| DEI Shares Outstanding |
|
52,627,858.00 |
53,955,341.00 |
58,284,508.00 |
73,392,179.00 |
80,031,491.00 |
98,880,267.00 |
105,126,385.00 |
107,849,965.00 |
117,031,701.00 |
- |
15,327,475.00 |
| DEI Adjusted Shares Outstanding |
|
5,262,786.00 |
5,395,534.00 |
5,828,451.00 |
7,339,218.00 |
8,003,149.00 |
9,888,027.00 |
10,512,638.00 |
10,784,996.00 |
11,703,170.00 |
- |
15,327,475.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-9.94 |
-11.23 |
-7.85 |
-1.10 |
-5.06 |
-11.54 |
-4.98 |
-6.56 |
-4.20 |
- |
-0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.27% |
10.23% |
-9.96% |
-7.68% |
8.41% |
42.98% |
-16.39% |
-6.51% |
-31.81% |
14.32% |
-13.10% |
| EBITDA Growth |
|
12.00% |
27.22% |
91.43% |
2,208.29% |
-75.41% |
-13.16% |
-273.77% |
-118.28% |
48.67% |
216.87% |
-25.11% |
| EBIT Growth |
|
-15.14% |
0.80% |
41.03% |
149.88% |
-246.33% |
-25.79% |
-67.40% |
-48.04% |
40.02% |
102.41% |
484.16% |
| NOPAT Growth |
|
-6.24% |
-19.09% |
50.64% |
163.07% |
-239.49% |
-28.60% |
-85.09% |
-24.50% |
37.92% |
104.77% |
247.18% |
| Net Income Growth |
|
-33.30% |
-15.82% |
24.32% |
82.24% |
-392.57% |
-177.20% |
56.91% |
-41.87% |
32.05% |
109.90% |
-81.67% |
| EPS Growth |
|
5.71% |
-13.13% |
30.36% |
84.62% |
-333.33% |
-128.85% |
57.14% |
-41.87% |
32.05% |
102.31% |
-280.00% |
| Operating Cash Flow Growth |
|
-65.59% |
75.58% |
-121.55% |
87.89% |
-919.77% |
211.40% |
-225.75% |
-32.04% |
117.89% |
462.68% |
-78.53% |
| Free Cash Flow Firm Growth |
|
-433.61% |
103.94% |
-421.44% |
120.82% |
-1,474.37% |
59.25% |
-13.09% |
-150.16% |
172.72% |
-19.74% |
-115.64% |
| Invested Capital Growth |
|
473.64% |
-35.03% |
-2.25% |
10.58% |
36.89% |
-1.23% |
-14.43% |
6.99% |
-66.15% |
-85.79% |
196.22% |
| Revenue Q/Q Growth |
|
2.86% |
-3.41% |
-2.83% |
4.93% |
-1.66% |
12.04% |
-4.78% |
-7.53% |
-15.78% |
-8.13% |
0.19% |
| EBITDA Q/Q Growth |
|
4.01% |
-388.69% |
93.00% |
0.97% |
-41.15% |
37.85% |
-79.09% |
-7.82% |
-22.65% |
29.64% |
-2.48% |
| EBIT Q/Q Growth |
|
-17.21% |
-37.50% |
46.43% |
2.80% |
-84.35% |
-9.71% |
2.81% |
-6.59% |
4.27% |
108.56% |
-6.87% |
| NOPAT Q/Q Growth |
|
-31.16% |
-20.88% |
50.75% |
0.19% |
-95.36% |
0.42% |
-2.68% |
-8.18% |
10.60% |
119.97% |
24.02% |
| Net Income Q/Q Growth |
|
-24.82% |
-27.38% |
33.92% |
-4.45% |
-28.34% |
0.32% |
4.06% |
-6.10% |
0.62% |
149.68% |
525.38% |
| EPS Q/Q Growth |
|
-28.57% |
-27.27% |
36.59% |
20.00% |
-36.84% |
1.65% |
3.77% |
-6.10% |
0.62% |
109.90% |
25.00% |
| Operating Cash Flow Q/Q Growth |
|
18.57% |
-1,018.88% |
31.95% |
51.70% |
-39.59% |
46.23% |
-120.79% |
5.32% |
-56.89% |
11.22% |
137.96% |
| Free Cash Flow Firm Q/Q Growth |
|
20.14% |
-61.17% |
-41.37% |
241.85% |
-322.00% |
74.49% |
1.95% |
-4.87% |
247.55% |
-50.23% |
84.08% |
| Invested Capital Q/Q Growth |
|
-14.25% |
-18.96% |
7.56% |
-0.55% |
108.58% |
3.71% |
2.79% |
1.54% |
-39.50% |
140.56% |
-34.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.68% |
31.34% |
30.70% |
34.87% |
29.14% |
28.95% |
28.93% |
27.27% |
21.39% |
35.97% |
42.72% |
| EBITDA Margin |
|
-12.60% |
-8.32% |
-0.79% |
18.09% |
4.10% |
2.49% |
-5.18% |
-12.09% |
-9.10% |
9.30% |
8.02% |
| Operating Margin |
|
-17.10% |
-18.48% |
-10.13% |
6.92% |
-8.90% |
-8.01% |
-17.73% |
-23.61% |
-21.49% |
0.90% |
2.60% |
| EBIT Margin |
|
-20.34% |
-18.31% |
-11.99% |
6.48% |
-8.74% |
-7.69% |
-15.40% |
-24.39% |
-21.45% |
0.45% |
3.04% |
| Profit (Net Income) Margin |
|
-23.67% |
-24.87% |
-20.90% |
-4.02% |
-18.27% |
-35.43% |
-18.26% |
-27.71% |
-27.61% |
2.39% |
0.50% |
| Tax Burden Percent |
|
100.35% |
100.63% |
100.47% |
111.12% |
101.35% |
100.68% |
100.40% |
99.32% |
102.70% |
-33.42% |
65.37% |
| Interest Burden Percent |
|
115.94% |
134.98% |
173.52% |
-55.87% |
206.19% |
457.45% |
118.08% |
114.38% |
125.32% |
-1,581.50% |
25.37% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.43% |
| Return on Invested Capital (ROIC) |
|
-44.00% |
-37.30% |
-23.64% |
14.32% |
-16.06% |
-17.98% |
-36.10% |
-47.08% |
-42.25% |
6.98% |
49.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-131.23% |
-74.52% |
-54.72% |
-2.06% |
-37.70% |
-89.72% |
-49.26% |
-67.61% |
-56.67% |
11.49% |
29.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-127.43% |
-913.83% |
168.38% |
5.50% |
124.64% |
358.75% |
217.74% |
190.22% |
95.88% |
-14.93% |
-59.06% |
| Return on Equity (ROE) |
|
-171.43% |
-951.13% |
144.74% |
19.83% |
108.58% |
340.76% |
181.64% |
143.13% |
53.63% |
-7.95% |
-9.92% |
| Cash Return on Invested Capital (CROIC) |
|
-184.62% |
5.18% |
-21.37% |
4.27% |
-47.21% |
-16.75% |
-20.54% |
-53.84% |
56.58% |
157.22% |
-49.90% |
| Operating Return on Assets (OROA) |
|
-30.60% |
-24.95% |
-16.59% |
8.19% |
-11.86% |
-12.42% |
-18.24% |
-31.84% |
-25.47% |
0.78% |
5.21% |
| Return on Assets (ROA) |
|
-35.60% |
-33.89% |
-28.93% |
-5.08% |
-24.79% |
-57.20% |
-21.62% |
-36.17% |
-32.78% |
4.12% |
0.86% |
| Return on Common Equity (ROCE) |
|
-171.34% |
-946.13% |
144.71% |
19.78% |
108.20% |
339.66% |
181.33% |
143.13% |
53.63% |
-7.95% |
-9.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-171.84% |
340.98% |
100.60% |
22.38% |
107.71% |
399.83% |
192.77% |
96.94% |
45.23% |
-35.56% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-26 |
-32 |
-16 |
9.81 |
-14 |
-18 |
-33 |
-41 |
-25 |
1.20 |
4.17 |
| NOPAT Margin |
|
-11.97% |
-12.93% |
-7.09% |
4.84% |
-6.23% |
-5.61% |
-12.41% |
-16.53% |
-15.05% |
0.63% |
2.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
87.24% |
37.22% |
31.08% |
16.39% |
21.64% |
71.74% |
13.16% |
20.53% |
14.42% |
-4.51% |
19.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-40.66% |
2.74% |
11.09% |
| Cost of Revenue to Revenue |
|
73.32% |
68.66% |
69.30% |
65.13% |
70.86% |
71.05% |
71.07% |
72.73% |
78.61% |
64.03% |
57.28% |
| SG&A Expenses to Revenue |
|
15.59% |
21.51% |
15.69% |
12.51% |
12.45% |
9.78% |
10.77% |
10.68% |
9.48% |
9.01% |
12.49% |
| R&D to Revenue |
|
16.04% |
12.59% |
9.74% |
10.17% |
10.87% |
14.32% |
20.07% |
15.61% |
11.79% |
10.77% |
11.91% |
| Operating Expenses to Revenue |
|
43.79% |
49.82% |
40.83% |
27.95% |
38.05% |
36.96% |
46.66% |
50.88% |
42.88% |
35.08% |
40.12% |
| Earnings before Interest and Taxes (EBIT) |
|
-45 |
-45 |
-26 |
13 |
-19 |
-24 |
-40 |
-60 |
-36 |
0.87 |
5.05 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
-20 |
-1.74 |
37 |
9.01 |
7.82 |
-14 |
-30 |
-15 |
18 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
0.40 |
0.54 |
0.43 |
1.50 |
2.67 |
4.87 |
2.34 |
0.37 |
0.15 |
0.80 |
0.95 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
117.76 |
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% |
0.85% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.56 |
3.25 |
3.14 |
5.74 |
7.34 |
17.02 |
8.67 |
2.81 |
6.22 |
39.85 |
13.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.72 |
0.89 |
0.93 |
2.04 |
3.29 |
5.27 |
2.75 |
1.02 |
1.12 |
0.89 |
1.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
11.27 |
80.21 |
211.60 |
0.00 |
0.00 |
0.00 |
9.59 |
13.07 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
31.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
197.20 |
34.46 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
42.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
142.09 |
41.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
82.53 |
0.00 |
0.00 |
31.45 |
5.09 |
24.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
49.39 |
0.00 |
141.12 |
0.00 |
0.00 |
0.00 |
0.00 |
5.56 |
6.30 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.82 |
-5.31 |
-2.89 |
-3.82 |
-3.96 |
-5.92 |
-6.35 |
-2.37 |
-1.61 |
-4.41 |
-10.29 |
| Long-Term Debt to Equity |
|
2.71 |
-5.13 |
-2.82 |
-3.78 |
-3.96 |
-5.92 |
-6.35 |
-2.37 |
-1.57 |
-3.25 |
-10.29 |
| Financial Leverage |
|
0.97 |
12.26 |
-3.08 |
-2.67 |
-3.31 |
-4.00 |
-4.42 |
-2.81 |
-1.69 |
-1.30 |
-2.00 |
| Leverage Ratio |
|
4.82 |
28.07 |
-5.00 |
-3.90 |
-4.38 |
-5.96 |
-8.40 |
-3.96 |
-1.64 |
-1.93 |
-11.47 |
| Compound Leverage Factor |
|
5.58 |
37.89 |
-8.68 |
2.18 |
-9.03 |
-27.25 |
-9.92 |
-4.53 |
-2.05 |
30.51 |
-2.91 |
| Debt to Total Capital |
|
73.79% |
123.20% |
152.86% |
135.47% |
133.80% |
120.33% |
118.69% |
172.92% |
264.95% |
129.30% |
110.76% |
| Short-Term Debt to Total Capital |
|
2.85% |
4.24% |
3.56% |
1.37% |
0.00% |
0.00% |
0.00% |
0.00% |
6.61% |
33.97% |
0.00% |
| Long-Term Debt to Total Capital |
|
70.94% |
118.96% |
149.30% |
134.09% |
133.80% |
120.33% |
118.69% |
172.92% |
258.34% |
95.33% |
110.76% |
| 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 |
|
0.03% |
0.05% |
-0.06% |
-0.13% |
-0.11% |
-0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
26.18% |
-23.24% |
-52.81% |
-35.33% |
-33.70% |
-20.26% |
-18.69% |
-72.92% |
-164.95% |
-29.30% |
-10.76% |
| Debt to EBITDA |
|
-3.08 |
-4.65 |
-75.94 |
3.81 |
16.42 |
21.12 |
-11.62 |
-5.61 |
-10.77 |
3.19 |
3.12 |
| Net Debt to EBITDA |
|
-2.58 |
-4.16 |
-63.70 |
2.96 |
15.08 |
16.00 |
-7.95 |
-5.36 |
-10.61 |
0.96 |
1.26 |
| Long-Term Debt to EBITDA |
|
-2.96 |
-4.49 |
-74.17 |
3.77 |
16.42 |
21.12 |
-11.62 |
-5.61 |
-10.50 |
2.35 |
3.12 |
| Debt to NOPAT |
|
-3.24 |
-2.99 |
-8.48 |
14.22 |
-10.81 |
-9.39 |
-4.85 |
-4.10 |
-6.52 |
47.26 |
9.98 |
| Net Debt to NOPAT |
|
-2.72 |
-2.67 |
-7.12 |
11.06 |
-9.93 |
-7.11 |
-3.32 |
-3.93 |
-6.42 |
14.28 |
4.01 |
| Long-Term Debt to NOPAT |
|
-3.12 |
-2.89 |
-8.28 |
14.08 |
-10.81 |
-9.39 |
-4.85 |
-4.10 |
-6.35 |
34.84 |
9.98 |
| Altman Z-Score |
|
-2.30 |
-3.52 |
-3.88 |
-2.32 |
-2.48 |
0.32 |
-2.69 |
-6.81 |
-9.93 |
-9.81 |
-10.44 |
| Noncontrolling Interest Sharing Ratio |
|
0.05% |
0.53% |
0.02% |
0.23% |
0.35% |
0.32% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.73 |
1.10 |
1.11 |
1.57 |
1.44 |
1.51 |
1.71 |
1.38 |
1.04 |
1.15 |
1.32 |
| Quick Ratio |
|
0.76 |
0.51 |
0.61 |
0.96 |
0.71 |
0.92 |
0.98 |
0.57 |
0.37 |
0.84 |
1.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-111 |
4.37 |
-14 |
2.93 |
-40 |
-16 |
-19 |
-46 |
34 |
27 |
-4.23 |
| Operating Cash Flow to CapEx |
|
-1,396.37% |
-812.22% |
-948.96% |
-147.82% |
-294.87% |
375.19% |
-702.28% |
-2,247.74% |
2,659.38% |
33,519.00% |
1,088.50% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-42.90 |
0.00 |
0.00 |
7.43 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
-58.36 |
0.00 |
0.00 |
9.21 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
-66.67 |
0.00 |
0.00 |
9.18 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.50 |
1.36 |
1.38 |
1.26 |
1.36 |
1.61 |
1.18 |
1.31 |
1.19 |
1.72 |
1.72 |
| Accounts Receivable Turnover |
|
7.43 |
8.48 |
11.58 |
11.15 |
10.90 |
12.66 |
9.25 |
9.43 |
7.70 |
11.95 |
8.55 |
| Inventory Turnover |
|
3.46 |
3.85 |
5.90 |
5.63 |
6.01 |
7.53 |
5.23 |
4.73 |
4.49 |
7.18 |
8.94 |
| Fixed Asset Turnover |
|
31.36 |
28.31 |
28.51 |
29.58 |
25.15 |
0.00 |
0.00 |
0.00 |
0.00 |
109.56 |
151.84 |
| Accounts Payable Turnover |
|
4.64 |
5.03 |
5.02 |
3.85 |
4.73 |
5.66 |
3.70 |
4.60 |
5.02 |
5.85 |
4.53 |
| Days Sales Outstanding (DSO) |
|
49.13 |
43.06 |
31.52 |
32.73 |
33.50 |
28.84 |
39.45 |
38.71 |
47.41 |
30.54 |
42.71 |
| Days Inventory Outstanding (DIO) |
|
105.50 |
94.92 |
61.90 |
64.82 |
60.69 |
48.49 |
69.83 |
77.10 |
81.23 |
50.87 |
40.84 |
| Days Payable Outstanding (DPO) |
|
78.67 |
72.60 |
72.75 |
94.91 |
77.13 |
64.51 |
98.77 |
79.37 |
72.75 |
62.36 |
80.55 |
| Cash Conversion Cycle (CCC) |
|
75.96 |
65.38 |
20.68 |
2.64 |
17.06 |
12.82 |
10.52 |
36.45 |
55.89 |
19.05 |
2.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
102 |
67 |
65 |
72 |
98 |
97 |
83 |
89 |
30 |
4.28 |
13 |
| Invested Capital Turnover |
|
3.67 |
2.88 |
3.33 |
2.96 |
2.58 |
3.21 |
2.91 |
2.85 |
2.81 |
11.11 |
19.60 |
| Increase / (Decrease) in Invested Capital |
|
85 |
-36 |
-1.50 |
6.88 |
27 |
-1.21 |
-14 |
5.82 |
-59 |
-26 |
8.40 |
| Enterprise Value (EV) |
|
160 |
216 |
204 |
413 |
722 |
1,655 |
721 |
250 |
187 |
171 |
174 |
| Market Capitalization |
|
88 |
132 |
94 |
305 |
587 |
1,530 |
613 |
91 |
26 |
153 |
157 |
| Book Value per Share |
|
$0.58 |
($0.33) |
($0.78) |
($0.50) |
($0.47) |
($0.28) |
($0.24) |
($0.65) |
($0.87) |
($0.86) |
($0.26) |
| Tangible Book Value per Share |
|
($0.80) |
($1.71) |
($2.09) |
($1.38) |
($1.44) |
($1.13) |
($0.88) |
($1.24) |
($1.13) |
($2.38) |
($1.87) |
| Total Capital |
|
116 |
76 |
86 |
103 |
111 |
137 |
133 |
96 |
62 |
44 |
38 |
| Total Debt |
|
86 |
94 |
132 |
140 |
148 |
165 |
158 |
166 |
164 |
57 |
42 |
| Total Long-Term Debt |
|
82 |
91 |
129 |
138 |
148 |
165 |
158 |
166 |
160 |
42 |
42 |
| Net Debt |
|
72 |
84 |
111 |
108 |
136 |
125 |
108 |
159 |
162 |
17 |
17 |
| Capital Expenditures (CapEx) |
|
1.93 |
0.81 |
1.54 |
1.19 |
6.10 |
5.34 |
3.59 |
1.48 |
0.22 |
0.10 |
0.66 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
36 |
-0.59 |
-12 |
1.01 |
7.53 |
-1.62 |
2.98 |
14 |
4.00 |
-15 |
-9.24 |
| Debt-free Net Working Capital (DFNWC) |
|
50 |
9.31 |
9.55 |
32 |
20 |
38 |
53 |
21 |
6.41 |
24 |
16 |
| Net Working Capital (NWC) |
|
47 |
6.07 |
6.47 |
31 |
20 |
38 |
53 |
21 |
2.32 |
9.43 |
16 |
| Net Nonoperating Expense (NNE) |
|
26 |
29 |
30 |
18 |
26 |
94 |
15 |
27 |
21 |
-3.37 |
3.33 |
| Net Nonoperating Obligations (NNO) |
|
72 |
84 |
111 |
108 |
136 |
125 |
108 |
159 |
132 |
17 |
17 |
| Total Depreciation and Amortization (D&A) |
|
17 |
24 |
25 |
24 |
28 |
32 |
27 |
30 |
21 |
17 |
8.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.40% |
-0.24% |
-5.34% |
0.50% |
3.43% |
-0.52% |
1.13% |
5.81% |
2.39% |
-7.98% |
-5.56% |
| Debt-free Net Working Capital to Revenue |
|
22.67% |
3.82% |
4.35% |
15.85% |
8.93% |
12.23% |
20.12% |
8.72% |
3.83% |
12.72% |
9.42% |
| Net Working Capital to Revenue |
|
21.17% |
2.49% |
2.95% |
15.15% |
8.93% |
12.23% |
20.12% |
8.72% |
1.38% |
4.93% |
9.42% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($9.90) |
($11.20) |
($7.80) |
($1.20) |
($5.20) |
($11.90) |
($5.10) |
($6.60) |
($4.32) |
$0.10 |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.32M |
5.60M |
5.88M |
7.43M |
9.61M |
20.39M |
10.32M |
10.73M |
11.37M |
12.54M |
15.13M |
| Adjusted Diluted Earnings per Share |
|
($9.90) |
($11.20) |
($7.80) |
($1.20) |
($5.20) |
($11.90) |
($5.10) |
($6.60) |
($4.32) |
$0.10 |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.32M |
5.60M |
5.88M |
7.43M |
9.61M |
20.39M |
10.32M |
10.73M |
11.37M |
12.54M |
15.13M |
| Adjusted Basic & Diluted Earnings per Share |
|
($9.90) |
($11.20) |
($7.80) |
($1.20) |
($5.20) |
($11.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.28M |
5.39M |
5.87M |
6.61M |
7.83M |
9.61M |
10.54M |
10.85M |
11.88M |
15.01M |
16.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-24 |
-28 |
-12 |
11 |
-14 |
-17 |
-32 |
-38 |
-24 |
1.85 |
4.54 |
| Normalized NOPAT Margin |
|
-10.76% |
-11.62% |
-5.45% |
5.26% |
-6.23% |
-5.29% |
-12.09% |
-15.67% |
-14.58% |
0.97% |
2.73% |
| Pre Tax Income Margin |
|
-23.59% |
-24.71% |
-20.81% |
-3.62% |
-18.03% |
-35.19% |
-18.19% |
-27.90% |
-26.88% |
-7.15% |
0.77% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
-93.55 |
0.00 |
0.00 |
0.24 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.23 |
-75.38 |
0.00 |
0.00 |
0.33 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.39 |
-101.86 |
0.00 |
0.00 |
0.21 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.30 |
-83.69 |
0.00 |
0.00 |
0.30 |
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% |
-6.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |