| DEI Shares Outstanding |
|
33,944,207.00 |
34,374,345.00 |
34,880,512.00 |
37,293,918.00 |
38,066,101.00 |
38,975,510.00 |
40,810,515.00 |
41,657,688.00 |
42,688,246.00 |
- |
44,579,665.00 |
| DEI Adjusted Shares Outstanding |
|
33,944,207.00 |
34,374,345.00 |
34,880,512.00 |
37,293,918.00 |
38,066,101.00 |
38,975,510.00 |
40,810,515.00 |
41,657,688.00 |
42,688,246.00 |
- |
4,457,966.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.56 |
-0.06 |
-0.02 |
-0.08 |
-0.12 |
-0.20 |
-0.01 |
-0.23 |
-0.08 |
- |
-12.72 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-3.81% |
-25.94% |
56.02% |
-3.81% |
-12.12% |
16.46% |
-4.68% |
-0.96% |
-16.14% |
-8.06% |
| EBITDA Growth |
|
-79.54% |
1.53% |
0.57% |
204.13% |
36.24% |
-7.30% |
25.01% |
-86.84% |
579.17% |
-111.69% |
-6,908.06% |
| EBIT Growth |
|
-151.79% |
11.69% |
21.77% |
-36.69% |
96.47% |
-535.87% |
339.32% |
-573.64% |
115.61% |
-917.00% |
-545.45% |
| NOPAT Growth |
|
-133.98% |
-74.96% |
78.81% |
254.96% |
-61.69% |
-41.38% |
834.84% |
-435.58% |
127.32% |
-427.93% |
-682.16% |
| Net Income Growth |
|
-908.45% |
77.38% |
79.92% |
-237.80% |
-60.40% |
-66.63% |
96.31% |
-3,204.17% |
64.11% |
-263.25% |
-357.07% |
| EPS Growth |
|
-914.29% |
77.19% |
84.62% |
-300.00% |
-50.00% |
-66.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-83.80% |
663.55% |
-80.36% |
172.85% |
178.95% |
15.99% |
-86.48% |
-8.72% |
1,117.71% |
-89.73% |
367.29% |
| Free Cash Flow Firm Growth |
|
307.16% |
-40.46% |
6.98% |
-916.56% |
113.52% |
29.95% |
-155.59% |
174.20% |
132.43% |
-54.15% |
339.82% |
| Invested Capital Growth |
|
-12.84% |
-10.32% |
-10.06% |
87.30% |
-6.04% |
-8.50% |
6.48% |
-7.57% |
-8.02% |
-8.70% |
-57.39% |
| Revenue Q/Q Growth |
|
-1.80% |
-1.84% |
-5.80% |
11.25% |
-2.42% |
0.01% |
1.77% |
-3.92% |
-0.24% |
-3.68% |
-0.94% |
| EBITDA Q/Q Growth |
|
-40.61% |
-34.47% |
32.49% |
137.54% |
-7.35% |
15.83% |
-9.17% |
-54.45% |
-5.68% |
64.46% |
-5.05% |
| EBIT Q/Q Growth |
|
-117.48% |
-42.05% |
22.03% |
41.77% |
-186.79% |
64.07% |
-39.45% |
-29.28% |
-23.45% |
17.16% |
-4.56% |
| NOPAT Q/Q Growth |
|
-680.68% |
-70.19% |
70.22% |
356.25% |
-22.27% |
124.53% |
-33.85% |
-45.13% |
63.98% |
-4.56% |
3.38% |
| Net Income Q/Q Growth |
|
-892.65% |
78.60% |
72.83% |
38.93% |
-97.35% |
-17.53% |
84.55% |
-38.13% |
-4.66% |
12.89% |
-5.32% |
| EPS Q/Q Growth |
|
-850.00% |
77.97% |
77.78% |
38.46% |
-100.00% |
-17.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
245.59% |
-0.68% |
-71.61% |
545.06% |
-4.43% |
2.98% |
-65.28% |
181.70% |
13.09% |
-64.16% |
-21.30% |
| Free Cash Flow Firm Q/Q Growth |
|
178.87% |
-66.82% |
1,200.46% |
-19.75% |
-24.06% |
79.39% |
-275.38% |
256.76% |
14.11% |
-2.07% |
-4.53% |
| Invested Capital Q/Q Growth |
|
-17.31% |
-6.12% |
-13.47% |
0.00% |
2.09% |
-1.24% |
6.32% |
-1.34% |
-2.17% |
-2.46% |
-0.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.84% |
46.32% |
50.60% |
52.31% |
55.37% |
56.85% |
56.90% |
53.66% |
58.86% |
58.18% |
57.67% |
| EBITDA Margin |
|
1.75% |
1.84% |
2.50% |
4.88% |
6.91% |
7.29% |
7.82% |
1.08% |
7.41% |
-1.03% |
-52.23% |
| Operating Margin |
|
-1.58% |
-2.87% |
-0.82% |
0.81% |
0.32% |
0.22% |
1.74% |
-6.12% |
1.69% |
-6.60% |
-56.13% |
| EBIT Margin |
|
-2.54% |
-2.33% |
-2.46% |
-2.16% |
-0.08% |
-0.57% |
1.18% |
-5.85% |
0.92% |
-8.98% |
-60.62% |
| Profit (Net Income) Margin |
|
-17.52% |
-4.12% |
-1.12% |
-2.42% |
-4.03% |
-7.65% |
-0.24% |
-8.40% |
-3.04% |
-13.18% |
-65.51% |
| Tax Burden Percent |
|
527.69% |
139.93% |
33.00% |
36.64% |
85.19% |
107.10% |
205.71% |
103.67% |
133.61% |
106.34% |
98.80% |
| Interest Burden Percent |
|
130.63% |
126.20% |
137.37% |
305.79% |
5,980.43% |
1,246.50% |
-10.00% |
138.43% |
-246.96% |
137.95% |
109.37% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-1.25% |
-2.47% |
-0.58% |
0.66% |
0.20% |
0.13% |
1.20% |
-4.07% |
1.21% |
-4.31% |
-49.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-186.07% |
-24.41% |
171.05% |
-15.76% |
-9.89% |
-18.58% |
-3.12% |
-15.33% |
-11.50% |
-29.06% |
-125.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-20.76% |
-3.28% |
-0.55% |
-4.24% |
-5.90% |
-9.99% |
-1.56% |
-8.16% |
-5.91% |
-13.87% |
-97.55% |
| Return on Equity (ROE) |
|
-22.00% |
-5.75% |
-1.13% |
-3.57% |
-5.70% |
-9.86% |
-0.36% |
-12.23% |
-4.70% |
-18.19% |
-147.13% |
| Cash Return on Invested Capital (CROIC) |
|
12.47% |
8.41% |
10.01% |
-60.11% |
6.43% |
9.00% |
-5.07% |
3.79% |
9.56% |
4.78% |
30.90% |
| Operating Return on Assets (OROA) |
|
-2.16% |
-2.14% |
-1.76% |
-1.88% |
-0.06% |
-0.36% |
0.88% |
-4.31% |
0.73% |
-6.41% |
-50.76% |
| Return on Assets (ROA) |
|
-14.88% |
-3.78% |
-0.80% |
-2.10% |
-2.81% |
-4.86% |
-0.18% |
-6.19% |
-2.42% |
-9.40% |
-54.86% |
| Return on Common Equity (ROCE) |
|
-22.00% |
-5.75% |
-1.13% |
-3.57% |
-5.70% |
-9.86% |
-0.36% |
-12.23% |
-4.70% |
-18.19% |
-147.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-24.54% |
-5.97% |
-1.07% |
-3.53% |
-5.74% |
-10.19% |
-0.35% |
-13.18% |
-4.67% |
-19.58% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.20 |
-2.10 |
-0.44 |
0.69 |
0.26 |
0.15 |
1.45 |
-4.85 |
1.33 |
-4.35 |
-34 |
| NOPAT Margin |
|
-1.10% |
-2.01% |
-0.57% |
0.57% |
0.23% |
0.15% |
1.22% |
-4.28% |
1.18% |
-4.62% |
-39.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
184.82% |
21.94% |
-171.63% |
16.42% |
10.09% |
18.70% |
4.32% |
11.26% |
12.71% |
24.74% |
75.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.21% |
-4.33% |
-68.56% |
| Cost of Revenue to Revenue |
|
55.16% |
53.68% |
49.40% |
47.69% |
44.63% |
43.15% |
43.10% |
46.34% |
41.14% |
41.82% |
42.33% |
| SG&A Expenses to Revenue |
|
18.25% |
20.04% |
22.64% |
17.70% |
19.59% |
23.03% |
20.44% |
21.61% |
20.34% |
24.54% |
21.34% |
| R&D to Revenue |
|
5.91% |
5.16% |
7.29% |
9.10% |
9.22% |
8.51% |
9.08% |
10.88% |
10.48% |
11.05% |
10.20% |
| Operating Expenses to Revenue |
|
46.41% |
46.91% |
51.42% |
51.50% |
55.04% |
56.63% |
55.16% |
59.78% |
57.17% |
64.78% |
113.80% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.76 |
-2.44 |
-1.91 |
-2.61 |
-0.09 |
-0.59 |
1.40 |
-6.63 |
1.04 |
-8.46 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.90 |
1.93 |
1.94 |
5.89 |
8.03 |
7.44 |
9.30 |
1.22 |
8.31 |
-0.97 |
-45 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.52 |
1.45 |
1.42 |
1.43 |
1.42 |
2.18 |
3.45 |
1.60 |
3.13 |
1.45 |
2.17 |
| Price to Tangible Book Value (P/TBV) |
|
7.78 |
6.77 |
3.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.08 |
1.00 |
1.49 |
0.98 |
1.00 |
1.64 |
2.42 |
1.02 |
2.03 |
0.98 |
0.34 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.45 |
1.41 |
1.68 |
1.27 |
1.27 |
1.78 |
2.65 |
1.38 |
2.47 |
1.30 |
1.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.19 |
1.08 |
1.57 |
1.42 |
1.39 |
2.03 |
2.76 |
1.39 |
2.32 |
1.33 |
0.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
68.41 |
58.67 |
62.81 |
29.06 |
20.13 |
27.81 |
35.29 |
128.85 |
31.36 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
234.45 |
0.00 |
251.85 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
248.57 |
612.29 |
1,337.39 |
226.96 |
0.00 |
196.61 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
184.08 |
20.99 |
115.10 |
59.37 |
20.09 |
22.17 |
260.08 |
136.90 |
18.58 |
86.72 |
8.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.82 |
15.82 |
15.92 |
0.00 |
19.16 |
18.88 |
0.00 |
34.88 |
24.81 |
25.92 |
2.69 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.24 |
0.19 |
0.15 |
0.73 |
0.66 |
0.63 |
0.58 |
0.65 |
0.50 |
0.58 |
2.61 |
| Long-Term Debt to Equity |
|
0.21 |
0.16 |
0.11 |
0.66 |
0.57 |
0.60 |
0.54 |
0.60 |
0.42 |
0.00 |
2.61 |
| Financial Leverage |
|
0.11 |
0.13 |
0.00 |
0.27 |
0.60 |
0.54 |
0.50 |
0.53 |
0.51 |
0.48 |
0.78 |
| Leverage Ratio |
|
1.48 |
1.52 |
1.42 |
1.70 |
2.03 |
2.03 |
1.99 |
1.98 |
1.95 |
1.94 |
2.68 |
| Compound Leverage Factor |
|
1.93 |
1.92 |
1.95 |
5.19 |
121.30 |
25.27 |
-0.20 |
2.74 |
-4.81 |
2.67 |
2.93 |
| Debt to Total Capital |
|
19.45% |
15.99% |
12.68% |
42.36% |
39.71% |
38.50% |
36.69% |
39.33% |
33.35% |
36.85% |
72.31% |
| Short-Term Debt to Total Capital |
|
2.45% |
2.76% |
2.98% |
4.17% |
5.09% |
1.38% |
2.46% |
3.20% |
5.34% |
36.85% |
0.00% |
| Long-Term Debt to Total Capital |
|
16.99% |
13.23% |
9.70% |
38.19% |
34.62% |
37.12% |
34.23% |
36.13% |
28.01% |
0.00% |
72.31% |
| 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 |
|
80.55% |
84.01% |
87.32% |
57.64% |
60.29% |
61.50% |
63.31% |
60.67% |
66.65% |
63.15% |
27.69% |
| Debt to EBITDA |
|
9.88 |
7.14 |
6.07 |
10.32 |
6.71 |
6.45 |
5.20 |
38.25 |
4.40 |
-38.02 |
-0.79 |
| Net Debt to EBITDA |
|
6.32 |
4.23 |
3.38 |
8.93 |
5.67 |
5.33 |
4.36 |
34.57 |
3.88 |
-33.79 |
-0.60 |
| Long-Term Debt to EBITDA |
|
8.63 |
5.91 |
4.64 |
9.30 |
5.85 |
6.22 |
4.85 |
35.14 |
3.69 |
0.00 |
-0.79 |
| Debt to NOPAT |
|
-15.62 |
-6.55 |
-26.43 |
88.26 |
203.93 |
310.32 |
33.42 |
-9.65 |
27.58 |
-8.50 |
-1.05 |
| Net Debt to NOPAT |
|
-10.00 |
-3.88 |
-14.75 |
76.40 |
172.35 |
256.56 |
28.01 |
-8.72 |
24.35 |
-7.56 |
-0.80 |
| Long-Term Debt to NOPAT |
|
-13.65 |
-5.42 |
-20.21 |
79.58 |
177.78 |
299.20 |
31.18 |
-8.86 |
23.16 |
0.00 |
-1.05 |
| Altman Z-Score |
|
1.50 |
1.50 |
1.95 |
0.73 |
0.69 |
0.95 |
2.07 |
0.44 |
1.69 |
-0.44 |
-4.17 |
| 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 |
|
2.62 |
3.11 |
3.39 |
2.27 |
2.12 |
2.46 |
2.43 |
2.20 |
1.85 |
0.82 |
2.20 |
| Quick Ratio |
|
1.26 |
1.46 |
1.32 |
1.16 |
1.15 |
1.24 |
1.17 |
0.91 |
0.77 |
0.35 |
1.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
12 |
7.14 |
7.64 |
-62 |
8.43 |
11 |
-6.09 |
4.52 |
11 |
4.82 |
21 |
| Operating Cash Flow to CapEx |
|
23.87% |
372.53% |
120.39% |
292.49% |
661.60% |
809.98% |
105.61% |
72.45% |
784.56% |
54.46% |
534.90% |
| Free Cash Flow to Firm to Interest Expense |
|
14.18 |
11.18 |
10.72 |
0.00 |
0.00 |
5.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.83 |
8.42 |
1.48 |
0.00 |
0.00 |
4.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.66 |
6.16 |
0.25 |
0.00 |
0.00 |
4.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.85 |
0.92 |
0.71 |
0.87 |
0.70 |
0.64 |
0.75 |
0.74 |
0.79 |
0.71 |
0.84 |
| Accounts Receivable Turnover |
|
6.45 |
6.28 |
5.32 |
6.93 |
5.51 |
5.31 |
6.01 |
5.88 |
6.84 |
6.08 |
5.60 |
| Inventory Turnover |
|
2.80 |
2.65 |
2.08 |
2.75 |
2.20 |
1.99 |
2.06 |
1.94 |
1.81 |
1.64 |
1.66 |
| Fixed Asset Turnover |
|
19.59 |
20.50 |
19.26 |
25.05 |
21.77 |
23.37 |
32.25 |
33.43 |
30.56 |
20.72 |
17.50 |
| Accounts Payable Turnover |
|
7.95 |
7.49 |
7.21 |
9.79 |
8.17 |
7.79 |
9.42 |
9.25 |
7.70 |
7.61 |
8.68 |
| Days Sales Outstanding (DSO) |
|
56.58 |
58.13 |
68.67 |
52.65 |
66.24 |
68.76 |
60.78 |
62.06 |
53.33 |
60.03 |
65.18 |
| Days Inventory Outstanding (DIO) |
|
130.54 |
137.59 |
175.66 |
132.88 |
165.94 |
183.59 |
177.50 |
187.75 |
202.17 |
222.33 |
219.41 |
| Days Payable Outstanding (DPO) |
|
45.90 |
48.72 |
50.62 |
37.29 |
44.69 |
46.85 |
38.75 |
39.47 |
47.43 |
47.94 |
42.03 |
| Cash Conversion Cycle (CCC) |
|
141.21 |
147.00 |
193.71 |
148.24 |
187.49 |
205.51 |
199.53 |
210.34 |
208.07 |
234.42 |
242.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
90 |
80 |
72 |
135 |
127 |
116 |
124 |
115 |
105 |
96 |
41 |
| Invested Capital Turnover |
|
1.13 |
1.23 |
1.01 |
1.16 |
0.89 |
0.84 |
0.99 |
0.95 |
1.02 |
0.93 |
1.26 |
| Increase / (Decrease) in Invested Capital |
|
-13 |
-9.24 |
-8.09 |
63 |
-8.17 |
-11 |
7.54 |
-9.37 |
-9.18 |
-9.17 |
-55 |
| Enterprise Value (EV) |
|
130 |
113 |
122 |
171 |
162 |
207 |
328 |
158 |
261 |
125 |
57 |
| Market Capitalization |
|
118 |
105 |
115 |
119 |
116 |
167 |
288 |
115 |
228 |
92 |
30 |
| Book Value per Share |
|
$2.29 |
$2.10 |
$2.32 |
$2.22 |
$2.15 |
$1.97 |
$2.04 |
$1.73 |
$1.71 |
$1.45 |
$0.31 |
| Tangible Book Value per Share |
|
$0.45 |
$0.45 |
$0.95 |
($0.55) |
($0.37) |
($0.39) |
($0.04) |
($0.12) |
$0.00 |
($0.09) |
($0.08) |
| Total Capital |
|
96 |
86 |
93 |
144 |
136 |
125 |
132 |
119 |
110 |
100 |
50 |
| Total Debt |
|
19 |
14 |
12 |
61 |
54 |
48 |
48 |
47 |
37 |
37 |
36 |
| Total Long-Term Debt |
|
16 |
11 |
8.98 |
55 |
47 |
46 |
45 |
43 |
31 |
0.00 |
36 |
| Net Debt |
|
12 |
8.15 |
6.56 |
53 |
45 |
40 |
41 |
42 |
32 |
33 |
27 |
| Capital Expenditures (CapEx) |
|
2.95 |
1.45 |
0.88 |
0.99 |
1.22 |
1.15 |
1.20 |
1.59 |
1.79 |
2.64 |
1.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
27 |
28 |
31 |
30 |
27 |
24 |
32 |
27 |
24 |
23 |
18 |
| Debt-free Net Working Capital (DFNWC) |
|
34 |
33 |
36 |
38 |
35 |
32 |
40 |
32 |
28 |
27 |
26 |
| Net Working Capital (NWC) |
|
31 |
31 |
33 |
32 |
28 |
31 |
36 |
28 |
22 |
-9.84 |
26 |
| Net Nonoperating Expense (NNE) |
|
18 |
2.21 |
0.42 |
3.61 |
4.95 |
7.96 |
1.73 |
4.66 |
4.74 |
8.06 |
23 |
| Net Nonoperating Obligations (NNO) |
|
12 |
8.15 |
-8.64 |
53 |
45 |
40 |
41 |
42 |
32 |
33 |
27 |
| Total Depreciation and Amortization (D&A) |
|
4.66 |
4.37 |
3.85 |
8.50 |
8.12 |
8.03 |
7.90 |
7.86 |
7.28 |
7.48 |
7.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.71% |
26.45% |
40.13% |
24.97% |
23.09% |
23.56% |
26.64% |
23.98% |
21.45% |
24.44% |
20.39% |
| Debt-free Net Working Capital to Revenue |
|
30.91% |
31.81% |
46.84% |
31.73% |
30.26% |
31.70% |
33.22% |
27.96% |
25.26% |
28.80% |
30.35% |
| Net Working Capital to Revenue |
|
28.74% |
29.54% |
43.27% |
26.78% |
24.33% |
30.02% |
30.50% |
24.60% |
20.04% |
-10.45% |
30.35% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.57) |
($0.13) |
($0.02) |
($0.08) |
($0.12) |
$0.00 |
($0.01) |
($0.23) |
($0.08) |
($0.28) |
($12.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.59M |
34.21M |
34.75M |
36.45M |
37.81M |
0.00 |
41.23M |
41.41M |
42.42M |
43.54M |
4.44M |
| Adjusted Diluted Earnings per Share |
|
($0.57) |
($0.13) |
($0.02) |
($0.08) |
($0.12) |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.59M |
34.21M |
34.75M |
36.45M |
37.81M |
0.00 |
41.23M |
42.19M |
43.40M |
44.07M |
4.47M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
34.04M |
34.58M |
35.59M |
37.67M |
38.35M |
0.00 |
40.34M |
42.19M |
43.40M |
44.07M |
4.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.65 |
-1.63 |
-0.44 |
0.69 |
1.29 |
0.15 |
1.45 |
-5.02 |
1.33 |
-4.35 |
-0.44 |
| Normalized NOPAT Margin |
|
-0.60% |
-1.56% |
-0.57% |
0.57% |
1.11% |
0.15% |
1.22% |
-4.43% |
1.18% |
-4.62% |
-0.51% |
| Pre Tax Income Margin |
|
-3.32% |
-2.94% |
-3.39% |
-6.60% |
-4.74% |
-7.14% |
-0.12% |
-8.10% |
-2.28% |
-12.39% |
-66.30% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.26 |
-3.82 |
-2.68 |
0.00 |
0.00 |
-0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.42 |
-3.28 |
-0.62 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-6.76 |
-6.08 |
-3.91 |
0.00 |
0.00 |
-0.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.91 |
-5.54 |
-1.85 |
0.00 |
0.00 |
-0.53 |
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% |