| DEI Shares Outstanding |
|
0.00 |
17,676,256.00 |
17,822,988.00 |
18,069,174.00 |
18,710,357.00 |
24,273,564.00 |
29,831,451.00 |
- |
- |
- |
30,912,392.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
17,676,256.00 |
17,822,988.00 |
18,069,174.00 |
18,710,357.00 |
24,273,564.00 |
29,831,451.00 |
- |
- |
- |
30,912,392.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.30 |
-0.14 |
-0.31 |
-0.02 |
8.83 |
17.01 |
- |
- |
- |
-1.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
649.30% |
90.85% |
2.48% |
13.99% |
52.35% |
1,196.46% |
135.37% |
-37.64% |
-53.28% |
-1.99% |
13.83% |
| EBITDA Growth |
|
-458.82% |
148.48% |
-164.34% |
-88.58% |
168.39% |
16,369.30% |
136.26% |
-68.78% |
-179.77% |
62.97% |
-27.79% |
| EBIT Growth |
|
-406.26% |
118.32% |
-479.30% |
-45.61% |
91.56% |
67,893.93% |
132.96% |
-73.46% |
-208.80% |
57.26% |
-20.90% |
| NOPAT Growth |
|
-406.26% |
118.32% |
-479.30% |
-45.61% |
89.21% |
57,020.13% |
130.04% |
-72.55% |
-199.41% |
62.20% |
-23.24% |
| Net Income Growth |
|
-94.12% |
35.69% |
53.06% |
-123.39% |
92.67% |
52,243.55% |
136.22% |
-71.97% |
-223.47% |
74.99% |
-40.65% |
| EPS 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 Growth |
|
77.96% |
554.59% |
-69.78% |
-150.71% |
917.33% |
2,448.99% |
282.98% |
-52.93% |
-89.35% |
-22.01% |
-582.61% |
| Free Cash Flow Firm Growth |
|
0.00% |
62.22% |
-77.56% |
7.60% |
94.44% |
28,620.88% |
434.16% |
-111.56% |
146.06% |
-492.19% |
-90.06% |
| Invested Capital Growth |
|
0.00% |
82.63% |
35.69% |
12.38% |
-0.91% |
1,159.70% |
57.11% |
77.44% |
-37.38% |
13.07% |
33.45% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-7.75% |
6.97% |
9.10% |
212.10% |
-4.18% |
-22.91% |
0.98% |
2.06% |
2.26% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-190.99% |
29.27% |
55.35% |
341.28% |
-9.29% |
-45.60% |
-223.97% |
66.14% |
-31.38% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-2,161.04% |
17.03% |
59.16% |
354.51% |
-9.99% |
-50.97% |
-141.12% |
60.06% |
-24.85% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-2,134.44% |
17.03% |
47.79% |
334.53% |
-11.28% |
-48.61% |
-141.51% |
64.62% |
-28.32% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-3,338.36% |
-8.29% |
81.04% |
349.22% |
-11.01% |
-47.37% |
-169.68% |
74.52% |
-39.53% |
| 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% |
68.39% |
-65.21% |
74.94% |
-13.94% |
2,147.89% |
-9.60% |
-14.75% |
-40.36% |
91.89% |
-6,773.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
46.09% |
-109.62% |
464.49% |
-16.12% |
-198.91% |
126.87% |
-27.02% |
-159.71% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
18.47% |
-12.60% |
16.20% |
86.30% |
56.50% |
14.12% |
-33.11% |
-5.90% |
20.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.07% |
63.22% |
54.35% |
49.90% |
56.63% |
78.70% |
78.29% |
59.28% |
36.12% |
37.82% |
40.56% |
| EBITDA Margin |
|
-46.33% |
11.77% |
-7.39% |
-12.22% |
5.49% |
69.71% |
69.97% |
35.03% |
-59.81% |
-22.60% |
-25.37% |
| Operating Margin |
|
-52.34% |
5.02% |
-18.59% |
-23.75% |
-1.32% |
68.80% |
68.10% |
28.84% |
-67.61% |
-26.08% |
-28.23% |
| EBIT Margin |
|
-52.34% |
5.02% |
-18.59% |
-23.75% |
-1.32% |
68.80% |
68.10% |
28.99% |
-67.50% |
-29.43% |
-31.26% |
| Profit (Net Income) Margin |
|
-86.82% |
-29.26% |
-13.40% |
-26.26% |
-1.26% |
50.82% |
51.00% |
22.93% |
-60.59% |
-15.46% |
-19.10% |
| Tax Burden Percent |
|
166.78% |
119.67% |
83.64% |
120.94% |
-100.49% |
73.47% |
74.74% |
77.12% |
100.66% |
84.34% |
88.01% |
| Interest Burden Percent |
|
99.46% |
-486.71% |
86.19% |
91.44% |
-95.56% |
100.53% |
100.20% |
102.57% |
89.18% |
62.28% |
69.42% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.51% |
24.87% |
25.81% |
22.88% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-159.91% |
10.36% |
-25.81% |
-30.74% |
-3.15% |
264.82% |
255.75% |
41.41% |
-39.58% |
-18.24% |
-18.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1,108.06% |
35.73% |
-25.65% |
-25.73% |
-3.10% |
266.33% |
255.04% |
40.94% |
-35.10% |
-19.17% |
-18.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-163.22% |
-28.30% |
21.19% |
20.09% |
2.53% |
-199.09% |
-197.40% |
-29.76% |
25.00% |
14.36% |
12.63% |
| Return on Equity (ROE) |
|
-323.12% |
-17.94% |
-4.62% |
-10.65% |
-0.61% |
65.72% |
58.35% |
11.65% |
-14.58% |
-3.87% |
-5.51% |
| Cash Return on Invested Capital (CROIC) |
|
-359.91% |
-48.11% |
-56.09% |
-42.39% |
-2.24% |
94.24% |
211.32% |
-14.41% |
6.38% |
-30.51% |
-46.80% |
| Operating Return on Assets (OROA) |
|
-85.94% |
2.87% |
-6.04% |
-9.13% |
-0.60% |
73.53% |
68.31% |
13.47% |
-14.89% |
-6.80% |
-8.29% |
| Return on Assets (ROA) |
|
-142.56% |
-16.74% |
-4.36% |
-10.09% |
-0.58% |
54.31% |
51.16% |
10.65% |
-13.37% |
-3.57% |
-5.07% |
| Return on Common Equity (ROCE) |
|
-323.12% |
-17.94% |
-4.62% |
-10.65% |
-0.61% |
65.72% |
58.11% |
11.60% |
-14.58% |
-3.89% |
-5.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-161.56% |
-9.81% |
-4.63% |
-10.96% |
-0.50% |
37.64% |
43.69% |
11.20% |
-15.42% |
-3.87% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.51 |
0.64 |
-2.44 |
-3.55 |
-0.38 |
218 |
502 |
138 |
-137 |
-52 |
-64 |
| NOPAT Margin |
|
-36.64% |
3.52% |
-13.01% |
-16.62% |
-1.18% |
51.70% |
50.53% |
22.24% |
-47.33% |
-18.25% |
-19.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1,267.97% |
-25.37% |
-0.16% |
-5.01% |
-0.05% |
-1.52% |
0.70% |
0.48% |
-4.48% |
0.93% |
0.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
10.67% |
-12.06% |
-4.58% |
-5.76% |
| Cost of Revenue to Revenue |
|
52.93% |
36.78% |
45.65% |
50.10% |
43.37% |
21.30% |
21.71% |
40.72% |
63.88% |
62.18% |
59.44% |
| SG&A Expenses to Revenue |
|
25.25% |
25.22% |
27.94% |
25.94% |
19.72% |
3.61% |
5.11% |
17.95% |
30.77% |
31.08% |
36.16% |
| R&D to Revenue |
|
46.27% |
19.47% |
22.55% |
25.92% |
20.10% |
2.75% |
2.44% |
4.67% |
14.33% |
17.22% |
16.71% |
| Operating Expenses to Revenue |
|
99.40% |
58.20% |
72.94% |
73.65% |
57.95% |
9.90% |
10.19% |
30.43% |
103.72% |
63.90% |
68.79% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.01 |
0.92 |
-3.48 |
-5.07 |
-0.43 |
290 |
676 |
179 |
-195 |
-83 |
-101 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.44 |
2.15 |
-1.38 |
-2.61 |
1.79 |
294 |
695 |
217 |
-173 |
-64 |
-82 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.75 |
1.44 |
1.12 |
2.92 |
2.22 |
2.59 |
0.69 |
0.75 |
0.50 |
0.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.75 |
1.44 |
1.12 |
2.92 |
2.22 |
2.80 |
0.90 |
0.88 |
0.58 |
0.85 |
| Price to Revenue (P/Rev) |
|
0.00 |
11.19 |
4.17 |
2.68 |
7.42 |
3.00 |
3.02 |
1.42 |
2.96 |
1.99 |
2.52 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.90 |
5.91 |
6.11 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.95% |
16.91% |
16.36% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
19.72 |
3.20 |
1.50 |
14.10 |
5.56 |
8.69 |
0.08 |
0.00 |
0.00 |
0.25 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.65 |
1.86 |
0.86 |
5.25 |
2.01 |
2.10 |
0.06 |
0.00 |
0.00 |
0.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
73.48 |
0.00 |
0.00 |
95.63 |
2.88 |
3.00 |
0.16 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
172.17 |
0.00 |
0.00 |
0.00 |
2.92 |
3.08 |
0.20 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
245.95 |
0.00 |
0.00 |
0.00 |
3.89 |
4.15 |
0.26 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
35.88 |
26.12 |
0.00 |
30.94 |
6.03 |
3.87 |
0.14 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.93 |
5.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.03 |
0.02 |
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 |
|
-0.15 |
-0.79 |
-0.83 |
-0.78 |
-0.82 |
-0.75 |
-0.77 |
-0.73 |
-0.71 |
-0.75 |
-0.69 |
| Leverage Ratio |
|
1.13 |
1.07 |
1.06 |
1.05 |
1.07 |
1.21 |
1.14 |
1.09 |
1.09 |
1.09 |
1.09 |
| Compound Leverage Factor |
|
1.13 |
-5.21 |
0.91 |
0.96 |
-1.02 |
1.22 |
1.14 |
1.12 |
0.97 |
0.68 |
0.76 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.50% |
2.57% |
2.61% |
1.60% |
0.10% |
0.04% |
0.04% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.50% |
2.57% |
2.61% |
1.60% |
0.10% |
0.04% |
0.04% |
| 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% |
0.60% |
0.25% |
-0.25% |
-0.36% |
-0.48% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.50% |
97.43% |
96.79% |
98.15% |
100.14% |
100.32% |
100.43% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.05 |
0.05 |
0.10 |
-0.01 |
-0.01 |
-0.01 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-39.59 |
-1.42 |
-1.33 |
-3.90 |
5.01 |
12.93 |
8.61 |
| 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 |
-1.10 |
0.07 |
0.06 |
0.15 |
-0.01 |
-0.01 |
-0.01 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
184.51 |
-1.91 |
-1.85 |
-6.13 |
6.33 |
16.00 |
11.05 |
| 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 |
|
0.00 |
33.97 |
14.92 |
11.76 |
24.02 |
8.73 |
19.67 |
6.68 |
5.89 |
4.69 |
5.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.41% |
0.42% |
0.02% |
-0.30% |
-0.42% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.27 |
7.88 |
10.98 |
14.44 |
9.96 |
4.02 |
5.81 |
7.13 |
6.96 |
4.85 |
6.48 |
| Quick Ratio |
|
3.80 |
7.61 |
10.16 |
13.51 |
9.35 |
3.71 |
5.60 |
6.57 |
6.51 |
4.49 |
4.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.90 |
-2.98 |
-5.30 |
-4.90 |
-0.27 |
78 |
414 |
-48 |
22 |
-87 |
-164 |
| Operating Cash Flow to CapEx |
|
-47.73% |
116.60% |
45.98% |
-29.07% |
466.75% |
400.40% |
2,267.79% |
1,380.60% |
125.99% |
52.65% |
-450.34% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,193.31 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,355.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,656.09 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.64 |
0.57 |
0.33 |
0.38 |
0.46 |
1.07 |
1.00 |
0.46 |
0.22 |
0.23 |
0.27 |
| Accounts Receivable Turnover |
|
4.52 |
5.64 |
4.48 |
4.29 |
5.20 |
4.43 |
6.15 |
6.46 |
5.57 |
4.72 |
4.20 |
| 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 |
|
3.88 |
4.20 |
2.77 |
3.11 |
5.24 |
18.27 |
19.37 |
8.62 |
3.51 |
3.00 |
2.96 |
| Accounts Payable Turnover |
|
16.14 |
4.38 |
3.53 |
6.29 |
9.75 |
6.40 |
9.18 |
11.57 |
9.61 |
10.45 |
10.36 |
| Days Sales Outstanding (DSO) |
|
80.73 |
64.73 |
81.55 |
85.07 |
70.15 |
82.40 |
59.35 |
56.51 |
65.55 |
77.36 |
86.98 |
| 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) |
|
22.61 |
83.35 |
103.40 |
58.04 |
37.44 |
57.04 |
39.78 |
31.56 |
37.98 |
34.92 |
35.22 |
| Cash Conversion Cycle (CCC) |
|
58.12 |
-18.62 |
-21.86 |
27.03 |
32.71 |
25.36 |
19.56 |
24.95 |
27.57 |
42.44 |
51.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.39 |
8.01 |
11 |
12 |
12 |
153 |
240 |
425 |
266 |
301 |
402 |
| Invested Capital Turnover |
|
4.36 |
2.95 |
1.98 |
1.85 |
2.67 |
5.12 |
5.06 |
1.86 |
0.84 |
1.00 |
0.92 |
| Increase / (Decrease) in Invested Capital |
|
4.39 |
3.63 |
2.86 |
1.35 |
-0.11 |
140 |
87 |
186 |
-159 |
35 |
101 |
| Enterprise Value (EV) |
|
0.00 |
158 |
35 |
18 |
171 |
848 |
2,082 |
35 |
-13 |
-267 |
102 |
| Market Capitalization |
|
0.00 |
205 |
78 |
57 |
241 |
1,265 |
3,001 |
877 |
857 |
565 |
812 |
| Book Value per Share |
|
$0.43 |
$3.08 |
$3.04 |
$2.83 |
$4.42 |
$23.46 |
$38.84 |
$43.03 |
$38.34 |
$37.05 |
$35.97 |
| Tangible Book Value per Share |
|
$0.43 |
$3.08 |
$3.04 |
$2.83 |
$4.42 |
$23.46 |
$35.93 |
$33.05 |
$32.77 |
$31.92 |
$30.85 |
| Total Capital |
|
5.15 |
54 |
54 |
51 |
83 |
584 |
1,197 |
1,291 |
1,134 |
1,130 |
1,107 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.42 |
15 |
31 |
21 |
1.18 |
0.41 |
0.48 |
| 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 |
|
-0.49 |
-46 |
-43 |
-39 |
-71 |
-417 |
-926 |
-845 |
-867 |
-828 |
-705 |
| Capital Expenditures (CapEx) |
|
2.03 |
3.78 |
2.90 |
2.32 |
1.18 |
35 |
24 |
18 |
21 |
40 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.76 |
1.95 |
3.44 |
5.77 |
5.51 |
109 |
87 |
34 |
12 |
23 |
130 |
| Debt-free Net Working Capital (DFNWC) |
|
2.24 |
23 |
30 |
37 |
34 |
409 |
538 |
560 |
436 |
281 |
466 |
| Net Working Capital (NWC) |
|
2.24 |
23 |
30 |
37 |
33 |
394 |
507 |
540 |
435 |
281 |
466 |
| Net Nonoperating Expense (NNE) |
|
4.81 |
5.99 |
0.07 |
2.06 |
0.03 |
3.70 |
-4.73 |
-4.24 |
38 |
-7.92 |
-2.14 |
| Net Nonoperating Obligations (NNO) |
|
-0.76 |
-46 |
-43 |
-39 |
-71 |
-417 |
-926 |
-845 |
-867 |
-828 |
-705 |
| Total Depreciation and Amortization (D&A) |
|
0.58 |
1.23 |
2.10 |
2.46 |
2.21 |
3.82 |
19 |
37 |
22 |
19 |
19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.33% |
10.69% |
18.38% |
27.03% |
16.93% |
25.88% |
8.81% |
5.52% |
4.10% |
8.11% |
40.26% |
| Debt-free Net Working Capital to Revenue |
|
23.43% |
124.87% |
159.78% |
172.38% |
103.84% |
96.87% |
54.20% |
90.54% |
150.76% |
99.16% |
144.42% |
| Net Working Capital to Revenue |
|
23.43% |
124.87% |
159.78% |
172.38% |
102.55% |
93.31% |
51.04% |
87.20% |
150.35% |
99.01% |
144.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic 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 Shares Outstanding |
|
11.84M |
17.68M |
17.87M |
18.27M |
18.71M |
0.00 |
0.00 |
0.00 |
29.78M |
30.24M |
30.78M |
| Adjusted 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 Diluted Shares Outstanding |
|
11.84M |
17.68M |
17.87M |
18.27M |
18.71M |
0.00 |
0.00 |
0.00 |
29.78M |
30.24M |
30.78M |
| 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 |
|
11.84M |
13.71M |
17.74M |
17.98M |
21.56M |
0.00 |
0.00 |
0.00 |
29.78M |
30.83M |
31.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.51 |
0.64 |
-2.44 |
-3.55 |
-0.38 |
218 |
502 |
140 |
-53 |
-52 |
-64 |
| Normalized NOPAT Margin |
|
-36.64% |
3.52% |
-13.01% |
-16.62% |
-1.18% |
51.70% |
50.53% |
22.61% |
-18.22% |
-18.25% |
-19.76% |
| Pre Tax Income Margin |
|
-52.06% |
-24.45% |
-16.02% |
-21.71% |
1.26% |
69.17% |
68.24% |
29.73% |
-60.19% |
-18.33% |
-21.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,344.92 |
| NOPAT to Interest Expense |
|
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-850.23 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,645.84 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,151.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-88.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-312.85% |
-31.91% |
0.00% |
0.00% |
0.00% |
0.00% |
52.38% |
-14.30% |
-0.51% |
-17.66% |