| DEI Shares Outstanding |
|
0.00 |
7,328,055.00 |
7,336,488.00 |
6,482,784.00 |
6,600,550.00 |
6,602,498.00 |
6,604,298.00 |
6,573,570.00 |
9,864,214.00 |
15,750,007.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
16,488,124.00 |
16,507,098.00 |
14,586,264.00 |
14,851,237.00 |
14,855,620.00 |
14,859,670.00 |
14,790,532.00 |
14,796,321.00 |
15,750,007.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.18 |
0.08 |
-0.03 |
0.01 |
-0.05 |
0.09 |
-0.05 |
-0.16 |
-0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
13.05% |
-6.17% |
0.00% |
-5.71% |
8.57% |
0.20% |
86.04% |
-16.22% |
1.81% |
| EBITDA Growth |
|
0.00% |
66.22% |
-21.27% |
0.00% |
16.04% |
-51.13% |
1,341.45% |
-73.16% |
-281.12% |
15.59% |
| EBIT Growth |
|
0.00% |
67.85% |
-26.08% |
0.00% |
110.29% |
-816.67% |
1,606.20% |
-114.15% |
-611.64% |
7.72% |
| NOPAT Growth |
|
0.00% |
68.54% |
-55.73% |
0.00% |
560.99% |
-108.01% |
-939.48% |
46.54% |
-366.97% |
10.78% |
| Net Income Growth |
|
0.00% |
67.13% |
-56.45% |
0.00% |
124.73% |
-1,441.59% |
210.29% |
-122.91% |
-418.02% |
18.60% |
| EPS Growth |
|
0.00% |
69.57% |
-56.41% |
0.00% |
128.57% |
-700.00% |
210.29% |
-122.91% |
-418.02% |
18.75% |
| Operating Cash Flow Growth |
|
0.00% |
-11.79% |
8.48% |
0.00% |
1,850.00% |
492.31% |
-496.10% |
87.32% |
-216.38% |
69.48% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
78.63% |
-361.06% |
-118.96% |
95.18% |
7.76% |
| Invested Capital Growth |
|
0.00% |
60.86% |
-6.53% |
0.00% |
6.38% |
-33.71% |
95.37% |
132.21% |
-13.54% |
-13.87% |
| Revenue Q/Q Growth |
|
0.00% |
0.09% |
-3.67% |
0.00% |
0.00% |
-4.15% |
-0.16% |
16.04% |
-4.51% |
-1.11% |
| EBITDA Q/Q Growth |
|
0.00% |
-4.37% |
-4.72% |
0.00% |
0.00% |
-81.97% |
561.26% |
-73.02% |
-33.46% |
-45.23% |
| EBIT Q/Q Growth |
|
0.00% |
-4.21% |
-7.14% |
0.00% |
0.00% |
-123.37% |
364.71% |
-114.81% |
5.96% |
-19.68% |
| NOPAT Q/Q Growth |
|
0.00% |
-4.04% |
-41.85% |
0.00% |
0.00% |
-116.18% |
-11.88% |
-89.39% |
3.30% |
-13.89% |
| Net Income Q/Q Growth |
|
0.00% |
16.32% |
-42.44% |
0.00% |
0.00% |
-612.16% |
215.71% |
-126.92% |
1.73% |
-11.07% |
| EPS Q/Q Growth |
|
0.00% |
18.18% |
-43.33% |
0.00% |
0.00% |
-400.00% |
215.71% |
-126.92% |
1.73% |
-8.33% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-33.64% |
19.09% |
0.00% |
230.00% |
-63.68% |
-15.38% |
69.07% |
11.57% |
-633.33% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
3.61% |
0.00% |
0.00% |
0.00% |
-9,613.03% |
15.56% |
76.22% |
-106.98% |
| Invested Capital Q/Q Growth |
|
0.00% |
41.38% |
2.70% |
0.00% |
0.00% |
-22.37% |
88.98% |
8.08% |
-1.48% |
-2.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.69% |
58.94% |
61.47% |
45.31% |
56.65% |
54.27% |
51.53% |
47.05% |
41.49% |
38.94% |
| EBITDA Margin |
|
16.89% |
24.84% |
20.84% |
3.67% |
4.52% |
2.03% |
29.24% |
4.22% |
-9.12% |
-7.56% |
| Operating Margin |
|
16.00% |
23.95% |
19.18% |
-2.93% |
1.60% |
-1.06% |
-8.92% |
-3.15% |
-17.55% |
-15.38% |
| EBIT Margin |
|
16.36% |
24.29% |
19.13% |
-2.40% |
0.26% |
-1.73% |
25.93% |
-1.97% |
-16.76% |
-15.19% |
| Profit (Net Income) Margin |
|
16.46% |
24.34% |
11.30% |
-6.26% |
1.64% |
-20.27% |
22.31% |
-2.75% |
-16.99% |
-13.58% |
| Tax Burden Percent |
|
100.64% |
100.21% |
59.04% |
261.14% |
627.78% |
1,175.19% |
86.05% |
139.27% |
101.38% |
89.42% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-0.64% |
-0.21% |
40.96% |
0.00% |
-527.78% |
0.00% |
13.95% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
75.98% |
98.17% |
36.43% |
-5.49% |
24.54% |
-2.29% |
-20.24% |
-4.92% |
-17.64% |
-18.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
75.11% |
97.41% |
36.47% |
-0.24% |
34.34% |
15.18% |
-41.77% |
-3.87% |
-2.51% |
-6.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-50.00% |
-62.59% |
-24.27% |
0.16% |
-23.24% |
-11.78% |
32.83% |
2.07% |
0.77% |
1.85% |
| Return on Equity (ROE) |
|
25.98% |
35.58% |
12.16% |
-5.33% |
1.30% |
-14.07% |
12.59% |
-2.85% |
-16.87% |
-16.38% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
51.51% |
43.18% |
0.00% |
18.36% |
38.25% |
-84.82% |
-84.52% |
-3.12% |
-3.34% |
| Operating Return on Assets (OROA) |
|
22.75% |
32.02% |
19.14% |
-1.88% |
0.19% |
-1.08% |
13.51% |
-1.83% |
-13.89% |
-14.53% |
| Return on Assets (ROA) |
|
22.89% |
32.09% |
11.30% |
-4.90% |
1.17% |
-12.74% |
11.63% |
-2.55% |
-14.08% |
-13.00% |
| Return on Common Equity (ROCE) |
|
25.98% |
35.58% |
12.16% |
-5.33% |
1.30% |
-14.07% |
12.59% |
-2.85% |
-16.87% |
-16.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
25.98% |
30.14% |
11.32% |
-5.33% |
1.28% |
-11.93% |
12.07% |
-2.94% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.69 |
2.85 |
1.26 |
-0.15 |
0.69 |
-0.06 |
-0.57 |
-0.31 |
-1.44 |
-1.28 |
| NOPAT Margin |
|
16.10% |
24.00% |
11.32% |
-2.05% |
10.03% |
-0.74% |
-7.67% |
-2.20% |
-12.29% |
-10.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.86% |
0.77% |
-0.04% |
-5.26% |
-9.80% |
-17.47% |
21.53% |
-1.05% |
-15.14% |
-11.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-2.36% |
-13.68% |
-13.88% |
| Cost of Revenue to Revenue |
|
46.31% |
41.06% |
38.53% |
54.69% |
43.35% |
45.73% |
48.47% |
52.95% |
58.51% |
61.06% |
| SG&A Expenses to Revenue |
|
29.69% |
29.75% |
34.86% |
35.70% |
41.72% |
43.38% |
44.16% |
33.52% |
41.48% |
41.67% |
| R&D to Revenue |
|
8.00% |
5.24% |
7.43% |
12.54% |
13.33% |
11.94% |
16.28% |
16.69% |
17.57% |
12.65% |
| Operating Expenses to Revenue |
|
37.69% |
34.99% |
42.29% |
48.24% |
55.05% |
55.32% |
60.44% |
50.20% |
59.05% |
54.32% |
| Earnings before Interest and Taxes (EBIT) |
|
1.72 |
2.89 |
2.13 |
-0.18 |
0.02 |
-0.13 |
1.94 |
-0.28 |
-1.96 |
-1.81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.78 |
2.95 |
2.32 |
0.27 |
0.31 |
0.15 |
2.19 |
0.59 |
-1.07 |
-0.90 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
5.36 |
3.44 |
3.59 |
2.72 |
5.03 |
3.89 |
6.44 |
5.86 |
6.63 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
5.38 |
3.46 |
3.67 |
2.78 |
5.09 |
4.11 |
10.61 |
10.32 |
11.53 |
| Price to Revenue (P/Rev) |
|
0.00 |
4.33 |
3.43 |
4.22 |
3.49 |
8.55 |
7.19 |
6.02 |
5.27 |
5.14 |
| Price to Earnings (P/E) |
|
0.00 |
17.77 |
30.39 |
0.00 |
212.62 |
0.00 |
42.37 |
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% |
| Earnings Yield |
|
0.00% |
5.63% |
3.29% |
0.00% |
0.47% |
0.00% |
2.36% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
12.67 |
9.11 |
9.15 |
6.23 |
27.65 |
11.66 |
9.13 |
7.76 |
8.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.82 |
2.74 |
3.42 |
2.63 |
7.11 |
5.85 |
5.71 |
5.01 |
4.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.38 |
13.13 |
93.09 |
58.16 |
349.80 |
19.99 |
135.45 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
15.73 |
14.30 |
0.00 |
1,004.83 |
0.00 |
22.54 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
15.92 |
24.17 |
0.00 |
26.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
24.08 |
14.92 |
12,474.61 |
463.77 |
230.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
30.33 |
20.39 |
0.00 |
35.01 |
57.62 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.67 |
-0.64 |
-0.67 |
-0.68 |
-0.68 |
-0.78 |
-0.79 |
-0.54 |
-0.31 |
-0.29 |
| Leverage Ratio |
|
1.13 |
1.11 |
1.08 |
1.09 |
1.11 |
1.10 |
1.08 |
1.12 |
1.20 |
1.26 |
| Compound Leverage Factor |
|
1.13 |
1.11 |
1.08 |
1.09 |
1.11 |
1.10 |
1.08 |
1.12 |
1.20 |
1.26 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.02% |
0.01% |
0.02% |
0.02% |
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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
97.94% |
99.98% |
99.99% |
99.98% |
99.98% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-19.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-8.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
31.58 |
29.38 |
18.52 |
6.91 |
32.21 |
25.88 |
21.66 |
9.44 |
9.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.02% |
0.01% |
0.02% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.55 |
10.75 |
15.20 |
11.40 |
8.15 |
12.60 |
12.58 |
6.78 |
4.96 |
3.79 |
| Quick Ratio |
|
7.02 |
8.86 |
13.01 |
9.52 |
6.94 |
11.43 |
10.35 |
4.71 |
3.28 |
2.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
1.50 |
1.50 |
0.00 |
0.52 |
0.92 |
-2.41 |
-5.27 |
-0.25 |
-0.23 |
| Operating Cash Flow to CapEx |
|
3,144.12% |
987.43% |
519.29% |
1.42% |
557.14% |
145.28% |
-2,178.57% |
-94.31% |
-207.34% |
-200.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.39 |
1.32 |
1.00 |
0.78 |
0.71 |
0.63 |
0.52 |
0.93 |
0.83 |
0.96 |
| Accounts Receivable Turnover |
|
6.58 |
7.15 |
7.20 |
10.01 |
7.47 |
6.82 |
6.64 |
8.33 |
6.18 |
7.54 |
| Inventory Turnover |
|
4.80 |
4.28 |
3.49 |
4.31 |
3.33 |
4.07 |
2.48 |
3.22 |
3.05 |
3.81 |
| Fixed Asset Turnover |
|
59.74 |
48.91 |
26.71 |
11.54 |
13.25 |
20.08 |
28.71 |
56.10 |
32.26 |
26.87 |
| Accounts Payable Turnover |
|
10.06 |
12.08 |
14.84 |
18.33 |
13.18 |
11.94 |
11.89 |
20.03 |
13.18 |
9.32 |
| Days Sales Outstanding (DSO) |
|
55.51 |
51.05 |
50.73 |
36.48 |
48.83 |
53.52 |
55.00 |
43.79 |
59.05 |
48.41 |
| Days Inventory Outstanding (DIO) |
|
76.09 |
85.38 |
104.61 |
84.69 |
109.59 |
89.65 |
147.03 |
113.44 |
119.79 |
95.77 |
| Days Payable Outstanding (DPO) |
|
36.28 |
30.22 |
24.59 |
19.92 |
27.69 |
30.58 |
30.70 |
18.22 |
27.70 |
39.16 |
| Cash Conversion Cycle (CCC) |
|
95.32 |
106.21 |
130.74 |
101.25 |
130.73 |
112.59 |
171.32 |
139.01 |
151.14 |
105.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2.23 |
3.58 |
3.35 |
2.73 |
2.90 |
1.92 |
3.76 |
8.72 |
7.54 |
6.50 |
| Invested Capital Turnover |
|
4.72 |
4.09 |
3.22 |
2.68 |
2.45 |
3.10 |
2.64 |
2.23 |
1.44 |
1.69 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.36 |
-0.23 |
0.00 |
0.17 |
-0.98 |
1.83 |
4.97 |
-1.18 |
-1.05 |
| Enterprise Value (EV) |
|
0.00 |
45 |
31 |
25 |
18 |
53 |
44 |
80 |
59 |
58 |
| Market Capitalization |
|
0.00 |
51 |
38 |
31 |
24 |
64 |
54 |
84 |
62 |
61 |
| Book Value per Share |
|
$0.91 |
$1.31 |
$1.52 |
$1.32 |
$1.34 |
$1.92 |
$2.10 |
$1.98 |
$1.06 |
$0.59 |
| Tangible Book Value per Share |
|
$0.91 |
$1.30 |
$1.51 |
$1.30 |
$1.31 |
$1.90 |
$1.99 |
$1.20 |
$0.60 |
$0.34 |
| Total Capital |
|
6.66 |
9.60 |
11 |
8.57 |
9.03 |
13 |
14 |
13 |
10 |
9.22 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-4.44 |
-6.01 |
-7.78 |
-5.84 |
-5.94 |
-11 |
-10 |
-4.30 |
-2.95 |
-2.72 |
| Capital Expenditures (CapEx) |
|
0.07 |
0.19 |
0.39 |
0.14 |
0.01 |
0.16 |
0.04 |
0.12 |
0.18 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.05 |
2.50 |
2.20 |
1.30 |
1.52 |
1.25 |
2.52 |
3.65 |
2.56 |
1.92 |
| Debt-free Net Working Capital (DFNWC) |
|
6.49 |
8.51 |
9.98 |
7.14 |
7.64 |
12 |
13 |
7.95 |
5.51 |
4.64 |
| Net Working Capital (NWC) |
|
6.49 |
8.51 |
9.98 |
7.14 |
7.45 |
12 |
13 |
7.95 |
5.51 |
4.64 |
| Net Nonoperating Expense (NNE) |
|
-0.04 |
-0.04 |
0.00 |
0.31 |
0.58 |
1.46 |
-2.25 |
0.08 |
0.55 |
0.33 |
| Net Nonoperating Obligations (NNO) |
|
-4.44 |
-6.01 |
-7.78 |
-5.84 |
-5.94 |
-11 |
-10 |
-4.30 |
-2.95 |
-2.72 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
0.07 |
0.19 |
0.44 |
0.29 |
0.28 |
0.25 |
0.86 |
0.89 |
0.91 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.53% |
21.02% |
19.76% |
17.80% |
21.99% |
16.76% |
33.66% |
26.18% |
21.91% |
16.11% |
| Debt-free Net Working Capital to Revenue |
|
61.71% |
71.61% |
89.49% |
97.80% |
110.92% |
160.87% |
168.33% |
57.05% |
47.17% |
39.02% |
| Net Working Capital to Revenue |
|
61.71% |
71.61% |
89.49% |
97.80% |
108.22% |
160.87% |
168.33% |
57.05% |
47.17% |
39.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.15 |
$0.26 |
$0.11 |
$0.00 |
$0.01 |
($0.08) |
$0.13 |
($0.05) |
($0.16) |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.99M |
10.99M |
11.00M |
0.00 |
9.88M |
9.90M |
9.90M |
14.83M |
14.79M |
14.92M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.26 |
$0.11 |
$0.00 |
$0.01 |
($0.08) |
$0.13 |
($0.05) |
($0.16) |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
11.07M |
11.11M |
11.13M |
0.00 |
9.90M |
9.90M |
9.90M |
14.83M |
14.79M |
14.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.15 |
$0.26 |
$0.11 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
10.99M |
11.01M |
0.00 |
9.90M |
9.90M |
9.91M |
14.79M |
14.80M |
15.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.18 |
1.99 |
1.26 |
-0.15 |
0.08 |
-0.06 |
-0.57 |
-0.31 |
-1.44 |
-1.28 |
| Normalized NOPAT Margin |
|
11.20% |
16.77% |
11.32% |
-2.05% |
1.12% |
-0.74% |
-7.67% |
-2.20% |
-12.29% |
-10.77% |
| Pre Tax Income Margin |
|
16.36% |
24.29% |
19.13% |
-2.40% |
0.26% |
-1.73% |
25.93% |
-1.97% |
-16.76% |
-15.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
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% |
-3.17% |
23.92% |
-104.44% |
-20.16% |
-20.62% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.17% |
23.92% |
-195.82% |
-20.16% |
-20.62% |