| DEI Shares Outstanding |
|
25,383,461.00 |
28,727,616.00 |
28,997,866.00 |
28,997,866.00 |
29,141,566.00 |
29,165,316.00 |
33,466,136.00 |
36,910,925.00 |
37,103,779.00 |
37,392,086.00 |
37,392,086.00 |
| DEI Adjusted Shares Outstanding |
|
25,383,461.00 |
28,727,616.00 |
28,997,866.00 |
28,997,866.00 |
29,141,566.00 |
29,165,316.00 |
33,466,136.00 |
36,910,925.00 |
37,103,779.00 |
37,392,086.00 |
37,392,086.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.07 |
0.14 |
-0.03 |
-0.01 |
0.06 |
-0.07 |
0.02 |
-0.09 |
-0.63 |
-0.55 |
-0.78 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.13% |
6.90% |
14.62% |
4.44% |
12.39% |
0.98% |
-2.01% |
18.21% |
13.38% |
3.82% |
1.63% |
| EBITDA Growth |
|
255.15% |
-32.77% |
-202.39% |
158.23% |
396.28% |
-73.79% |
143.53% |
-125.76% |
-2,701.82% |
16.94% |
-7.32% |
| EBIT Growth |
|
149.19% |
-59.62% |
-777.28% |
74.79% |
394.92% |
-150.77% |
163.58% |
-394.69% |
-858.29% |
12.67% |
-23.09% |
| NOPAT Growth |
|
125.24% |
-3.95% |
-578.08% |
1,592.29% |
-93.30% |
-86.51% |
-721.73% |
-122.91% |
-381.26% |
-1.40% |
-11.11% |
| Net Income Growth |
|
-192.37% |
323.15% |
-120.25% |
52.74% |
538.66% |
-222.65% |
138.06% |
-496.12% |
-646.60% |
12.13% |
-42.08% |
| EPS Growth |
|
-250.00% |
285.71% |
-115.38% |
50.00% |
600.00% |
-220.00% |
133.33% |
-581.50% |
-554.72% |
12.77% |
-41.82% |
| Operating Cash Flow Growth |
|
207.42% |
-3.50% |
-388.91% |
105.45% |
2,029.22% |
-43.37% |
108.31% |
-164.30% |
-401.90% |
9.45% |
-11.60% |
| Free Cash Flow Firm Growth |
|
242.40% |
-122.94% |
-911.96% |
453.73% |
-110.75% |
133.75% |
-208.31% |
-589.15% |
-155.70% |
12.63% |
-1.49% |
| Invested Capital Growth |
|
-41.66% |
26.54% |
115.68% |
-26.13% |
54.46% |
-5.95% |
-2.43% |
36.55% |
26.05% |
7.99% |
1.03% |
| 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 |
|
42.74% |
46.08% |
41.43% |
43.17% |
46.76% |
44.11% |
41.81% |
43.90% |
40.40% |
41.42% |
42.54% |
| EBITDA Margin |
|
6.79% |
4.27% |
-3.81% |
2.13% |
9.39% |
2.44% |
6.05% |
-1.32% |
-32.60% |
-26.08% |
-27.54% |
| Operating Margin |
|
1.51% |
1.10% |
-5.67% |
-3.36% |
4.90% |
0.65% |
-3.66% |
-7.72% |
-32.79% |
-32.03% |
-35.01% |
| EBIT Margin |
|
3.68% |
1.39% |
-8.21% |
-1.98% |
5.20% |
-2.62% |
1.70% |
-4.23% |
-35.77% |
-30.08% |
-36.44% |
| Profit (Net Income) Margin |
|
-5.17% |
10.79% |
-1.91% |
-0.86% |
3.37% |
-4.09% |
1.59% |
-5.32% |
-35.05% |
-29.66% |
-41.47% |
| Tax Burden Percent |
|
183.79% |
86.45% |
232.54% |
-1,690.01% |
69.01% |
143.41% |
78.38% |
139.94% |
103.14% |
101.55% |
101.52% |
| Interest Burden Percent |
|
-76.41% |
897.78% |
9.98% |
-2.57% |
93.75% |
108.99% |
119.39% |
89.88% |
95.01% |
97.10% |
112.11% |
| Effective Tax Rate |
|
0.00% |
13.55% |
0.00% |
1,790.02% |
30.99% |
0.00% |
21.61% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.29% |
7.24% |
-19.63% |
246.65% |
15.29% |
1.75% |
-11.37% |
-21.70% |
-80.03% |
-69.97% |
-74.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.95% |
-16.12% |
-24.23% |
381.96% |
15.33% |
14.41% |
-18.37% |
-21.80% |
-64.06% |
-53.49% |
79.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-16.95% |
12.28% |
16.71% |
-247.97% |
-9.56% |
-8.38% |
13.16% |
16.99% |
46.47% |
30.93% |
-20.01% |
| Return on Equity (ROE) |
|
-10.65% |
19.52% |
-2.93% |
-1.32% |
5.73% |
-6.63% |
1.79% |
-4.71% |
-33.56% |
-39.04% |
-94.50% |
| Cash Return on Invested Capital (CROIC) |
|
58.91% |
-16.19% |
-92.92% |
276.71% |
-27.52% |
7.88% |
-8.92% |
-52.61% |
-103.08% |
-77.66% |
-75.51% |
| Operating Return on Assets (OROA) |
|
3.19% |
1.15% |
-12.98% |
-1.59% |
4.55% |
-2.10% |
1.09% |
-2.55% |
-22.83% |
-21.90% |
-30.52% |
| Return on Assets (ROA) |
|
-4.48% |
8.89% |
-3.01% |
-0.69% |
2.94% |
-3.28% |
1.02% |
-3.21% |
-22.37% |
-21.59% |
-34.73% |
| Return on Common Equity (ROCE) |
|
-10.65% |
19.52% |
-5.67% |
-1.32% |
5.73% |
-6.63% |
1.79% |
-4.71% |
-33.56% |
-39.04% |
-94.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-11.55% |
15.71% |
-2.71% |
-1.35% |
5.53% |
-6.49% |
1.40% |
-4.09% |
-37.20% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.37 |
0.36 |
-1.70 |
25 |
1.70 |
0.23 |
-1.43 |
-3.19 |
-15 |
-16 |
-17 |
| NOPAT Margin |
|
1.06% |
0.95% |
-3.97% |
56.72% |
3.38% |
0.45% |
-2.87% |
-5.41% |
-22.95% |
-22.42% |
-24.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
-19.66% |
23.36% |
4.59% |
-135.31% |
-0.04% |
-12.66% |
6.99% |
0.10% |
-15.97% |
-16.49% |
-154.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-3.77% |
-21.89% |
-28.77% |
-39.49% |
| Cost of Revenue to Revenue |
|
57.26% |
53.92% |
58.57% |
56.83% |
53.24% |
55.89% |
58.19% |
56.10% |
59.60% |
58.58% |
57.46% |
| SG&A Expenses to Revenue |
|
9.93% |
9.26% |
9.59% |
9.17% |
9.41% |
10.41% |
13.39% |
12.98% |
24.22% |
21.97% |
25.13% |
| R&D to Revenue |
|
8.34% |
10.86% |
10.86% |
10.43% |
8.30% |
10.79% |
7.72% |
8.93% |
11.52% |
12.05% |
13.70% |
| Operating Expenses to Revenue |
|
41.23% |
44.99% |
47.10% |
46.53% |
41.86% |
43.47% |
45.46% |
51.63% |
73.19% |
73.45% |
77.55% |
| Earnings before Interest and Taxes (EBIT) |
|
1.29 |
0.52 |
-3.53 |
-0.89 |
2.62 |
-1.33 |
0.85 |
-2.49 |
-24 |
-21 |
-26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.38 |
1.60 |
-1.64 |
0.95 |
4.73 |
1.24 |
3.02 |
-0.78 |
-22 |
-18 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.24 |
2.73 |
1.88 |
4.18 |
4.70 |
3.08 |
4.66 |
3.10 |
1.93 |
6.34 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.62 |
3.09 |
2.16 |
4.73 |
5.35 |
3.29 |
4.87 |
3.30 |
2.11 |
8.32 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.22 |
1.92 |
1.20 |
2.55 |
2.96 |
3.50 |
6.05 |
2.92 |
1.18 |
1.74 |
| Price to Earnings (P/E) |
|
0.00 |
20.60 |
0.00 |
0.00 |
75.70 |
0.00 |
220.54 |
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 |
|
0.00% |
4.85% |
0.00% |
0.00% |
1.32% |
0.00% |
0.45% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
11.46 |
5.40 |
4.41 |
8.22 |
10.32 |
10.50 |
17.52 |
7.20 |
2.71 |
5.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.68 |
1.49 |
0.86 |
2.21 |
2.58 |
2.62 |
5.04 |
2.30 |
0.90 |
1.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
39.42 |
0.00 |
40.54 |
23.52 |
105.91 |
43.21 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
121.04 |
0.00 |
0.00 |
42.43 |
0.00 |
154.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
176.80 |
0.00 |
1.52 |
65.29 |
570.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
49.56 |
0.00 |
192.99 |
26.10 |
54.38 |
25.93 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.35 |
0.00 |
126.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.11 |
0.19 |
0.26 |
0.20 |
0.34 |
0.16 |
0.10 |
0.11 |
0.27 |
1.26 |
| Long-Term Debt to Equity |
|
0.06 |
0.03 |
0.05 |
0.09 |
0.06 |
0.06 |
0.11 |
0.05 |
0.04 |
0.06 |
0.84 |
| Financial Leverage |
|
-0.65 |
-0.76 |
-0.69 |
-0.65 |
-0.62 |
-0.58 |
-0.72 |
-0.78 |
-0.73 |
-0.58 |
-0.25 |
| Leverage Ratio |
|
2.38 |
2.20 |
1.88 |
1.91 |
1.95 |
2.02 |
1.75 |
1.47 |
1.50 |
1.81 |
2.72 |
| Compound Leverage Factor |
|
-1.82 |
19.72 |
0.19 |
-0.05 |
1.82 |
2.20 |
2.08 |
1.32 |
1.43 |
1.76 |
3.05 |
| Debt to Total Capital |
|
22.32% |
10.15% |
31.58% |
20.32% |
16.95% |
25.25% |
13.93% |
9.32% |
10.18% |
21.44% |
55.65% |
| Short-Term Debt to Total Capital |
|
17.55% |
7.59% |
22.47% |
13.32% |
12.07% |
20.42% |
4.72% |
4.36% |
6.34% |
16.62% |
18.52% |
| Long-Term Debt to Total Capital |
|
4.77% |
2.56% |
9.12% |
6.99% |
4.89% |
4.84% |
9.22% |
4.95% |
3.83% |
4.83% |
37.14% |
| 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 |
|
77.68% |
89.85% |
168.42% |
79.68% |
83.04% |
74.74% |
86.07% |
90.68% |
89.83% |
78.56% |
44.35% |
| Debt to EBITDA |
|
1.89 |
1.82 |
-6.92 |
7.64 |
1.32 |
8.74 |
3.04 |
-10.12 |
-0.33 |
-0.64 |
-1.25 |
| Net Debt to EBITDA |
|
-4.77 |
-12.65 |
23.15 |
-15.73 |
-3.63 |
-15.59 |
-14.65 |
76.72 |
1.88 |
1.07 |
-0.20 |
| Long-Term Debt to EBITDA |
|
0.40 |
0.46 |
-2.00 |
2.63 |
0.38 |
1.67 |
2.01 |
-5.38 |
-0.12 |
-0.14 |
-0.84 |
| Debt to NOPAT |
|
12.14 |
8.15 |
-4.39 |
0.29 |
3.68 |
47.10 |
-6.41 |
-2.47 |
-0.47 |
-0.75 |
-1.41 |
| Net Debt to NOPAT |
|
-30.54 |
-56.73 |
22.23 |
-0.59 |
-10.07 |
-84.06 |
30.93 |
18.72 |
2.67 |
1.25 |
-0.23 |
| Long-Term Debt to NOPAT |
|
2.59 |
2.06 |
-1.27 |
0.10 |
1.06 |
9.02 |
-4.24 |
-1.31 |
-0.18 |
-0.17 |
-0.94 |
| Altman Z-Score |
|
0.00 |
2.43 |
3.96 |
1.37 |
3.21 |
2.75 |
4.06 |
7.48 |
2.63 |
-0.05 |
-0.92 |
| 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 |
|
2.03 |
2.70 |
4.91 |
2.40 |
2.41 |
2.11 |
3.75 |
4.17 |
2.84 |
1.85 |
1.54 |
| Quick Ratio |
|
1.62 |
2.13 |
4.01 |
1.95 |
1.91 |
1.72 |
3.30 |
3.60 |
2.27 |
1.33 |
1.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.47 |
-0.80 |
-8.07 |
29 |
-3.07 |
1.04 |
-1.12 |
-7.73 |
-20 |
-17 |
-18 |
| Operating Cash Flow to CapEx |
|
226.73% |
102.98% |
-1,120.51% |
71.43% |
959.60% |
372.32% |
1,131.04% |
-493.31% |
-1,244.95% |
-1,033.24% |
-1,355.00% |
| Free Cash Flow to Firm to Interest Expense |
|
1.53 |
0.00 |
0.00 |
0.00 |
-18.72 |
8.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.58 |
0.00 |
0.00 |
0.00 |
26.03 |
20.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.32 |
0.00 |
0.00 |
0.00 |
23.32 |
14.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.87 |
0.82 |
0.82 |
0.80 |
0.87 |
0.80 |
0.64 |
0.60 |
0.64 |
0.73 |
0.84 |
| Accounts Receivable Turnover |
|
3.49 |
3.52 |
3.71 |
3.30 |
3.83 |
3.84 |
3.82 |
4.42 |
3.92 |
3.55 |
3.47 |
| Inventory Turnover |
|
2.90 |
2.67 |
3.04 |
3.12 |
3.08 |
3.00 |
3.18 |
3.14 |
2.72 |
2.26 |
2.53 |
| Fixed Asset Turnover |
|
14.38 |
14.35 |
11.70 |
0.00 |
0.00 |
11.20 |
11.57 |
13.73 |
11.47 |
9.11 |
7.63 |
| Accounts Payable Turnover |
|
3.02 |
3.13 |
3.63 |
3.45 |
3.84 |
4.13 |
4.39 |
4.96 |
4.06 |
3.18 |
3.26 |
| Days Sales Outstanding (DSO) |
|
104.54 |
103.73 |
98.45 |
110.48 |
95.28 |
95.12 |
95.54 |
82.51 |
93.14 |
102.77 |
105.08 |
| Days Inventory Outstanding (DIO) |
|
125.80 |
136.71 |
120.03 |
117.09 |
118.57 |
121.51 |
114.74 |
116.37 |
134.32 |
161.30 |
144.30 |
| Days Payable Outstanding (DPO) |
|
120.84 |
116.52 |
100.49 |
105.90 |
95.17 |
88.28 |
83.08 |
73.66 |
89.83 |
114.92 |
112.06 |
| Cash Conversion Cycle (CCC) |
|
109.50 |
123.92 |
117.99 |
121.67 |
118.68 |
128.35 |
127.20 |
125.22 |
137.63 |
149.16 |
137.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.35 |
5.50 |
12 |
8.76 |
14 |
13 |
12 |
17 |
21 |
23 |
23 |
| Invested Capital Turnover |
|
5.94 |
7.61 |
4.95 |
4.35 |
4.52 |
3.88 |
3.97 |
4.01 |
3.49 |
3.12 |
3.04 |
| Increase / (Decrease) in Invested Capital |
|
-3.10 |
1.15 |
6.36 |
-3.10 |
4.77 |
-0.81 |
-0.31 |
4.54 |
4.42 |
1.71 |
0.24 |
| Enterprise Value (EV) |
|
0.00 |
63 |
64 |
39 |
111 |
131 |
130 |
297 |
154 |
63 |
127 |
| Market Capitalization |
|
0.00 |
83 |
82 |
54 |
128 |
151 |
175 |
357 |
195 |
82 |
123 |
| Book Value per Share |
|
$0.63 |
$1.01 |
$1.05 |
$0.99 |
$1.06 |
$1.10 |
$1.94 |
$2.29 |
$1.71 |
$1.15 |
$0.52 |
| Tangible Book Value per Share |
|
$0.52 |
$0.91 |
$0.93 |
$0.86 |
$0.94 |
$0.97 |
$1.82 |
$2.19 |
$1.60 |
$1.05 |
$0.40 |
| Total Capital |
|
20 |
29 |
36 |
36 |
37 |
43 |
66 |
85 |
70 |
54 |
44 |
| Total Debt |
|
4.51 |
2.91 |
5.67 |
7.28 |
6.27 |
11 |
9.17 |
7.87 |
7.13 |
12 |
24 |
| Total Long-Term Debt |
|
0.96 |
0.73 |
1.64 |
2.51 |
1.81 |
2.07 |
6.07 |
4.18 |
2.69 |
2.61 |
16 |
| Net Debt |
|
-11 |
-20 |
-18 |
-15 |
-17 |
-19 |
-44 |
-60 |
-41 |
-19 |
3.91 |
| Capital Expenditures (CapEx) |
|
0.58 |
1.24 |
0.66 |
0.28 |
0.44 |
0.65 |
0.44 |
0.66 |
1.30 |
1.42 |
1.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.92 |
5.86 |
8.16 |
9.47 |
8.63 |
7.77 |
5.65 |
9.76 |
13 |
11 |
7.68 |
| Debt-free Net Working Capital (DFNWC) |
|
22 |
29 |
32 |
32 |
32 |
38 |
59 |
77 |
61 |
42 |
28 |
| Net Working Capital (NWC) |
|
18 |
27 |
28 |
27 |
28 |
29 |
56 |
74 |
56 |
33 |
20 |
| Net Nonoperating Expense (NNE) |
|
2.18 |
-3.69 |
-0.89 |
26 |
0.01 |
2.31 |
-2.22 |
-0.05 |
8.08 |
5.03 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-20 |
-18 |
-20 |
-17 |
-19 |
-44 |
-60 |
-42 |
-19 |
3.91 |
| Total Depreciation and Amortization (D&A) |
|
1.09 |
1.08 |
1.89 |
1.84 |
2.11 |
2.57 |
2.17 |
1.72 |
2.12 |
2.78 |
6.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.90% |
15.64% |
39.21% |
21.12% |
17.13% |
15.27% |
11.33% |
16.55% |
18.92% |
16.29% |
10.89% |
| Debt-free Net Working Capital to Revenue |
|
62.10% |
77.39% |
154.71% |
70.79% |
63.63% |
74.55% |
118.40% |
131.12% |
90.86% |
60.95% |
39.88% |
| Net Working Capital to Revenue |
|
51.99% |
71.58% |
135.33% |
60.14% |
54.78% |
57.34% |
112.18% |
124.86% |
84.21% |
48.00% |
28.39% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.07) |
$0.14 |
($0.02) |
($0.01) |
$0.05 |
($0.06) |
$0.02 |
($0.09) |
($0.57) |
($0.53) |
($0.78) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.02M |
27.82M |
28.96M |
29.00M |
29.02M |
29.15M |
32.13M |
34.39M |
37.00M |
37.29M |
37.44M |
| Adjusted Diluted Earnings per Share |
|
($0.07) |
$0.13 |
($0.02) |
($0.01) |
$0.05 |
($0.06) |
$0.02 |
($0.09) |
($0.57) |
($0.53) |
($0.78) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.02M |
29.37M |
28.96M |
29.00M |
29.62M |
29.15M |
32.42M |
34.39M |
37.00M |
37.29M |
37.44M |
| 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 |
|
25.38M |
28.73M |
29.00M |
29.00M |
29.14M |
29.17M |
33.47M |
36.91M |
37.10M |
37.39M |
37.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.37 |
0.36 |
-1.70 |
-1.05 |
1.70 |
0.23 |
-1.43 |
-3.19 |
-15 |
-16 |
-17 |
| Normalized NOPAT Margin |
|
1.06% |
0.95% |
-3.97% |
-2.35% |
3.38% |
0.45% |
-2.87% |
-5.41% |
-22.95% |
-22.42% |
-24.51% |
| Pre Tax Income Margin |
|
-2.81% |
12.48% |
-0.82% |
0.05% |
4.88% |
-2.85% |
2.03% |
-3.80% |
-33.98% |
-29.21% |
-40.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.57 |
0.00 |
0.00 |
0.00 |
16.01 |
-11.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.16 |
0.00 |
0.00 |
0.00 |
10.40 |
1.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.31 |
0.00 |
0.00 |
0.00 |
13.29 |
-16.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.09 |
0.00 |
0.00 |
0.00 |
7.69 |
-3.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |