| DEI Shares Outstanding |
|
24,037,598.00 |
23,754,098.00 |
23,754,098.00 |
23,764,098.00 |
23,801,598.00 |
23,853,598.00 |
23,910,133.00 |
- |
- |
- |
24,074,305.00 |
| DEI Adjusted Shares Outstanding |
|
24,037,598.00 |
23,754,098.00 |
23,754,098.00 |
23,764,098.00 |
23,801,598.00 |
23,853,598.00 |
23,910,133.00 |
- |
- |
- |
24,074,305.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.02 |
-0.06 |
-0.07 |
0.02 |
0.20 |
0.28 |
0.84 |
- |
- |
- |
0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-40.86% |
-62.21% |
171.54% |
466.81% |
192.58% |
26.98% |
-33.77% |
34.32% |
-36.59% |
97.09% |
-9.25% |
| EBITDA Growth |
|
52.30% |
-323.44% |
-12.91% |
169.59% |
419.30% |
121.73% |
160.65% |
-50.65% |
-41.24% |
124.46% |
-29.38% |
| EBIT Growth |
|
17.05% |
-147.35% |
-30.53% |
96.19% |
4,218.39% |
158.65% |
195.40% |
-56.06% |
-50.17% |
178.58% |
-35.93% |
| NOPAT Growth |
|
5.68% |
-29.98% |
2.23% |
35.32% |
523.81% |
-72.00% |
248.01% |
91.82% |
-79.52% |
481.00% |
-36.71% |
| Net Income Growth |
|
-84.67% |
-127.87% |
-30.54% |
124.24% |
1,060.21% |
40.30% |
197.93% |
-52.17% |
-51.15% |
147.14% |
12.89% |
| EPS Growth |
|
-9,500.00% |
93.75% |
-16.67% |
128.57% |
900.00% |
40.00% |
196.43% |
-51.81% |
-52.50% |
152.63% |
12.50% |
| Operating Cash Flow Growth |
|
-1,982.47% |
72.21% |
-288.91% |
100.05% |
732,374.48% |
161.97% |
-62.63% |
405.03% |
-113.40% |
194.57% |
469.38% |
| Free Cash Flow Firm Growth |
|
1,225.98% |
-105.13% |
-153.63% |
11.87% |
-59.58% |
145.74% |
499.50% |
-62.44% |
-133.03% |
26.74% |
197.15% |
| Invested Capital Growth |
|
-69.57% |
6.61% |
22.91% |
17.29% |
35.31% |
-7.27% |
-51.81% |
-19.09% |
25.30% |
41.94% |
5.88% |
| Revenue Q/Q Growth |
|
-11.78% |
160.39% |
70.73% |
86.85% |
37.76% |
2.18% |
-36.96% |
89.98% |
-33.99% |
47.01% |
-4.96% |
| EBITDA Q/Q Growth |
|
-58.88% |
9.90% |
5.60% |
2,725.37% |
54.43% |
-9.82% |
-0.96% |
112.01% |
-42.32% |
134.80% |
-24.66% |
| EBIT Q/Q Growth |
|
-26.05% |
5.87% |
-8.22% |
91.46% |
85.40% |
-11.75% |
-1.00% |
153.99% |
-50.02% |
196.32% |
-30.27% |
| NOPAT Q/Q Growth |
|
13.69% |
9.29% |
1.28% |
-56.05% |
193.00% |
-48.23% |
29.49% |
79.79% |
-75.21% |
168.16% |
-19.53% |
| Net Income Q/Q Growth |
|
-143.35% |
0.73% |
1.09% |
193.60% |
123.17% |
-25.63% |
3.09% |
80.37% |
-49.02% |
91.51% |
-3.65% |
| EPS Q/Q Growth |
|
-1,471.43% |
93.94% |
0.00% |
166.67% |
100.00% |
-24.32% |
1.22% |
100.00% |
-52.50% |
100.00% |
-1.82% |
| Operating Cash Flow Q/Q Growth |
|
12.69% |
63.09% |
-17.64% |
100.03% |
354.87% |
-56.93% |
159.98% |
301.31% |
-108.85% |
1,465.43% |
93.47% |
| Free Cash Flow Firm Q/Q Growth |
|
3,472.45% |
-105.69% |
-18.21% |
10.33% |
-14.83% |
540.52% |
356.82% |
-62.49% |
-122.78% |
-192.58% |
177.61% |
| Invested Capital Q/Q Growth |
|
-68.27% |
-0.67% |
3.03% |
-0.15% |
7.08% |
-6.21% |
-64.17% |
-53.06% |
-20.91% |
12.41% |
-8.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.53% |
-16.94% |
34.57% |
40.20% |
31.52% |
29.18% |
62.62% |
71.18% |
55.12% |
68.73% |
61.45% |
| EBITDA Margin |
|
-20.83% |
-233.39% |
-97.05% |
11.92% |
21.15% |
36.93% |
145.33% |
53.39% |
49.48% |
56.35% |
39.36% |
| Operating Margin |
|
-140.15% |
-482.08% |
-173.58% |
-4.44% |
14.73% |
5.85% |
30.77% |
43.89% |
14.21% |
42.59% |
29.40% |
| EBIT Margin |
|
-49.85% |
-326.30% |
-156.85% |
-1.06% |
14.86% |
30.26% |
134.98% |
44.16% |
34.70% |
49.05% |
30.55% |
| Profit (Net Income) Margin |
|
-48.07% |
-289.85% |
-139.35% |
5.96% |
23.63% |
26.11% |
117.43% |
41.82% |
32.22% |
40.40% |
50.25% |
| Tax Burden Percent |
|
100.00% |
106.20% |
102.55% |
312.54% |
136.37% |
75.68% |
75.63% |
75.71% |
75.55% |
74.29% |
75.04% |
| Interest Burden Percent |
|
96.42% |
83.65% |
86.63% |
-180.62% |
116.62% |
113.98% |
115.03% |
125.09% |
122.90% |
110.87% |
219.20% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-212.54% |
-36.37% |
24.32% |
24.37% |
24.29% |
24.45% |
25.71% |
24.96% |
| Return on Invested Capital (ROIC) |
|
-1.76% |
-4.75% |
-4.04% |
-2.18% |
7.28% |
1.84% |
8.98% |
29.27% |
5.95% |
25.68% |
13.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.05% |
-5.33% |
-3.34% |
-7.87% |
2.74% |
-32.93% |
-24.62% |
26.85% |
2.44% |
22.84% |
5.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.05% |
2.87% |
1.53% |
2.79% |
-0.61% |
6.77% |
12.79% |
-20.35% |
-1.88% |
-16.32% |
-3.76% |
| Return on Equity (ROE) |
|
-0.71% |
-1.88% |
-2.51% |
0.61% |
6.67% |
8.61% |
21.77% |
8.92% |
4.06% |
9.37% |
9.62% |
| Cash Return on Invested Capital (CROIC) |
|
104.91% |
-11.16% |
-24.60% |
-18.10% |
-22.73% |
9.38% |
78.90% |
50.38% |
-16.51% |
-8.99% |
7.67% |
| Operating Return on Assets (OROA) |
|
-0.66% |
-2.05% |
-2.74% |
-0.10% |
3.89% |
9.02% |
22.34% |
8.24% |
3.86% |
10.05% |
5.15% |
| Return on Assets (ROA) |
|
-0.63% |
-1.82% |
-2.43% |
0.59% |
6.18% |
7.78% |
19.44% |
7.81% |
3.58% |
8.28% |
8.47% |
| Return on Common Equity (ROCE) |
|
-0.71% |
-1.88% |
-2.51% |
0.61% |
6.67% |
8.61% |
21.77% |
8.92% |
4.06% |
9.37% |
9.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.82% |
-1.90% |
-2.53% |
0.60% |
6.44% |
8.23% |
19.57% |
8.51% |
3.97% |
8.95% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.17 |
-1.53 |
-1.49 |
-0.96 |
4.09 |
1.15 |
3.98 |
7.64 |
1.57 |
9.09 |
5.76 |
| NOPAT Margin |
|
-98.10% |
-337.46% |
-121.51% |
-13.87% |
20.08% |
4.43% |
23.27% |
33.23% |
10.73% |
31.64% |
22.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.28% |
0.57% |
-0.70% |
5.69% |
4.54% |
34.76% |
33.60% |
2.42% |
3.51% |
2.84% |
7.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.85% |
| Cost of Revenue to Revenue |
|
63.47% |
116.94% |
65.43% |
59.80% |
68.48% |
70.82% |
37.38% |
28.82% |
44.88% |
31.27% |
38.55% |
| SG&A Expenses to Revenue |
|
162.08% |
409.09% |
179.33% |
41.03% |
15.26% |
16.44% |
30.01% |
25.62% |
37.50% |
24.08% |
29.79% |
| 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 |
|
176.68% |
465.14% |
208.15% |
44.64% |
16.79% |
23.33% |
31.85% |
27.29% |
40.92% |
26.15% |
32.05% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.60 |
-1.48 |
-1.93 |
-0.07 |
3.03 |
7.83 |
23 |
10 |
5.06 |
14 |
7.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.25 |
-1.06 |
-1.19 |
0.83 |
4.31 |
9.55 |
25 |
12 |
7.22 |
16 |
10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.71 |
1.67 |
2.55 |
3.85 |
3.46 |
2.84 |
3.48 |
2.19 |
2.24 |
1.98 |
1.70 |
| Price to Tangible Book Value (P/TBV) |
|
1.71 |
1.67 |
2.55 |
3.85 |
3.46 |
2.84 |
3.48 |
2.19 |
2.24 |
1.98 |
1.70 |
| Price to Revenue (P/Rev) |
|
100.44 |
254.27 |
140.27 |
38.42 |
12.68 |
9.00 |
20.87 |
10.76 |
18.12 |
8.92 |
9.32 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
543.13 |
53.68 |
34.49 |
17.78 |
25.73 |
56.26 |
22.08 |
18.55 |
| 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% |
0.18% |
1.86% |
2.90% |
5.63% |
3.89% |
1.78% |
4.53% |
5.39% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.67 |
2.42 |
3.60 |
5.16 |
3.84 |
3.52 |
9.82 |
6.76 |
6.40 |
4.35 |
3.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
69.45 |
177.47 |
119.24 |
35.41 |
12.19 |
8.15 |
16.56 |
6.86 |
12.85 |
6.29 |
6.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
297.17 |
57.62 |
22.07 |
11.40 |
12.85 |
25.98 |
11.15 |
15.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
82.02 |
26.92 |
12.27 |
15.54 |
37.04 |
12.82 |
20.14 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
60.68 |
183.99 |
71.17 |
20.65 |
119.76 |
19.87 |
27.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
511,250.04 |
70.28 |
22.78 |
82.06 |
9.04 |
0.00 |
81.69 |
12.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
36.06 |
8.10 |
12.00 |
0.00 |
0.00 |
48.65 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.06 |
0.05 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.06 |
0.05 |
0.04 |
| Financial Leverage |
|
-0.17 |
-0.54 |
-0.46 |
-0.35 |
-0.22 |
-0.21 |
-0.52 |
-0.76 |
-0.77 |
-0.71 |
-0.68 |
| Leverage Ratio |
|
1.12 |
1.03 |
1.03 |
1.03 |
1.08 |
1.11 |
1.12 |
1.14 |
1.14 |
1.13 |
1.14 |
| Compound Leverage Factor |
|
1.08 |
0.87 |
0.89 |
-1.87 |
1.26 |
1.26 |
1.29 |
1.43 |
1.39 |
1.25 |
2.49 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.15% |
0.04% |
3.44% |
5.53% |
5.04% |
4.54% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.02% |
0.05% |
0.27% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.15% |
0.04% |
3.43% |
5.50% |
4.99% |
4.27% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.85% |
99.96% |
96.56% |
94.47% |
94.96% |
95.46% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.33 |
0.96 |
0.43 |
0.66 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.32 |
-2.97 |
-7.30 |
-10.65 |
-4.67 |
-8.05 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.33 |
0.95 |
0.42 |
0.62 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.01 |
0.53 |
4.42 |
0.76 |
1.18 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-19.32 |
-18.54 |
-11.73 |
-49.12 |
-8.33 |
-14.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.01 |
0.52 |
4.40 |
0.75 |
1.11 |
| Altman Z-Score |
|
22.92 |
35.06 |
43.58 |
63.91 |
16.18 |
17.52 |
15.08 |
9.17 |
10.44 |
9.03 |
7.65 |
| 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 |
|
26.40 |
59.74 |
28.85 |
13.59 |
2.84 |
4.18 |
3.11 |
3.49 |
4.57 |
4.05 |
2.72 |
| Quick Ratio |
|
24.95 |
58.54 |
28.20 |
10.39 |
1.30 |
3.69 |
3.02 |
3.45 |
4.17 |
3.60 |
2.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
70 |
-3.58 |
-9.08 |
-8.00 |
-13 |
5.84 |
35 |
13 |
-4.35 |
-3.18 |
3.30 |
| Operating Cash Flow to CapEx |
|
-5,667.79% |
-57.32% |
-19.62% |
0.01% |
997.34% |
0.00% |
902.35% |
11,117.20% |
-593.65% |
482.97% |
1,930.21% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
146.19 |
-21.10 |
-7.25 |
7.74 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
193.93 |
-11.35 |
5.04 |
30.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
192.19 |
-13.27 |
4.00 |
29.30 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.01 |
0.02 |
0.10 |
0.26 |
0.30 |
0.17 |
0.19 |
0.11 |
0.20 |
0.17 |
| Accounts Receivable Turnover |
|
1.24 |
1.37 |
1.99 |
7.15 |
18.79 |
23.25 |
12.90 |
11.63 |
8.29 |
22.42 |
18.62 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.66 |
3.03 |
0.00 |
0.00 |
0.00 |
3.35 |
1.82 |
| Fixed Asset Turnover |
|
0.02 |
0.02 |
0.04 |
0.20 |
0.47 |
0.49 |
0.59 |
10.16 |
4.37 |
6.67 |
0.00 |
| Accounts Payable Turnover |
|
0.98 |
3.18 |
2.46 |
6.50 |
8.48 |
9.41 |
2.11 |
2.40 |
4.66 |
4.60 |
3.68 |
| Days Sales Outstanding (DSO) |
|
294.72 |
266.06 |
183.16 |
51.05 |
19.42 |
15.70 |
28.30 |
31.39 |
44.00 |
16.28 |
19.60 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
219.99 |
120.54 |
0.00 |
0.00 |
0.00 |
109.10 |
200.25 |
| Days Payable Outstanding (DPO) |
|
373.04 |
114.94 |
148.31 |
56.14 |
43.05 |
38.80 |
172.75 |
151.89 |
78.31 |
79.35 |
99.19 |
| Cash Conversion Cycle (CCC) |
|
-78.32 |
151.12 |
34.85 |
-5.09 |
196.37 |
97.43 |
-144.45 |
-120.49 |
-34.31 |
46.02 |
120.66 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
31 |
33 |
41 |
48 |
65 |
60 |
29 |
23 |
29 |
42 |
44 |
| Invested Capital Turnover |
|
0.02 |
0.01 |
0.03 |
0.16 |
0.36 |
0.42 |
0.39 |
0.88 |
0.55 |
0.81 |
0.61 |
| Increase / (Decrease) in Invested Capital |
|
-71 |
2.05 |
7.59 |
7.04 |
17 |
-4.70 |
-31 |
-5.51 |
5.91 |
12 |
2.46 |
| Enterprise Value (EV) |
|
83 |
80 |
146 |
246 |
248 |
211 |
284 |
158 |
187 |
181 |
160 |
| Market Capitalization |
|
120 |
115 |
172 |
267 |
258 |
233 |
357 |
247 |
264 |
256 |
243 |
| Book Value per Share |
|
$2.92 |
$2.90 |
$2.84 |
$2.92 |
$3.14 |
$3.44 |
$4.30 |
$4.71 |
$4.92 |
$5.39 |
$5.93 |
| Tangible Book Value per Share |
|
$2.92 |
$2.90 |
$2.84 |
$2.92 |
$3.14 |
$3.44 |
$4.30 |
$4.71 |
$4.92 |
$5.39 |
$5.93 |
| Total Capital |
|
70 |
69 |
68 |
69 |
75 |
82 |
103 |
117 |
125 |
137 |
150 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.04 |
4.02 |
6.92 |
6.89 |
6.79 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.04 |
4.01 |
6.89 |
6.82 |
6.38 |
| Net Debt |
|
-37 |
-35 |
-26 |
-21 |
-10 |
-22 |
-74 |
-90 |
-77 |
-76 |
-83 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.47 |
5.37 |
4.66 |
0.35 |
0.00 |
0.38 |
0.16 |
0.39 |
0.46 |
0.68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.99 |
0.45 |
0.55 |
5.58 |
5.57 |
-2.02 |
6.14 |
-7.92 |
-2.76 |
6.46 |
-1.49 |
| Debt-free Net Working Capital (DFNWC) |
|
38 |
28 |
26 |
26 |
15 |
20 |
26 |
27 |
23 |
29 |
20 |
| Net Working Capital (NWC) |
|
38 |
28 |
26 |
26 |
15 |
20 |
26 |
27 |
23 |
29 |
20 |
| Net Nonoperating Expense (NNE) |
|
-0.60 |
-0.22 |
0.22 |
-1.38 |
-0.72 |
-5.60 |
-16 |
-1.98 |
-3.13 |
-2.52 |
-7.35 |
| Net Nonoperating Obligations (NNO) |
|
-39 |
-36 |
-27 |
-22 |
-10 |
-22 |
-74 |
-90 |
-89 |
-88 |
-99 |
| Total Depreciation and Amortization (D&A) |
|
0.35 |
0.42 |
0.73 |
0.90 |
1.28 |
1.72 |
1.77 |
2.13 |
2.16 |
2.10 |
2.30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
82.97% |
99.85% |
45.03% |
80.20% |
27.37% |
-7.83% |
35.84% |
-34.43% |
-18.90% |
22.49% |
-5.70% |
| Debt-free Net Working Capital to Revenue |
|
3,182.59% |
6,264.41% |
2,132.62% |
371.66% |
74.85% |
76.48% |
153.31% |
117.26% |
159.43% |
99.41% |
78.37% |
| Net Working Capital to Revenue |
|
3,182.59% |
6,264.41% |
2,132.62% |
371.66% |
74.85% |
76.48% |
153.31% |
117.22% |
159.22% |
99.19% |
76.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.96) |
($0.06) |
($0.07) |
$0.02 |
$0.20 |
$0.28 |
$0.84 |
$0.40 |
$0.20 |
$0.48 |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.75M |
23.75M |
23.75M |
23.76M |
23.80M |
23.85M |
23.89M |
23.95M |
24.03M |
24.08M |
24.08M |
| Adjusted Diluted Earnings per Share |
|
($0.96) |
($0.06) |
($0.07) |
$0.02 |
$0.20 |
$0.28 |
$0.83 |
$0.40 |
$0.19 |
$0.48 |
$0.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.75M |
23.75M |
23.75M |
23.93M |
24.00M |
24.06M |
24.11M |
24.16M |
24.11M |
24.14M |
24.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.96) |
($0.06) |
($0.07) |
$0.02 |
$0.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.04M |
23.78M |
23.75M |
23.76M |
23.83M |
23.87M |
23.92M |
23.84M |
24.09M |
24.07M |
24.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.17 |
-1.53 |
-1.49 |
-0.22 |
2.10 |
2.22 |
3.98 |
7.64 |
1.57 |
9.09 |
5.76 |
| Normalized NOPAT Margin |
|
-98.10% |
-337.46% |
-121.51% |
-3.11% |
10.31% |
8.60% |
23.27% |
33.23% |
10.73% |
31.64% |
22.06% |
| Pre Tax Income Margin |
|
-48.07% |
-272.94% |
-135.88% |
1.91% |
17.33% |
34.50% |
155.27% |
55.23% |
42.64% |
54.38% |
66.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
112.86 |
24.57 |
32.12 |
18.71 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
84.93 |
7.60 |
20.72 |
13.51 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
111.11 |
22.66 |
31.07 |
17.11 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
83.19 |
5.69 |
19.67 |
11.91 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.00% |
3.03% |