| DEI Shares Outstanding |
|
8,641,755.00 |
8,782,496.00 |
8,920,830.00 |
9,533,850.00 |
9,533,851.00 |
9,583,851.00 |
10,031,185.00 |
10,061,185.00 |
10,061,185.00 |
1,101,069.00 |
1,718,181.00 |
| DEI Adjusted Shares Outstanding |
|
864,175.00 |
878,250.00 |
892,083.00 |
953,385.00 |
953,385.00 |
958,385.00 |
1,003,118.00 |
1,006,118.00 |
1,006,118.00 |
1,101,069.00 |
1,718,181.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.21 |
0.69 |
0.65 |
1.45 |
-3.78 |
-1.85 |
0.52 |
-1.37 |
-3.71 |
-1.77 |
-97.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.03% |
-8.44% |
-9.88% |
39.31% |
8.43% |
-7.83% |
13.18% |
-2.09% |
-3.97% |
-45.51% |
-9.02% |
| EBITDA Growth |
|
-648.92% |
144.77% |
-8.74% |
62.19% |
-417.19% |
55.42% |
69.40% |
309.60% |
-34.97% |
-417.49% |
-9,134.33% |
| EBIT Growth |
|
-484.43% |
139.75% |
-4.49% |
29.07% |
-555.65% |
51.51% |
54.63% |
176.83% |
-54.91% |
-931.58% |
-7,730.30% |
| NOPAT Growth |
|
-1,432.82% |
158.27% |
-3.00% |
-4.99% |
-481.33% |
36.00% |
44.87% |
176.49% |
-75.77% |
-1,162.05% |
-290.14% |
| Net Income Growth |
|
-79.27% |
142.30% |
-4.49% |
138.08% |
-361.29% |
50.74% |
129.51% |
-363.12% |
-171.12% |
47.80% |
-8,460.21% |
| EPS Growth |
|
-91.67% |
130.43% |
0.00% |
114.29% |
-353.33% |
50.00% |
126.32% |
-380.00% |
-171.12% |
47.79% |
-1,289.27% |
| Operating Cash Flow Growth |
|
-962.33% |
138.00% |
-117.92% |
794.92% |
-305.93% |
86.65% |
-100.92% |
390.51% |
-32.17% |
-50.07% |
-966.17% |
| Free Cash Flow Firm Growth |
|
-302.67% |
126.61% |
-159.72% |
-1,304.98% |
81.13% |
-98.15% |
61.63% |
1,154.89% |
-67.27% |
-423.77% |
-21,434.68% |
| Invested Capital Growth |
|
32.09% |
3.72% |
26.18% |
109.52% |
-15.35% |
2.14% |
-2.18% |
-74.57% |
-98.57% |
18,570.54% |
27,572.14% |
| Revenue Q/Q Growth |
|
-5.02% |
-3.31% |
-1.37% |
10.59% |
-1.23% |
-1.54% |
6.38% |
-12.09% |
8.26% |
-22.36% |
-27.74% |
| EBITDA Q/Q Growth |
|
38.67% |
-13.70% |
-4.81% |
16.50% |
-176.05% |
54.77% |
14.15% |
463.24% |
-58.29% |
-109.51% |
-3,226.97% |
| EBIT Q/Q Growth |
|
37.94% |
-14.42% |
-4.42% |
10.87% |
-138.86% |
50.39% |
7.96% |
204.29% |
-75.72% |
-79.70% |
-3,027.71% |
| NOPAT Q/Q Growth |
|
29.51% |
-16.94% |
-0.11% |
19.69% |
-118.52% |
41.05% |
5.80% |
253.66% |
-85.95% |
-74.97% |
-50.89% |
| Net Income Q/Q Growth |
|
44.09% |
-16.54% |
-4.42% |
2.62% |
-122.91% |
49.38% |
4.53% |
-102.89% |
-42.57% |
39.15% |
-4,470.55% |
| EPS Q/Q Growth |
|
37.84% |
-12.50% |
16.67% |
0.00% |
-123.53% |
47.22% |
0.00% |
-100.00% |
-42.57% |
39.18% |
-647.42% |
| Operating Cash Flow Q/Q Growth |
|
8.88% |
-23.00% |
88.28% |
-18.92% |
-5.74% |
50.25% |
-431.92% |
58.69% |
10.83% |
-2.19% |
-144.05% |
| Free Cash Flow Firm Q/Q Growth |
|
-1.11% |
-30.82% |
77.77% |
-4.17% |
48.85% |
-793.41% |
51.93% |
547.17% |
-52.38% |
-358.82% |
-19,939.17% |
| Invested Capital Q/Q Growth |
|
21.01% |
24.23% |
-7.87% |
-1.19% |
-21.01% |
9.99% |
1.51% |
-68.54% |
-99.03% |
1,010.78% |
53,176.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.30% |
18.49% |
16.93% |
19.04% |
17.59% |
19.25% |
20.85% |
23.03% |
22.80% |
25.93% |
28.54% |
| EBITDA Margin |
|
-4.91% |
2.40% |
2.43% |
2.83% |
-8.28% |
-4.00% |
-1.08% |
2.32% |
1.57% |
-9.14% |
-927.88% |
| Operating Margin |
|
-5.04% |
2.25% |
2.42% |
0.76% |
-8.28% |
-5.75% |
-1.96% |
1.54% |
0.44% |
-10.76% |
-46.14% |
| EBIT Margin |
|
-5.08% |
2.21% |
2.34% |
2.17% |
-9.11% |
-4.79% |
-1.92% |
1.51% |
0.71% |
-10.80% |
-929.70% |
| Profit (Net Income) Margin |
|
-4.78% |
2.21% |
2.34% |
4.00% |
-9.63% |
-5.15% |
1.34% |
-3.61% |
-10.18% |
-9.76% |
-918.07% |
| Tax Burden Percent |
|
87.82% |
100.00% |
100.00% |
218.14% |
99.88% |
100.52% |
100.00% |
-304.62% |
-2,091.44% |
91.01% |
98.76% |
| Interest Burden Percent |
|
107.01% |
100.00% |
100.00% |
84.56% |
105.90% |
106.90% |
-69.88% |
78.57% |
68.80% |
99.25% |
99.99% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-118.14% |
0.00% |
0.00% |
0.00% |
0.56% |
11.20% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-36.62% |
18.40% |
15.50% |
8.53% |
-26.02% |
-17.97% |
-9.91% |
12.22% |
14.41% |
-57.89% |
-0.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-30.13% |
18.64% |
15.91% |
-15.68% |
107.79% |
-85.48% |
172.95% |
107.16% |
126.59% |
175.70% |
895.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
20.09% |
-10.58% |
-8.73% |
5.24% |
-12.30% |
-6.87% |
17.38% |
-32.33% |
-98.54% |
-11.98% |
-21.85% |
| Return on Equity (ROE) |
|
-16.53% |
7.82% |
6.77% |
13.77% |
-38.32% |
-24.84% |
7.47% |
-20.11% |
-84.13% |
-69.87% |
-22.67% |
| Cash Return on Invested Capital (CROIC) |
|
-64.27% |
14.75% |
-7.65% |
-62.24% |
-9.39% |
-20.09% |
-7.71% |
131.14% |
208.77% |
-255.76% |
-199.38% |
| Operating Return on Assets (OROA) |
|
-10.40% |
4.82% |
4.54% |
4.62% |
-19.29% |
-9.32% |
-3.82% |
2.82% |
1.36% |
-13.43% |
-22.70% |
| Return on Assets (ROA) |
|
-9.77% |
4.82% |
4.54% |
8.52% |
-20.41% |
-10.02% |
2.67% |
-6.76% |
-19.50% |
-12.13% |
-22.42% |
| Return on Common Equity (ROCE) |
|
-15.73% |
7.82% |
6.77% |
13.77% |
-38.32% |
-24.84% |
7.47% |
-20.11% |
-84.13% |
-42.34% |
-22.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-19.55% |
7.42% |
6.49% |
12.43% |
-46.74% |
-26.97% |
7.04% |
-21.99% |
-142.82% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.06 |
0.62 |
0.60 |
0.57 |
-2.17 |
-1.39 |
-0.76 |
0.59 |
0.14 |
-1.51 |
-5.87 |
| NOPAT Margin |
|
-3.53% |
2.25% |
2.42% |
1.65% |
-5.80% |
-4.02% |
-1.96% |
1.53% |
0.39% |
-7.53% |
-32.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.49% |
-0.24% |
-0.41% |
24.21% |
-133.81% |
67.51% |
-182.87% |
-94.94% |
-112.19% |
-233.58% |
-896.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
3.82% |
-42.21% |
-0.40% |
| Cost of Revenue to Revenue |
|
80.70% |
81.51% |
83.07% |
80.96% |
82.41% |
80.75% |
79.15% |
76.97% |
77.20% |
74.07% |
71.46% |
| SG&A Expenses to Revenue |
|
16.47% |
9.36% |
8.44% |
13.12% |
20.62% |
16.40% |
16.39% |
17.62% |
17.83% |
31.84% |
57.89% |
| 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 |
|
24.34% |
16.24% |
14.51% |
18.28% |
25.87% |
25.00% |
22.81% |
21.49% |
22.36% |
36.69% |
74.69% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.53 |
0.61 |
0.58 |
0.75 |
-3.41 |
-1.65 |
-0.75 |
0.58 |
0.26 |
-2.16 |
-169 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.47 |
0.66 |
0.60 |
0.98 |
-3.10 |
-1.38 |
-0.42 |
0.89 |
0.58 |
-1.83 |
-169 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.60 |
1.60 |
1.23 |
1.31 |
1.20 |
2.02 |
3.22 |
2.14 |
2.92 |
5.35 |
0.03 |
| Price to Tangible Book Value (P/TBV) |
|
1.60 |
1.60 |
1.23 |
1.94 |
2.16 |
4.05 |
5.49 |
3.93 |
0.00 |
0.00 |
0.03 |
| Price to Revenue (P/Rev) |
|
0.39 |
0.48 |
0.44 |
0.42 |
0.25 |
0.39 |
0.61 |
0.35 |
0.21 |
0.21 |
2.42 |
| Price to Earnings (P/E) |
|
0.00 |
21.57 |
18.92 |
10.58 |
0.00 |
0.00 |
45.77 |
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% |
4.64% |
5.28% |
9.46% |
0.00% |
0.00% |
2.18% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.33 |
2.44 |
1.47 |
1.39 |
1.20 |
1.86 |
3.17 |
6.29 |
200.97 |
0.80 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.26 |
0.30 |
0.26 |
0.36 |
0.25 |
0.42 |
0.62 |
0.32 |
0.15 |
0.21 |
0.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
12.63 |
10.54 |
12.82 |
0.00 |
0.00 |
0.00 |
13.79 |
9.68 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
13.73 |
10.94 |
16.73 |
0.00 |
0.00 |
0.00 |
21.20 |
21.45 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
13.49 |
10.59 |
22.01 |
0.00 |
0.00 |
0.00 |
20.86 |
39.29 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.84 |
0.00 |
13.08 |
0.00 |
0.00 |
0.00 |
7.95 |
5.35 |
7.95 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
16.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.94 |
2.71 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.39 |
0.63 |
0.22 |
0.22 |
0.42 |
0.20 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.08 |
0.22 |
0.22 |
0.42 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.67 |
-0.57 |
-0.55 |
-0.33 |
-0.11 |
0.08 |
0.10 |
-0.30 |
-0.78 |
-0.07 |
-0.02 |
| Leverage Ratio |
|
1.69 |
1.62 |
1.49 |
1.62 |
1.88 |
2.48 |
2.80 |
2.98 |
4.31 |
5.76 |
1.01 |
| Compound Leverage Factor |
|
1.81 |
1.62 |
1.49 |
1.37 |
1.99 |
2.65 |
-1.95 |
2.34 |
2.97 |
5.72 |
1.01 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.14% |
28.15% |
38.63% |
17.69% |
18.26% |
29.60% |
16.82% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
16.25% |
27.90% |
33.58% |
0.00% |
0.00% |
0.00% |
16.82% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.88% |
0.25% |
5.06% |
17.69% |
18.26% |
29.60% |
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% |
61.68% |
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 |
|
100.00% |
100.00% |
100.00% |
82.86% |
71.85% |
61.37% |
82.31% |
81.74% |
70.40% |
21.50% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
2.35 |
-0.98 |
-3.00 |
-3.79 |
1.58 |
1.91 |
-0.33 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-2.13 |
0.02 |
-0.88 |
-0.45 |
-1.33 |
-3.61 |
1.19 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.12 |
-0.01 |
-0.39 |
-3.79 |
1.58 |
1.91 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
4.04 |
-1.39 |
-2.99 |
-2.09 |
2.39 |
7.76 |
-0.40 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.65 |
0.03 |
-0.88 |
-0.25 |
-2.01 |
-14.67 |
1.45 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.21 |
-0.01 |
-0.39 |
-2.09 |
2.39 |
7.76 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.81 |
3.94 |
3.43 |
2.91 |
1.57 |
1.39 |
2.45 |
1.78 |
1.08 |
-0.76 |
4.96 |
| Noncontrolling Interest Sharing Ratio |
|
4.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
39.40% |
0.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.38 |
2.96 |
3.13 |
2.00 |
1.43 |
1.38 |
1.78 |
1.44 |
1.05 |
1.03 |
15.14 |
| Quick Ratio |
|
1.78 |
2.31 |
2.59 |
1.76 |
1.18 |
1.19 |
1.41 |
1.01 |
0.94 |
0.54 |
14.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.86 |
0.49 |
-0.30 |
-4.15 |
-0.78 |
-1.55 |
-0.60 |
6.28 |
2.05 |
-6.65 |
-1,433 |
| Operating Cash Flow to CapEx |
|
-6,092.09% |
1,596.57% |
0.00% |
1,711.65% |
-5,944.02% |
-384.11% |
-786.10% |
904.78% |
765.00% |
797.76% |
-17,467.55% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-35.94 |
-3.89 |
-8.86 |
0.00 |
50.87 |
19.72 |
-106.17 |
-29,152.84 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
8.29 |
-9.80 |
-1.50 |
0.00 |
12.44 |
9.99 |
8.29 |
-91.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
7.80 |
-9.96 |
-1.89 |
0.00 |
11.06 |
8.68 |
7.26 |
-92.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.05 |
2.18 |
1.94 |
2.13 |
2.12 |
1.95 |
1.99 |
1.87 |
1.91 |
1.24 |
0.02 |
| Accounts Receivable Turnover |
|
5.18 |
5.33 |
4.47 |
4.53 |
4.76 |
4.82 |
4.77 |
4.69 |
5.06 |
4.31 |
9.22 |
| Inventory Turnover |
|
9.24 |
8.24 |
8.77 |
15.14 |
19.40 |
19.30 |
18.51 |
21.68 |
57.50 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
337.76 |
451.37 |
777.69 |
181.75 |
124.29 |
150.45 |
203.60 |
186.77 |
142.43 |
81.25 |
106.25 |
| Accounts Payable Turnover |
|
6.88 |
24.73 |
44.23 |
46.35 |
31.86 |
30.55 |
35.63 |
25.10 |
17.17 |
11.60 |
15.01 |
| Days Sales Outstanding (DSO) |
|
70.41 |
68.53 |
81.67 |
80.63 |
76.69 |
75.68 |
76.53 |
77.88 |
72.18 |
84.69 |
39.57 |
| Days Inventory Outstanding (DIO) |
|
39.49 |
44.32 |
41.64 |
24.11 |
18.81 |
18.91 |
19.72 |
16.84 |
6.35 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
53.08 |
14.76 |
8.25 |
7.88 |
11.46 |
11.95 |
10.24 |
14.54 |
21.25 |
31.45 |
24.32 |
| Cash Conversion Cycle (CCC) |
|
56.82 |
98.08 |
115.06 |
96.87 |
84.04 |
82.64 |
86.01 |
80.17 |
57.28 |
53.24 |
15.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3.29 |
3.41 |
4.31 |
9.03 |
7.64 |
7.80 |
7.63 |
1.94 |
0.03 |
5.17 |
1,432 |
| Invested Capital Turnover |
|
10.38 |
8.20 |
6.41 |
5.18 |
4.49 |
4.47 |
5.06 |
7.98 |
37.28 |
7.69 |
0.03 |
| Increase / (Decrease) in Invested Capital |
|
0.80 |
0.12 |
0.89 |
4.72 |
-1.39 |
0.16 |
-0.17 |
-5.69 |
-1.91 |
5.15 |
1,427 |
| Enterprise Value (EV) |
|
7.67 |
8.33 |
6.34 |
13 |
9.18 |
15 |
24 |
12 |
5.57 |
4.13 |
5.77 |
| Market Capitalization |
|
12 |
13 |
11 |
15 |
9.25 |
13 |
24 |
13 |
7.65 |
4.11 |
44 |
| Book Value per Share |
|
$0.85 |
$0.93 |
$1.00 |
$1.16 |
$0.81 |
$0.69 |
$0.74 |
$0.62 |
$0.26 |
$0.70 |
$855.63 |
| Tangible Book Value per Share |
|
$0.85 |
$0.93 |
$1.00 |
$0.79 |
$0.45 |
$0.34 |
$0.44 |
$0.34 |
$0.00 |
($1.34) |
$855.63 |
| Total Capital |
|
7.33 |
8.17 |
8.93 |
13 |
11 |
11 |
9.04 |
7.67 |
3.72 |
3.57 |
1,470 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
2.30 |
3.02 |
4.14 |
1.60 |
1.40 |
1.10 |
0.60 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.03 |
0.54 |
1.60 |
1.40 |
1.10 |
0.00 |
0.00 |
| Net Debt |
|
-4.04 |
-4.76 |
-4.62 |
-2.07 |
-0.07 |
1.22 |
0.19 |
-1.18 |
-2.08 |
-2.18 |
-38 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.05 |
0.00 |
0.06 |
0.03 |
0.07 |
0.07 |
0.17 |
0.14 |
0.07 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.29 |
3.41 |
4.31 |
5.39 |
3.44 |
4.07 |
4.18 |
1.78 |
-2.65 |
-1.90 |
0.33 |
| Debt-free Net Working Capital (DFNWC) |
|
7.33 |
8.17 |
8.93 |
9.76 |
6.54 |
7.00 |
5.59 |
4.36 |
0.53 |
0.88 |
38 |
| Net Working Capital (NWC) |
|
7.33 |
8.17 |
8.93 |
7.59 |
3.54 |
3.40 |
5.59 |
4.36 |
0.53 |
0.28 |
38 |
| Net Nonoperating Expense (NNE) |
|
0.38 |
0.01 |
0.02 |
-0.81 |
1.44 |
0.39 |
-1.29 |
1.96 |
3.88 |
0.44 |
161 |
| Net Nonoperating Obligations (NNO) |
|
-4.04 |
-4.76 |
-4.62 |
-2.07 |
-0.07 |
1.22 |
0.19 |
-4.33 |
-2.59 |
2.21 |
-38 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
0.05 |
0.02 |
0.23 |
0.31 |
0.27 |
0.33 |
0.31 |
0.32 |
0.33 |
0.33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.95% |
12.41% |
17.41% |
15.64% |
9.21% |
11.81% |
10.70% |
4.67% |
-7.21% |
-9.50% |
1.82% |
| Debt-free Net Working Capital to Revenue |
|
24.42% |
29.73% |
36.08% |
28.30% |
17.48% |
20.30% |
14.32% |
11.41% |
1.46% |
4.39% |
211.67% |
| Net Working Capital to Revenue |
|
24.42% |
29.73% |
36.08% |
21.99% |
9.47% |
9.85% |
14.32% |
11.41% |
1.46% |
1.39% |
211.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.30) |
$0.70 |
$0.70 |
$1.50 |
($3.80) |
($1.90) |
$0.50 |
($1.40) |
($3.70) |
($1.77) |
($24.59) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
865.80K |
852.12K |
872.73K |
926.47K |
953.20K |
958.34K |
995.01K |
1.01M |
1.01M |
1.10M |
6.79M |
| Adjusted Diluted Earnings per Share |
|
($2.30) |
$0.70 |
$0.70 |
$1.50 |
($3.80) |
($1.90) |
$0.50 |
($1.40) |
($3.70) |
($1.77) |
($24.59) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
865.80K |
867.56K |
882.31K |
935.47K |
953.20K |
958.34K |
1.04M |
1.01M |
1.01M |
1.10M |
6.79M |
| Adjusted Basic & Diluted Earnings per Share |
|
($2.30) |
$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 |
|
834.22K |
878.08K |
892.08K |
953.39K |
953.39K |
988.64K |
1.01M |
1.01M |
1.01M |
1.10M |
86.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.06 |
0.43 |
0.42 |
0.18 |
-2.17 |
-0.68 |
-0.54 |
0.59 |
0.14 |
-1.37 |
-4.46 |
| Normalized NOPAT Margin |
|
-3.53% |
1.57% |
1.69% |
0.53% |
-5.80% |
-1.96% |
-1.37% |
1.53% |
0.39% |
-6.83% |
-24.50% |
| Pre Tax Income Margin |
|
-5.44% |
2.21% |
2.34% |
1.83% |
-9.65% |
-5.12% |
1.34% |
1.18% |
0.49% |
-10.72% |
-929.59% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.48 |
-16.95 |
-9.44 |
0.00 |
4.67 |
2.49 |
-34.46 |
-3,440.78 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
4.93 |
-10.79 |
-7.93 |
0.00 |
4.74 |
1.36 |
-24.03 |
-119.54 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
5.99 |
-17.12 |
-9.83 |
0.00 |
3.29 |
1.19 |
-35.50 |
-3,441.30 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
4.44 |
-10.95 |
-8.32 |
0.00 |
3.37 |
0.05 |
-25.07 |
-120.07 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-1.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.48% |
0.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.44% |