| DEI Shares Outstanding |
|
12,245,549.00 |
12,282,625.00 |
12,427,280.00 |
12,471,765.00 |
12,541,082.00 |
12,600,507.00 |
12,829,267.00 |
12,361,450.00 |
11,560,197.00 |
11,002,084.00 |
11,002,084.00 |
| DEI Adjusted Shares Outstanding |
|
12,245,549.00 |
12,282,625.00 |
12,427,280.00 |
12,471,765.00 |
12,541,082.00 |
12,600,507.00 |
12,829,267.00 |
12,361,450.00 |
11,560,197.00 |
11,002,084.00 |
11,002,084.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.06 |
-0.11 |
-0.18 |
-0.08 |
-0.41 |
-1.10 |
1.31 |
-0.21 |
0.96 |
0.15 |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
58.80% |
46.26% |
22.72% |
25.91% |
11.23% |
-0.81% |
12.83% |
11.49% |
-0.03% |
3.05% |
-0.53% |
| EBITDA Growth |
|
131.13% |
68.10% |
-22.50% |
185.26% |
-85.07% |
-737.35% |
488.98% |
-77.93% |
48.32% |
10.90% |
-13.58% |
| EBIT Growth |
|
-7.42% |
-45.53% |
-297.49% |
126.07% |
-1,042.05% |
-244.52% |
157.28% |
-112.73% |
209.68% |
43.30% |
-65.94% |
| NOPAT Growth |
|
-9.13% |
-25.52% |
-374.00% |
126.16% |
-1,039.52% |
-244.52% |
181.80% |
-108.91% |
2,166.50% |
-83.73% |
-36.00% |
| Net Income Growth |
|
18.92% |
-55.00% |
-245.16% |
98.94% |
-24,888.24% |
-201.18% |
243.82% |
-105.04% |
1,359.12% |
-83.90% |
-41.56% |
| EPS Growth |
|
33.33% |
-37.50% |
-63.64% |
55.56% |
-412.50% |
-168.29% |
219.09% |
-116.03% |
547.62% |
-85.11% |
-28.57% |
| Operating Cash Flow Growth |
|
120.31% |
70.39% |
-7.69% |
30.52% |
4.11% |
23.60% |
9.27% |
-42.14% |
50.54% |
-35.59% |
-68.56% |
| Free Cash Flow Firm Growth |
|
-981.36% |
85.88% |
-119.69% |
65.74% |
91.07% |
4,260.29% |
-44.02% |
-54.68% |
-2,311.70% |
206.36% |
-103.58% |
| Invested Capital Growth |
|
776.72% |
11.85% |
21.57% |
7.65% |
-5.35% |
-47.02% |
6.48% |
-14.23% |
362.13% |
-65.50% |
11.43% |
| Revenue Q/Q Growth |
|
16.71% |
4.32% |
7.28% |
4.49% |
-19.91% |
95.06% |
-13.38% |
1.08% |
-0.61% |
1.05% |
-1.23% |
| EBITDA Q/Q Growth |
|
83.36% |
10.07% |
-27.29% |
19.32% |
-87.08% |
89.41% |
-63.22% |
-46.79% |
16.74% |
6.30% |
-4.16% |
| EBIT Q/Q Growth |
|
47.66% |
0.56% |
-84.09% |
1,713.04% |
-843.62% |
71.62% |
-78.24% |
-149.52% |
218.87% |
26.26% |
-30.68% |
| NOPAT Q/Q Growth |
|
48.38% |
15.73% |
-83.96% |
1,717.39% |
-618.33% |
71.62% |
-78.24% |
-134.66% |
-8.85% |
26.28% |
-9.14% |
| Net Income Q/Q Growth |
|
38.27% |
2.52% |
-68.59% |
95.41% |
-1,932.54% |
32.30% |
-1.88% |
-154.79% |
8.58% |
29.41% |
-20.20% |
| EPS Q/Q Growth |
|
70.37% |
-10.00% |
-28.57% |
27.27% |
-310.00% |
-197.30% |
907.69% |
-1,150.00% |
0.00% |
0.00% |
-9.09% |
| Operating Cash Flow Q/Q Growth |
|
59.44% |
-6.41% |
6.79% |
-3.43% |
7.84% |
23.86% |
-19.55% |
-14.34% |
42.74% |
-35.83% |
-13.05% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.47% |
26.66% |
-17.73% |
-45.24% |
88.64% |
196.87% |
-83.31% |
-10.67% |
-1,675.71% |
830.22% |
94.80% |
| Invested Capital Q/Q Growth |
|
5.16% |
0.42% |
2.27% |
4.99% |
-6.74% |
-7.66% |
5.82% |
-4.44% |
189.33% |
18.40% |
-50.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
13.13% |
11.64% |
9.45% |
10.63% |
52.40% |
11.19% |
51.66% |
12.04% |
27.57% |
28.02% |
27.00% |
| EBITDA Margin |
|
2.38% |
2.73% |
1.72% |
3.91% |
0.52% |
-3.37% |
11.62% |
2.30% |
3.41% |
3.67% |
3.19% |
| Operating Margin |
|
-0.54% |
-0.47% |
-1.80% |
0.37% |
-3.16% |
-10.96% |
5.56% |
-0.64% |
0.70% |
0.97% |
0.23% |
| EBIT Margin |
|
-0.56% |
-0.56% |
-1.80% |
0.37% |
-3.16% |
-10.96% |
5.56% |
-0.64% |
0.70% |
0.97% |
0.33% |
| Profit (Net Income) Margin |
|
-0.68% |
-0.72% |
-2.03% |
-0.02% |
-3.84% |
-11.65% |
14.84% |
-0.67% |
8.45% |
1.32% |
0.78% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.97% |
99.46% |
1,318.87% |
149.72% |
400.73% |
| Interest Burden Percent |
|
121.95% |
129.89% |
112.79% |
-4.58% |
121.55% |
106.25% |
266.87% |
106.15% |
91.90% |
90.94% |
58.30% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.00% |
-1,218.87% |
-49.72% |
-300.73% |
| Return on Invested Capital (ROIC) |
|
-1.07% |
-0.70% |
-2.85% |
0.65% |
-6.10% |
-28.24% |
32.30% |
-3.01% |
23.93% |
3.52% |
4.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.25% |
2.41% |
20.27% |
-10.37% |
-31.62% |
-83.51% |
-694.73% |
0.51% |
19.40% |
2.79% |
17.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.10% |
-0.52% |
-1.42% |
-0.70% |
-6.75% |
-30.05% |
47.95% |
-0.16% |
14.47% |
2.17% |
-0.87% |
| Return on Equity (ROE) |
|
-1.16% |
-1.22% |
-4.28% |
-0.05% |
-12.85% |
-58.28% |
80.26% |
-3.16% |
38.41% |
5.69% |
3.28% |
| Cash Return on Invested Capital (CROIC) |
|
-160.11% |
-11.89% |
-22.32% |
-6.71% |
-0.59% |
33.24% |
26.02% |
12.31% |
-104.91% |
100.91% |
-6.66% |
| Operating Return on Assets (OROA) |
|
-0.76% |
-0.75% |
-2.79% |
0.64% |
-5.78% |
-15.09% |
7.13% |
-0.98% |
1.09% |
1.55% |
0.55% |
| Return on Assets (ROA) |
|
-0.92% |
-0.98% |
-3.15% |
-0.03% |
-7.03% |
-16.03% |
19.03% |
-1.03% |
13.15% |
2.11% |
1.28% |
| Return on Common Equity (ROCE) |
|
-1.12% |
-1.17% |
-4.02% |
-0.04% |
-11.92% |
-54.55% |
76.03% |
-3.03% |
37.32% |
5.59% |
3.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.82% |
-1.29% |
-4.64% |
-0.05% |
-15.50% |
-93.46% |
61.86% |
-3.50% |
35.84% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.17 |
-0.21 |
-1.00 |
0.26 |
-2.45 |
-8.43 |
6.89 |
-0.61 |
13 |
2.07 |
1.32 |
| NOPAT Margin |
|
-0.38% |
-0.33% |
-1.26% |
0.26% |
-2.21% |
-7.67% |
5.56% |
-0.44% |
9.19% |
1.45% |
0.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.31% |
-3.11% |
-23.12% |
11.03% |
25.52% |
55.27% |
727.03% |
-3.52% |
4.54% |
0.73% |
-13.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
37.64% |
6.08% |
3.66% |
| Cost of Revenue to Revenue |
|
86.87% |
88.36% |
90.55% |
89.37% |
47.60% |
88.81% |
48.34% |
87.96% |
72.43% |
71.98% |
73.00% |
| SG&A Expenses to Revenue |
|
9.46% |
9.76% |
8.85% |
7.89% |
8.19% |
6.17% |
7.61% |
7.62% |
20.40% |
21.68% |
21.51% |
| 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 |
|
13.67% |
12.11% |
11.24% |
10.26% |
55.55% |
22.15% |
46.10% |
12.67% |
26.88% |
27.05% |
26.76% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.25 |
-0.36 |
-1.42 |
0.37 |
-3.50 |
-12 |
6.90 |
-0.88 |
0.96 |
1.38 |
0.47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.05 |
1.76 |
1.36 |
3.89 |
0.58 |
-3.70 |
14 |
3.18 |
4.72 |
5.23 |
4.52 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.09 |
1.19 |
1.02 |
1.79 |
0.77 |
1.31 |
2.22 |
1.02 |
1.06 |
0.99 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
4.36 |
2.53 |
2.29 |
4.08 |
2.54 |
3.87 |
3.19 |
1.60 |
1.29 |
1.40 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.74 |
0.67 |
0.45 |
0.61 |
0.19 |
0.16 |
0.53 |
0.20 |
0.25 |
0.22 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.94 |
0.00 |
3.12 |
19.78 |
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% |
0.00% |
25.41% |
0.00% |
32.07% |
5.06% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.42 |
1.22 |
1.02 |
1.65 |
0.84 |
1.20 |
2.65 |
1.02 |
0.36 |
0.98 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.54 |
0.60 |
0.50 |
0.68 |
0.30 |
0.23 |
0.47 |
0.14 |
0.23 |
0.21 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
65.01 |
21.83 |
28.70 |
17.49 |
56.24 |
0.00 |
4.05 |
6.09 |
6.69 |
5.67 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
183.42 |
0.00 |
0.00 |
8.46 |
0.00 |
32.77 |
21.48 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
261.33 |
0.00 |
0.00 |
8.46 |
0.00 |
2.48 |
14.35 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.48 |
7.12 |
7.86 |
10.46 |
4.83 |
2.97 |
6.38 |
3.66 |
3.96 |
5.78 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.51 |
10.50 |
7.68 |
0.00 |
0.50 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.10 |
0.00 |
0.14 |
0.20 |
0.44 |
1.14 |
0.00 |
0.00 |
0.02 |
0.03 |
0.07 |
| Long-Term Debt to Equity |
|
0.03 |
0.00 |
0.14 |
0.20 |
0.44 |
0.73 |
0.00 |
0.00 |
0.02 |
0.03 |
0.07 |
| Financial Leverage |
|
-0.39 |
-0.22 |
-0.07 |
0.07 |
0.21 |
0.36 |
-0.07 |
-0.30 |
0.75 |
0.78 |
-0.05 |
| Leverage Ratio |
|
1.26 |
1.25 |
1.36 |
1.56 |
1.83 |
3.64 |
4.22 |
3.07 |
2.92 |
2.70 |
2.56 |
| Compound Leverage Factor |
|
1.54 |
1.62 |
1.53 |
-0.07 |
2.22 |
3.86 |
11.25 |
3.26 |
2.68 |
2.45 |
1.49 |
| Debt to Total Capital |
|
8.86% |
0.10% |
12.56% |
16.75% |
30.76% |
53.36% |
0.00% |
0.00% |
2.22% |
2.57% |
6.48% |
| Short-Term Debt to Total Capital |
|
6.23% |
0.05% |
0.04% |
0.04% |
0.00% |
19.43% |
0.00% |
0.00% |
0.00% |
0.09% |
0.09% |
| Long-Term Debt to Total Capital |
|
2.63% |
0.05% |
12.52% |
16.71% |
30.76% |
33.94% |
0.00% |
0.00% |
2.22% |
2.48% |
6.39% |
| 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 |
|
3.85% |
4.55% |
6.36% |
7.24% |
3.64% |
4.02% |
3.64% |
4.69% |
1.25% |
2.11% |
2.08% |
| Common Equity to Total Capital |
|
87.29% |
95.35% |
81.08% |
76.01% |
65.59% |
42.61% |
96.36% |
95.31% |
96.52% |
95.32% |
91.44% |
| Debt to EBITDA |
|
3.55 |
0.02 |
3.93 |
1.92 |
22.12 |
-4.63 |
0.00 |
0.00 |
0.16 |
0.17 |
0.52 |
| Net Debt to EBITDA |
|
-9.64 |
-3.58 |
0.75 |
1.03 |
17.39 |
-1.54 |
0.00 |
0.00 |
-0.73 |
-0.57 |
-0.06 |
| Long-Term Debt to EBITDA |
|
1.05 |
0.01 |
3.91 |
1.92 |
22.12 |
-2.94 |
0.00 |
0.00 |
0.16 |
0.16 |
0.51 |
| Debt to NOPAT |
|
-22.24 |
-0.18 |
-5.38 |
28.76 |
-5.25 |
-2.03 |
0.00 |
0.00 |
0.06 |
0.42 |
1.77 |
| Net Debt to NOPAT |
|
60.30 |
29.96 |
-1.02 |
15.41 |
-4.13 |
-0.68 |
0.00 |
0.00 |
-0.27 |
-1.44 |
-0.20 |
| Long-Term Debt to NOPAT |
|
-6.60 |
-0.09 |
-5.36 |
28.69 |
-5.25 |
-1.29 |
0.00 |
0.00 |
0.06 |
0.41 |
1.75 |
| Altman Z-Score |
|
5.08 |
3.60 |
1.90 |
2.57 |
1.26 |
0.14 |
1.77 |
1.34 |
1.50 |
1.63 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
3.67% |
4.39% |
5.90% |
7.99% |
7.20% |
6.41% |
5.27% |
4.14% |
2.84% |
1.73% |
2.20% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.03 |
1.52 |
0.88 |
0.77 |
0.53 |
0.72 |
0.89 |
0.92 |
0.44 |
0.42 |
0.37 |
| Quick Ratio |
|
1.94 |
1.33 |
0.71 |
0.63 |
0.39 |
0.65 |
0.74 |
0.74 |
0.33 |
0.30 |
0.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-25 |
-3.55 |
-7.79 |
-2.67 |
-0.24 |
9.92 |
5.55 |
2.52 |
-56 |
59 |
-2.12 |
| Operating Cash Flow to CapEx |
|
41.50% |
63.54% |
34.33% |
62.28% |
83.89% |
329.36% |
285.96% |
200.34% |
168.64% |
164.00% |
53.95% |
| Free Cash Flow to Firm to Interest Expense |
|
-270.14 |
-28.15 |
-40.80 |
-6.81 |
-0.32 |
13.14 |
0.00 |
46.62 |
0.00 |
473.75 |
-10.81 |
| Operating Cash Flow to Interest Expense |
|
34.06 |
42.84 |
26.09 |
16.59 |
8.96 |
11.08 |
0.00 |
97.98 |
0.00 |
41.04 |
8.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-48.01 |
-24.58 |
-49.90 |
-10.05 |
-1.72 |
7.72 |
0.00 |
49.07 |
0.00 |
16.02 |
-7.03 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.35 |
1.36 |
1.55 |
1.72 |
1.83 |
1.38 |
1.28 |
1.54 |
1.56 |
1.60 |
1.66 |
| Accounts Receivable Turnover |
|
259.92 |
209.90 |
158.48 |
86.28 |
87.04 |
149.87 |
190.70 |
206.58 |
188.87 |
171.65 |
168.11 |
| Inventory Turnover |
|
96.65 |
99.80 |
96.90 |
96.15 |
49.46 |
87.86 |
50.01 |
90.38 |
71.63 |
72.53 |
73.67 |
| Fixed Asset Turnover |
|
4.41 |
3.81 |
3.29 |
3.13 |
3.12 |
3.47 |
4.52 |
5.59 |
6.10 |
6.21 |
6.34 |
| Accounts Payable Turnover |
|
20.05 |
24.48 |
27.39 |
25.12 |
13.97 |
30.70 |
29.39 |
114.47 |
62.29 |
36.31 |
36.51 |
| Days Sales Outstanding (DSO) |
|
1.40 |
1.74 |
2.30 |
4.23 |
4.19 |
2.44 |
1.91 |
1.77 |
1.93 |
2.13 |
2.17 |
| Days Inventory Outstanding (DIO) |
|
3.78 |
3.66 |
3.77 |
3.80 |
7.38 |
4.15 |
7.30 |
4.04 |
5.10 |
5.03 |
4.95 |
| Days Payable Outstanding (DPO) |
|
18.21 |
14.91 |
13.33 |
14.53 |
26.13 |
11.89 |
12.42 |
3.19 |
5.86 |
10.05 |
10.00 |
| Cash Conversion Cycle (CCC) |
|
-13.02 |
-9.51 |
-7.26 |
-6.50 |
-14.55 |
-5.30 |
-3.21 |
2.62 |
1.17 |
-2.89 |
-2.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
28 |
32 |
38 |
41 |
39 |
21 |
22 |
19 |
87 |
30 |
34 |
| Invested Capital Turnover |
|
2.81 |
2.16 |
2.27 |
2.50 |
2.76 |
3.68 |
5.81 |
6.76 |
2.60 |
2.43 |
4.45 |
| Increase / (Decrease) in Invested Capital |
|
25 |
3.34 |
6.80 |
2.93 |
-2.21 |
-18 |
1.34 |
-3.13 |
68 |
-57 |
3.44 |
| Enterprise Value (EV) |
|
68 |
38 |
39 |
68 |
33 |
25 |
58 |
19 |
32 |
30 |
0.00 |
| Market Capitalization |
|
77 |
43 |
35 |
61 |
21 |
18 |
66 |
27 |
35 |
32 |
0.00 |
| Book Value per Share |
|
$2.99 |
$2.94 |
$2.78 |
$2.72 |
$2.18 |
$1.09 |
$2.32 |
$2.14 |
$2.82 |
$2.93 |
$3.12 |
| Tangible Book Value per Share |
|
$1.43 |
$1.39 |
$1.24 |
$1.19 |
$0.66 |
$0.37 |
$1.61 |
$1.36 |
$2.32 |
$2.06 |
$2.21 |
| Total Capital |
|
42 |
38 |
43 |
45 |
42 |
32 |
31 |
28 |
34 |
34 |
36 |
| Total Debt |
|
3.72 |
0.04 |
5.36 |
7.49 |
13 |
17 |
0.00 |
0.00 |
0.75 |
0.87 |
2.34 |
| Total Long-Term Debt |
|
1.10 |
0.02 |
5.34 |
7.47 |
13 |
11 |
0.00 |
0.00 |
0.75 |
0.84 |
2.31 |
| Net Debt |
|
-10 |
-6.29 |
1.02 |
4.01 |
10 |
5.69 |
-8.86 |
-8.91 |
-3.43 |
-2.98 |
-0.26 |
| Capital Expenditures (CapEx) |
|
7.63 |
8.50 |
15 |
10 |
8.07 |
2.54 |
3.20 |
2.64 |
4.72 |
3.13 |
2.99 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.72 |
-3.64 |
-5.17 |
-5.41 |
-7.06 |
-10 |
-10 |
-9.93 |
-13 |
-13 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
10 |
2.69 |
-0.83 |
-1.94 |
-4.31 |
1.10 |
-1.44 |
-1.02 |
-8.37 |
-9.10 |
-9.09 |
| Net Working Capital (NWC) |
|
7.47 |
2.67 |
-0.85 |
-1.95 |
-4.31 |
-5.15 |
-1.44 |
-1.02 |
-8.37 |
-9.13 |
-9.12 |
| Net Nonoperating Expense (NNE) |
|
0.13 |
0.26 |
0.61 |
0.28 |
1.80 |
4.37 |
-12 |
0.31 |
1.03 |
0.19 |
0.22 |
| Net Nonoperating Obligations (NNO) |
|
-10 |
-6.29 |
1.02 |
4.01 |
10 |
5.69 |
-8.86 |
-8.91 |
54 |
-2.98 |
-0.26 |
| Total Depreciation and Amortization (D&A) |
|
1.29 |
2.12 |
2.79 |
3.52 |
4.08 |
8.34 |
7.51 |
4.06 |
3.75 |
3.85 |
4.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.45% |
-5.65% |
-6.54% |
-5.44% |
-6.37% |
-9.43% |
-8.31% |
-7.18% |
-9.08% |
-9.10% |
-8.26% |
| Debt-free Net Working Capital to Revenue |
|
22.90% |
4.17% |
-1.05% |
-1.95% |
-3.89% |
1.00% |
-1.16% |
-0.74% |
-6.06% |
-6.39% |
-6.42% |
| Net Working Capital to Revenue |
|
16.96% |
4.15% |
-1.07% |
-1.96% |
-3.89% |
-4.68% |
-1.16% |
-0.74% |
-6.06% |
-6.41% |
-6.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
($0.11) |
($0.18) |
($0.08) |
($0.41) |
($1.10) |
$1.32 |
($0.21) |
$0.94 |
$0.15 |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.51M |
12.27M |
12.47M |
12.52M |
12.62M |
0.00 |
12.68M |
12.46M |
11.77M |
11.05M |
10.61M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.11) |
($0.18) |
($0.08) |
($0.41) |
($1.10) |
$1.31 |
($0.21) |
$0.94 |
$0.14 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
12.30M |
12.47M |
12.52M |
12.62M |
0.00 |
12.83M |
12.46M |
11.83M |
11.15M |
10.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.08) |
($0.11) |
($0.18) |
($0.08) |
($0.41) |
($1.10) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
12.26M |
12.30M |
12.32M |
12.46M |
12.52M |
12.59M |
12.54M |
11.95M |
11.35M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.29 |
-0.23 |
-0.86 |
0.29 |
0.73 |
2.46 |
7.62 |
2.06 |
2.10 |
1.22 |
0.35 |
| Normalized NOPAT Margin |
|
0.66% |
-0.35% |
-1.09% |
0.29% |
0.66% |
2.24% |
6.15% |
1.49% |
1.52% |
0.86% |
0.25% |
| Pre Tax Income Margin |
|
-0.68% |
-0.72% |
-2.03% |
-0.02% |
-3.84% |
-11.65% |
14.85% |
-0.67% |
0.64% |
0.88% |
0.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.65 |
-2.84 |
-7.45 |
0.95 |
-4.62 |
-15.95 |
0.00 |
-16.26 |
0.00 |
11.04 |
2.40 |
| NOPAT to Interest Expense |
|
-1.80 |
-1.67 |
-5.21 |
0.66 |
-3.24 |
-11.16 |
0.00 |
-11.38 |
0.00 |
16.53 |
6.75 |
| EBIT Less CapEx to Interest Expense |
|
-84.72 |
-70.26 |
-83.43 |
-25.70 |
-15.30 |
-19.31 |
0.00 |
-65.17 |
0.00 |
-13.98 |
-12.86 |
| NOPAT Less CapEx to Interest Expense |
|
-83.87 |
-69.09 |
-81.20 |
-25.98 |
-13.91 |
-14.53 |
0.00 |
-60.29 |
0.00 |
-8.49 |
-8.51 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-143.67% |
-235.05% |
-64.98% |
-8,382.35% |
-43.24% |
-10.73% |
10.79% |
-192.02% |
5.55% |
9.15% |
4.28% |
| Augmented Payout Ratio |
|
-143.67% |
-235.05% |
-64.98% |
-8,382.35% |
-43.24% |
-10.73% |
19.12% |
-302.70% |
25.03% |
112.77% |
39.89% |