| DEI Shares Outstanding |
|
16,115,386.00 |
16,556,098.00 |
17,109,956.00 |
17,737,431.00 |
18,096,586.00 |
18,302,659.00 |
18,899,082.00 |
19,181,956.00 |
19,610,790.00 |
- |
19,573,251.00 |
| DEI Adjusted Shares Outstanding |
|
16,115,386.00 |
16,556,098.00 |
17,109,956.00 |
17,737,431.00 |
18,096,586.00 |
18,302,659.00 |
18,899,082.00 |
19,181,956.00 |
19,610,790.00 |
- |
19,573,251.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.14 |
-0.45 |
-0.64 |
-0.46 |
1.84 |
-1.20 |
-0.52 |
1.25 |
-0.79 |
- |
-0.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.98% |
-4.61% |
-9.10% |
-4.41% |
3.18% |
0.53% |
-15.64% |
3.61% |
-4.59% |
-14.01% |
-2.48% |
| EBITDA Growth |
|
37.31% |
-29.34% |
-83.44% |
53.17% |
-425.51% |
-16.54% |
119.10% |
328.77% |
-158.51% |
93.11% |
267.76% |
| EBIT Growth |
|
90.12% |
-129.25% |
-772.02% |
-8.83% |
-111.30% |
-8.33% |
45.11% |
60.33% |
-278.54% |
27.12% |
26.21% |
| NOPAT Growth |
|
4,458.42% |
-134.13% |
-562.93% |
-21.47% |
-98.16% |
-8.73% |
14.57% |
70.78% |
-202.97% |
31.49% |
5.99% |
| Net Income Growth |
|
5,395.12% |
-433.64% |
-46.79% |
25.39% |
503.97% |
-165.98% |
55.50% |
346.13% |
-164.18% |
28.36% |
33.17% |
| EPS Growth |
|
0.00% |
-435.71% |
-42.55% |
28.36% |
495.83% |
-165.26% |
56.45% |
338.89% |
-162.79% |
29.63% |
33.33% |
| Operating Cash Flow Growth |
|
-19.03% |
122.69% |
-38.36% |
-55.03% |
-373.24% |
78.26% |
194.48% |
205.71% |
-71.55% |
-620.55% |
229.90% |
| Free Cash Flow Firm Growth |
|
107.26% |
765.54% |
-114.55% |
495.36% |
-326.65% |
51.93% |
29.70% |
245.72% |
-151.80% |
-133.44% |
202.07% |
| Invested Capital Growth |
|
-0.06% |
-18.26% |
-2.33% |
-19.45% |
18.94% |
-0.86% |
-2.94% |
-19.29% |
-5.02% |
13.47% |
-30.64% |
| Revenue Q/Q Growth |
|
1.98% |
-5.42% |
-3.00% |
-2.54% |
4.98% |
1.05% |
-18.43% |
18.85% |
-3.23% |
-22.74% |
3.35% |
| EBITDA Q/Q Growth |
|
17.34% |
-29.02% |
-48.90% |
-26.98% |
-28.66% |
-184.79% |
145.23% |
120.80% |
-171.66% |
95.68% |
121.48% |
| EBIT Q/Q Growth |
|
211.03% |
-127.24% |
-14.64% |
-19.77% |
-6.80% |
-54.07% |
33.73% |
52.71% |
-213.42% |
38.02% |
28.16% |
| NOPAT Q/Q Growth |
|
234.66% |
-119.22% |
-10.84% |
-21.78% |
-1.42% |
-53.82% |
19.37% |
55.64% |
-276.25% |
43.08% |
16.94% |
| Net Income Q/Q Growth |
|
353.15% |
-323.26% |
31.60% |
-1.69% |
17.02% |
-201.00% |
43.63% |
23.67% |
-469.29% |
41.64% |
38.60% |
| EPS Q/Q Growth |
|
333.33% |
-323.81% |
32.32% |
0.00% |
-5.00% |
-58.97% |
44.33% |
26.47% |
-523.08% |
41.84% |
39.68% |
| Operating Cash Flow Q/Q Growth |
|
-18.96% |
11.87% |
26.38% |
33.03% |
-76.47% |
45.44% |
65.00% |
1,984.11% |
-67.07% |
-57.44% |
21.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-44.34% |
51.94% |
-216.36% |
277.70% |
-4,151.70% |
28.07% |
30.04% |
42.47% |
-33.45% |
4.88% |
-24.20% |
| Invested Capital Q/Q Growth |
|
6.29% |
-4.96% |
0.07% |
-20.63% |
9.47% |
-2.28% |
-3.54% |
-3.90% |
-11.63% |
-5.25% |
4.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.64% |
43.62% |
43.68% |
37.95% |
34.04% |
36.29% |
34.22% |
37.84% |
28.61% |
30.94% |
25.24% |
| EBITDA Margin |
|
8.83% |
6.54% |
1.19% |
1.91% |
-6.02% |
-6.98% |
1.58% |
6.54% |
-4.01% |
-0.32% |
0.55% |
| Operating Margin |
|
1.74% |
-0.75% |
-5.47% |
-6.96% |
-13.36% |
-14.45% |
-14.63% |
-4.13% |
-13.10% |
-10.44% |
-10.06% |
| EBIT Margin |
|
1.94% |
-0.59% |
-5.70% |
-6.49% |
-13.30% |
-14.33% |
-9.32% |
-3.57% |
-14.16% |
-12.00% |
-9.08% |
| Profit (Net Income) Margin |
|
1.22% |
-4.27% |
-6.89% |
-5.38% |
21.06% |
-13.82% |
-7.29% |
17.32% |
-11.65% |
-9.71% |
-6.65% |
| Tax Burden Percent |
|
84.51% |
381.57% |
111.03% |
74.18% |
-166.18% |
100.80% |
83.77% |
-696.72% |
102.11% |
103.96% |
98.26% |
| Interest Burden Percent |
|
74.47% |
188.16% |
108.85% |
111.69% |
95.32% |
95.70% |
93.35% |
69.63% |
80.56% |
77.77% |
74.53% |
| Effective Tax Rate |
|
15.49% |
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) |
|
1.97% |
-0.74% |
-5.52% |
-7.52% |
-15.25% |
-15.33% |
-13.35% |
-4.38% |
-15.24% |
-10.04% |
-10.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.30% |
-52.90% |
-102.94% |
14.98% |
-187.19% |
0.93% |
-27.64% |
-58.05% |
-10.77% |
-5.51% |
-11.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.05% |
-5.95% |
-4.88% |
-0.51% |
41.91% |
-0.24% |
5.86% |
21.10% |
5.16% |
2.32% |
5.01% |
| Return on Equity (ROE) |
|
1.92% |
-6.69% |
-10.40% |
-8.02% |
26.66% |
-15.57% |
-7.49% |
16.72% |
-10.09% |
-7.73% |
-5.48% |
| Cash Return on Invested Capital (CROIC) |
|
2.03% |
19.35% |
-3.17% |
14.03% |
-32.56% |
-14.47% |
-10.37% |
16.97% |
-10.09% |
-22.66% |
25.70% |
| Operating Return on Assets (OROA) |
|
1.55% |
-0.49% |
-4.61% |
-5.18% |
-10.85% |
-11.88% |
-7.09% |
-2.71% |
-10.17% |
-8.34% |
-6.58% |
| Return on Assets (ROA) |
|
0.98% |
-3.53% |
-5.57% |
-4.29% |
17.18% |
-11.46% |
-5.54% |
13.17% |
-8.36% |
-6.74% |
-4.82% |
| Return on Common Equity (ROCE) |
|
1.92% |
-6.69% |
-10.40% |
-8.02% |
26.66% |
-15.57% |
-7.49% |
16.72% |
-10.09% |
-7.73% |
-5.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.91% |
-7.06% |
-10.44% |
-8.27% |
22.17% |
-16.64% |
-7.57% |
15.17% |
-10.46% |
-7.97% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.71 |
-0.93 |
-6.13 |
-7.45 |
-15 |
-16 |
-14 |
-4.01 |
-12 |
-8.32 |
-7.82 |
| NOPAT Margin |
|
1.47% |
-0.53% |
-3.83% |
-4.87% |
-9.35% |
-10.12% |
-10.24% |
-2.89% |
-9.17% |
-7.31% |
-7.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.27% |
52.16% |
97.42% |
-22.50% |
171.93% |
-16.26% |
14.29% |
53.67% |
-4.48% |
-4.54% |
0.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-8.24% |
-6.00% |
-5.97% |
| Cost of Revenue to Revenue |
|
55.36% |
56.38% |
56.32% |
62.05% |
65.96% |
63.71% |
65.78% |
62.16% |
71.39% |
69.06% |
74.76% |
| SG&A Expenses to Revenue |
|
15.95% |
16.00% |
18.07% |
15.16% |
16.14% |
15.40% |
21.50% |
17.77% |
14.28% |
14.51% |
13.77% |
| R&D to Revenue |
|
7.60% |
9.10% |
9.91% |
9.77% |
10.09% |
9.95% |
8.27% |
7.47% |
7.10% |
7.41% |
3.11% |
| Operating Expenses to Revenue |
|
42.90% |
44.37% |
49.15% |
44.91% |
47.40% |
50.74% |
48.85% |
41.96% |
41.71% |
41.38% |
35.31% |
| Earnings before Interest and Taxes (EBIT) |
|
3.58 |
-1.05 |
-9.13 |
-9.94 |
-21 |
-23 |
-12 |
-4.95 |
-19 |
-14 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
12 |
1.91 |
2.92 |
-9.51 |
-11 |
2.12 |
9.08 |
-5.31 |
-0.37 |
0.61 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.28 |
1.83 |
1.68 |
1.83 |
1.34 |
1.58 |
1.35 |
1.24 |
0.70 |
0.81 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
2.78 |
3.41 |
3.12 |
2.32 |
1.55 |
1.69 |
1.43 |
1.28 |
0.71 |
0.82 |
1.08 |
| Price to Revenue (P/Rev) |
|
0.82 |
1.11 |
1.11 |
1.19 |
1.28 |
1.31 |
1.30 |
1.41 |
0.78 |
0.99 |
1.23 |
| Price to Earnings (P/E) |
|
67.38 |
0.00 |
0.00 |
0.00 |
6.06 |
0.00 |
0.00 |
8.16 |
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 |
|
1.48% |
0.00% |
0.00% |
0.00% |
16.51% |
0.00% |
0.00% |
12.26% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.24 |
1.79 |
1.65 |
2.22 |
1.49 |
1.73 |
1.47 |
1.46 |
0.43 |
0.71 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.93 |
1.14 |
1.13 |
1.29 |
0.99 |
1.13 |
1.11 |
0.86 |
0.25 |
0.55 |
0.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.50 |
17.48 |
95.03 |
67.32 |
0.00 |
0.00 |
70.46 |
13.14 |
0.00 |
0.00 |
108.33 |
| Enterprise Value to EBIT (EV/EBIT) |
|
47.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
63.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.38 |
10.76 |
15.72 |
37.93 |
0.00 |
0.00 |
51.28 |
13.42 |
13.19 |
0.00 |
3.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
61.26 |
8.32 |
0.00 |
14.14 |
0.00 |
0.00 |
0.00 |
7.69 |
0.00 |
0.00 |
3.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.55 |
0.55 |
0.45 |
0.30 |
0.02 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.49 |
0.47 |
0.42 |
0.20 |
0.02 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.17 |
0.11 |
0.05 |
-0.03 |
-0.22 |
-0.26 |
-0.21 |
-0.36 |
-0.48 |
-0.42 |
-0.45 |
| Leverage Ratio |
|
1.97 |
1.90 |
1.87 |
1.87 |
1.55 |
1.36 |
1.35 |
1.27 |
1.21 |
1.15 |
1.14 |
| Compound Leverage Factor |
|
1.47 |
3.57 |
2.03 |
2.09 |
1.48 |
1.30 |
1.26 |
0.88 |
0.97 |
0.89 |
0.85 |
| Debt to Total Capital |
|
35.38% |
35.28% |
30.81% |
22.78% |
2.27% |
7.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
3.63% |
4.80% |
1.63% |
7.70% |
0.00% |
3.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
31.75% |
30.48% |
29.19% |
15.08% |
2.27% |
3.62% |
0.00% |
0.00% |
0.00% |
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 |
|
64.62% |
64.72% |
69.19% |
77.22% |
97.73% |
92.87% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
3.97 |
5.04 |
24.67 |
10.05 |
-0.37 |
-0.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.19 |
0.51 |
2.17 |
4.84 |
4.71 |
2.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
3.56 |
4.35 |
23.37 |
6.65 |
-0.37 |
-0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
23.86 |
-62.73 |
-7.67 |
-3.94 |
-0.24 |
-0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
7.14 |
-6.40 |
-0.67 |
-1.90 |
3.03 |
1.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
21.41 |
-54.20 |
-7.27 |
-2.61 |
-0.24 |
-0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.18 |
2.58 |
2.14 |
1.91 |
3.45 |
3.24 |
3.45 |
4.40 |
3.50 |
5.27 |
5.12 |
| 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 |
|
2.64 |
2.75 |
2.26 |
1.39 |
2.85 |
2.48 |
2.59 |
3.50 |
4.76 |
7.72 |
7.07 |
| Quick Ratio |
|
2.05 |
2.10 |
1.64 |
0.78 |
2.11 |
1.75 |
1.54 |
2.81 |
3.82 |
4.55 |
5.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.79 |
24 |
-3.52 |
14 |
-32 |
-15 |
-11 |
16 |
-8.04 |
-19 |
19 |
| Operating Cash Flow to CapEx |
|
147.47% |
332.07% |
90.14% |
32.61% |
-114.02% |
-22.01% |
15.61% |
61.80% |
23.79% |
-218.99% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
1.91 |
16.84 |
-2.40 |
7.80 |
-30.90 |
-841.83 |
-190.22 |
5,174.17 |
-8,040.50 |
-9,385.05 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
5.75 |
13.02 |
7.86 |
2.91 |
-13.89 |
-171.06 |
51.95 |
2,964.33 |
2,530.00 |
-6,585.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.85 |
9.10 |
-0.86 |
-6.01 |
-26.07 |
-948.06 |
-280.91 |
-1,832.33 |
-8,103.00 |
-9,592.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.80 |
0.83 |
0.81 |
0.80 |
0.82 |
0.83 |
0.76 |
0.76 |
0.72 |
0.69 |
0.72 |
| Accounts Receivable Turnover |
|
4.40 |
4.69 |
5.38 |
5.38 |
5.14 |
4.77 |
4.36 |
5.03 |
4.99 |
4.81 |
4.76 |
| Inventory Turnover |
|
5.24 |
4.69 |
4.15 |
4.16 |
4.49 |
4.20 |
4.35 |
4.47 |
4.52 |
3.74 |
4.39 |
| Fixed Asset Turnover |
|
4.53 |
4.61 |
4.00 |
3.25 |
3.03 |
2.89 |
2.45 |
2.62 |
2.63 |
3.05 |
4.53 |
| Accounts Payable Turnover |
|
9.54 |
11.41 |
7.46 |
5.85 |
6.56 |
7.65 |
8.43 |
5.76 |
7.49 |
17.28 |
18.83 |
| Days Sales Outstanding (DSO) |
|
82.86 |
77.76 |
67.79 |
67.87 |
71.06 |
76.55 |
83.75 |
72.60 |
73.20 |
75.83 |
76.73 |
| Days Inventory Outstanding (DIO) |
|
69.65 |
77.80 |
88.00 |
87.79 |
81.32 |
86.88 |
83.92 |
81.60 |
80.67 |
97.51 |
83.15 |
| Days Payable Outstanding (DPO) |
|
38.27 |
32.00 |
48.93 |
62.41 |
55.67 |
47.70 |
43.30 |
63.37 |
48.72 |
21.12 |
19.38 |
| Cash Conversion Cycle (CCC) |
|
114.25 |
123.57 |
106.87 |
93.24 |
96.72 |
115.72 |
124.37 |
90.82 |
105.15 |
152.21 |
140.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
138 |
112 |
110 |
88 |
105 |
104 |
101 |
82 |
78 |
88 |
61 |
| Invested Capital Turnover |
|
1.34 |
1.41 |
1.44 |
1.54 |
1.63 |
1.52 |
1.30 |
1.52 |
1.66 |
1.37 |
1.49 |
| Increase / (Decrease) in Invested Capital |
|
-0.08 |
-25 |
-2.62 |
-21 |
17 |
-0.90 |
-3.06 |
-20 |
-4.10 |
10 |
-27 |
| Enterprise Value (EV) |
|
171 |
201 |
181 |
197 |
157 |
180 |
149 |
119 |
33 |
62 |
67 |
| Market Capitalization |
|
152 |
195 |
177 |
183 |
201 |
208 |
174 |
196 |
103 |
113 |
136 |
| Book Value per Share |
|
$7.33 |
$6.43 |
$6.18 |
$5.61 |
$8.29 |
$7.21 |
$6.82 |
$8.26 |
$7.51 |
$7.00 |
$6.69 |
| Tangible Book Value per Share |
|
$3.39 |
$3.46 |
$3.31 |
$4.44 |
$7.16 |
$6.72 |
$6.41 |
$7.96 |
$7.45 |
$6.96 |
$6.46 |
| Total Capital |
|
183 |
165 |
153 |
129 |
153 |
142 |
129 |
158 |
147 |
139 |
131 |
| Total Debt |
|
65 |
58 |
47 |
29 |
3.48 |
10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
58 |
50 |
45 |
19 |
3.48 |
5.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
19 |
5.92 |
4.14 |
14 |
-45 |
-28 |
-25 |
-77 |
-70 |
-51 |
-70 |
| Capital Expenditures (CapEx) |
|
5.69 |
5.63 |
13 |
16 |
12 |
14 |
19 |
14 |
11 |
6.01 |
-7.70 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
33 |
25 |
14 |
16 |
23 |
28 |
29 |
16 |
24 |
56 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
78 |
77 |
57 |
32 |
71 |
65 |
54 |
93 |
94 |
107 |
101 |
| Net Working Capital (NWC) |
|
72 |
69 |
54 |
22 |
71 |
60 |
54 |
93 |
94 |
107 |
101 |
| Net Nonoperating Expense (NNE) |
|
0.46 |
6.59 |
4.90 |
0.78 |
-48 |
5.88 |
-3.95 |
-28 |
3.28 |
2.73 |
-0.44 |
| Net Nonoperating Obligations (NNO) |
|
19 |
5.92 |
4.14 |
-11 |
-45 |
-28 |
-28 |
-77 |
-70 |
-51 |
-70 |
| Total Depreciation and Amortization (D&A) |
|
13 |
13 |
11 |
13 |
11 |
12 |
15 |
14 |
13 |
13 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
17.78% |
14.17% |
8.74% |
10.73% |
14.32% |
17.35% |
21.97% |
11.60% |
18.19% |
49.31% |
28.12% |
| Debt-free Net Working Capital to Revenue |
|
42.34% |
43.77% |
35.55% |
20.69% |
44.89% |
41.12% |
40.29% |
66.91% |
70.89% |
93.74% |
91.10% |
| Net Working Capital to Revenue |
|
38.74% |
39.28% |
34.00% |
14.20% |
44.89% |
37.97% |
40.29% |
66.91% |
70.89% |
93.74% |
91.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.14 |
($0.47) |
($0.67) |
$0.00 |
$1.90 |
($1.24) |
($0.54) |
$1.29 |
($0.81) |
($0.57) |
($0.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.63M |
15.83M |
16.42M |
17.07M |
17.97M |
18.43M |
18.22M |
18.63M |
19.13M |
19.39M |
19.40M |
| Adjusted Diluted Earnings per Share |
|
$0.14 |
($0.47) |
($0.67) |
($0.48) |
$1.90 |
($1.24) |
($0.54) |
$1.29 |
($0.81) |
($0.57) |
($0.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.83M |
15.83M |
16.42M |
17.07M |
17.97M |
18.43M |
18.22M |
18.63M |
19.13M |
19.39M |
19.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.48) |
$1.90 |
($1.24) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
16.17M |
16.90M |
17.53M |
17.74M |
17.46M |
17.67M |
18.88M |
19.15M |
19.65M |
19.76M |
19.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.71 |
-0.93 |
-6.13 |
-7.45 |
-15 |
-8.71 |
-14 |
-4.01 |
-7.95 |
-7.52 |
-7.82 |
| Normalized NOPAT Margin |
|
1.47% |
-0.53% |
-3.83% |
-4.87% |
-9.35% |
-5.49% |
-10.24% |
-2.89% |
-6.00% |
-6.61% |
-7.04% |
| Pre Tax Income Margin |
|
1.44% |
-1.12% |
-6.21% |
-7.25% |
-12.67% |
-13.71% |
-8.70% |
-2.49% |
-11.41% |
-9.34% |
-6.77% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.45 |
-0.73 |
-6.22 |
-5.57 |
-20.58 |
-1,263.56 |
-222.93 |
-1,651.00 |
-18,749.00 |
-6,832.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.86 |
-0.64 |
-4.18 |
-4.18 |
-14.48 |
-891.99 |
-244.94 |
-1,335.83 |
-12,141.50 |
-4,159.05 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1.45 |
-4.65 |
-14.94 |
-14.48 |
-32.76 |
-2,040.56 |
-555.79 |
-6,447.67 |
-29,382.00 |
-9,839.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2.04 |
-4.57 |
-12.90 |
-13.09 |
-26.66 |
-1,668.99 |
-577.79 |
-6,132.50 |
-22,774.50 |
-7,166.05 |
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% |
3.90% |
-1.78% |
0.00% |
0.00% |
-1.55% |
0.00% |
-23.61% |