| DEI Shares Outstanding |
|
8,754,214.00 |
8,862,408.00 |
8,969,037.00 |
9,158,485.00 |
9,281,023.00 |
9,320,475.00 |
9,720,627.00 |
9,415,586.00 |
10,201,757.00 |
1,814,743.00 |
3,406,614.00 |
| DEI Adjusted Shares Outstanding |
|
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
16.00 |
16.00 |
63.00 |
68.00 |
9,074.00 |
3,406,614.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-480,250.40 |
-540,903.20 |
-788,375.47 |
-452,782.33 |
431,269.93 |
-10,728.63 |
-389,721.88 |
-432,002.10 |
-119,590.69 |
-3,023.69 |
-3.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.58% |
-7.72% |
-17.14% |
-48.53% |
20.15% |
-84.13% |
-99.53% |
72,019.12% |
189.34% |
-28.60% |
26.46% |
| EBITDA Growth |
|
-226.88% |
43.58% |
-112.19% |
62.49% |
140.49% |
-395.13% |
10.97% |
127.48% |
3.16% |
-1,037.54% |
26.28% |
| EBIT Growth |
|
-430.05% |
26.30% |
-52.37% |
61.93% |
106.10% |
-1,803.56% |
-4.25% |
52.92% |
-81.86% |
-204.86% |
24.65% |
| NOPAT Growth |
|
-462.14% |
57.58% |
-163.99% |
59.62% |
100.30% |
-40,228.69% |
13.56% |
-114.89% |
28.54% |
-64.96% |
86.42% |
| Net Income Growth |
|
-591.79% |
15.91% |
-45.75% |
42.57% |
195.25% |
-102.65% |
-3,532.54% |
-66.02% |
21.45% |
-94.90% |
31.27% |
| EPS Growth |
|
-582.61% |
17.12% |
-43.48% |
43.18% |
192.00% |
-102.90% |
-3,532.54% |
-99.01% |
21.45% |
-94.90% |
99.96% |
| Operating Cash Flow Growth |
|
-93.10% |
44.64% |
200.32% |
-229.39% |
316.64% |
-145.78% |
82.68% |
-834.28% |
91.19% |
-844.68% |
115.15% |
| Free Cash Flow Firm Growth |
|
-129.75% |
324.07% |
70.50% |
-130.03% |
459.29% |
-129.19% |
1,173.96% |
-298.36% |
82.06% |
66.49% |
165.63% |
| Invested Capital Growth |
|
-9.94% |
-12.65% |
-31.06% |
-4.84% |
-21.47% |
-8.70% |
-109.80% |
1,556.47% |
6.44% |
-18.97% |
-10.39% |
| Revenue Q/Q Growth |
|
0.42% |
-4.72% |
-4.32% |
-35.95% |
65.24% |
-78.46% |
100.27% |
165.88% |
2.92% |
-6.68% |
19.70% |
| EBITDA Q/Q Growth |
|
-35.79% |
31.34% |
-1.37% |
38.96% |
76.42% |
-114.43% |
26.68% |
118.60% |
126.84% |
-127.23% |
20.09% |
| EBIT Q/Q Growth |
|
-23.60% |
18.52% |
0.98% |
41.55% |
-25.73% |
-76.25% |
11.79% |
71.54% |
52.01% |
-68.72% |
13.68% |
| NOPAT Q/Q Growth |
|
-23.66% |
26.89% |
2.53% |
39.73% |
-97.34% |
-112.55% |
11.79% |
-29.90% |
13.92% |
-51.07% |
84.90% |
| Net Income Q/Q Growth |
|
-95.40% |
32.47% |
1.18% |
12.29% |
61.50% |
-111.08% |
-31.83% |
-131.62% |
41.33% |
-48.22% |
46.38% |
| EPS Q/Q Growth |
|
-94.74% |
32.85% |
1.49% |
12.79% |
60.47% |
-112.50% |
-31.83% |
-573.33% |
41.33% |
-48.22% |
26.01% |
| Operating Cash Flow Q/Q Growth |
|
117.10% |
-68.14% |
-46.99% |
-16.76% |
69.05% |
-304.66% |
53.11% |
-67.41% |
67.63% |
-48.79% |
131.26% |
| Free Cash Flow Firm Q/Q Growth |
|
86.35% |
-57.03% |
-35.19% |
48.63% |
0.81% |
-133.75% |
82.52% |
-136.51% |
61.61% |
-3.95% |
545.59% |
| Invested Capital Q/Q Growth |
|
-17.87% |
-10.90% |
-6.34% |
-5.19% |
-8.02% |
-12.45% |
-121.87% |
46.36% |
-2.92% |
-12.55% |
3.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.30% |
26.75% |
25.31% |
41.59% |
43.58% |
28.68% |
100.00% |
26.81% |
34.78% |
35.92% |
38.31% |
| EBITDA Margin |
|
-6.67% |
-4.08% |
-10.45% |
-7.62% |
2.57% |
-47.73% |
-8,995.84% |
3.43% |
1.22% |
-16.05% |
-9.35% |
| Operating Margin |
|
-9.76% |
-4.49% |
-14.29% |
-11.21% |
0.02% |
-69.62% |
-12,741.18% |
-37.96% |
-9.38% |
-21.66% |
-2.33% |
| EBIT Margin |
|
-9.75% |
-7.79% |
-14.32% |
-10.59% |
0.54% |
-57.73% |
-12,741.18% |
-8.32% |
-5.23% |
-22.32% |
-13.30% |
| Profit (Net Income) Margin |
|
-8.96% |
-8.17% |
-14.37% |
-16.03% |
12.71% |
-2.12% |
-16,339.68% |
-37.61% |
-10.21% |
-27.87% |
-15.15% |
| Tax Burden Percent |
|
92.76% |
103.27% |
99.71% |
150.04% |
2,748.69% |
3.66% |
100.00% |
316.99% |
119.23% |
100.22% |
100.47% |
| Interest Burden Percent |
|
99.09% |
101.55% |
100.61% |
100.85% |
85.96% |
100.61% |
128.24% |
142.66% |
163.83% |
124.61% |
113.37% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-13.29% |
-6.35% |
-21.29% |
-10.79% |
0.04% |
-17.45% |
-35.03% |
-51.09% |
-16.47% |
-29.11% |
-4.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.65% |
21.71% |
0.19% |
12.94% |
-36.45% |
-32.58% |
-5.87% |
-111.55% |
-53.22% |
-76.88% |
-116.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.10% |
-5.77% |
-0.06% |
-4.16% |
14.49% |
17.08% |
2.94% |
-60.32% |
-17.66% |
-80.26% |
-61.57% |
| Return on Equity (ROE) |
|
-12.20% |
-12.13% |
-21.35% |
-14.96% |
14.53% |
-0.36% |
-32.09% |
-111.40% |
-34.13% |
-109.37% |
-66.23% |
| Cash Return on Invested Capital (CROIC) |
|
-2.83% |
7.15% |
15.48% |
-5.84% |
24.09% |
-8.35% |
0.00% |
-130.66% |
-22.71% |
-8.15% |
6.30% |
| Operating Return on Assets (OROA) |
|
-11.16% |
-9.61% |
-17.95% |
-8.05% |
0.49% |
-8.13% |
-16.66% |
-5.91% |
-6.27% |
-24.43% |
-20.36% |
| Return on Assets (ROA) |
|
-10.25% |
-10.07% |
-18.01% |
-12.19% |
11.50% |
-0.30% |
-21.37% |
-26.72% |
-12.24% |
-30.51% |
-23.19% |
| Return on Common Equity (ROCE) |
|
-12.20% |
-12.13% |
-21.35% |
-14.96% |
14.53% |
-0.36% |
-32.09% |
-111.23% |
-34.09% |
-109.26% |
-66.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-13.37% |
-13.16% |
-24.05% |
-16.31% |
13.65% |
-0.36% |
72.20% |
-38.03% |
-39.79% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.35 |
-3.12 |
-8.24 |
-3.33 |
0.01 |
-3.94 |
-3.40 |
-7.31 |
-5.23 |
-8.62 |
-1.17 |
| NOPAT Margin |
|
-6.83% |
-3.14% |
-10.00% |
-7.85% |
0.02% |
-48.73% |
-8,918.83% |
-26.58% |
-6.56% |
-15.16% |
-1.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.65% |
-28.06% |
-21.48% |
-23.74% |
36.49% |
15.14% |
-29.16% |
60.47% |
36.75% |
47.77% |
111.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-13.71% |
-31.16% |
-3.78% |
| Cost of Revenue to Revenue |
|
70.70% |
73.25% |
74.69% |
58.41% |
56.42% |
71.32% |
0.00% |
73.19% |
65.22% |
64.08% |
61.69% |
| SG&A Expenses to Revenue |
|
37.92% |
35.42% |
34.86% |
52.80% |
43.56% |
87.28% |
2,779.00% |
44.37% |
36.51% |
47.58% |
37.52% |
| 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 |
|
36.79% |
31.24% |
39.60% |
52.80% |
43.56% |
98.29% |
12,841.18% |
64.77% |
44.16% |
57.58% |
40.63% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
-7.74 |
-12 |
-4.49 |
0.27 |
-4.66 |
-4.86 |
-2.29 |
-4.16 |
-13 |
-9.56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-7.19 |
-4.05 |
-8.60 |
-3.23 |
1.31 |
-3.86 |
-3.43 |
0.94 |
0.97 |
-9.12 |
-6.73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.47 |
0.35 |
0.35 |
0.25 |
0.70 |
0.52 |
0.00 |
0.81 |
0.30 |
0.56 |
0.14 |
| Price to Tangible Book Value (P/TBV) |
|
0.48 |
0.36 |
0.35 |
0.25 |
0.70 |
0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.31 |
0.22 |
0.21 |
0.25 |
0.65 |
3.09 |
611.33 |
0.80 |
0.08 |
0.08 |
0.05 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
16.68% |
16.45% |
8.24% |
12.12% |
2.79% |
2.99% |
145.83% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
19.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.24 |
0.12 |
0.00 |
0.00 |
0.38 |
0.11 |
0.00 |
0.89 |
0.56 |
0.86 |
0.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.11 |
0.05 |
0.00 |
0.00 |
0.18 |
0.28 |
782.34 |
1.00 |
0.23 |
0.40 |
0.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.85 |
0.00 |
0.00 |
29.15 |
18.86 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
912.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.72 |
4.36 |
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.51 |
0.00 |
0.00 |
1.39 |
0.00 |
1.47 |
0.00 |
0.00 |
0.00 |
1.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.76 |
0.49 |
0.87 |
2.24 |
0.27 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.72 |
0.29 |
0.50 |
0.76 |
0.18 |
| Financial Leverage |
|
-0.30 |
-0.27 |
-0.30 |
-0.32 |
-0.40 |
-0.52 |
-0.50 |
0.54 |
0.33 |
1.04 |
0.53 |
| Leverage Ratio |
|
1.19 |
1.20 |
1.19 |
1.23 |
1.26 |
1.21 |
1.50 |
4.17 |
2.79 |
3.58 |
2.86 |
| Compound Leverage Factor |
|
1.18 |
1.22 |
1.19 |
1.24 |
1.09 |
1.22 |
1.93 |
5.95 |
4.57 |
4.47 |
3.24 |
| Debt to Total Capital |
|
0.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-312.86% |
33.09% |
46.39% |
69.11% |
21.33% |
| Short-Term Debt to Total Capital |
|
0.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.73% |
13.98% |
19.82% |
45.50% |
6.88% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-296.13% |
19.11% |
26.57% |
23.61% |
14.44% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.07% |
0.07% |
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 |
|
99.86% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
412.86% |
66.85% |
53.54% |
30.89% |
78.67% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.91 |
14.27 |
18.17 |
-2.10 |
-0.98 |
| Net Debt to EBITDA |
|
2.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.90 |
5.87 |
12.63 |
-1.97 |
0.09 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.80 |
8.24 |
10.41 |
-0.72 |
-0.66 |
| Debt to NOPAT |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.92 |
-1.84 |
-3.38 |
-2.22 |
-5.64 |
| Net Debt to NOPAT |
|
2.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.92 |
-0.76 |
-2.35 |
-2.08 |
0.50 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.82 |
-1.06 |
-1.94 |
-0.76 |
-3.82 |
| Altman Z-Score |
|
3.26 |
3.24 |
2.84 |
1.73 |
3.46 |
2.44 |
-10.10 |
0.19 |
0.44 |
-1.33 |
-0.61 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.15% |
0.12% |
0.10% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.01 |
4.87 |
5.07 |
3.64 |
4.35 |
4.81 |
0.01 |
1.00 |
0.71 |
0.41 |
1.07 |
| Quick Ratio |
|
2.13 |
2.71 |
3.37 |
1.77 |
2.96 |
2.68 |
0.01 |
0.41 |
0.39 |
0.21 |
0.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.57 |
3.51 |
5.99 |
-1.80 |
6.46 |
-1.89 |
20 |
-40 |
-7.21 |
-2.41 |
1.58 |
| Operating Cash Flow to CapEx |
|
35.97% |
92.69% |
659.45% |
-687.18% |
2,407.39% |
0.00% |
0.00% |
0.00% |
-101.82% |
-23,634.78% |
1,965.22% |
| Free Cash Flow to Firm to Interest Expense |
|
-13.01 |
29.36 |
83.83 |
-46.88 |
168.07 |
-66.13 |
14.75 |
-41.13 |
-2.71 |
-0.77 |
1.24 |
| Operating Cash Flow to Interest Expense |
|
6.98 |
10.16 |
51.10 |
-123.13 |
266.16 |
-164.25 |
-0.59 |
-7.76 |
-0.25 |
-2.02 |
0.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-12.42 |
-0.80 |
43.35 |
-141.05 |
255.10 |
-155.03 |
-0.24 |
-1.43 |
-0.50 |
-2.03 |
0.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.14 |
1.23 |
1.25 |
0.76 |
0.91 |
0.14 |
0.00 |
0.71 |
1.20 |
1.09 |
1.53 |
| Accounts Receivable Turnover |
|
6.80 |
6.13 |
6.16 |
3.89 |
5.13 |
1.10 |
0.00 |
0.00 |
14.83 |
11.42 |
15.69 |
| Inventory Turnover |
|
2.71 |
3.08 |
3.40 |
1.90 |
2.80 |
1.33 |
0.00 |
0.00 |
10.78 |
11.59 |
16.92 |
| Fixed Asset Turnover |
|
6.05 |
5.99 |
5.81 |
3.95 |
5.96 |
1.89 |
0.00 |
0.00 |
58.93 |
41.34 |
63.79 |
| Accounts Payable Turnover |
|
11.23 |
9.50 |
10.69 |
5.73 |
7.36 |
2.60 |
0.00 |
4.10 |
6.80 |
4.64 |
5.75 |
| Days Sales Outstanding (DSO) |
|
53.71 |
59.52 |
59.27 |
93.80 |
71.11 |
330.79 |
0.00 |
0.00 |
24.61 |
31.97 |
23.26 |
| Days Inventory Outstanding (DIO) |
|
134.48 |
118.35 |
107.41 |
191.61 |
130.45 |
274.49 |
0.00 |
0.00 |
33.85 |
31.49 |
21.57 |
| Days Payable Outstanding (DPO) |
|
32.49 |
38.44 |
34.16 |
63.72 |
49.61 |
140.29 |
0.00 |
89.03 |
53.66 |
78.69 |
63.47 |
| Cash Conversion Cycle (CCC) |
|
155.70 |
139.43 |
132.53 |
221.69 |
151.96 |
464.99 |
0.00 |
-89.03 |
4.80 |
-15.23 |
-18.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
52 |
46 |
32 |
30 |
24 |
22 |
-2.11 |
31 |
33 |
27 |
24 |
| Invested Capital Turnover |
|
1.95 |
2.02 |
2.13 |
1.38 |
1.90 |
0.36 |
0.00 |
1.92 |
2.51 |
1.92 |
2.86 |
| Increase / (Decrease) in Invested Capital |
|
-5.79 |
-6.63 |
-14 |
-1.53 |
-6.45 |
-2.05 |
-24 |
33 |
1.98 |
-6.21 |
-2.76 |
| Enterprise Value (EV) |
|
12 |
5.30 |
-0.58 |
-0.48 |
8.95 |
2.27 |
30 |
28 |
18 |
23 |
2.93 |
| Market Capitalization |
|
34 |
22 |
17 |
11 |
33 |
25 |
23 |
22 |
6.04 |
4.77 |
3.51 |
| Book Value per Share |
|
$8.25 |
$6.95 |
$5.48 |
$4.55 |
$5.11 |
$5.10 |
($0.89) |
$2.89 |
$2.00 |
$4.71 |
$7.15 |
| Tangible Book Value per Share |
|
$8.08 |
$6.79 |
$5.48 |
$4.55 |
$5.11 |
$4.57 |
($1.17) |
($1.48) |
($1.56) |
($11.64) |
($0.90) |
| Total Capital |
|
72 |
62 |
49 |
42 |
47 |
47 |
-2.09 |
41 |
38 |
28 |
31 |
| Total Debt |
|
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.54 |
13 |
18 |
19 |
6.60 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.19 |
7.77 |
10 |
6.53 |
4.47 |
| Net Debt |
|
-21 |
-16 |
-18 |
-11 |
-24 |
-23 |
6.53 |
5.54 |
12 |
18 |
-0.58 |
| Capital Expenditures (CapEx) |
|
2.34 |
1.31 |
0.55 |
0.69 |
0.42 |
-0.26 |
-0.48 |
-6.18 |
0.66 |
0.03 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
32 |
28 |
19 |
20 |
14 |
13 |
-2.54 |
-2.21 |
-4.43 |
-4.61 |
-3.99 |
| Debt-free Net Working Capital (DFNWC) |
|
47 |
44 |
37 |
31 |
38 |
28 |
-2.52 |
5.71 |
0.96 |
-3.46 |
3.20 |
| Net Working Capital (NWC) |
|
46 |
44 |
37 |
31 |
38 |
28 |
-2.87 |
0.03 |
-6.59 |
-16 |
1.07 |
| Net Nonoperating Expense (NNE) |
|
2.29 |
4.99 |
3.59 |
3.47 |
-6.46 |
-3.77 |
2.83 |
3.04 |
2.91 |
7.23 |
9.72 |
| Net Nonoperating Obligations (NNO) |
|
-20 |
-16 |
-18 |
-12 |
-24 |
-26 |
6.53 |
3.52 |
12 |
18 |
-0.58 |
| Total Depreciation and Amortization (D&A) |
|
3.31 |
3.68 |
3.19 |
1.26 |
1.03 |
0.81 |
1.43 |
3.23 |
5.14 |
3.57 |
2.84 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
29.27% |
27.94% |
22.49% |
46.35% |
27.49% |
158.07% |
-6,658.98% |
-8.03% |
-5.57% |
-8.11% |
-5.54% |
| Debt-free Net Working Capital to Revenue |
|
43.24% |
44.29% |
44.35% |
72.45% |
74.75% |
350.52% |
-6,609.28% |
20.76% |
1.21% |
-6.09% |
4.45% |
| Net Working Capital to Revenue |
|
43.14% |
44.29% |
44.35% |
72.45% |
74.75% |
350.52% |
-7,526.42% |
0.10% |
-8.28% |
-28.23% |
1.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($66.60) |
($55.20) |
($79.20) |
($45.00) |
$42.00 |
($1.20) |
$18.60 |
($60.60) |
($607.50) |
($10,116.00) |
($4.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
145.34K |
147.20K |
149.04K |
151.81K |
154.54K |
155.38K |
158.96K |
449.43K |
13.38K |
2.71K |
2.49M |
| Adjusted Diluted Earnings per Share |
|
($66.60) |
($55.20) |
($79.20) |
($45.00) |
$41.40 |
($1.20) |
$18.60 |
($60.60) |
($607.50) |
($10,116.00) |
($4.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
145.34K |
147.20K |
149.04K |
151.81K |
155.62K |
155.38K |
161.26K |
449.43K |
13.38K |
2.71K |
2.49M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
146.02K |
148.06K |
149.70K |
152.87K |
154.27K |
155.46K |
162.01K |
663.26K |
85.44K |
0.00 |
3.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.50 |
-3.12 |
-5.50 |
-3.33 |
0.01 |
-3.46 |
-1.72 |
-5.58 |
-5.23 |
-5.93 |
-1.17 |
| Normalized NOPAT Margin |
|
-6.04% |
-3.14% |
-6.69% |
-7.85% |
0.01% |
-42.80% |
-4,497.04% |
-20.26% |
-6.56% |
-10.42% |
-1.63% |
| Pre Tax Income Margin |
|
-9.66% |
-7.91% |
-14.41% |
-10.68% |
0.46% |
-58.08% |
-16,339.68% |
-11.87% |
-8.57% |
-27.81% |
-15.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-87.17 |
-64.68 |
-165.04 |
-117.02 |
7.12 |
-163.57 |
-3.54 |
-2.34 |
-1.57 |
-4.06 |
-7.48 |
| NOPAT to Interest Expense |
|
-61.06 |
-26.08 |
-115.30 |
-86.70 |
0.26 |
-138.08 |
-2.48 |
-7.49 |
-1.97 |
-2.76 |
-0.92 |
| EBIT Less CapEx to Interest Expense |
|
-106.56 |
-75.64 |
-172.79 |
-134.94 |
-3.93 |
-154.35 |
-3.19 |
3.99 |
-1.81 |
-4.07 |
-7.52 |
| NOPAT Less CapEx to Interest Expense |
|
-80.46 |
-37.04 |
-123.05 |
-104.62 |
-10.80 |
-128.86 |
-2.13 |
-1.16 |
-2.21 |
-2.77 |
-0.95 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-58.27% |
-60.74% |
-12.33% |
-21.98% |
11.49% |
-328.49% |
0.00% |
-84.48% |
-37.34% |
-5.41% |
-2.53% |
| Augmented Payout Ratio |
|
-58.27% |
-60.74% |
-12.33% |
-21.98% |
33.48% |
-535.24% |
0.00% |
-110.56% |
-37.81% |
-8.61% |
-22.07% |