| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
30,475,851.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
30,475,851.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
76.73% |
-36.01% |
0.71% |
-2.14% |
-21.14% |
12.06% |
8.78% |
12.38% |
13.99% |
0.86% |
6.25% |
| EBITDA Growth |
|
108.71% |
-23.52% |
48.44% |
82.82% |
-382.94% |
8.31% |
-15.85% |
-18.96% |
6.90% |
-21.89% |
-14.65% |
| EBIT Growth |
|
35.41% |
-77.19% |
114.51% |
85.08% |
1.71% |
228.37% |
-3.12% |
83.82% |
45.46% |
-44.06% |
-32.56% |
| NOPAT Growth |
|
23.77% |
-41.95% |
110.71% |
85.38% |
-1.52% |
124.33% |
-39.88% |
-267.40% |
-8.64% |
-45.50% |
36.15% |
| Net Income Growth |
|
178.21% |
808.88% |
1,843.75% |
-36.53% |
5,076.69% |
102.34% |
-77.03% |
322.04% |
-97.65% |
-69.53% |
185.31% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-45.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
36.38% |
-20.76% |
57.00% |
1,570.58% |
40.21% |
-20.20% |
-352.49% |
-9.46% |
-7.75% |
22.86% |
136.97% |
| Free Cash Flow Firm Growth |
|
176.31% |
76.50% |
92.42% |
299.05% |
-67.66% |
1,003.86% |
1,423.35% |
-85.08% |
-155.44% |
-96.39% |
-94.65% |
| Invested Capital Growth |
|
-17.34% |
4.41% |
2.39% |
-30.27% |
-7.78% |
-36.58% |
-27.61% |
-7.13% |
15.66% |
-1.89% |
-1.48% |
| Revenue Q/Q Growth |
|
-118.23% |
627.39% |
2.77% |
-40.73% |
-122.57% |
587.83% |
2.22% |
-17.69% |
-29.66% |
44.28% |
9.20% |
| EBITDA Q/Q Growth |
|
-91.08% |
2,358.64% |
18.47% |
-56.34% |
-113.81% |
1,041.15% |
1.57% |
-42.70% |
58.81% |
-19.85% |
26.81% |
| EBIT Q/Q Growth |
|
-108.36% |
114.75% |
38.61% |
-105.73% |
-1,272.94% |
149.27% |
1.55% |
-104.61% |
2,116.51% |
-49.24% |
75.71% |
| NOPAT Q/Q Growth |
|
-124.47% |
114.45% |
5.27% |
-105.83% |
-1,459.04% |
131.94% |
-55.14% |
-422.04% |
132.15% |
-9.92% |
214.95% |
| Net Income Q/Q Growth |
|
156.75% |
-55.47% |
117.97% |
-347.85% |
2,251.65% |
-98.26% |
-75.26% |
2,295.97% |
-77.20% |
-77.46% |
131.68% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
100.00% |
-500.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2,122.22% |
33.38% |
-7.30% |
-32.88% |
86.51% |
-24.09% |
-335.95% |
127.10% |
90.04% |
1.10% |
-29.00% |
| Free Cash Flow Firm Q/Q Growth |
|
190.88% |
-130.11% |
61.26% |
2,519.17% |
-85.24% |
741.68% |
-24.69% |
-84.09% |
-289.44% |
115.89% |
12.40% |
| Invested Capital Q/Q Growth |
|
-29.42% |
44.11% |
0.14% |
-31.55% |
-6.64% |
-0.90% |
14.30% |
-12.19% |
-1.07% |
-1.19% |
14.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
64.44% |
100.00% |
100.00% |
0.00% |
65.91% |
100.00% |
100.00% |
157.61% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
20.94% |
23.28% |
17.15% |
0.00% |
20.24% |
20.12% |
14.00% |
31.62% |
17.56% |
20.40% |
| Operating Margin |
|
0.00% |
2.70% |
9.96% |
-1.19% |
0.00% |
4.38% |
6.29% |
-9.27% |
5.28% |
3.05% |
6.51% |
| EBIT Margin |
|
0.00% |
2.50% |
12.35% |
-1.19% |
0.00% |
7.33% |
7.29% |
-0.41% |
11.71% |
4.12% |
6.63% |
| Profit (Net Income) Margin |
|
0.00% |
2.79% |
3.54% |
-14.81% |
0.00% |
5.04% |
1.22% |
35.50% |
11.51% |
1.80% |
3.81% |
| Tax Burden Percent |
|
-21.48% |
-28.93% |
85.23% |
96.77% |
-1,110.00% |
80.83% |
18.53% |
-1,809.92% |
107.50% |
52.93% |
82.11% |
| Interest Burden Percent |
|
171.85% |
-385.27% |
33.64% |
1,281.76% |
175.12% |
84.97% |
90.29% |
480.19% |
91.42% |
82.44% |
70.08% |
| Effective Tax Rate |
|
0.00% |
0.00% |
14.77% |
0.00% |
0.00% |
13.60% |
73.61% |
0.00% |
43.78% |
39.35% |
17.89% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.52% |
4.49% |
-0.52% |
0.00% |
1.52% |
0.64% |
-3.37% |
1.49% |
0.87% |
2.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.65% |
3.27% |
-3.40% |
0.00% |
1.99% |
0.50% |
41.99% |
-1.85% |
0.94% |
0.18% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.79% |
3.82% |
-2.81% |
0.00% |
0.77% |
0.22% |
4.71% |
0.33% |
-0.08% |
0.02% |
| Return on Equity (ROE) |
|
0.00% |
1.31% |
8.31% |
-3.33% |
0.00% |
2.29% |
0.87% |
1.34% |
1.83% |
0.79% |
2.25% |
| Cash Return on Invested Capital (CROIC) |
|
18.53% |
-5.10% |
2.29% |
34.87% |
9.09% |
45.73% |
33.10% |
9.95% |
-14.06% |
2.21% |
1.70% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.56% |
5.32% |
-0.52% |
0.00% |
2.16% |
2.33% |
-0.14% |
3.65% |
1.33% |
2.24% |
| Return on Assets (ROA) |
|
0.00% |
0.63% |
1.53% |
-6.40% |
0.00% |
1.49% |
0.39% |
11.83% |
3.58% |
0.58% |
1.29% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.94% |
5.95% |
-2.39% |
0.00% |
1.67% |
0.64% |
0.99% |
1.36% |
0.58% |
1.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-0.53% |
0.90% |
0.01% |
0.00% |
47.12% |
45.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.19 |
1.04 |
8.03 |
-0.47 |
-7.30 |
2.33 |
1.05 |
-3.37 |
1.08 |
0.98 |
3.07 |
| NOPAT Margin |
|
0.00% |
1.89% |
8.49% |
-0.84% |
0.00% |
3.78% |
1.66% |
-6.49% |
2.97% |
1.85% |
5.34% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.53% |
-0.13% |
1.22% |
2.88% |
-315.07% |
-0.47% |
0.14% |
-45.36% |
3.34% |
-0.07% |
2.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.14% |
- |
- |
- |
0.43% |
0.20% |
-0.65% |
0.21% |
0.20% |
0.59% |
| Cost of Revenue to Revenue |
|
0.00% |
35.56% |
0.00% |
0.00% |
0.00% |
34.09% |
0.00% |
0.00% |
-57.61% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
49.36% |
57.29% |
80.36% |
0.00% |
46.85% |
45.49% |
63.62% |
65.89% |
51.24% |
50.52% |
| 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 |
|
0.00% |
61.74% |
90.04% |
101.19% |
0.00% |
61.53% |
93.71% |
109.27% |
152.33% |
96.95% |
93.49% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.35 |
1.38 |
12 |
-0.67 |
-9.19 |
4.53 |
4.60 |
-0.21 |
4.28 |
2.17 |
3.81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.47 |
12 |
22 |
9.61 |
-1.33 |
12 |
13 |
7.27 |
12 |
9.25 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.98 |
2.91 |
3.06 |
2.96 |
1.90 |
2.06 |
2.12 |
2.38 |
2.69 |
2.27 |
2.15 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.11 |
3.61 |
2.03 |
1.97 |
3.13 |
3.27 |
3.38 |
3.69 |
4.91 |
3.82 |
3.14 |
| Price to Earnings (P/E) |
|
0.00 |
1,339.30 |
322.46 |
0.00 |
6.35 |
6.76 |
7.27 |
6.88 |
58.60 |
50.00 |
38.03 |
| 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% |
0.07% |
0.31% |
0.00% |
15.74% |
14.79% |
13.76% |
14.54% |
1.71% |
2.00% |
2.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.38 |
1.64 |
1.71 |
2.44 |
1.74 |
1.87 |
1.82 |
2.15 |
2.45 |
2.02 |
1.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.25 |
6.05 |
3.28 |
3.21 |
3.49 |
3.61 |
3.95 |
4.00 |
5.22 |
4.24 |
4.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
33.41 |
36.91 |
17.68 |
16.24 |
16.40 |
17.16 |
20.10 |
21.61 |
25.28 |
21.87 |
22.32 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
41.37 |
35.80 |
78.22 |
63.83 |
71.97 |
68.90 |
84.33 |
78.88 |
91.25 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
37.24 |
0.00 |
167.09 |
151.39 |
142.68 |
81.17 |
570.26 |
657.48 |
799.81 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
32.02 |
35.45 |
36.62 |
29.15 |
16.56 |
18.79 |
124.87 |
143.94 |
195.25 |
108.76 |
19.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.62 |
0.00 |
75.73 |
5.75 |
18.34 |
3.17 |
4.63 |
20.85 |
0.00 |
90.55 |
99.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.21 |
1.15 |
1.10 |
1.10 |
0.06 |
0.06 |
0.03 |
0.01 |
0.01 |
0.01 |
0.19 |
| Long-Term Debt to Equity |
|
1.21 |
0.88 |
1.02 |
1.03 |
0.01 |
0.01 |
0.03 |
0.01 |
0.01 |
0.01 |
0.19 |
| Financial Leverage |
|
0.74 |
1.20 |
1.17 |
0.83 |
0.14 |
0.39 |
0.45 |
0.11 |
-0.18 |
-0.09 |
0.09 |
| Leverage Ratio |
|
2.60 |
2.73 |
2.66 |
2.64 |
1.91 |
1.89 |
1.76 |
1.73 |
1.33 |
1.33 |
1.35 |
| Compound Leverage Factor |
|
4.47 |
-10.50 |
0.89 |
33.80 |
3.35 |
1.61 |
1.59 |
8.32 |
1.21 |
1.10 |
0.94 |
| Debt to Total Capital |
|
54.73% |
53.50% |
52.27% |
52.42% |
5.94% |
5.83% |
3.15% |
0.65% |
0.57% |
0.57% |
16.06% |
| Short-Term Debt to Total Capital |
|
0.00% |
12.52% |
3.62% |
3.61% |
4.79% |
4.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
54.73% |
40.98% |
48.65% |
48.81% |
1.15% |
1.00% |
3.15% |
0.65% |
0.57% |
0.57% |
16.06% |
| 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 |
|
12.62% |
13.02% |
13.35% |
13.24% |
24.75% |
25.08% |
24.23% |
24.85% |
24.61% |
25.68% |
23.15% |
| Common Equity to Total Capital |
|
32.64% |
33.47% |
34.38% |
34.34% |
69.31% |
69.09% |
72.62% |
74.50% |
74.82% |
73.75% |
60.79% |
| Debt to EBITDA |
|
11.14 |
12.09 |
5.42 |
5.13 |
0.67 |
0.64 |
0.35 |
0.07 |
0.07 |
0.07 |
2.13 |
| Net Debt to EBITDA |
|
11.05 |
11.96 |
5.37 |
5.00 |
-1.11 |
-1.08 |
0.19 |
-1.14 |
-1.45 |
-0.84 |
1.95 |
| Long-Term Debt to EBITDA |
|
11.14 |
9.26 |
5.04 |
4.78 |
0.13 |
0.11 |
0.35 |
0.07 |
0.07 |
0.07 |
2.13 |
| Debt to NOPAT |
|
-158.90 |
-69.96 |
11.41 |
-78.75 |
6.78 |
5.60 |
2.50 |
0.28 |
1.52 |
2.03 |
76.28 |
| Net Debt to NOPAT |
|
-157.65 |
-69.21 |
11.32 |
-76.74 |
-11.26 |
-9.54 |
1.34 |
-4.28 |
-32.68 |
-25.23 |
69.78 |
| Long-Term Debt to NOPAT |
|
-158.90 |
-53.59 |
10.62 |
-73.34 |
1.32 |
0.96 |
2.50 |
0.28 |
1.52 |
2.03 |
76.28 |
| Altman Z-Score |
|
0.95 |
0.87 |
1.32 |
1.55 |
2.45 |
2.68 |
4.33 |
5.65 |
5.95 |
5.07 |
2.73 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
28.45% |
28.35% |
28.35% |
0.00% |
27.18% |
26.21% |
26.15% |
25.53% |
26.24% |
26.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.92 |
0.50 |
0.81 |
2.98 |
0.93 |
0.94 |
1.18 |
2.02 |
1.95 |
1.61 |
1.34 |
| Quick Ratio |
|
0.58 |
0.40 |
0.65 |
0.57 |
0.87 |
0.84 |
0.95 |
1.80 |
1.77 |
1.37 |
1.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
98 |
-29 |
-8.85 |
214 |
32 |
266 |
200 |
32 |
-60 |
9.59 |
11 |
| Operating Cash Flow to CapEx |
|
248.22% |
452.85% |
314.70% |
202.27% |
458.46% |
810.65% |
-1,201.68% |
278.34% |
602.67% |
770.91% |
354.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-1.14 |
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 |
1.56 |
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 |
1.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.27 |
0.22 |
0.43 |
0.43 |
0.28 |
0.30 |
0.32 |
0.33 |
0.31 |
0.32 |
0.34 |
| Accounts Receivable Turnover |
|
4.36 |
3.24 |
6.10 |
6.87 |
4.31 |
3.96 |
3.92 |
5.04 |
3.90 |
4.31 |
3.87 |
| 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 |
|
28.83 |
17.04 |
32.48 |
35.69 |
24.54 |
25.27 |
26.04 |
30.41 |
27.56 |
30.73 |
31.96 |
| Accounts Payable Turnover |
|
0.00 |
2.16 |
0.00 |
0.00 |
0.00 |
0.17 |
0.18 |
0.28 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
83.81 |
112.70 |
59.80 |
53.17 |
84.75 |
92.24 |
93.08 |
72.37 |
93.53 |
84.71 |
94.20 |
| 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) |
|
0.00 |
168.96 |
0.00 |
0.00 |
0.00 |
2,147.95 |
2,047.79 |
1,311.89 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
83.81 |
-56.27 |
59.80 |
53.17 |
84.75 |
-2,055.71 |
-1,954.71 |
-1,239.52 |
93.53 |
84.71 |
94.20 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
500 |
721 |
722 |
494 |
461 |
457 |
523 |
459 |
454 |
449 |
515 |
| Invested Capital Turnover |
|
0.41 |
0.28 |
0.53 |
0.62 |
0.48 |
0.40 |
0.39 |
0.52 |
0.50 |
0.47 |
0.42 |
| Increase / (Decrease) in Invested Capital |
|
-105 |
30 |
17 |
-215 |
-39 |
-264 |
-199 |
-35 |
61 |
-8.62 |
-7.71 |
| Enterprise Value (EV) |
|
1,190 |
1,184 |
1,237 |
1,207 |
802 |
855 |
953 |
988 |
1,112 |
905 |
879 |
| Market Capitalization |
|
705 |
706 |
764 |
739 |
720 |
773 |
816 |
913 |
1,047 |
815 |
681 |
| Book Value per Share |
|
$7.10 |
$10.43 |
$7.47 |
$7.46 |
$11.24 |
$11.18 |
$11.65 |
$11.54 |
$12.07 |
$11.08 |
$10.41 |
| Tangible Book Value per Share |
|
($7.57) |
($19.58) |
($13.30) |
($6.88) |
($3.62) |
($3.65) |
($3.24) |
($1.61) |
($1.33) |
($2.16) |
($5.71) |
| Total Capital |
|
725 |
725 |
725 |
727 |
548 |
543 |
530 |
514 |
521 |
486 |
522 |
| Total Debt |
|
397 |
388 |
379 |
381 |
33 |
32 |
17 |
3.37 |
2.96 |
2.79 |
84 |
| Total Long-Term Debt |
|
397 |
297 |
353 |
355 |
6.32 |
5.42 |
17 |
3.37 |
2.96 |
2.79 |
84 |
| Net Debt |
|
394 |
384 |
376 |
371 |
-54 |
-54 |
8.97 |
-52 |
-64 |
-35 |
77 |
| Capital Expenditures (CapEx) |
|
4.35 |
3.18 |
3.84 |
4.01 |
3.30 |
1.42 |
2.26 |
2.64 |
2.32 |
1.83 |
2.83 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-11 |
-3.80 |
2.14 |
221 |
-72 |
-70 |
4.56 |
4.02 |
0.26 |
0.61 |
12 |
| Debt-free Net Working Capital (DFNWC) |
|
-7.92 |
0.36 |
5.28 |
231 |
15 |
16 |
12 |
60 |
67 |
38 |
20 |
| Net Working Capital (NWC) |
|
-7.92 |
-90 |
-21 |
205 |
-11 |
-10 |
12 |
60 |
67 |
38 |
20 |
| Net Nonoperating Expense (NNE) |
|
-11 |
-0.50 |
4.68 |
7.83 |
-186 |
-0.78 |
0.28 |
-22 |
-3.12 |
0.03 |
0.88 |
| Net Nonoperating Obligations (NNO) |
|
172 |
384 |
376 |
148 |
-54 |
-54 |
8.97 |
-52 |
-64 |
-35 |
77 |
| Total Depreciation and Amortization (D&A) |
|
9.81 |
10 |
10 |
10 |
7.86 |
7.96 |
8.09 |
7.48 |
7.27 |
7.08 |
7.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.86% |
-1.94% |
0.57% |
58.89% |
-31.17% |
-29.45% |
1.89% |
1.63% |
0.12% |
0.28% |
5.76% |
| Debt-free Net Working Capital to Revenue |
|
-3.49% |
0.18% |
1.40% |
61.49% |
6.47% |
6.72% |
5.09% |
24.08% |
31.40% |
17.85% |
9.05% |
| Net Working Capital to Revenue |
|
-3.49% |
-46.19% |
-5.56% |
54.51% |
-4.93% |
-4.37% |
5.09% |
24.08% |
31.40% |
17.85% |
9.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.05 |
$0.08 |
($0.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
46.28M |
23.27M |
23.33M |
23.42M |
46.84M |
23.55M |
23.83M |
24.35M |
23.91M |
23.68M |
21.80M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.04 |
$0.08 |
($0.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
57.11M |
33.83M |
23.72M |
57.13M |
57.30M |
34.06M |
47.97M |
33.94M |
34.19M |
25.09M |
30.58M |
| 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 |
|
33.37M |
33.37M |
33.47M |
33.79M |
33.54M |
33.07M |
33.22M |
32.27M |
32.35M |
30.48M |
27.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.19 |
1.04 |
7.78 |
-0.47 |
-7.30 |
2.33 |
2.77 |
-3.37 |
1.08 |
0.98 |
3.07 |
| Normalized NOPAT Margin |
|
0.00% |
1.89% |
8.23% |
-0.84% |
0.00% |
3.78% |
4.40% |
-6.49% |
2.97% |
1.85% |
5.34% |
| Pre Tax Income Margin |
|
0.00% |
-9.64% |
4.15% |
-15.30% |
0.00% |
6.23% |
6.58% |
-1.96% |
10.70% |
3.40% |
4.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
1.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.04 |
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 |
1.01 |
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 |
0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-12.06% |
0.00% |
0.00% |
0.62% |
0.53% |
6.34% |
17.31% |
133.19% |
145.11% |
108.16% |
| Augmented Payout Ratio |
|
0.00% |
-21.32% |
24.48% |
1,577.14% |
0.94% |
7.11% |
12.94% |
36.04% |
275.07% |
409.47% |
554.05% |