| DEI Shares Outstanding |
|
9,523,120.00 |
9,557,370.00 |
14,401,686.00 |
14,493,694.00 |
14,541,194.00 |
29,212,388.00 |
14,617,194.00 |
14,657,702.00 |
14,657,702.00 |
14,657,702.00 |
14,657,702.00 |
| DEI Adjusted Shares Outstanding |
|
14,284,680.00 |
14,336,055.00 |
14,401,686.00 |
14,493,694.00 |
14,541,194.00 |
29,212,388.00 |
14,617,194.00 |
14,657,702.00 |
14,657,702.00 |
14,657,702.00 |
14,657,702.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.13 |
0.49 |
0.58 |
0.88 |
0.70 |
0.23 |
0.40 |
-0.03 |
1.00 |
0.99 |
1.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.97% |
78.41% |
15.17% |
22.34% |
-17.53% |
-4.81% |
10.15% |
21.34% |
1.54% |
7.70% |
2.01% |
| EBITDA Growth |
|
-176.14% |
429.93% |
26.02% |
17.80% |
-18.73% |
-41.01% |
4.41% |
-102.34% |
11,244.00% |
2.03% |
-8.62% |
| EBIT Growth |
|
-268.66% |
295.21% |
33.33% |
17.36% |
-22.26% |
-47.66% |
-11.50% |
-161.54% |
655.97% |
3.76% |
-8.49% |
| NOPAT Growth |
|
-2,616.28% |
1,153.65% |
20.82% |
65.42% |
-35.67% |
-39.13% |
-86.62% |
375.53% |
259.50% |
-8.34% |
13.07% |
| Net Income Growth |
|
-152.38% |
487.19% |
19.52% |
50.80% |
-19.68% |
-45.75% |
4.95% |
-106.41% |
4,042.47% |
-0.74% |
7.58% |
| EPS Growth |
|
-152.38% |
469.23% |
18.75% |
50.88% |
-19.77% |
-44.93% |
2.63% |
-107.69% |
3,433.33% |
-1.00% |
8.08% |
| Operating Cash Flow Growth |
|
290.86% |
54.99% |
-12.66% |
-296.41% |
134.70% |
543.14% |
-85.73% |
-339.14% |
211.61% |
-8.88% |
-66.98% |
| Free Cash Flow Firm Growth |
|
197.46% |
238.96% |
-28.67% |
-162.56% |
118.62% |
1,324.17% |
-247.91% |
-30.08% |
88.92% |
616.40% |
75.38% |
| Invested Capital Growth |
|
-13.26% |
-6.89% |
12.78% |
82.04% |
21.08% |
-9.41% |
35.82% |
38.62% |
18.03% |
0.54% |
-6.48% |
| Revenue Q/Q Growth |
|
9.30% |
10.31% |
4.90% |
2.06% |
-6.94% |
-4.94% |
12.66% |
3.02% |
-2.05% |
0.04% |
0.00% |
| EBITDA Q/Q Growth |
|
-191.57% |
125.99% |
-0.46% |
26.56% |
-29.00% |
5.13% |
-10.38% |
69.08% |
28.59% |
-2.87% |
0.00% |
| EBIT Q/Q Growth |
|
-84.93% |
186.58% |
0.20% |
28.80% |
-32.18% |
7.04% |
-18.76% |
8.85% |
35.35% |
-2.67% |
0.00% |
| NOPAT Q/Q Growth |
|
44.28% |
26.23% |
-11.12% |
27.56% |
-31.42% |
-13.96% |
324.54% |
80.47% |
6.09% |
-19.20% |
0.00% |
| Net Income Q/Q Growth |
|
-893.99% |
123.87% |
-7.71% |
29.36% |
-27.79% |
-9.85% |
4.61% |
69.48% |
21.82% |
-10.20% |
0.00% |
| EPS Q/Q Growth |
|
-893.99% |
45.45% |
-9.52% |
26.47% |
-29.59% |
-7.32% |
0.00% |
70.00% |
21.95% |
-10.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
853.91% |
434.22% |
-59.23% |
-463.11% |
124.65% |
97.67% |
-85.02% |
-55.25% |
210.71% |
-61.85% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
249.03% |
1,088.96% |
-64.80% |
-338.35% |
111.86% |
-7.23% |
-70.15% |
-65.83% |
90.19% |
-47.99% |
283.87% |
| Invested Capital Q/Q Growth |
|
-2.65% |
-26.23% |
17.21% |
30.05% |
-3.29% |
-3.86% |
10.14% |
21.82% |
-4.24% |
3.36% |
2.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.13% |
25.04% |
26.25% |
27.17% |
27.56% |
24.48% |
21.32% |
19.85% |
27.63% |
27.68% |
27.47% |
| EBITDA Margin |
|
-7.76% |
14.35% |
15.70% |
15.12% |
14.90% |
9.23% |
8.75% |
-0.17% |
18.56% |
17.58% |
15.75% |
| Operating Margin |
|
-2.02% |
11.17% |
12.70% |
14.09% |
11.64% |
7.15% |
0.82% |
4.03% |
12.78% |
12.09% |
12.14% |
| EBIT Margin |
|
-11.29% |
12.35% |
14.30% |
13.72% |
12.93% |
7.11% |
5.71% |
-2.90% |
15.86% |
15.28% |
13.71% |
| Profit (Net Income) Margin |
|
-4.64% |
10.06% |
10.44% |
12.87% |
12.54% |
7.14% |
6.81% |
-0.36% |
13.96% |
12.86% |
13.57% |
| Tax Burden Percent |
|
51.30% |
74.93% |
69.12% |
84.27% |
79.51% |
82.79% |
87.50% |
21.97% |
78.11% |
70.23% |
77.53% |
| Interest Burden Percent |
|
80.06% |
108.72% |
105.64% |
111.35% |
121.94% |
121.36% |
136.17% |
56.47% |
112.65% |
119.86% |
127.63% |
| Effective Tax Rate |
|
0.00% |
25.07% |
30.88% |
15.73% |
20.49% |
17.21% |
12.50% |
0.00% |
21.89% |
29.77% |
22.47% |
| Return on Invested Capital (ROIC) |
|
-3.00% |
35.19% |
41.44% |
45.86% |
20.67% |
12.06% |
1.44% |
4.98% |
14.14% |
11.94% |
13.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.66% |
34.00% |
40.18% |
44.97% |
18.33% |
11.27% |
-2.83% |
8.01% |
9.96% |
7.37% |
10.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.39% |
-29.14% |
-34.64% |
-36.54% |
-13.89% |
-8.56% |
2.09% |
-5.20% |
-5.72% |
-4.23% |
-6.24% |
| Return on Equity (ROE) |
|
-1.60% |
6.05% |
6.80% |
9.32% |
6.79% |
3.49% |
3.53% |
-0.22% |
8.42% |
7.71% |
7.68% |
| Cash Return on Invested Capital (CROIC) |
|
11.20% |
42.33% |
29.43% |
-12.32% |
1.61% |
21.93% |
-28.94% |
-27.39% |
-2.40% |
11.40% |
20.61% |
| Operating Return on Assets (OROA) |
|
-3.72% |
6.95% |
8.49% |
9.05% |
6.54% |
3.27% |
2.78% |
-1.67% |
8.89% |
8.56% |
7.35% |
| Return on Assets (ROA) |
|
-1.53% |
5.66% |
6.20% |
8.49% |
6.34% |
3.29% |
3.31% |
-0.21% |
7.82% |
7.21% |
7.27% |
| Return on Common Equity (ROCE) |
|
-1.60% |
6.05% |
6.80% |
9.32% |
6.79% |
3.49% |
3.53% |
-0.22% |
8.42% |
7.71% |
7.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.61% |
5.86% |
6.46% |
8.75% |
6.56% |
3.43% |
3.47% |
-0.22% |
8.08% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.56 |
5.86 |
7.08 |
12 |
7.53 |
4.58 |
0.61 |
2.92 |
10 |
9.61 |
11 |
| NOPAT Margin |
|
-1.42% |
8.37% |
8.78% |
11.87% |
9.26% |
5.92% |
0.72% |
2.82% |
9.98% |
8.49% |
9.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.33% |
1.19% |
1.26% |
0.89% |
2.34% |
0.79% |
4.27% |
-3.03% |
4.18% |
4.57% |
3.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.90% |
5.13% |
| Cost of Revenue to Revenue |
|
80.87% |
74.96% |
73.75% |
72.83% |
72.44% |
75.52% |
78.68% |
80.15% |
72.37% |
72.32% |
72.53% |
| SG&A Expenses to Revenue |
|
17.53% |
11.63% |
10.89% |
10.13% |
11.86% |
13.38% |
15.48% |
11.65% |
11.57% |
12.66% |
12.94% |
| R&D to Revenue |
|
3.62% |
2.24% |
2.66% |
2.96% |
4.05% |
3.95% |
5.02% |
4.18% |
3.29% |
2.93% |
2.39% |
| Operating Expenses to Revenue |
|
21.16% |
13.87% |
13.55% |
13.09% |
15.91% |
17.33% |
20.49% |
15.83% |
14.86% |
15.59% |
15.33% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.43 |
8.65 |
12 |
14 |
11 |
5.51 |
4.87 |
-3.00 |
17 |
17 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.04 |
10 |
13 |
15 |
12 |
7.15 |
7.46 |
-0.18 |
20 |
20 |
18 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.76 |
0.95 |
1.99 |
1.20 |
1.09 |
1.00 |
0.97 |
0.79 |
1.14 |
1.56 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.95 |
1.99 |
1.20 |
1.09 |
1.00 |
0.97 |
0.79 |
1.14 |
1.56 |
1.01 |
| Price to Revenue (P/Rev) |
|
2.19 |
1.64 |
3.15 |
1.77 |
2.08 |
2.08 |
1.90 |
1.28 |
1.97 |
2.70 |
1.86 |
| Price to Earnings (P/E) |
|
0.00 |
16.26 |
30.20 |
13.76 |
16.56 |
24.13 |
27.93 |
0.00 |
14.12 |
21.00 |
13.69 |
| 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% |
6.15% |
3.31% |
7.27% |
6.04% |
4.14% |
3.58% |
0.00% |
7.08% |
4.76% |
7.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.64 |
7.92 |
1.90 |
1.33 |
1.00 |
0.89 |
0.49 |
1.32 |
2.36 |
1.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.15 |
1.78 |
0.63 |
0.65 |
0.47 |
0.51 |
0.32 |
1.01 |
1.68 |
0.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.03 |
11.33 |
4.20 |
4.39 |
5.04 |
5.88 |
0.00 |
5.43 |
9.57 |
4.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.20 |
12.44 |
4.63 |
5.06 |
6.54 |
9.01 |
0.00 |
6.35 |
11.01 |
4.94 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1.77 |
20.26 |
5.35 |
7.07 |
7.86 |
71.56 |
11.38 |
10.09 |
19.80 |
7.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
1.48 |
23.47 |
0.00 |
12.78 |
1.35 |
11.49 |
0.00 |
10.38 |
20.49 |
25.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.47 |
28.53 |
0.00 |
90.89 |
4.32 |
0.00 |
0.00 |
0.00 |
20.74 |
4.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
| 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 |
|
-0.84 |
-0.86 |
-0.86 |
-0.81 |
-0.76 |
-0.76 |
-0.74 |
-0.65 |
-0.57 |
-0.57 |
-0.62 |
| Leverage Ratio |
|
1.05 |
1.07 |
1.10 |
1.10 |
1.07 |
1.06 |
1.07 |
1.07 |
1.08 |
1.07 |
1.06 |
| Compound Leverage Factor |
|
0.84 |
1.16 |
1.16 |
1.22 |
1.30 |
1.29 |
1.45 |
0.61 |
1.21 |
1.28 |
1.35 |
| 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% |
| Short-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% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
| Net 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 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net 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 |
| 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 |
|
9.41 |
11.09 |
13.93 |
12.59 |
13.27 |
12.63 |
10.79 |
9.11 |
11.80 |
18.41 |
14.98 |
| 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 |
|
15.19 |
15.07 |
11.08 |
17.46 |
24.20 |
19.00 |
14.65 |
13.11 |
12.63 |
18.19 |
23.44 |
| Quick Ratio |
|
13.35 |
13.45 |
9.60 |
13.32 |
18.08 |
14.93 |
10.61 |
8.22 |
7.32 |
11.07 |
15.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.08 |
7.04 |
5.02 |
-3.14 |
0.59 |
8.34 |
-12 |
-16 |
-1.78 |
9.18 |
16 |
| Operating Cash Flow to CapEx |
|
654.86% |
2,285.29% |
377.74% |
-337.94% |
197.86% |
1,678.62% |
143.66% |
-202.28% |
371.30% |
1,106.07% |
156.29% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.56 |
0.59 |
0.66 |
0.51 |
0.46 |
0.49 |
0.58 |
0.56 |
0.56 |
0.54 |
| Accounts Receivable Turnover |
|
16.63 |
15.05 |
11.53 |
22.05 |
62.66 |
43.07 |
36.96 |
36.84 |
38.47 |
50.90 |
45.18 |
| Inventory Turnover |
|
2.40 |
4.30 |
4.20 |
3.72 |
2.49 |
2.23 |
1.95 |
1.70 |
1.19 |
1.21 |
1.43 |
| Fixed Asset Turnover |
|
5.80 |
12.04 |
14.71 |
14.49 |
9.99 |
9.26 |
8.47 |
8.18 |
7.86 |
9.16 |
10.24 |
| Accounts Payable Turnover |
|
25.63 |
35.31 |
43.03 |
45.48 |
31.46 |
32.17 |
27.77 |
22.55 |
20.22 |
31.06 |
43.57 |
| Days Sales Outstanding (DSO) |
|
21.95 |
24.25 |
31.66 |
16.55 |
5.83 |
8.47 |
9.87 |
9.91 |
9.49 |
7.17 |
8.08 |
| Days Inventory Outstanding (DIO) |
|
152.12 |
84.89 |
86.94 |
98.03 |
146.38 |
163.74 |
187.61 |
215.00 |
305.64 |
301.69 |
255.61 |
| Days Payable Outstanding (DPO) |
|
14.24 |
10.34 |
8.48 |
8.02 |
11.60 |
11.35 |
13.14 |
16.19 |
18.05 |
11.75 |
8.38 |
| Cash Conversion Cycle (CCC) |
|
159.82 |
98.80 |
110.12 |
106.56 |
140.60 |
160.87 |
184.34 |
208.72 |
297.08 |
297.11 |
255.31 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17 |
16 |
18 |
33 |
40 |
36 |
49 |
68 |
80 |
81 |
76 |
| Invested Capital Turnover |
|
2.11 |
4.21 |
4.72 |
3.86 |
2.23 |
2.04 |
2.00 |
1.77 |
1.42 |
1.41 |
1.48 |
| Increase / (Decrease) in Invested Capital |
|
-2.63 |
-1.19 |
2.05 |
15 |
6.94 |
-3.75 |
13 |
19 |
12 |
0.43 |
-5.23 |
| Enterprise Value (EV) |
|
-9.42 |
10 |
143 |
63 |
53 |
36 |
44 |
33 |
106 |
190 |
78 |
| Market Capitalization |
|
86 |
114 |
254 |
175 |
169 |
161 |
162 |
132 |
207 |
306 |
214 |
| Book Value per Share |
|
$11.84 |
$12.58 |
$8.85 |
$10.01 |
$10.69 |
$11.04 |
$11.44 |
$11.39 |
$12.39 |
$13.38 |
$14.45 |
| Tangible Book Value per Share |
|
$11.84 |
$12.58 |
$8.85 |
$10.01 |
$10.69 |
$11.04 |
$11.44 |
$11.39 |
$12.39 |
$13.38 |
$14.45 |
| Total Capital |
|
113 |
120 |
127 |
145 |
156 |
161 |
167 |
167 |
182 |
196 |
212 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-96 |
-104 |
-111 |
-112 |
-116 |
-125 |
-118 |
-99 |
-101 |
-115 |
-136 |
| Capital Expenditures (CapEx) |
|
0.69 |
0.31 |
1.62 |
3.55 |
2.10 |
1.60 |
2.66 |
4.52 |
2.75 |
0.84 |
1.96 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
9.46 |
11 |
14 |
28 |
35 |
28 |
37 |
51 |
64 |
67 |
61 |
| Debt-free Net Working Capital (DFNWC) |
|
105 |
115 |
125 |
140 |
150 |
153 |
155 |
150 |
165 |
182 |
198 |
| Net Working Capital (NWC) |
|
105 |
115 |
125 |
140 |
150 |
153 |
155 |
150 |
165 |
182 |
198 |
| Net Nonoperating Expense (NNE) |
|
1.26 |
-1.19 |
-1.34 |
-0.99 |
-2.67 |
-0.95 |
-5.19 |
3.29 |
-4.18 |
-4.95 |
-4.79 |
| Net Nonoperating Obligations (NNO) |
|
-96 |
-104 |
-109 |
-112 |
-116 |
-125 |
-118 |
-99 |
-101 |
-115 |
-136 |
| Total Depreciation and Amortization (D&A) |
|
1.39 |
1.40 |
1.13 |
1.38 |
1.60 |
1.64 |
2.59 |
2.82 |
2.83 |
2.60 |
2.36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.11% |
15.82% |
17.28% |
28.03% |
42.82% |
36.38% |
43.65% |
49.49% |
60.44% |
59.05% |
53.21% |
| Debt-free Net Working Capital to Revenue |
|
267.57% |
164.63% |
154.75% |
141.68% |
184.98% |
197.94% |
182.27% |
145.04% |
156.83% |
161.04% |
171.29% |
| Net Working Capital to Revenue |
|
267.57% |
164.63% |
154.75% |
141.68% |
184.98% |
197.94% |
182.27% |
145.04% |
156.83% |
161.04% |
171.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.13) |
$0.49 |
$0.58 |
$0.87 |
$0.70 |
$0.38 |
$0.40 |
($0.03) |
$1.00 |
$0.00 |
$1.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.31M |
14.37M |
14.42M |
14.54M |
14.59M |
14.61M |
14.66M |
14.66M |
14.66M |
0.00 |
14.66M |
| Adjusted Diluted Earnings per Share |
|
($0.13) |
$0.48 |
$0.57 |
$0.85 |
$0.69 |
$0.38 |
$0.39 |
($0.03) |
$1.00 |
$0.00 |
$1.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.31M |
14.37M |
14.42M |
14.54M |
14.59M |
14.61M |
14.66M |
14.66M |
14.66M |
0.00 |
14.66M |
| 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 |
|
14.31M |
14.37M |
14.42M |
14.54M |
14.59M |
14.61M |
14.66M |
14.66M |
14.66M |
0.00 |
14.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.56 |
5.86 |
7.08 |
12 |
7.53 |
4.58 |
0.61 |
2.92 |
10 |
9.61 |
11 |
| Normalized NOPAT Margin |
|
-1.42% |
8.37% |
8.78% |
11.87% |
9.26% |
5.92% |
0.72% |
2.82% |
9.98% |
8.49% |
9.42% |
| Pre Tax Income Margin |
|
-9.04% |
13.43% |
15.11% |
15.28% |
15.77% |
8.63% |
7.78% |
-1.64% |
17.87% |
18.32% |
17.50% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |