| DEI Shares Outstanding |
|
11,543,590.00 |
11,669,383.00 |
11,730,981.00 |
11,936,573.00 |
12,083,478.00 |
12,153,897.00 |
13,214,910.00 |
13,324,756.00 |
13,613,334.00 |
- |
18,517,662.00 |
| DEI Adjusted Shares Outstanding |
|
11,543,590.00 |
11,669,383.00 |
11,730,981.00 |
11,936,573.00 |
12,083,478.00 |
12,153,897.00 |
13,214,910.00 |
13,324,756.00 |
13,613,334.00 |
- |
18,517,662.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.09 |
-1.15 |
-0.31 |
-0.12 |
0.19 |
0.24 |
0.06 |
-0.29 |
0.04 |
- |
-0.74 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.32% |
-17.90% |
-2.83% |
-0.46% |
48.29% |
43.52% |
-31.52% |
-2.21% |
27.11% |
-34.12% |
4.33% |
| EBITDA Growth |
|
100.71% |
-324.95% |
93.23% |
32.04% |
1,001.52% |
14.49% |
-194.46% |
74.98% |
365.47% |
-501.88% |
29.64% |
| EBIT Growth |
|
163.77% |
-1,478.50% |
70.75% |
56.30% |
258.33% |
10.87% |
-293.70% |
49.64% |
121.58% |
-2,182.68% |
26.05% |
| NOPAT Growth |
|
87.64% |
-7,333.71% |
70.01% |
23.90% |
211.29% |
26.10% |
-233.83% |
20.27% |
119.65% |
-1,578.93% |
25.17% |
| Net Income Growth |
|
-47.78% |
-626.15% |
70.49% |
57.85% |
225.85% |
24.92% |
-75.48% |
-668.70% |
112.71% |
-4,219.38% |
31.01% |
| EPS Growth |
|
18.18% |
-1,177.78% |
73.04% |
61.29% |
258.33% |
21.05% |
0.00% |
0.00% |
113.79% |
-3,425.00% |
43.61% |
| Operating Cash Flow Growth |
|
21.93% |
109.30% |
325.00% |
343.44% |
-338.93% |
257.34% |
-192.79% |
91.91% |
1,270.34% |
-327.80% |
27.07% |
| Free Cash Flow Firm Growth |
|
-192.58% |
-154.39% |
181.44% |
-112.14% |
-15.15% |
644.03% |
-351.32% |
76.12% |
184.08% |
-587.61% |
-31.79% |
| Invested Capital Growth |
|
6.98% |
-7.57% |
-23.50% |
-5.64% |
12.51% |
-3.73% |
22.78% |
-2.32% |
-4.36% |
2.13% |
19.47% |
| Revenue Q/Q Growth |
|
-2.86% |
-3.16% |
-1.70% |
-1.69% |
16.39% |
6.32% |
-13.46% |
-0.51% |
7.12% |
-11.94% |
1.67% |
| EBITDA Q/Q Growth |
|
-7.78% |
-1.38% |
-150.85% |
56.99% |
247.40% |
-14.56% |
-98.68% |
38.20% |
76.66% |
-33.62% |
3.35% |
| EBIT Q/Q Growth |
|
-25.95% |
-2.56% |
-49.43% |
27.04% |
3,001.82% |
-21.96% |
-58.28% |
14.64% |
176.96% |
-28.84% |
2.87% |
| NOPAT Q/Q Growth |
|
-120.18% |
-2.70% |
-53.42% |
-30.44% |
1,337.94% |
-19.94% |
79.75% |
8.80% |
212.57% |
-29.56% |
2.92% |
| Net Income Q/Q Growth |
|
-125.91% |
2.78% |
1.78% |
-266.13% |
267.25% |
-25.60% |
-78.58% |
17.62% |
137.66% |
-21.76% |
-18.69% |
| EPS Q/Q Growth |
|
-350.00% |
0.86% |
0.00% |
-220.00% |
311.11% |
-28.13% |
0.00% |
0.00% |
0.00% |
-23.15% |
-87.50% |
| Operating Cash Flow Q/Q Growth |
|
-151.38% |
103.03% |
-78.33% |
73.30% |
-124.82% |
277.07% |
-5,040.60% |
83.75% |
1,682.92% |
-177.44% |
9.90% |
| Free Cash Flow Firm Q/Q Growth |
|
-120.10% |
-317.98% |
141.37% |
89.36% |
-127.90% |
443.35% |
49.07% |
68.15% |
204.91% |
-286.02% |
-4.10% |
| Invested Capital Q/Q Growth |
|
-4.29% |
28.20% |
15.31% |
-8.81% |
14.56% |
-8.16% |
12.18% |
-3.81% |
-11.64% |
3.84% |
5.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.00% |
13.83% |
17.32% |
17.08% |
21.21% |
15.08% |
9.45% |
13.61% |
18.24% |
0.00% |
9.68% |
| EBITDA Margin |
|
8.15% |
-22.32% |
-1.56% |
-1.06% |
6.46% |
5.15% |
-7.10% |
-1.82% |
3.80% |
-23.15% |
-15.62% |
| Operating Margin |
|
1.82% |
-30.83% |
-9.52% |
-7.28% |
4.04% |
3.16% |
-9.38% |
-7.64% |
0.84% |
-26.53% |
-19.03% |
| EBIT Margin |
|
1.83% |
-30.79% |
-9.27% |
-4.07% |
4.35% |
3.36% |
-9.50% |
-4.89% |
0.83% |
-26.25% |
-18.60% |
| Profit (Net Income) Margin |
|
-3.09% |
-27.32% |
-8.30% |
-3.51% |
2.98% |
2.60% |
0.93% |
-5.41% |
0.54% |
-33.80% |
-22.35% |
| Tax Burden Percent |
|
-401.46% |
86.07% |
85.63% |
86.62% |
75.84% |
92.47% |
-23.98% |
106.32% |
51.87% |
132.01% |
129.25% |
| Interest Burden Percent |
|
41.96% |
103.09% |
104.55% |
99.70% |
90.51% |
83.64% |
40.82% |
103.97% |
125.50% |
97.54% |
92.95% |
| Effective Tax Rate |
|
113.13% |
0.00% |
0.00% |
0.00% |
5.43% |
-6.39% |
0.00% |
0.00% |
1.82% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-0.35% |
-26.01% |
-9.20% |
-8.31% |
8.97% |
10.88% |
-13.33% |
-9.75% |
1.98% |
-29.67% |
-20.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
66.77% |
-108.37% |
-23.43% |
17.23% |
-8.03% |
-36.56% |
-574.46% |
1.99% |
27.44% |
35.17% |
16.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.90% |
-9.93% |
-4.43% |
1.93% |
-1.05% |
-2.01% |
15.16% |
-0.02% |
-0.72% |
-9.60% |
-4.48% |
| Return on Equity (ROE) |
|
-4.25% |
-35.94% |
-13.63% |
-6.38% |
7.91% |
8.87% |
1.84% |
-9.77% |
1.26% |
-39.26% |
-24.50% |
| Cash Return on Invested Capital (CROIC) |
|
-7.10% |
-18.15% |
17.43% |
-2.51% |
-2.81% |
14.69% |
-33.78% |
-7.40% |
6.44% |
-31.78% |
-37.76% |
| Operating Return on Assets (OROA) |
|
1.34% |
-21.28% |
-7.39% |
-3.45% |
5.15% |
4.87% |
-8.78% |
-4.66% |
1.00% |
-17.63% |
-12.39% |
| Return on Assets (ROA) |
|
-2.25% |
-18.88% |
-6.61% |
-2.98% |
3.54% |
3.76% |
0.86% |
-5.15% |
0.65% |
-22.70% |
-14.88% |
| Return on Common Equity (ROCE) |
|
-4.18% |
-35.16% |
-13.48% |
-6.54% |
8.36% |
9.36% |
1.88% |
-9.77% |
1.26% |
-39.26% |
-24.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-4.33% |
-44.29% |
-14.58% |
-6.30% |
7.10% |
8.00% |
1.65% |
-10.17% |
1.23% |
-32.02% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.15 |
-11 |
-3.32 |
-2.52 |
2.81 |
3.54 |
-4.74 |
-3.78 |
0.74 |
-11 |
-8.21 |
| NOPAT Margin |
|
-0.24% |
-21.58% |
-6.66% |
-5.09% |
3.82% |
3.36% |
-6.56% |
-5.35% |
0.83% |
-18.57% |
-13.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
-67.12% |
82.36% |
14.23% |
-25.54% |
16.99% |
47.45% |
561.13% |
-11.74% |
-25.46% |
-64.84% |
-36.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.73% |
-16.84% |
-15.61% |
| Cost of Revenue to Revenue |
|
77.00% |
86.17% |
82.68% |
82.92% |
78.79% |
84.93% |
90.55% |
86.39% |
81.76% |
100.00% |
90.32% |
| SG&A Expenses to Revenue |
|
17.63% |
20.94% |
22.31% |
21.68% |
16.15% |
11.17% |
17.79% |
20.75% |
16.69% |
24.51% |
26.62% |
| R&D to Revenue |
|
3.69% |
3.99% |
3.20% |
2.77% |
1.02% |
0.72% |
1.03% |
0.48% |
0.63% |
1.98% |
2.09% |
| Operating Expenses to Revenue |
|
21.19% |
44.66% |
26.84% |
24.35% |
17.17% |
11.92% |
18.83% |
21.26% |
17.40% |
26.53% |
28.71% |
| Earnings before Interest and Taxes (EBIT) |
|
1.14 |
-16 |
-4.61 |
-2.02 |
3.19 |
3.54 |
-6.86 |
-3.45 |
0.75 |
-16 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.08 |
-11 |
-0.77 |
-0.53 |
4.74 |
5.43 |
-5.13 |
-1.28 |
3.41 |
-14 |
-9.63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.96 |
1.44 |
1.51 |
1.02 |
3.56 |
2.12 |
2.06 |
1.25 |
2.72 |
2.81 |
4.65 |
| Price to Tangible Book Value (P/TBV) |
|
2.03 |
5.43 |
3.83 |
2.70 |
5.95 |
3.32 |
2.96 |
2.99 |
6.32 |
4.52 |
9.02 |
| Price to Revenue (P/Rev) |
|
0.69 |
0.89 |
0.86 |
0.57 |
1.50 |
0.69 |
1.16 |
0.67 |
1.19 |
2.96 |
3.78 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
47.50 |
25.37 |
100.18 |
0.00 |
220.62 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.11% |
3.94% |
1.00% |
0.00% |
0.45% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.96 |
1.34 |
1.46 |
0.99 |
3.39 |
2.20 |
2.07 |
1.22 |
2.81 |
3.99 |
5.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.68 |
1.07 |
0.92 |
0.59 |
1.53 |
0.67 |
1.12 |
0.66 |
1.15 |
2.52 |
3.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.37 |
0.00 |
0.00 |
0.00 |
23.68 |
12.95 |
0.00 |
0.00 |
30.25 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
37.20 |
0.00 |
0.00 |
0.00 |
35.18 |
19.86 |
0.00 |
0.00 |
138.29 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
40.00 |
19.85 |
0.00 |
0.00 |
138.80 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
526.35 |
103.42 |
14.82 |
0.00 |
9.54 |
0.00 |
0.00 |
15.92 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
7.28 |
0.00 |
0.00 |
14.71 |
0.00 |
0.00 |
42.73 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.27 |
0.14 |
0.13 |
0.15 |
0.23 |
0.05 |
0.04 |
0.09 |
0.05 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.24 |
0.09 |
0.08 |
0.10 |
0.12 |
0.04 |
0.02 |
0.07 |
0.04 |
0.04 |
| Financial Leverage |
|
-0.06 |
0.09 |
0.19 |
0.11 |
0.13 |
0.05 |
-0.03 |
-0.01 |
-0.03 |
-0.27 |
-0.27 |
| Leverage Ratio |
|
1.89 |
1.90 |
2.06 |
2.14 |
2.24 |
2.36 |
2.14 |
1.90 |
1.95 |
1.73 |
1.65 |
| Compound Leverage Factor |
|
0.79 |
1.96 |
2.15 |
2.14 |
2.03 |
1.97 |
0.87 |
1.97 |
2.44 |
1.69 |
1.53 |
| Debt to Total Capital |
|
0.00% |
21.55% |
11.91% |
11.22% |
12.94% |
18.55% |
4.42% |
3.49% |
8.21% |
4.30% |
4.73% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.89% |
3.67% |
4.02% |
3.87% |
9.02% |
0.93% |
1.22% |
1.80% |
0.84% |
1.07% |
| Long-Term Debt to Total Capital |
|
0.00% |
18.66% |
8.25% |
7.20% |
9.07% |
9.53% |
3.50% |
2.27% |
6.41% |
3.46% |
3.67% |
| 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 |
|
2.51% |
1.37% |
0.34% |
-5.08% |
-4.82% |
-4.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
97.49% |
77.08% |
87.75% |
93.86% |
91.88% |
85.82% |
95.58% |
96.51% |
91.79% |
95.70% |
95.27% |
| Debt to EBITDA |
|
0.00 |
-0.77 |
-4.97 |
-6.28 |
0.92 |
1.36 |
-0.37 |
-1.06 |
1.03 |
-0.21 |
-0.26 |
| Net Debt to EBITDA |
|
0.00 |
-0.76 |
-3.60 |
-4.74 |
0.83 |
-0.10 |
0.50 |
0.40 |
-1.17 |
1.91 |
0.96 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.67 |
-3.44 |
-4.03 |
0.64 |
0.70 |
-0.29 |
-0.69 |
0.81 |
-0.16 |
-0.20 |
| Debt to NOPAT |
|
0.00 |
-0.80 |
-1.16 |
-1.31 |
1.55 |
2.09 |
-0.40 |
-0.36 |
4.75 |
-0.26 |
-0.30 |
| Net Debt to NOPAT |
|
0.00 |
-0.78 |
-0.84 |
-0.99 |
1.41 |
-0.15 |
0.54 |
0.13 |
-5.36 |
2.38 |
1.13 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.69 |
-0.80 |
-0.84 |
1.08 |
1.07 |
-0.31 |
-0.23 |
3.71 |
-0.21 |
-0.23 |
| Altman Z-Score |
|
0.51 |
-0.82 |
-0.47 |
-0.80 |
1.41 |
1.16 |
0.74 |
0.17 |
1.50 |
2.05 |
2.39 |
| Noncontrolling Interest Sharing Ratio |
|
1.63% |
2.19% |
1.11% |
-2.54% |
-5.62% |
-5.45% |
-2.39% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.17 |
0.87 |
0.88 |
0.69 |
1.00 |
1.11 |
1.16 |
1.04 |
1.18 |
2.29 |
1.61 |
| Quick Ratio |
|
0.65 |
0.53 |
0.69 |
0.54 |
0.86 |
0.97 |
0.96 |
0.76 |
0.99 |
2.08 |
1.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.03 |
-7.71 |
6.28 |
-0.76 |
-0.88 |
4.78 |
-12 |
-2.87 |
2.41 |
-12 |
-15 |
| Operating Cash Flow to CapEx |
|
-225.40% |
26.53% |
108.07% |
141.52% |
-305.48% |
430.63% |
-438.27% |
-55.47% |
377.60% |
-433.11% |
-229.74% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.23 |
-12.92 |
17.95 |
-2.64 |
-1.37 |
6.65 |
0.00 |
-12.15 |
5.80 |
-21.81 |
-49.35 |
| Operating Cash Flow to Interest Expense |
|
-1.56 |
0.17 |
1.26 |
6.78 |
-7.32 |
10.25 |
0.00 |
-2.34 |
15.56 |
-27.35 |
-34.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.25 |
-0.48 |
0.09 |
1.99 |
-9.71 |
7.87 |
0.00 |
-6.57 |
11.44 |
-33.67 |
-49.15 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.73 |
0.69 |
0.80 |
0.85 |
1.19 |
1.45 |
0.92 |
0.95 |
1.20 |
0.67 |
0.67 |
| Accounts Receivable Turnover |
|
6.95 |
5.57 |
4.70 |
4.25 |
4.59 |
4.66 |
3.25 |
3.94 |
5.34 |
3.41 |
3.37 |
| Inventory Turnover |
|
109.79 |
118.17 |
107.86 |
97.57 |
123.66 |
163.23 |
101.34 |
81.65 |
74.52 |
47.20 |
38.24 |
| Fixed Asset Turnover |
|
2.91 |
2.76 |
3.11 |
3.24 |
4.55 |
6.14 |
3.97 |
3.76 |
4.73 |
2.95 |
2.70 |
| Accounts Payable Turnover |
|
8.38 |
8.53 |
10.58 |
9.09 |
7.83 |
7.26 |
4.78 |
5.47 |
7.37 |
7.41 |
8.33 |
| Days Sales Outstanding (DSO) |
|
52.50 |
65.48 |
77.71 |
85.94 |
79.51 |
78.37 |
112.44 |
92.53 |
68.29 |
107.19 |
108.24 |
| Days Inventory Outstanding (DIO) |
|
3.32 |
3.09 |
3.38 |
3.74 |
2.95 |
2.24 |
3.60 |
4.47 |
4.90 |
7.73 |
9.54 |
| Days Payable Outstanding (DPO) |
|
43.54 |
42.81 |
34.51 |
40.14 |
46.59 |
50.26 |
76.38 |
66.73 |
49.52 |
49.26 |
43.84 |
| Cash Conversion Cycle (CCC) |
|
12.28 |
25.76 |
46.58 |
49.54 |
35.87 |
30.34 |
39.67 |
30.27 |
23.67 |
65.67 |
73.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
44 |
41 |
31 |
29 |
33 |
32 |
39 |
38 |
37 |
37 |
45 |
| Invested Capital Turnover |
|
1.46 |
1.21 |
1.38 |
1.63 |
2.35 |
3.24 |
2.03 |
1.82 |
2.40 |
1.60 |
1.50 |
| Increase / (Decrease) in Invested Capital |
|
2.88 |
-3.34 |
-9.60 |
-1.76 |
3.69 |
-1.24 |
7.27 |
-0.91 |
-1.67 |
0.78 |
7.28 |
| Enterprise Value (EV) |
|
43 |
55 |
46 |
29 |
112 |
70 |
81 |
47 |
103 |
149 |
224 |
| Market Capitalization |
|
43 |
46 |
43 |
28 |
110 |
73 |
84 |
47 |
107 |
175 |
233 |
| Book Value per Share |
|
$3.86 |
$2.71 |
$2.42 |
$2.31 |
$2.55 |
$2.81 |
$3.07 |
$2.82 |
$2.89 |
$3.94 |
$2.71 |
| Tangible Book Value per Share |
|
$1.83 |
$0.72 |
$0.95 |
$0.87 |
$1.53 |
$1.80 |
$2.14 |
$1.18 |
$1.24 |
$2.45 |
$1.40 |
| Total Capital |
|
46 |
41 |
32 |
29 |
34 |
40 |
42 |
39 |
43 |
65 |
53 |
| Total Debt |
|
0.00 |
8.83 |
3.85 |
3.30 |
4.35 |
7.39 |
1.88 |
1.36 |
3.52 |
2.81 |
2.49 |
| Total Long-Term Debt |
|
0.00 |
7.65 |
2.66 |
2.12 |
3.05 |
3.80 |
1.48 |
0.88 |
2.75 |
2.26 |
1.93 |
| Net Debt |
|
-1.53 |
8.67 |
2.78 |
2.49 |
3.96 |
-0.53 |
-2.56 |
-0.51 |
-3.98 |
-26 |
-9.28 |
| Capital Expenditures (CapEx) |
|
0.50 |
0.39 |
0.41 |
1.39 |
1.53 |
1.71 |
1.56 |
1.00 |
1.71 |
3.40 |
4.68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.43 |
-1.11 |
-2.15 |
-6.38 |
0.94 |
-0.66 |
0.01 |
-0.57 |
-2.11 |
-0.14 |
2.60 |
| Debt-free Net Working Capital (DFNWC) |
|
2.97 |
-0.95 |
-1.08 |
-5.57 |
1.33 |
7.27 |
4.45 |
1.29 |
5.39 |
29 |
14 |
| Net Working Capital (NWC) |
|
2.97 |
-2.13 |
-2.27 |
-6.75 |
0.03 |
3.67 |
4.06 |
0.82 |
4.61 |
28 |
14 |
| Net Nonoperating Expense (NNE) |
|
1.78 |
2.94 |
0.81 |
-0.78 |
0.62 |
0.80 |
-5.41 |
0.04 |
0.26 |
9.00 |
5.57 |
| Net Nonoperating Obligations (NNO) |
|
-1.53 |
8.67 |
2.78 |
3.34 |
3.92 |
-0.53 |
-1.40 |
0.75 |
-2.77 |
-25 |
-5.47 |
| Total Depreciation and Amortization (D&A) |
|
3.94 |
4.34 |
3.84 |
1.49 |
1.55 |
1.89 |
1.73 |
2.17 |
2.66 |
1.83 |
1.84 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.30% |
-2.17% |
-4.31% |
-12.88% |
1.27% |
-0.62% |
0.02% |
-0.81% |
-2.36% |
-0.24% |
4.21% |
| Debt-free Net Working Capital to Revenue |
|
4.75% |
-1.85% |
-2.18% |
-11.24% |
1.81% |
6.89% |
6.17% |
1.83% |
6.00% |
48.77% |
23.29% |
| Net Working Capital to Revenue |
|
4.75% |
-4.16% |
-4.56% |
-13.63% |
0.04% |
3.48% |
5.62% |
1.16% |
5.14% |
47.84% |
22.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($1.15) |
($0.31) |
($0.12) |
$0.19 |
$0.24 |
$0.07 |
($0.29) |
$0.04 |
($1.33) |
($0.75) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.52M |
11.61M |
11.71M |
11.86M |
12.05M |
12.14M |
12.43M |
13.28M |
13.51M |
15.07M |
18.46M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($1.15) |
($0.31) |
($0.12) |
$0.19 |
$0.23 |
$0.07 |
$0.00 |
$0.04 |
($1.33) |
($0.75) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
11.55M |
11.61M |
11.71M |
11.86M |
12.06M |
12.35M |
12.67M |
13.28M |
13.74M |
15.07M |
18.46M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.09) |
($1.15) |
($0.31) |
($0.12) |
$0.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
11.56M |
11.68M |
11.75M |
11.96M |
12.12M |
12.17M |
13.23M |
13.36M |
13.67M |
18.43M |
18.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.74 |
-3.98 |
-2.85 |
-2.56 |
2.81 |
2.35 |
-4.74 |
-3.77 |
0.82 |
-11 |
-8.21 |
| Normalized NOPAT Margin |
|
1.18% |
-7.77% |
-5.73% |
-5.16% |
3.83% |
2.23% |
-6.56% |
-5.33% |
0.91% |
-18.54% |
-13.32% |
| Pre Tax Income Margin |
|
0.77% |
-31.74% |
-9.69% |
-4.06% |
3.93% |
2.81% |
-3.88% |
-5.08% |
1.04% |
-25.60% |
-17.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.60 |
-26.42 |
-13.18 |
-6.98 |
4.99 |
4.92 |
0.00 |
-14.63 |
1.79 |
-28.79 |
-36.54 |
| NOPAT to Interest Expense |
|
-0.21 |
-18.52 |
-9.47 |
-8.73 |
4.39 |
4.92 |
0.00 |
-16.01 |
1.78 |
-20.37 |
-26.16 |
| EBIT Less CapEx to Interest Expense |
|
0.90 |
-27.07 |
-14.35 |
-11.77 |
2.59 |
2.54 |
0.00 |
-18.85 |
-2.33 |
-35.10 |
-51.45 |
| NOPAT Less CapEx to Interest Expense |
|
-0.90 |
-19.17 |
-10.64 |
-13.52 |
1.99 |
2.54 |
0.00 |
-20.23 |
-2.34 |
-26.68 |
-41.07 |
| 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% |
-1.60% |
0.00% |
0.00% |
-1.41% |