| DEI Shares Outstanding |
|
22,344,102.00 |
20,383,726.00 |
21,294,248.00 |
22,044,083.00 |
23,157,748.00 |
23,797,963.00 |
24,482,552.00 |
24,685,059.00 |
25,295,047.00 |
25,601,773.00 |
36,186,203.00 |
| DEI Adjusted Shares Outstanding |
|
22,344,102.00 |
20,383,726.00 |
21,294,248.00 |
22,044,083.00 |
23,157,748.00 |
23,797,963.00 |
24,482,552.00 |
24,685,059.00 |
25,295,047.00 |
25,601,773.00 |
36,186,203.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.10 |
-0.01 |
-0.21 |
0.01 |
-0.45 |
-0.90 |
-0.67 |
-0.65 |
-0.79 |
-0.42 |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.42% |
-8.64% |
-11.49% |
20.74% |
-15.82% |
-36.02% |
20.39% |
-11.06% |
-26.70% |
-5.73% |
22.44% |
| EBITDA Growth |
|
61.34% |
185.86% |
-353.41% |
132.17% |
-1,029.95% |
-113.61% |
23.57% |
3.41% |
-31.90% |
47.59% |
-32.92% |
| EBIT Growth |
|
47.83% |
88.42% |
-1,141.83% |
91.01% |
-2,598.01% |
-97.42% |
23.21% |
3.46% |
-29.19% |
46.72% |
-30.58% |
| NOPAT Growth |
|
49.99% |
82.56% |
-748.39% |
96.46% |
-6,730.90% |
-96.85% |
23.10% |
3.34% |
-29.25% |
46.97% |
-61.30% |
| Net Income Growth |
|
56.41% |
94.70% |
-3,826.09% |
103.61% |
-6,441.72% |
-108.04% |
23.89% |
2.39% |
-25.72% |
47.04% |
-24.50% |
| EPS Growth |
|
50.00% |
90.00% |
-2,000.00% |
104.76% |
-4,600.00% |
-102.22% |
26.37% |
2.99% |
-23.08% |
47.50% |
0.00% |
| Operating Cash Flow Growth |
|
-58.97% |
346.30% |
-48.12% |
182.25% |
-255.72% |
-225.83% |
9.35% |
-21.84% |
-3.00% |
25.22% |
-22.72% |
| Free Cash Flow Firm Growth |
|
-684.31% |
96.31% |
87.68% |
-4,059.07% |
-121.05% |
-180.31% |
-8.19% |
-15.52% |
36.02% |
31.35% |
-85.49% |
| Invested Capital Growth |
|
50.58% |
0.01% |
-13.06% |
8.72% |
-15.06% |
-16.40% |
8.16% |
21.31% |
-23.49% |
-7.04% |
-1.64% |
| Revenue Q/Q Growth |
|
-1.59% |
-3.64% |
1.91% |
2.99% |
-8.74% |
-2.97% |
3.23% |
-10.14% |
-1.05% |
3.69% |
1.77% |
| EBITDA Q/Q Growth |
|
64.53% |
-51.31% |
28.60% |
-15.77% |
-60.83% |
-7.94% |
13.03% |
-6.40% |
-3.59% |
17.49% |
-27.61% |
| EBIT Q/Q Growth |
|
45.83% |
-141.88% |
22.72% |
-161.69% |
-48.86% |
-7.00% |
12.42% |
-5.87% |
-3.21% |
16.95% |
-26.18% |
| NOPAT Q/Q Growth |
|
47.39% |
-144.35% |
24.09% |
-229.09% |
-48.79% |
-6.82% |
12.43% |
-6.24% |
-3.25% |
17.12% |
-20.16% |
| Net Income Q/Q Growth |
|
54.91% |
-110.03% |
26.33% |
-69.25% |
-56.27% |
-5.69% |
10.75% |
-6.32% |
-1.82% |
16.43% |
-24.35% |
| EPS Q/Q Growth |
|
54.55% |
-116.67% |
27.59% |
0.00% |
-60.71% |
-5.81% |
11.84% |
-6.56% |
-1.27% |
16.00% |
-13.51% |
| Operating Cash Flow Q/Q Growth |
|
111.57% |
-58.47% |
818.10% |
21.85% |
-573.31% |
-2.72% |
-0.14% |
-4.44% |
-17.22% |
29.74% |
-31.28% |
| Free Cash Flow Firm Q/Q Growth |
|
27.61% |
-115.01% |
-109.18% |
43.39% |
-1,814.86% |
-3.16% |
-3.65% |
-0.12% |
23.20% |
-7.92% |
-44.79% |
| Invested Capital Q/Q Growth |
|
-11.76% |
-5.99% |
0.16% |
-6.77% |
1.86% |
-1.52% |
11.95% |
6.11% |
-11.64% |
-0.38% |
12.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.70% |
54.83% |
52.59% |
61.43% |
58.47% |
47.66% |
55.53% |
59.55% |
54.32% |
49.42% |
54.51% |
| EBITDA Margin |
|
-2.75% |
2.58% |
-7.40% |
1.97% |
-21.78% |
-72.71% |
-46.16% |
-50.13% |
-90.20% |
-50.15% |
-54.44% |
| Operating Margin |
|
-5.73% |
-1.09% |
-10.48% |
-0.35% |
-24.92% |
-76.69% |
-48.98% |
-53.24% |
-93.87% |
-52.81% |
-69.57% |
| EBIT Margin |
|
-5.91% |
-0.75% |
-10.51% |
-0.78% |
-25.09% |
-77.41% |
-49.38% |
-53.60% |
-94.45% |
-53.39% |
-56.94% |
| Profit (Net Income) Margin |
|
-4.11% |
-0.24% |
-10.59% |
0.32% |
-23.85% |
-77.55% |
-49.03% |
-53.81% |
-92.29% |
-51.85% |
-52.73% |
| Tax Burden Percent |
|
77.20% |
234.69% |
111.15% |
60.82% |
102.45% |
101.58% |
99.73% |
102.38% |
100.35% |
101.24% |
99.01% |
| Interest Burden Percent |
|
90.15% |
13.57% |
90.61% |
-66.50% |
92.80% |
98.63% |
99.57% |
98.06% |
97.37% |
95.94% |
93.53% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
39.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-10.77% |
-1.56% |
-14.18% |
-0.52% |
-36.64% |
-85.53% |
-69.39% |
-58.33% |
-77.92% |
-49.40% |
-83.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-10.69% |
-1.96% |
-12.04% |
-0.92% |
-32.72% |
-75.38% |
-60.20% |
-45.71% |
-55.07% |
-31.16% |
-80.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.44% |
1.43% |
8.97% |
0.70% |
25.33% |
59.50% |
46.02% |
30.74% |
31.92% |
16.26% |
59.30% |
| Return on Equity (ROE) |
|
-2.33% |
-0.13% |
-5.21% |
0.18% |
-11.31% |
-26.03% |
-23.38% |
-27.59% |
-46.00% |
-33.15% |
-24.09% |
| Cash Return on Invested Capital (CROIC) |
|
-51.13% |
-1.57% |
-0.21% |
-8.87% |
-20.36% |
-67.67% |
-77.24% |
-77.59% |
-51.30% |
-42.11% |
-81.73% |
| Operating Return on Assets (OROA) |
|
-2.89% |
-0.35% |
-4.44% |
-0.39% |
-10.42% |
-22.57% |
-20.10% |
-23.35% |
-40.18% |
-25.54% |
-20.25% |
| Return on Assets (ROA) |
|
-2.01% |
-0.11% |
-4.47% |
0.16% |
-9.90% |
-22.62% |
-19.96% |
-23.44% |
-39.26% |
-24.81% |
-18.75% |
| Return on Common Equity (ROCE) |
|
-2.33% |
-0.13% |
-5.21% |
0.18% |
-11.31% |
-26.03% |
-23.38% |
-27.59% |
-46.00% |
-33.15% |
-24.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-2.41% |
-0.13% |
-5.20% |
0.18% |
-11.53% |
-28.45% |
-25.40% |
-31.10% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.11 |
-0.37 |
-3.13 |
-0.11 |
-7.56 |
-15 |
-11 |
-11 |
-14 |
-7.58 |
-12 |
| NOPAT Margin |
|
-4.01% |
-0.77% |
-7.34% |
-0.22% |
-17.45% |
-53.68% |
-34.29% |
-37.27% |
-65.71% |
-36.97% |
-48.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.08% |
0.39% |
-2.15% |
0.40% |
-3.92% |
-10.15% |
-9.19% |
-12.61% |
-22.85% |
-18.24% |
-2.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-21.54% |
-39.76% |
-26.87% |
-14.96% |
| Cost of Revenue to Revenue |
|
49.30% |
45.17% |
47.41% |
38.57% |
41.53% |
52.34% |
44.47% |
40.45% |
45.68% |
50.58% |
45.49% |
| SG&A Expenses to Revenue |
|
33.49% |
23.12% |
23.21% |
20.31% |
25.20% |
40.16% |
30.61% |
33.47% |
48.54% |
52.46% |
44.68% |
| R&D to Revenue |
|
22.94% |
32.80% |
39.86% |
41.48% |
58.19% |
84.19% |
73.90% |
79.32% |
99.65% |
78.00% |
79.40% |
| Operating Expenses to Revenue |
|
56.43% |
55.92% |
63.07% |
61.78% |
83.39% |
124.35% |
104.51% |
112.79% |
148.19% |
102.23% |
124.08% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.12 |
-0.36 |
-4.48 |
-0.40 |
-11 |
-21 |
-16 |
-16 |
-21 |
-11 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.45 |
1.25 |
-3.16 |
1.02 |
-9.44 |
-20 |
-15 |
-15 |
-20 |
-10 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.02 |
2.05 |
1.82 |
1.84 |
1.80 |
2.11 |
1.45 |
0.83 |
2.39 |
1.84 |
2.27 |
| Price to Tangible Book Value (P/TBV) |
|
1.17 |
2.36 |
2.08 |
2.08 |
2.04 |
2.44 |
1.72 |
1.02 |
3.25 |
2.75 |
2.56 |
| Price to Revenue (P/Rev) |
|
1.74 |
3.68 |
3.70 |
3.33 |
3.72 |
5.74 |
2.81 |
1.43 |
3.95 |
2.53 |
7.40 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1,050.81 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
4.85 |
4.46 |
4.50 |
4.77 |
6.28 |
2.71 |
0.57 |
4.50 |
2.61 |
8.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.48 |
2.38 |
2.15 |
1.95 |
2.09 |
3.59 |
1.39 |
0.40 |
3.29 |
1.88 |
4.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
91.97 |
0.00 |
98.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
55.11 |
55.77 |
85.92 |
33.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-0.79 |
-0.73 |
-0.75 |
-0.76 |
-0.77 |
-0.79 |
-0.76 |
-0.67 |
-0.58 |
-0.52 |
-0.73 |
| Leverage Ratio |
|
1.16 |
1.19 |
1.17 |
1.14 |
1.14 |
1.15 |
1.17 |
1.18 |
1.17 |
1.34 |
1.28 |
| Compound Leverage Factor |
|
1.04 |
0.16 |
1.06 |
-0.76 |
1.06 |
1.14 |
1.17 |
1.15 |
1.14 |
1.28 |
1.20 |
| 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 |
|
5.26 |
8.60 |
9.33 |
9.90 |
9.06 |
8.67 |
5.36 |
3.20 |
6.75 |
1.02 |
6.83 |
| 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 |
|
7.79 |
6.52 |
9.63 |
8.86 |
9.58 |
8.50 |
6.17 |
5.81 |
5.61 |
3.32 |
8.61 |
| Quick Ratio |
|
6.77 |
5.37 |
8.60 |
7.92 |
8.83 |
7.72 |
5.47 |
4.73 |
3.27 |
2.35 |
7.77 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-10 |
-0.37 |
-0.05 |
-1.90 |
-4.20 |
-12 |
-13 |
-15 |
-9.42 |
-6.46 |
-12 |
| Operating Cash Flow to CapEx |
|
39.72% |
937.44% |
80.68% |
143.83% |
-1,414.20% |
-7,513.30% |
-1,786.30% |
-5,330.70% |
-2,689.92% |
0.00% |
-3,276.34% |
| 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 |
|
0.49 |
0.46 |
0.42 |
0.50 |
0.42 |
0.29 |
0.41 |
0.44 |
0.43 |
0.48 |
0.36 |
| Accounts Receivable Turnover |
|
6.70 |
6.97 |
7.33 |
8.16 |
6.34 |
5.55 |
8.16 |
7.43 |
6.61 |
6.53 |
6.78 |
| Inventory Turnover |
|
3.34 |
2.66 |
2.74 |
3.54 |
3.61 |
3.37 |
3.30 |
2.17 |
1.75 |
2.34 |
2.87 |
| Fixed Asset Turnover |
|
6.08 |
5.90 |
5.38 |
6.00 |
5.06 |
3.59 |
4.55 |
4.02 |
5.08 |
20.98 |
29.71 |
| Accounts Payable Turnover |
|
9.50 |
10.51 |
11.66 |
10.72 |
11.81 |
10.55 |
9.76 |
7.76 |
8.69 |
12.51 |
4.96 |
| Days Sales Outstanding (DSO) |
|
54.45 |
52.38 |
49.76 |
44.73 |
57.55 |
65.78 |
44.73 |
49.11 |
55.25 |
55.92 |
53.80 |
| Days Inventory Outstanding (DIO) |
|
109.41 |
137.39 |
133.22 |
103.22 |
101.05 |
108.47 |
110.60 |
168.22 |
209.12 |
155.95 |
127.29 |
| Days Payable Outstanding (DPO) |
|
38.43 |
34.72 |
31.31 |
34.05 |
30.90 |
34.60 |
37.38 |
47.03 |
42.02 |
29.17 |
73.55 |
| Cash Conversion Cycle (CCC) |
|
125.43 |
155.05 |
151.68 |
113.90 |
127.71 |
139.65 |
117.96 |
170.29 |
222.35 |
182.69 |
107.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
24 |
24 |
21 |
22 |
19 |
16 |
17 |
21 |
16 |
15 |
15 |
| Invested Capital Turnover |
|
2.68 |
2.04 |
1.93 |
2.40 |
2.10 |
1.59 |
2.02 |
1.57 |
1.19 |
1.34 |
1.71 |
| Increase / (Decrease) in Invested Capital |
|
7.93 |
0.00 |
-3.08 |
1.79 |
-3.36 |
-3.11 |
1.29 |
3.65 |
-4.89 |
-1.12 |
-0.24 |
| Enterprise Value (EV) |
|
25 |
115 |
92 |
100 |
90 |
99 |
46 |
12 |
72 |
39 |
119 |
| Market Capitalization |
|
92 |
177 |
158 |
171 |
161 |
159 |
94 |
42 |
86 |
52 |
186 |
| Book Value per Share |
|
$4.02 |
$4.24 |
$4.08 |
$4.23 |
$3.87 |
$3.18 |
$2.63 |
$2.08 |
$1.42 |
$1.10 |
$2.26 |
| Tangible Book Value per Share |
|
$3.50 |
$3.69 |
$3.56 |
$3.74 |
$3.42 |
$2.75 |
$2.22 |
$1.69 |
$1.05 |
$0.74 |
$2.01 |
| Total Capital |
|
90 |
86 |
87 |
93 |
90 |
76 |
64 |
51 |
36 |
28 |
82 |
| 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 |
|
-66 |
-63 |
-66 |
-71 |
-71 |
-60 |
-47 |
-31 |
-14 |
-13 |
-67 |
| Capital Expenditures (CapEx) |
|
1.16 |
0.22 |
1.32 |
2.09 |
0.33 |
0.20 |
0.77 |
0.32 |
0.65 |
-11 |
0.49 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7.61 |
7.86 |
5.50 |
6.79 |
4.29 |
2.03 |
1.87 |
4.10 |
10 |
2.95 |
2.78 |
| Debt-free Net Working Capital (DFNWC) |
|
63 |
58 |
64 |
69 |
71 |
56 |
46 |
35 |
25 |
16 |
70 |
| Net Working Capital (NWC) |
|
63 |
58 |
64 |
69 |
71 |
56 |
46 |
35 |
25 |
16 |
70 |
| Net Nonoperating Expense (NNE) |
|
0.06 |
-0.25 |
1.39 |
-0.27 |
2.78 |
6.62 |
4.92 |
4.91 |
5.79 |
3.05 |
1.01 |
| Net Nonoperating Obligations (NNO) |
|
-66 |
-63 |
-66 |
-71 |
-71 |
-60 |
-47 |
-31 |
-20 |
-13 |
-67 |
| Total Depreciation and Amortization (D&A) |
|
1.67 |
1.61 |
1.33 |
1.42 |
1.43 |
1.30 |
1.07 |
1.03 |
0.93 |
0.67 |
0.63 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.43% |
16.32% |
12.90% |
13.19% |
9.89% |
7.33% |
5.59% |
13.80% |
47.38% |
14.36% |
11.06% |
| Debt-free Net Working Capital to Revenue |
|
118.93% |
119.96% |
149.77% |
133.30% |
163.47% |
201.90% |
137.28% |
116.78% |
113.68% |
79.84% |
278.60% |
| Net Working Capital to Revenue |
|
118.93% |
119.96% |
149.77% |
133.30% |
163.47% |
201.90% |
137.28% |
116.78% |
113.68% |
79.84% |
278.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.10) |
($0.01) |
($0.21) |
$0.01 |
($0.45) |
($0.91) |
($0.67) |
($0.65) |
($0.80) |
($0.42) |
($0.42) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.59M |
20.65M |
21.09M |
21.89M |
22.97M |
23.67M |
24.30M |
24.60M |
25.14M |
25.50M |
31.84M |
| Adjusted Diluted Earnings per Share |
|
($0.10) |
($0.01) |
($0.21) |
$0.01 |
($0.45) |
($0.91) |
($0.67) |
($0.65) |
($0.80) |
($0.42) |
($0.42) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
22.59M |
20.65M |
21.09M |
23.35M |
22.97M |
23.67M |
24.30M |
24.60M |
25.14M |
25.50M |
31.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.45) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
21.21M |
20.98M |
21.69M |
22.89M |
23.61M |
24.16M |
24.55M |
25.02M |
25.45M |
27.87M |
38.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.11 |
-0.37 |
-3.13 |
-0.11 |
-7.56 |
-15 |
-11 |
-11 |
-14 |
-12 |
-12 |
| Normalized NOPAT Margin |
|
-4.01% |
-0.77% |
-7.34% |
-0.22% |
-17.45% |
-53.68% |
-34.29% |
-37.27% |
-65.71% |
-56.73% |
-48.70% |
| Pre Tax Income Margin |
|
-5.33% |
-0.10% |
-9.53% |
0.52% |
-23.28% |
-76.35% |
-49.16% |
-52.56% |
-91.97% |
-51.22% |
-53.25% |
| 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 |
|
-323.78% |
-6,184.35% |
0.00% |
63.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |