-11.44% |
9.07% |
16.80% |
| Profit (Net Income) Margin |
|
3.69% |
1.81% |
-9.57% |
-60.34% |
-5.11% |
-24.16% |
1.25% |
-17.94% |
-13.49% |
10.12% |
33.93% |
| Tax Burden Percent |
|
62.30% |
30.70% |
68.49% |
210.88% |
102.26% |
85.20% |
142.86% |
100.01% |
101.36% |
102.38% |
195.04% |
| Interest Burden Percent |
|
124.86% |
112.32% |
94.64% |
90.46% |
92.17% |
98.15% |
328.28% |
108.44% |
116.33% |
109.02% |
103.54% |
| Effective Tax Rate |
|
37.70% |
32.68% |
0.00% |
0.00% |
0.00% |
0.00% |
-42.86% |
0.00% |
0.00% |
-2.38% |
-95.04% |
| Return on Invested Capital (ROIC) |
|
2.97% |
2.14% |
-7.01% |
-14.07% |
-3.86% |
-15.63% |
-3.42% |
-18.62% |
-14.22% |
24.28% |
63.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.15% |
6.57% |
-9.76% |
89.12% |
0.76% |
8.77% |
-17.29% |
-4.03% |
-0.93% |
21.28% |
56.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.17% |
-1.05% |
1.74% |
-17.09% |
-0.15% |
-1.46% |
4.66% |
1.65% |
0.39% |
-8.89% |
-13.58% |
| Return on Equity (ROE) |
|
3.14% |
1.09% |
-5.28% |
-31.16% |
-4.00% |
-17.09% |
1.24% |
-16.97% |
-13.83% |
15.39% |
49.64% |
| Cash Return on Invested Capital (CROIC) |
|
-3.11% |
6.36% |
-4.31% |
26.21% |
-11.18% |
1.06% |
20.39% |
14.89% |
4.59% |
21.16% |
-18.02% |
| Operating Return on Assets (OROA) |
|
3.06% |
2.43% |
-6.32% |
-12.66% |
-3.15% |
-13.47% |
0.15% |
-8.72% |
-5.86% |
6.35% |
13.25% |
| Return on Assets (ROA) |
|
2.38% |
0.84% |
-4.09% |
-24.15% |
-2.97% |
-11.26% |
0.72% |
-9.45% |
-6.91% |
7.09% |
26.77% |
| Return on Common Equity (ROCE) |
|
3.14% |
1.09% |
-5.28% |
-31.16% |
-4.00% |
-17.09% |
1.24% |
-16.97% |
-13.83% |
15.39% |
49.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.08% |
1.08% |
-5.40% |
-37.59% |
-4.01% |
-18.49% |
1.23% |
-18.56% |
-16.73% |
14.05% |
42.59% |
| Net Operating Profit after Tax (NOPAT) |
|
2.29 |
1.66 |
-5.27 |
-8.68 |
-1.97 |
-7.65 |
-1.37 |
-5.63 |
-3.27 |
5.14 |
23 |
| NOPAT Margin |
|
2.99% |
3.00% |
-10.46% |
-22.02% |
-3.98% |
-18.42% |
-2.52% |
-11.65% |
-8.02% |
9.30% |
32.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.12% |
-4.43% |
2.75% |
-103.19% |
-4.62% |
-24.40% |
13.87% |
-14.58% |
-13.29% |
3.00% |
6.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
41.14% |
| Cost of Revenue to Revenue |
|
69.24% |
65.22% |
77.66% |
86.90% |
68.11% |
86.15% |
68.81% |
82.20% |
80.75% |
66.38% |
56.89% |
| SG&A Expenses to Revenue |
|
18.56% |
20.53% |
23.63% |
26.92% |
24.44% |
27.93% |
24.31% |
24.15% |
22.98% |
18.42% |
17.60% |
| R&D to Revenue |
|
7.40% |
9.80% |
13.66% |
17.64% |
13.14% |
12.23% |
8.64% |
10.30% |
7.72% |
6.12% |
8.70% |
| Operating Expenses to Revenue |
|
25.96% |
30.33% |
37.29% |
44.56% |
37.58% |
40.16% |
32.95% |
34.45% |
30.71% |
24.54% |
26.31% |
| Earnings before Interest and Taxes (EBIT) |
|
3.63 |
2.92 |
-7.44 |
-12 |
-2.68 |
-12 |
0.15 |
-7.99 |
-4.67 |
5.01 |
12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.58 |
5.41 |
-4.80 |
-9.98 |
0.12 |
-8.67 |
3.45 |
-4.96 |
-2.23 |
7.14 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.96 |
1.32 |
1.34 |
1.41 |
1.28 |
1.72 |
2.11 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.97 |
1.33 |
1.35 |
1.43 |
1.30 |
1.75 |
2.15 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.55 |
1.68 |
1.75 |
1.44 |
1.24 |
1.38 |
1.52 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
162.78 |
0.00 |
0.00 |
15.03 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.58% |
0.00% |
5.38% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.61% |
0.00% |
0.00% |
6.65% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.95 |
1.35 |
1.41 |
1.65 |
1.52 |
2.13 |
3.06 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.19 |
1.44 |
1.52 |
1.07 |
0.79 |
1.09 |
1.19 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
600.64 |
0.00 |
16.88 |
0.00 |
0.00 |
9.22 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
401.21 |
0.00 |
0.00 |
13.12 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.80 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
10.35 |
0.00 |
0.00 |
4.79 |
9.45 |
37.77 |
7.55 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.90 |
0.00 |
121.10 |
7.12 |
8.48 |
42.04 |
14.68 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.06 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.07 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.14 |
-0.16 |
-0.18 |
-0.19 |
-0.19 |
-0.17 |
-0.27 |
-0.41 |
-0.42 |
-0.42 |
-0.24 |
| Leverage Ratio |
|
1.32 |
1.30 |
1.29 |
1.29 |
1.35 |
1.52 |
1.73 |
1.80 |
2.00 |
2.17 |
1.85 |
| Compound Leverage Factor |
|
1.64 |
1.46 |
1.22 |
1.17 |
1.24 |
1.49 |
5.68 |
1.95 |
2.33 |
2.37 |
1.92 |
| Debt to Total Capital |
|
6.13% |
6.04% |
0.00% |
0.00% |
0.00% |
8.39% |
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% |
8.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
6.13% |
6.04% |
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 |
|
93.87% |
93.96% |
100.00% |
100.00% |
100.00% |
91.61% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.91 |
1.11 |
0.00 |
0.00 |
0.00 |
-0.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-1.89 |
-2.02 |
0.00 |
0.00 |
0.00 |
1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.91 |
1.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
2.62 |
3.61 |
0.00 |
0.00 |
0.00 |
-0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-5.42 |
-6.58 |
0.00 |
0.00 |
0.00 |
1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
2.62 |
3.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2.45 |
3.19 |
1.50 |
1.98 |
1.35 |
1.01 |
2.08 |
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 |
|
10.01 |
8.33 |
8.61 |
9.91 |
9.03 |
3.74 |
2.97 |
2.56 |
1.77 |
1.89 |
2.26 |
| Quick Ratio |
|
4.91 |
3.54 |
3.57 |
3.48 |
3.13 |
1.37 |
1.24 |
1.18 |
0.61 |
0.74 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.39 |
4.95 |
-3.23 |
16 |
-5.72 |
0.52 |
8.17 |
4.50 |
1.06 |
4.48 |
-6.52 |
| Operating Cash Flow to CapEx |
|
45.27% |
89.58% |
74.30% |
319.68% |
-3.51% |
-94.88% |
981.19% |
216.99% |
128.00% |
583.65% |
-78.98% |
| Free Cash Flow to Firm to Interest Expense |
|
-17.23 |
37.75 |
-21.56 |
204.60 |
-68.88 |
4.87 |
64.29 |
58.43 |
6.77 |
41.10 |
-62.71 |
| Operating Cash Flow to Interest Expense |
|
13.54 |
22.31 |
25.92 |
57.38 |
-1.17 |
-13.15 |
95.72 |
52.42 |
7.53 |
79.89 |
-13.73 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-16.37 |
-2.60 |
-8.97 |
39.43 |
-34.51 |
-27.01 |
85.97 |
28.26 |
1.65 |
66.20 |
-31.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.65 |
0.46 |
0.43 |
0.40 |
0.58 |
0.47 |
0.57 |
0.53 |
0.51 |
0.70 |
0.79 |
| Accounts Receivable Turnover |
|
3.75 |
2.63 |
2.62 |
3.39 |
9.32 |
7.72 |
10.95 |
9.85 |
9.15 |
11.97 |
13.26 |
| Inventory Turnover |
|
1.33 |
0.97 |
1.20 |
1.24 |
1.36 |
1.54 |
1.75 |
2.01 |
1.63 |
1.67 |
1.69 |
| Fixed Asset Turnover |
|
6.40 |
4.43 |
3.71 |
2.72 |
3.65 |
3.42 |
5.20 |
5.31 |
5.21 |
8.17 |
11.06 |
| Accounts Payable Turnover |
|
26.14 |
14.80 |
13.96 |
16.01 |
22.26 |
27.38 |
29.82 |
36.76 |
25.89 |
19.25 |
21.43 |
| Days Sales Outstanding (DSO) |
|
97.25 |
138.85 |
139.52 |
107.53 |
39.18 |
47.28 |
33.33 |
37.05 |
39.89 |
30.49 |
27.52 |
| Days Inventory Outstanding (DIO) |
|
273.55 |
376.30 |
304.92 |
294.38 |
268.13 |
236.37 |
208.34 |
181.90 |
224.09 |
218.64 |
215.61 |
| Days Payable Outstanding (DPO) |
|
13.96 |
24.67 |
26.15 |
22.80 |
16.39 |
13.33 |
12.24 |
9.93 |
14.10 |
18.96 |
17.04 |
| Cash Conversion Cycle (CCC) |
|
356.84 |
490.48 |
418.29 |
379.11 |
290.92 |
270.32 |
229.42 |
209.03 |
249.88 |
230.17 |
226.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
79 |
76 |
74 |
49 |
53 |
45 |
35 |
25 |
21 |
21 |
51 |
| Invested Capital Turnover |
|
0.99 |
0.71 |
0.67 |
0.64 |
0.97 |
0.85 |
1.35 |
1.60 |
1.77 |
2.61 |
1.93 |
| Increase / (Decrease) in Invested Capital |
|
4.68 |
-3.28 |
-2.03 |
-25 |
3.75 |
-8.17 |
-9.53 |
-10 |
-4.33 |
0.66 |
29 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
47 |
71 |
63 |
58 |
38 |
44 |
66 |
0.00 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
61 |
83 |
72 |
78 |
60 |
56 |
84 |
0.00 |
| Book Value per Share |
|
$10.66 |
$10.70 |
$10.17 |
$7.25 |
$7.23 |
$5.96 |
$6.02 |
$5.03 |
$3.52 |
$4.20 |
$5.79 |
| Tangible Book Value per Share |
|
$10.59 |
$10.63 |
$10.10 |
$7.18 |
$7.16 |
$5.89 |
$5.96 |
$4.96 |
$3.45 |
$4.13 |
$5.72 |
| Total Capital |
|
98 |
99 |
89 |
63 |
63 |
59 |
55 |
47 |
33 |
40 |
56 |
| Total Debt |
|
6.00 |
6.00 |
0.00 |
0.00 |
0.00 |
4.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
6.00 |
6.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-12 |
-11 |
-9.98 |
-14 |
-12 |
-9.41 |
-20 |
-22 |
-12 |
-18 |
-4.72 |
| Capital Expenditures (CapEx) |
|
4.16 |
3.26 |
5.23 |
1.42 |
2.77 |
1.48 |
1.24 |
1.86 |
0.92 |
1.49 |
1.81 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
57 |
59 |
52 |
33 |
35 |
28 |
20 |
13 |
8.98 |
9.01 |
25 |
| Debt-free Net Working Capital (DFNWC) |
|
75 |
76 |
62 |
47 |
47 |
43 |
41 |
34 |
21 |
27 |
30 |
| Net Working Capital (NWC) |
|
75 |
76 |
62 |
47 |
47 |
38 |
41 |
34 |
21 |
27 |
30 |
| Net Nonoperating Expense (NNE) |
|
-0.54 |
0.66 |
-0.45 |
15 |
0.56 |
2.38 |
-2.05 |
3.04 |
2.23 |
-0.46 |
-0.80 |
| Net Nonoperating Obligations (NNO) |
|
-12 |
-17 |
-15 |
-14 |
-10 |
-9.41 |
-20 |
-22 |
-12 |
-18 |
-4.72 |
| Total Depreciation and Amortization (D&A) |
|
2.94 |
2.50 |
2.64 |
2.48 |
2.80 |
3.32 |
3.30 |
3.03 |
2.43 |
2.12 |
2.06 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
74.24% |
105.79% |
102.81% |
83.23% |
70.65% |
67.77% |
37.72% |
26.14% |
22.01% |
16.29% |
35.71% |
| Debt-free Net Working Capital to Revenue |
|
98.28% |
136.34% |
122.63% |
118.81% |
94.65% |
102.41% |
74.80% |
70.71% |
51.56% |
49.44% |
42.47% |
| Net Working Capital to Revenue |
|
98.28% |
136.34% |
122.63% |
118.81% |
94.65% |
90.45% |
74.80% |
70.71% |
51.56% |
49.44% |
42.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.33 |
$0.12 |
($0.55) |
($2.69) |
($0.28) |
($1.10) |
$0.07 |
$0.00 |
($0.59) |
$0.59 |
$2.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.61M |
8.73M |
8.79M |
8.73M |
9.00M |
9.15M |
9.18M |
0.00 |
9.39M |
9.54M |
9.61M |
| Adjusted Diluted Earnings per Share |
|
$0.32 |
$0.11 |
($0.55) |
($2.69) |
($0.28) |
($1.10) |
$0.07 |
$0.00 |
($0.59) |
$0.59 |
$2.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.91M |
8.94M |
8.79M |
8.73M |
9.00M |
9.15M |
9.25M |
0.00 |
9.39M |
9.54M |
9.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($2.69) |
($0.28) |
($1.10) |
$0.07 |
$0.00 |
($0.59) |
$0.59 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.72M |
8.73M |
8.73M |
8.84M |
8.92M |
9.07M |
9.22M |
0.00 |
9.39M |
9.43M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.29 |
1.66 |
-5.27 |
-8.68 |
-1.97 |
-7.65 |
-0.67 |
-5.63 |
-3.27 |
3.51 |
8.21 |
| Normalized NOPAT Margin |
|
2.99% |
3.00% |
-10.46% |
-22.02% |
-3.98% |
-18.42% |
-1.24% |
-11.65% |
-8.02% |
6.36% |
11.76% |
| Pre Tax Income Margin |
|
5.92% |
5.91% |
-13.98% |
-28.61% |
-5.00% |
-28.35% |
0.88% |
-17.94% |
-13.31% |
9.89% |
17.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
26.14 |
22.25 |
-49.59 |
-157.77 |
-32.33 |
-112.06 |
1.14 |
-103.74 |
-29.90 |
45.98 |
112.78 |
| NOPAT to Interest Expense |
|
16.47 |
12.68 |
-35.12 |
-109.83 |
-23.76 |
-71.45 |
-10.78 |
-73.07 |
-20.96 |
47.14 |
220.02 |
| EBIT Less CapEx to Interest Expense |
|
-3.77 |
-2.66 |
-84.47 |
-175.72 |
-65.66 |
-125.92 |
-8.61 |
-127.90 |
-35.79 |
32.29 |
95.39 |
| NOPAT Less CapEx to Interest Expense |
|
-13.43 |
-12.23 |
-70.00 |
-127.78 |
-57.10 |
-85.31 |
-20.53 |
-97.23 |
-26.85 |
33.45 |
202.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-170.04% |
0.00% |
40.39% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-170.04% |
0.00% |
41.98% |