| DEI Shares Outstanding |
|
63,892,934.00 |
60,527,148.00 |
60,615,549.00 |
4,714,924.00 |
13,481,084.00 |
13,595,583.00 |
13,735,096.00 |
13,877,653.00 |
13,900,000.00 |
- |
14,100,000.00 |
| DEI Adjusted Shares Outstanding |
|
63,892,934.00 |
60,527,148.00 |
60,615,549.00 |
4,714,924.00 |
13,481,084.00 |
13,595,583.00 |
13,735,096.00 |
13,877,653.00 |
13,900,000.00 |
- |
14,100,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.02 |
0.01 |
0.03 |
1.51 |
-0.02 |
0.39 |
0.86 |
0.90 |
0.44 |
- |
0.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.64% |
5.38% |
5.16% |
-87.43% |
28.77% |
-13.02% |
63.15% |
37.39% |
22.39% |
-8.67% |
-11.44% |
| EBITDA Growth |
|
-54.83% |
-50.09% |
191.09% |
76.21% |
-45.30% |
41.48% |
147.34% |
16.41% |
-27.04% |
-37.57% |
30.28% |
| EBIT Growth |
|
-53.54% |
-58.15% |
234.73% |
92.12% |
-50.22% |
53.84% |
124.70% |
14.49% |
-36.37% |
-49.31% |
44.14% |
| NOPAT Growth |
|
-85.25% |
-64.58% |
195.83% |
309.08% |
-106.86% |
1,024.98% |
65.97% |
90.71% |
-36.44% |
-53.02% |
49.65% |
| Net Income Growth |
|
-82.93% |
-64.27% |
201.74% |
323.81% |
-104.07% |
1,948.21% |
121.11% |
5.13% |
-50.75% |
-40.15% |
72.39% |
| EPS Growth |
|
-85.71% |
450.00% |
200.00% |
118.18% |
-104.17% |
1,400.00% |
123.08% |
4.60% |
-50.55% |
-42.22% |
73.08% |
| Operating Cash Flow Growth |
|
-57.02% |
-113.92% |
1,122.75% |
6.88% |
-2.29% |
119.46% |
59.76% |
-2.90% |
-37.07% |
13.35% |
0.06% |
| Free Cash Flow Firm Growth |
|
-103.69% |
-3,033.66% |
286.27% |
46.52% |
-321.99% |
154.40% |
-292.75% |
52.89% |
127.81% |
386.96% |
6.37% |
| Invested Capital Growth |
|
16.65% |
27.25% |
-21.69% |
-3.15% |
136.81% |
-16.23% |
106.49% |
46.54% |
9.59% |
-8.84% |
-7.71% |
| Revenue Q/Q Growth |
|
-2.38% |
4.74% |
-1.57% |
-83.23% |
159.57% |
13.60% |
-4.20% |
5.17% |
4.71% |
-4.63% |
-3.31% |
| EBITDA Q/Q Growth |
|
-36.01% |
2.60% |
12.35% |
744.30% |
-43.73% |
-28.54% |
18.29% |
-0.09% |
-12.99% |
36.56% |
-9.25% |
| EBIT Q/Q Growth |
|
-37.48% |
-0.81% |
13.43% |
876.14% |
-48.40% |
-26.20% |
15.42% |
1.83% |
-19.67% |
76.43% |
-14.01% |
| NOPAT Q/Q Growth |
|
-29.54% |
-18.53% |
-2.78% |
2,067.11% |
-122.98% |
-37.85% |
5.18% |
8.71% |
-4.08% |
-9.57% |
-9.64% |
| Net Income Q/Q Growth |
|
-38.93% |
-20.47% |
-4.06% |
1,978.65% |
-109.89% |
-28.22% |
7.61% |
4.39% |
-30.59% |
150.65% |
-8.89% |
| EPS Q/Q Growth |
|
-50.00% |
0.00% |
-28.26% |
1,900.00% |
-105.56% |
-17.02% |
10.13% |
3.41% |
-30.77% |
136.36% |
-8.16% |
| Operating Cash Flow Q/Q Growth |
|
-40.90% |
31.19% |
0.34% |
97.74% |
39.72% |
-15.63% |
-8.33% |
21.68% |
44.42% |
-1.47% |
-14.59% |
| Free Cash Flow Firm Q/Q Growth |
|
-247.63% |
37.21% |
-11.36% |
116.45% |
13.33% |
-38.06% |
-50.74% |
-76.74% |
137.17% |
74.88% |
-9.90% |
| Invested Capital Q/Q Growth |
|
-12.44% |
-18.35% |
-19.18% |
-1.20% |
-15.97% |
-9.65% |
8.38% |
13.55% |
-0.47% |
-7.31% |
-7.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.67% |
25.39% |
25.93% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
3.18% |
1.50% |
4.16% |
58.35% |
24.79% |
40.32% |
61.13% |
51.79% |
30.87% |
21.11% |
31.05% |
| Operating Margin |
|
2.98% |
1.18% |
3.77% |
56.06% |
17.54% |
36.06% |
33.96% |
51.82% |
28.09% |
12.63% |
20.50% |
| EBIT Margin |
|
2.98% |
1.18% |
3.77% |
57.60% |
22.27% |
39.38% |
54.24% |
45.20% |
23.50% |
13.04% |
21.23% |
| Profit (Net Income) Margin |
|
1.76% |
0.60% |
1.71% |
57.72% |
-1.83% |
38.81% |
52.60% |
40.25% |
16.20% |
10.61% |
20.66% |
| Tax Burden Percent |
|
60.92% |
51.57% |
45.57% |
100.50% |
-9.75% |
87.85% |
94.98% |
89.82% |
78.86% |
88.57% |
94.35% |
| Interest Burden Percent |
|
96.89% |
97.73% |
99.69% |
99.72% |
84.17% |
112.17% |
102.09% |
99.14% |
87.39% |
91.87% |
103.14% |
| Effective Tax Rate |
|
39.08% |
48.43% |
54.43% |
0.30% |
116.99% |
12.15% |
5.09% |
13.66% |
17.29% |
5.33% |
1.49% |
| Return on Invested Capital (ROIC) |
|
14.60% |
4.23% |
12.52% |
59.27% |
-2.45% |
17.57% |
20.88% |
23.97% |
12.23% |
5.75% |
9.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.22% |
4.47% |
12.62% |
54.29% |
-9.13% |
6.54% |
-46.93% |
-2.35% |
-11.00% |
0.08% |
-14.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.46% |
-1.27% |
-3.62% |
-15.24% |
1.14% |
-1.73% |
7.65% |
-0.24% |
-2.09% |
0.01% |
0.13% |
| Return on Equity (ROE) |
|
8.14% |
2.96% |
8.90% |
44.03% |
-1.32% |
15.85% |
28.52% |
23.73% |
10.14% |
5.76% |
9.51% |
| Cash Return on Invested Capital (CROIC) |
|
-0.77% |
-19.76% |
36.86% |
62.47% |
-83.69% |
35.24% |
-48.61% |
-13.79% |
3.08% |
15.00% |
17.40% |
| Operating Return on Assets (OROA) |
|
9.70% |
4.40% |
14.99% |
28.56% |
9.92% |
11.33% |
19.33% |
15.49% |
8.60% |
4.56% |
7.14% |
| Return on Assets (ROA) |
|
5.72% |
2.22% |
6.81% |
28.62% |
-0.81% |
11.16% |
18.74% |
13.79% |
5.92% |
3.71% |
6.95% |
| Return on Common Equity (ROCE) |
|
8.14% |
2.96% |
8.90% |
44.03% |
-1.32% |
15.85% |
28.52% |
23.73% |
10.14% |
5.76% |
9.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.99% |
3.07% |
8.57% |
55.90% |
-0.93% |
14.74% |
25.36% |
21.39% |
9.78% |
5.67% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.61 |
0.57 |
1.68 |
6.89 |
-0.47 |
4.37 |
7.26 |
14 |
8.80 |
4.14 |
6.19 |
| NOPAT Margin |
|
1.82% |
0.61% |
1.72% |
55.89% |
-2.98% |
31.68% |
32.23% |
44.74% |
23.23% |
11.95% |
20.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.62% |
-0.24% |
-0.10% |
4.98% |
6.68% |
11.03% |
67.81% |
26.32% |
23.23% |
5.67% |
23.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
11.36% |
5.77% |
9.06% |
| Cost of Revenue to Revenue |
|
73.33% |
74.61% |
74.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
23.50% |
23.89% |
21.77% |
43.19% |
79.94% |
63.01% |
59.16% |
41.59% |
64.54% |
61.87% |
67.48% |
| 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 |
|
23.69% |
24.21% |
22.16% |
43.94% |
82.46% |
63.94% |
66.04% |
48.18% |
71.91% |
87.38% |
79.50% |
| Earnings before Interest and Taxes (EBIT) |
|
2.64 |
1.10 |
3.70 |
7.10 |
3.54 |
5.44 |
12 |
14 |
8.90 |
4.51 |
6.51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.81 |
1.40 |
4.08 |
7.19 |
3.94 |
5.57 |
14 |
16 |
12 |
7.30 |
9.51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.79 |
1.82 |
1.69 |
1.39 |
2.87 |
3.64 |
5.71 |
3.69 |
3.33 |
3.05 |
2.16 |
| Price to Tangible Book Value (P/TBV) |
|
2.05 |
2.39 |
2.13 |
1.39 |
2.87 |
3.67 |
12.33 |
11.58 |
8.27 |
5.64 |
3.47 |
| Price to Revenue (P/Rev) |
|
0.39 |
0.35 |
0.34 |
1.44 |
5.66 |
9.57 |
11.85 |
6.94 |
5.51 |
5.71 |
4.81 |
| Price to Earnings (P/E) |
|
22.36 |
59.28 |
19.68 |
2.49 |
0.00 |
24.67 |
22.53 |
17.24 |
34.05 |
53.77 |
23.29 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.03% |
1.18% |
1.55% |
1.60% |
1.70% |
2.30% |
| Earnings Yield |
|
4.47% |
1.69% |
5.08% |
40.15% |
0.00% |
4.05% |
4.44% |
5.80% |
2.94% |
1.86% |
4.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.29 |
1.98 |
2.14 |
1.44 |
3.16 |
5.22 |
5.74 |
3.32 |
2.95 |
2.95 |
2.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.31 |
0.32 |
0.26 |
1.33 |
5.39 |
8.58 |
11.94 |
7.37 |
5.87 |
5.84 |
4.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.68 |
21.35 |
6.19 |
2.28 |
21.76 |
21.29 |
19.53 |
14.24 |
19.01 |
27.68 |
15.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.31 |
27.12 |
6.83 |
2.31 |
24.23 |
21.79 |
22.01 |
16.31 |
24.97 |
44.79 |
22.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.92 |
52.59 |
14.99 |
2.38 |
0.00 |
27.09 |
37.04 |
16.48 |
25.26 |
48.89 |
23.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.16 |
0.00 |
5.32 |
3.24 |
17.27 |
10.89 |
15.47 |
13.52 |
20.93 |
16.79 |
11.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.10 |
2.26 |
0.00 |
13.51 |
0.00 |
0.00 |
100.35 |
18.74 |
12.51 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.28 |
0.24 |
0.11 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.06 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.42 |
-0.28 |
-0.29 |
-0.28 |
-0.12 |
-0.26 |
-0.16 |
0.10 |
0.19 |
0.13 |
-0.01 |
| Leverage Ratio |
|
1.42 |
1.33 |
1.31 |
1.54 |
1.62 |
1.42 |
1.52 |
1.72 |
1.71 |
1.55 |
1.37 |
| Compound Leverage Factor |
|
1.38 |
1.30 |
1.30 |
1.53 |
1.36 |
1.59 |
1.55 |
1.71 |
1.50 |
1.43 |
1.41 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.48% |
22.11% |
19.05% |
9.64% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.76% |
17.71% |
18.88% |
9.64% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.72% |
4.40% |
0.17% |
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% |
93.52% |
77.89% |
80.95% |
90.36% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
1.03 |
1.26 |
0.95 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.84 |
1.15 |
0.64 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.21 |
0.01 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
1.19 |
1.68 |
1.67 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.97 |
1.53 |
1.14 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
0.24 |
0.02 |
0.00 |
0.00 |
| Altman Z-Score |
|
5.38 |
5.74 |
6.39 |
3.27 |
4.81 |
7.82 |
6.66 |
4.13 |
4.26 |
5.33 |
5.98 |
| 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 |
|
3.99 |
3.52 |
3.75 |
2.05 |
3.36 |
4.12 |
1.96 |
1.41 |
1.44 |
2.04 |
3.15 |
| Quick Ratio |
|
3.67 |
3.16 |
3.54 |
1.93 |
3.25 |
3.93 |
1.91 |
1.35 |
1.33 |
1.90 |
2.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.08 |
-2.66 |
4.96 |
7.26 |
-16 |
8.77 |
-17 |
-7.97 |
2.22 |
11 |
11 |
| Operating Cash Flow to CapEx |
|
2,730.29% |
-461.40% |
4,579.82% |
0.00% |
0.00% |
765.21% |
0.00% |
16,878.00% |
10,837.76% |
17,704.41% |
21,510.71% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.03 |
-106.39 |
426.70 |
368.80 |
-28.82 |
176.64 |
-107.70 |
-21.64 |
1.60 |
11.69 |
37.38 |
| Operating Cash Flow to Interest Expense |
|
40.58 |
-18.55 |
408.61 |
257.61 |
8.86 |
219.08 |
110.71 |
45.86 |
7.66 |
13.04 |
39.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
39.09 |
-22.58 |
399.69 |
265.17 |
9.27 |
190.45 |
135.30 |
45.59 |
7.59 |
12.97 |
39.06 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.25 |
3.72 |
3.98 |
0.50 |
0.45 |
0.29 |
0.36 |
0.34 |
0.37 |
0.35 |
0.34 |
| Accounts Receivable Turnover |
|
9.86 |
9.71 |
9.97 |
0.81 |
0.65 |
0.56 |
0.76 |
0.74 |
0.84 |
0.80 |
0.75 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
210.80 |
221.65 |
243.66 |
10.20 |
8.05 |
5.42 |
5.89 |
7.03 |
8.78 |
8.21 |
7.47 |
| Accounts Payable Turnover |
|
117.22 |
105.17 |
109.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
37.03 |
37.58 |
36.63 |
448.93 |
564.82 |
654.79 |
482.67 |
495.09 |
434.17 |
457.55 |
486.20 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
3.11 |
3.47 |
3.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
33.91 |
34.11 |
33.29 |
448.93 |
564.82 |
654.79 |
482.67 |
495.09 |
434.17 |
457.55 |
486.20 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12 |
15 |
12 |
11 |
27 |
23 |
47 |
69 |
75 |
69 |
63 |
| Invested Capital Turnover |
|
8.04 |
6.92 |
7.29 |
1.06 |
0.82 |
0.55 |
0.65 |
0.54 |
0.53 |
0.48 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
1.69 |
3.23 |
-3.27 |
-0.37 |
16 |
-4.40 |
24 |
22 |
6.59 |
-6.65 |
-5.29 |
| Enterprise Value (EV) |
|
27 |
30 |
25 |
16 |
86 |
119 |
269 |
228 |
222 |
202 |
144 |
| Market Capitalization |
|
35 |
33 |
33 |
18 |
90 |
132 |
267 |
215 |
209 |
197 |
147 |
| Book Value per Share |
|
$0.31 |
$0.30 |
$0.32 |
$2.70 |
$2.32 |
$2.67 |
$3.40 |
$4.20 |
$4.51 |
$4.63 |
$4.85 |
| Tangible Book Value per Share |
|
$0.27 |
$0.23 |
$0.26 |
$2.70 |
$2.32 |
$2.65 |
$1.58 |
$1.34 |
$1.82 |
$2.50 |
$3.01 |
| Total Capital |
|
19 |
18 |
20 |
13 |
31 |
36 |
50 |
75 |
77 |
72 |
68 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.24 |
17 |
15 |
6.92 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.86 |
3.29 |
0.13 |
0.00 |
0.00 |
| Net Debt |
|
-7.63 |
-3.05 |
-7.78 |
-1.29 |
-4.19 |
-14 |
1.98 |
13 |
13 |
4.70 |
-3.90 |
| Capital Expenditures (CapEx) |
|
0.12 |
0.10 |
0.10 |
-0.15 |
-0.23 |
1.42 |
-3.86 |
0.10 |
0.10 |
0.07 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.86 |
7.56 |
5.55 |
10 |
22 |
16 |
20 |
25 |
29 |
30 |
29 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
11 |
13 |
11 |
26 |
30 |
21 |
28 |
30 |
32 |
33 |
| Net Working Capital (NWC) |
|
13 |
11 |
13 |
11 |
26 |
30 |
21 |
15 |
16 |
25 |
33 |
| Net Nonoperating Expense (NNE) |
|
0.05 |
0.01 |
0.01 |
-0.23 |
-0.18 |
-0.98 |
-4.59 |
1.39 |
2.67 |
0.46 |
-0.14 |
| Net Nonoperating Obligations (NNO) |
|
-7.63 |
-3.05 |
-7.78 |
-1.29 |
-4.19 |
-14 |
0.13 |
10 |
13 |
3.81 |
-5.00 |
| Total Depreciation and Amortization (D&A) |
|
0.17 |
0.30 |
0.39 |
0.09 |
0.40 |
0.13 |
1.55 |
2.04 |
2.79 |
2.79 |
3.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.62% |
8.10% |
5.66% |
81.67% |
137.45% |
114.75% |
87.26% |
81.89% |
76.64% |
86.25% |
94.98% |
| Debt-free Net Working Capital to Revenue |
|
15.24% |
11.37% |
13.59% |
92.14% |
163.82% |
213.72% |
92.83% |
91.75% |
80.18% |
92.67% |
107.70% |
| Net Working Capital to Revenue |
|
15.24% |
11.37% |
13.59% |
92.14% |
163.82% |
213.72% |
91.14% |
48.95% |
41.56% |
72.67% |
107.70% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.03 |
$0.01 |
$0.33 |
$0.20 |
($0.03) |
$0.40 |
$0.88 |
$0.91 |
$0.45 |
$0.27 |
$0.45 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
65.14M |
62.35M |
5.04M |
4.85M |
11.59M |
13.54M |
13.49M |
13.65M |
13.73M |
13.84M |
13.96M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.01 |
$0.33 |
$0.20 |
($0.03) |
$0.39 |
$0.87 |
$0.91 |
$0.45 |
$0.26 |
$0.45 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
66.10M |
63.10M |
5.11M |
4.86M |
11.59M |
13.65M |
13.61M |
13.72M |
13.80M |
13.92M |
13.98M |
| 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 |
|
63.85M |
60.63M |
4.99M |
4.65M |
13.54M |
13.64M |
13.76M |
13.90M |
14M |
14M |
14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.61 |
0.57 |
2.59 |
6.89 |
1.95 |
4.37 |
7.26 |
14 |
8.80 |
9.85 |
6.85 |
| Normalized NOPAT Margin |
|
1.82% |
0.61% |
2.64% |
55.89% |
12.27% |
31.68% |
32.23% |
44.74% |
23.23% |
28.47% |
22.36% |
| Pre Tax Income Margin |
|
2.89% |
1.16% |
3.76% |
57.44% |
18.74% |
44.18% |
55.38% |
44.81% |
20.54% |
11.98% |
21.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
32.12 |
44.14 |
318.14 |
360.55 |
6.32 |
109.51 |
77.83 |
38.02 |
6.42 |
4.89 |
21.19 |
| NOPAT to Interest Expense |
|
19.56 |
22.76 |
144.99 |
349.88 |
-0.85 |
88.08 |
46.25 |
37.63 |
6.35 |
4.48 |
20.16 |
| EBIT Less CapEx to Interest Expense |
|
30.63 |
40.12 |
309.22 |
368.12 |
6.72 |
80.88 |
102.42 |
37.75 |
6.35 |
4.82 |
21.01 |
| NOPAT Less CapEx to Interest Expense |
|
18.08 |
18.74 |
136.07 |
357.44 |
-0.44 |
59.45 |
70.83 |
37.36 |
6.28 |
4.41 |
19.98 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.33% |
26.51% |
26.58% |
54.44% |
91.48% |
53.27% |
| Augmented Payout Ratio |
|
103.74% |
274.67% |
22.34% |
98.58% |
-2,886.05% |
28.06% |
26.51% |
26.58% |
54.44% |
91.48% |
59.23% |