| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
11,478,987.00 |
11,553,449.00 |
11,553,449.00 |
14,143,832.00 |
6,968,350.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
11,478,987.00 |
11,553,449.00 |
11,553,449.00 |
14,143,832.00 |
6,968,350.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
1.85 |
-1.53 |
4.80 |
0.84 |
6.72 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
120.89% |
29.68% |
19.75% |
29.12% |
25.62% |
269.77% |
213.98% |
220.69% |
239.87% |
- |
2.22% |
| EBITDA Growth |
|
100.94% |
-701.28% |
1,325.01% |
243.28% |
95.40% |
645.70% |
872.26% |
156.90% |
1,628.98% |
- |
5.22% |
| EBIT Growth |
|
99.82% |
-341.86% |
191.45% |
3,848.23% |
464.65% |
529.22% |
1,701.86% |
228.31% |
4,519.46% |
- |
5.05% |
| NOPAT Growth |
|
99.81% |
-352.42% |
132.61% |
1,709.99% |
1,276.62% |
674.57% |
5,569.37% |
460.77% |
1,405.29% |
- |
15.77% |
| Net Income Growth |
|
98.93% |
-159.99% |
92.16% |
170.56% |
-58.38% |
460.75% |
9,473.80% |
436.35% |
1,451.00% |
- |
23.53% |
| EPS Growth |
|
98.93% |
-159.99% |
92.16% |
170.56% |
-37.60% |
28,000.00% |
4,262.50% |
-4,114.29% |
551.16% |
- |
95.80% |
| Operating Cash Flow Growth |
|
126.96% |
-139.42% |
190.00% |
107,538.69% |
244.93% |
103.01% |
1,570.44% |
105.56% |
1,366.03% |
- |
48.18% |
| Free Cash Flow Firm Growth |
|
90.56% |
91.37% |
113.10% |
-129.71% |
244.41% |
-2,117.77% |
-404.39% |
-17.12% |
-328.37% |
- |
94.32% |
| Invested Capital Growth |
|
15.79% |
-5.01% |
-10.40% |
156.37% |
-18.14% |
47.10% |
55.46% |
77.33% |
87.91% |
- |
15.55% |
| Revenue Q/Q Growth |
|
6.45% |
11.07% |
-3.18% |
12.79% |
3.57% |
226.95% |
-17.79% |
15.20% |
9.76% |
- |
42.73% |
| EBITDA Q/Q Growth |
|
1.22% |
-647.79% |
138.91% |
59.14% |
-42.39% |
1,429.78% |
-30.73% |
-57.95% |
287.77% |
- |
140.55% |
| EBIT Q/Q Growth |
|
-221.33% |
-3,346.96% |
116.21% |
108.75% |
-68.74% |
3,957.42% |
-31.99% |
-61.97% |
339.96% |
- |
163.17% |
| NOPAT Q/Q Growth |
|
-126.52% |
-3,083.64% |
105.54% |
302.65% |
65.55% |
1,454.63% |
-45.02% |
-60.19% |
344.42% |
- |
235.95% |
| Net Income Q/Q Growth |
|
-6.04% |
-512.55% |
98.04% |
654.89% |
-338.02% |
1,495.24% |
-48.94% |
-68.22% |
499.60% |
- |
277.91% |
| EPS Q/Q Growth |
|
-6.04% |
-512.55% |
98.04% |
654.89% |
-2,357.14% |
748.84% |
-67.83% |
-188.59% |
363.05% |
- |
283.53% |
| Operating Cash Flow Q/Q Growth |
|
15,878.07% |
-190.24% |
271.76% |
334.63% |
-48.80% |
-99.21% |
95,229.39% |
-46.52% |
265.10% |
- |
7.29% |
| Free Cash Flow Firm Q/Q Growth |
|
-108.57% |
96.46% |
2,020.92% |
-609.74% |
141.67% |
-154.35% |
-281.84% |
-96.14% |
18.75% |
- |
92.67% |
| Invested Capital Q/Q Growth |
|
220.23% |
-18.92% |
-3.26% |
2.07% |
2.24% |
45.70% |
5.31% |
16.43% |
8.35% |
- |
-1.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
11.27% |
18.97% |
15.06% |
29.65% |
27.82% |
54.98% |
55.88% |
51.20% |
57.83% |
- |
42.37% |
| EBITDA Margin |
|
6.34% |
-31.28% |
12.57% |
17.73% |
9.86% |
46.16% |
38.92% |
14.21% |
50.18% |
- |
40.06% |
| Operating Margin |
|
-1.31% |
-37.53% |
2.15% |
6.96% |
12.26% |
44.33% |
38.09% |
13.80% |
48.68% |
- |
37.54% |
| EBIT Margin |
|
-1.22% |
-38.00% |
6.36% |
11.78% |
3.55% |
44.11% |
36.52% |
12.05% |
48.32% |
- |
37.53% |
| Profit (Net Income) Margin |
|
-7.21% |
-39.78% |
-0.80% |
3.96% |
-9.09% |
38.81% |
23.99% |
6.62% |
36.15% |
- |
28.99% |
| Tax Burden Percent |
|
92.97% |
90.24% |
354.98% |
77.10% |
277.66% |
92.07% |
71.34% |
68.03% |
78.10% |
- |
81.98% |
| Interest Burden Percent |
|
633.60% |
116.00% |
-3.56% |
43.58% |
-92.14% |
95.55% |
92.09% |
80.69% |
95.79% |
- |
94.24% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
22.90% |
0.00% |
7.93% |
28.66% |
31.97% |
21.90% |
- |
18.02% |
| Return on Invested Capital (ROIC) |
|
-0.59% |
-20.35% |
1.22% |
6.93% |
7.18% |
50.90% |
44.07% |
17.44% |
82.40% |
- |
53.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2.24% |
-24.63% |
0.53% |
6.03% |
1.76% |
48.78% |
40.97% |
14.32% |
79.81% |
- |
51.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.52% |
-54.33% |
1.24% |
7.52% |
4.89% |
84.84% |
53.10% |
14.84% |
59.75% |
- |
22.93% |
| Return on Equity (ROE) |
|
-5.12% |
-74.68% |
2.46% |
14.45% |
12.06% |
135.74% |
97.16% |
32.29% |
142.15% |
- |
76.56% |
| Cash Return on Invested Capital (CROIC) |
|
-16.86% |
-1.82% |
5.29% |
-94.38% |
18.00% |
-8.66% |
0.57% |
-11.50% |
2.67% |
- |
27.64% |
| Operating Return on Assets (OROA) |
|
-0.62% |
-22.68% |
3.95% |
7.57% |
2.26% |
40.19% |
39.09% |
15.12% |
67.58% |
- |
38.42% |
| Return on Assets (ROA) |
|
-3.66% |
-23.74% |
-0.50% |
2.54% |
-5.78% |
35.36% |
25.68% |
8.30% |
50.56% |
- |
29.68% |
| Return on Common Equity (ROCE) |
|
-4.32% |
-58.91% |
2.02% |
11.80% |
9.82% |
100.38% |
69.54% |
22.97% |
103.66% |
- |
57.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-29.32% |
0.00% |
-58.78% |
-47.45% |
-53.62% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.57 |
-18 |
1.01 |
4.09 |
6.76 |
105 |
58 |
23 |
102 |
20 |
67 |
| NOPAT Margin |
|
-0.92% |
-26.27% |
1.50% |
5.37% |
8.58% |
40.82% |
27.17% |
9.39% |
38.02% |
- |
30.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.65% |
4.28% |
0.70% |
0.91% |
5.42% |
2.12% |
3.10% |
3.12% |
2.59% |
- |
2.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-5.49% |
- |
- |
- |
20.96% |
10.35% |
3.57% |
13.45% |
2.70% |
8.86% |
| Cost of Revenue to Revenue |
|
51.55% |
46.23% |
47.92% |
42.04% |
42.94% |
13.46% |
18.25% |
16.84% |
15.73% |
- |
20.99% |
| SG&A Expenses to Revenue |
|
42.05% |
40.28% |
43.65% |
36.35% |
35.46% |
34.47% |
28.20% |
34.93% |
28.79% |
- |
40.74% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
49.76% |
91.29% |
49.93% |
50.99% |
44.80% |
42.21% |
43.66% |
69.35% |
35.59% |
- |
41.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.77 |
-26 |
4.29 |
8.96 |
2.80 |
114 |
77 |
29 |
129 |
31 |
81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.98 |
-22 |
8.48 |
13 |
7.77 |
119 |
82 |
35 |
134 |
36 |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.49 |
1.96 |
1.13 |
0.47 |
1.82 |
1.18 |
1.47 |
2.95 |
1.81 |
- |
1.91 |
| Price to Tangible Book Value (P/TBV) |
|
2.66 |
5.06 |
2.77 |
0.91 |
3.58 |
1.47 |
1.76 |
3.36 |
2.04 |
- |
2.13 |
| Price to Revenue (P/Rev) |
|
0.58 |
0.49 |
0.28 |
0.11 |
0.38 |
0.36 |
0.42 |
0.87 |
0.59 |
- |
0.75 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.30 |
3.53 |
12.30 |
4.77 |
- |
6.87 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
30.28% |
28.34% |
8.13% |
20.97% |
- |
14.55% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.11 |
1.19 |
1.03 |
0.89 |
1.16 |
1.06 |
1.18 |
1.84 |
1.44 |
- |
1.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.85 |
1.50 |
1.20 |
0.99 |
1.25 |
1.01 |
0.88 |
1.27 |
0.87 |
- |
0.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
95.39 |
0.00 |
0.00 |
66.02 |
45.77 |
3.26 |
2.48 |
4.11 |
2.29 |
- |
2.94 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.73 |
2.72 |
4.49 |
2.43 |
- |
3.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.27 |
3.26 |
5.31 |
2.94 |
- |
4.04 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
56.81 |
295.10 |
95.17 |
16.63 |
17.07 |
20.91 |
7.76 |
11.79 |
4.77 |
- |
3.14 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
18.36 |
0.00 |
5.79 |
0.00 |
252.55 |
0.00 |
70.35 |
- |
6.14 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.92 |
3.22 |
3.14 |
3.25 |
3.53 |
1.49 |
1.18 |
0.91 |
0.73 |
- |
0.70 |
| Long-Term Debt to Equity |
|
2.70 |
3.04 |
2.99 |
3.04 |
3.36 |
1.40 |
1.10 |
0.83 |
0.68 |
- |
0.66 |
| Financial Leverage |
|
2.02 |
2.21 |
2.36 |
1.25 |
2.78 |
1.74 |
1.30 |
1.04 |
0.75 |
- |
0.45 |
| Leverage Ratio |
|
3.85 |
4.16 |
4.40 |
4.51 |
4.97 |
3.75 |
3.48 |
3.02 |
2.71 |
- |
2.47 |
| Compound Leverage Factor |
|
24.39 |
4.83 |
-0.16 |
1.97 |
-4.58 |
3.58 |
3.20 |
2.43 |
2.60 |
- |
2.32 |
| Debt to Total Capital |
|
74.48% |
76.28% |
75.85% |
76.46% |
77.92% |
59.77% |
54.10% |
47.54% |
42.14% |
- |
41.21% |
| Short-Term Debt to Total Capital |
|
5.60% |
4.25% |
3.67% |
4.92% |
3.84% |
3.58% |
3.73% |
4.18% |
3.08% |
- |
2.24% |
| Long-Term Debt to Total Capital |
|
68.88% |
72.03% |
72.18% |
71.54% |
74.08% |
56.19% |
50.37% |
43.37% |
39.06% |
- |
38.97% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
3.64% |
5.29% |
5.13% |
5.54% |
5.35% |
11.07% |
14.08% |
15.83% |
15.97% |
- |
12.73% |
| Common Equity to Total Capital |
|
21.88% |
18.43% |
19.02% |
18.01% |
16.72% |
29.16% |
31.82% |
36.63% |
41.90% |
- |
46.05% |
| Debt to EBITDA |
|
68.18 |
-17.45 |
-46.50 |
64.08 |
35.42 |
2.02 |
1.35 |
1.25 |
0.86 |
- |
1.06 |
| Net Debt to EBITDA |
|
62.20 |
-15.94 |
-40.95 |
54.27 |
29.52 |
1.72 |
0.96 |
0.86 |
0.41 |
- |
0.34 |
| Long-Term Debt to EBITDA |
|
63.05 |
-16.47 |
-44.25 |
59.96 |
33.67 |
1.90 |
1.26 |
1.14 |
0.80 |
- |
1.00 |
| Debt to NOPAT |
|
-38.33 |
-11.44 |
-13.87 |
-18.82 |
-41.33 |
2.64 |
1.78 |
1.62 |
1.11 |
- |
1.46 |
| Net Debt to NOPAT |
|
-34.97 |
-10.45 |
-12.22 |
-15.94 |
-34.45 |
2.26 |
1.26 |
1.10 |
0.53 |
- |
0.47 |
| Long-Term Debt to NOPAT |
|
-35.45 |
-10.80 |
-13.20 |
-17.61 |
-39.29 |
2.49 |
1.65 |
1.47 |
1.02 |
- |
1.38 |
| Altman Z-Score |
|
-0.35 |
-0.71 |
-0.49 |
-0.46 |
-0.32 |
1.05 |
1.17 |
1.69 |
2.19 |
- |
2.12 |
| Noncontrolling Interest Sharing Ratio |
|
15.59% |
21.12% |
17.89% |
18.34% |
18.58% |
26.05% |
28.43% |
28.87% |
27.08% |
- |
24.96% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.34 |
1.56 |
1.68 |
1.59 |
1.77 |
2.08 |
2.05 |
2.43 |
3.20 |
- |
3.14 |
| Quick Ratio |
|
1.21 |
1.45 |
1.60 |
1.48 |
1.68 |
1.99 |
1.96 |
2.32 |
3.02 |
- |
3.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-53 |
-1.87 |
36 |
-184 |
76 |
-42 |
-110 |
-215 |
-175 |
-85 |
-6.23 |
| Operating Cash Flow to CapEx |
|
68.45% |
0.00% |
416.03% |
2,375.63% |
1,100.12% |
13.53% |
79,632.81% |
3,629.43% |
32,951.66% |
- |
6,287.93% |
| Free Cash Flow to Firm to Interest Expense |
|
-12.92 |
-0.44 |
8.10 |
-36.31 |
14.21 |
-8.23 |
-17.91 |
-37.86 |
-32.03 |
- |
-1.33 |
| Operating Cash Flow to Interest Expense |
|
0.48 |
-0.42 |
0.69 |
2.62 |
1.26 |
0.01 |
8.33 |
4.80 |
18.25 |
- |
16.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.22 |
-0.22 |
0.52 |
2.51 |
1.15 |
-0.07 |
8.32 |
4.67 |
18.20 |
- |
15.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
0.60 |
0.62 |
0.64 |
0.64 |
0.91 |
1.07 |
1.25 |
1.40 |
- |
1.02 |
| Accounts Receivable Turnover |
|
3.93 |
4.09 |
4.41 |
4.71 |
4.82 |
3.21 |
3.42 |
3.77 |
4.26 |
- |
2.73 |
| Inventory Turnover |
|
51.39 |
35.39 |
38.69 |
49.46 |
52.75 |
42.57 |
45.67 |
58.90 |
57.80 |
- |
46.71 |
| Fixed Asset Turnover |
|
2.94 |
3.03 |
3.28 |
3.41 |
3.57 |
6.02 |
7.95 |
9.79 |
12.18 |
- |
10.27 |
| Accounts Payable Turnover |
|
6.72 |
4.64 |
5.81 |
5.87 |
6.45 |
7.61 |
6.04 |
5.53 |
4.73 |
- |
5.03 |
| Days Sales Outstanding (DSO) |
|
92.96 |
89.24 |
82.70 |
77.55 |
75.65 |
113.63 |
106.73 |
96.80 |
85.77 |
- |
133.82 |
| Days Inventory Outstanding (DIO) |
|
7.10 |
10.31 |
9.43 |
7.38 |
6.92 |
8.58 |
7.99 |
6.20 |
6.32 |
- |
7.81 |
| Days Payable Outstanding (DPO) |
|
54.33 |
78.66 |
62.85 |
62.15 |
56.57 |
47.95 |
60.40 |
65.97 |
77.20 |
- |
72.50 |
| Cash Conversion Cycle (CCC) |
|
45.73 |
20.89 |
29.28 |
22.78 |
26.00 |
74.25 |
54.32 |
37.03 |
14.88 |
- |
69.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
384 |
311 |
301 |
308 |
314 |
458 |
468 |
545 |
591 |
550 |
541 |
| Invested Capital Turnover |
|
0.65 |
0.77 |
0.81 |
1.29 |
0.84 |
1.25 |
1.62 |
1.86 |
2.17 |
- |
1.74 |
| Increase / (Decrease) in Invested Capital |
|
52 |
-16 |
-35 |
188 |
-70 |
147 |
167 |
238 |
276 |
105 |
73 |
| Enterprise Value (EV) |
|
428 |
371 |
310 |
274 |
364 |
484 |
552 |
1,003 |
849 |
- |
857 |
| Market Capitalization |
|
134 |
121 |
71 |
30 |
110 |
172 |
260 |
693 |
575 |
- |
662 |
| Book Value per Share |
|
$0.14 |
$0.09 |
$0.08 |
$1.26 |
$11.93 |
$26.92 |
$32.55 |
$42.27 |
$56.99 |
$46.59 |
$49.70 |
| Tangible Book Value per Share |
|
$0.08 |
$0.04 |
$0.03 |
$0.66 |
$6.05 |
$21.50 |
$27.19 |
$37.09 |
$50.61 |
$41.62 |
$44.70 |
| Total Capital |
|
411 |
333 |
331 |
348 |
361 |
502 |
556 |
642 |
757 |
736 |
752 |
| Total Debt |
|
306 |
254 |
251 |
266 |
282 |
300 |
301 |
305 |
319 |
312 |
310 |
| Total Long-Term Debt |
|
283 |
240 |
239 |
249 |
268 |
282 |
280 |
278 |
296 |
298 |
293 |
| Net Debt |
|
279 |
232 |
221 |
226 |
235 |
256 |
213 |
209 |
153 |
126 |
99 |
| Capital Expenditures (CapEx) |
|
2.88 |
-0.83 |
0.73 |
0.56 |
0.62 |
0.40 |
0.06 |
0.75 |
0.30 |
1.41 |
1.20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
19 |
25 |
23 |
19 |
19 |
126 |
138 |
208 |
264 |
209 |
201 |
| Debt-free Net Working Capital (DFNWC) |
|
46 |
47 |
53 |
59 |
66 |
170 |
226 |
305 |
431 |
395 |
412 |
| Net Working Capital (NWC) |
|
23 |
33 |
40 |
42 |
52 |
152 |
205 |
278 |
407 |
381 |
395 |
| Net Nonoperating Expense (NNE) |
|
3.95 |
9.41 |
1.56 |
1.08 |
14 |
5.18 |
6.74 |
6.77 |
5.02 |
3.22 |
3.86 |
| Net Nonoperating Obligations (NNO) |
|
279 |
232 |
221 |
226 |
235 |
256 |
213 |
209 |
153 |
126 |
99 |
| Total Depreciation and Amortization (D&A) |
|
4.75 |
4.68 |
4.19 |
4.53 |
4.97 |
5.28 |
5.09 |
5.25 |
5.00 |
5.19 |
5.49 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.10% |
9.98% |
8.74% |
6.72% |
6.58% |
26.25% |
22.17% |
26.29% |
26.95% |
- |
22.89% |
| Debt-free Net Working Capital to Revenue |
|
19.68% |
18.86% |
20.34% |
21.51% |
22.64% |
35.33% |
36.22% |
38.50% |
43.88% |
- |
46.83% |
| Net Working Capital to Revenue |
|
9.75% |
13.14% |
15.64% |
15.30% |
17.89% |
31.59% |
32.89% |
35.11% |
41.50% |
- |
44.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.50) |
($6.00) |
($0.10) |
($0.07) |
($1.72) |
$11.16 |
$3.74 |
($2.95) |
$8.27 |
$1.70 |
$6.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.47M |
4.97M |
4.97M |
5.07M |
5.44M |
5.53M |
5.99M |
0.00 |
7.07M |
6.97M |
6.88M |
| Adjusted Diluted Earnings per Share |
|
($1.50) |
($6.00) |
($0.10) |
($0.07) |
($1.72) |
$11.16 |
$3.33 |
($2.95) |
$7.76 |
$1.70 |
$6.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.47M |
4.97M |
4.97M |
5.07M |
5.44M |
5.53M |
5.99M |
0.00 |
7.07M |
6.97M |
6.88M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($6.00) |
$0.00 |
$0.00 |
$0.00 |
$11.16 |
$0.00 |
$0.00 |
$0.00 |
$1.70 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.47M |
4.97M |
4.97M |
5.07M |
5.44M |
5.53M |
5.99M |
0.00 |
7.07M |
6.97M |
6.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.54 |
-18 |
1.01 |
9.23 |
7.06 |
105 |
58 |
23 |
102 |
20 |
67 |
| Normalized NOPAT Margin |
|
-0.87% |
-26.27% |
1.50% |
12.13% |
8.96% |
40.82% |
27.17% |
9.39% |
38.02% |
- |
30.77% |
| Pre Tax Income Margin |
|
-7.76% |
-44.08% |
-0.23% |
5.13% |
-3.27% |
42.15% |
33.63% |
9.73% |
46.28% |
- |
35.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.19 |
-6.25 |
0.97 |
1.77 |
0.52 |
22.49 |
12.64 |
5.18 |
23.73 |
- |
17.35 |
| NOPAT to Interest Expense |
|
-0.14 |
-4.32 |
0.23 |
0.81 |
1.26 |
20.81 |
9.40 |
4.04 |
18.68 |
- |
14.23 |
| EBIT Less CapEx to Interest Expense |
|
-0.89 |
-6.05 |
0.80 |
1.66 |
0.41 |
22.41 |
12.63 |
5.05 |
23.68 |
- |
17.10 |
| NOPAT Less CapEx to Interest Expense |
|
-0.84 |
-4.13 |
0.06 |
0.70 |
1.14 |
20.74 |
9.39 |
3.90 |
18.62 |
- |
13.97 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-21.21% |
-12.01% |
-11.23% |
-14.75% |
-14.00% |
6.76% |
0.00% |
0.00% |
0.00% |
- |
42.78% |
| Augmented Payout Ratio |
|
-21.21% |
-12.01% |
-11.23% |
-14.75% |
-14.00% |
6.76% |
0.00% |
0.00% |
0.00% |
- |
61.88% |