| DEI Shares Outstanding |
|
73,890,581.00 |
9,361,274.00 |
4,051,266.00 |
14,463,231.00 |
98,042,002.00 |
5,082,726.00 |
5,082,726.00 |
5,638,641.00 |
13,758,774.00 |
13,906,796.00 |
13,906,796.00 |
| DEI Adjusted Shares Outstanding |
|
10.00 |
10.00 |
27,008.00 |
96,422.00 |
653,613.00 |
338,848.00 |
338,848.00 |
5,638,641.00 |
13,758,774.00 |
13,906,796.00 |
13,906,796.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1,753,100.00 |
-14,901,400.00 |
655.84 |
-548.58 |
-49.05 |
15.32 |
-28.64 |
2.13 |
4.14 |
3.01 |
3.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.72% |
-47.71% |
-35.65% |
-100.00% |
0.00% |
567.28% |
-13.21% |
106.00% |
44.92% |
-19.73% |
-3.74% |
| EBITDA Growth |
|
-64.02% |
-1,187.42% |
91.94% |
160.58% |
-141.14% |
517.87% |
-108.05% |
5,971.12% |
83.80% |
-39.40% |
22.72% |
| EBIT Growth |
|
-206.31% |
-1,256.38% |
82.71% |
67.41% |
20.67% |
167.31% |
-297.94% |
572.60% |
90.33% |
-45.04% |
24.18% |
| NOPAT Growth |
|
-174.68% |
-1,248.24% |
75.28% |
77.18% |
20.67% |
196.15% |
-238.56% |
775.14% |
88.92% |
-44.64% |
24.21% |
| Net Income Growth |
|
-641.41% |
-750.00% |
102.56% |
-1,485.05% |
39.40% |
111.78% |
-367.57% |
459.19% |
91.22% |
-37.00% |
14.28% |
| EPS Growth |
|
-641.41% |
-750.00% |
100.01% |
-1,485.05% |
39.40% |
111.78% |
-367.57% |
110.42% |
-36.76% |
-41.88% |
15.32% |
| Operating Cash Flow Growth |
|
-31.55% |
-168.58% |
-5.77% |
97.39% |
-1,170.91% |
414.16% |
-123.70% |
1,183.80% |
100.77% |
-11.86% |
-16.40% |
| Free Cash Flow Firm Growth |
|
-383.98% |
148.18% |
38.98% |
-55.11% |
-81.55% |
-1,188.21% |
99.09% |
-15,837.27% |
229.18% |
-89.71% |
-1,987.50% |
| Invested Capital Growth |
|
30.83% |
-41.40% |
-41.62% |
-27.38% |
-10.97% |
75.82% |
-4.08% |
91.56% |
-9.77% |
14.30% |
97.08% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
99.56% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
16.26% |
-338.11% |
-42.34% |
0.00% |
-39.87% |
24.97% |
-2.32% |
66.00% |
83.71% |
63.20% |
80.57% |
| Operating Margin |
|
-14.88% |
-383.67% |
-103.16% |
0.00% |
-100.78% |
10.17% |
-23.18% |
53.19% |
69.34% |
47.82% |
61.70% |
| EBIT Margin |
|
-14.80% |
-383.97% |
-103.16% |
0.00% |
-100.78% |
10.17% |
-23.18% |
53.19% |
69.85% |
47.82% |
61.70% |
| Profit (Net Income) Margin |
|
-24.78% |
-402.83% |
16.04% |
0.00% |
-508.76% |
8.98% |
-27.69% |
48.29% |
63.72% |
50.01% |
59.37% |
| Tax Burden Percent |
|
100.00% |
100.00% |
21.56% |
665.93% |
475.41% |
164.58% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
167.41% |
104.91% |
-72.12% |
99.23% |
106.19% |
53.70% |
119.46% |
90.79% |
91.22% |
104.57% |
96.23% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-2.44% |
-36.58% |
-15.45% |
0.00% |
-5.53% |
4.09% |
-4.54% |
21.47% |
32.45% |
17.67% |
13.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-21.15% |
-83.19% |
43.55% |
0.00% |
185.04% |
-1.46% |
-15.44% |
15.78% |
16.47% |
6.80% |
11.26% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.64% |
-53.72% |
18.90% |
0.00% |
-27.84% |
-0.14% |
-6.44% |
8.40% |
3.25% |
-0.47% |
2.84% |
| Return on Equity (ROE) |
|
-7.07% |
-90.30% |
3.45% |
-46.74% |
-33.78% |
3.95% |
-10.98% |
29.87% |
35.70% |
17.20% |
16.69% |
| Cash Return on Invested Capital (CROIC) |
|
-29.15% |
15.62% |
37.11% |
26.18% |
6.07% |
-50.88% |
-0.37% |
-41.34% |
42.72% |
4.32% |
-51.50% |
| Operating Return on Assets (OROA) |
|
-2.48% |
-40.45% |
-9.85% |
0.00% |
-10.35% |
2.96% |
-5.59% |
18.26% |
25.83% |
13.35% |
11.67% |
| Return on Assets (ROA) |
|
-4.15% |
-42.44% |
1.53% |
0.00% |
-27.80% |
2.62% |
-6.68% |
16.58% |
23.56% |
13.96% |
11.23% |
| Return on Common Equity (ROCE) |
|
-7.07% |
-90.30% |
3.45% |
-46.74% |
-33.78% |
3.95% |
-10.98% |
29.87% |
35.70% |
17.20% |
16.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-7.33% |
-163.97% |
2.92% |
-55.34% |
-34.02% |
3.90% |
-11.57% |
23.31% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.37 |
-99 |
-25 |
-5.60 |
-4.45 |
4.27 |
-5.92 |
40 |
76 |
42 |
52 |
| NOPAT Margin |
|
-10.42% |
-268.57% |
-103.16% |
0.00% |
-70.54% |
10.17% |
-16.23% |
53.19% |
69.34% |
47.82% |
61.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
18.71% |
46.61% |
-59.00% |
-392.35% |
-190.57% |
5.55% |
10.90% |
5.69% |
15.98% |
10.88% |
2.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
14.11% |
26.22% |
12.96% |
9.52% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.44% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
59.43% |
101.25% |
130.63% |
0.00% |
147.34% |
40.89% |
49.55% |
27.38% |
27.45% |
32.09% |
37.19% |
| 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 |
|
114.88% |
483.67% |
203.16% |
0.00% |
200.78% |
89.83% |
122.75% |
46.81% |
30.66% |
52.18% |
38.30% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
-142 |
-25 |
-8.01 |
-6.35 |
4.27 |
-8.46 |
40 |
76 |
42 |
52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-125 |
-10 |
6.11 |
-2.51 |
10 |
-0.85 |
50 |
91 |
55 |
68 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.24 |
0.28 |
0.00 |
0.03 |
0.13 |
0.23 |
0.22 |
0.01 |
0.05 |
0.09 |
0.09 |
| Price to Tangible Book Value (P/TBV) |
|
0.24 |
0.28 |
0.00 |
0.03 |
0.13 |
0.23 |
0.22 |
0.01 |
0.05 |
0.09 |
0.09 |
| Price to Revenue (P/Rev) |
|
0.81 |
0.68 |
0.00 |
0.00 |
1.89 |
0.53 |
0.52 |
0.02 |
0.12 |
0.29 |
0.35 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.32 |
0.00 |
0.10 |
0.22 |
0.61 |
0.62 |
| Dividend Yield |
|
1.61% |
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% |
293,347.29% |
0.00% |
0.00% |
23.17% |
0.00% |
1,000.65% |
444.73% |
163.72% |
162.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.50 |
0.67 |
0.05 |
0.00 |
0.24 |
0.44 |
0.46 |
0.37 |
0.00 |
0.01 |
0.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.41 |
3.65 |
0.24 |
0.00 |
2.84 |
1.40 |
1.62 |
1.20 |
0.00 |
0.03 |
2.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.80 |
0.00 |
0.00 |
0.00 |
0.00 |
5.59 |
0.00 |
1.82 |
0.00 |
0.05 |
3.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.74 |
0.00 |
2.26 |
0.01 |
0.07 |
3.92 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.74 |
0.00 |
2.26 |
0.01 |
0.07 |
3.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.76 |
0.00 |
0.00 |
0.00 |
0.00 |
4.46 |
0.00 |
2.66 |
0.01 |
0.05 |
4.07 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.18 |
0.10 |
0.00 |
3.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.60 |
1.40 |
0.09 |
0.00 |
0.34 |
0.60 |
0.57 |
0.82 |
0.24 |
0.17 |
0.69 |
| Long-Term Debt to Equity |
|
0.53 |
0.00 |
0.00 |
0.00 |
0.30 |
0.52 |
0.48 |
0.71 |
0.20 |
0.15 |
0.65 |
| Financial Leverage |
|
0.22 |
0.65 |
0.43 |
-0.11 |
-0.15 |
0.09 |
0.42 |
0.53 |
0.20 |
-0.07 |
0.25 |
| Leverage Ratio |
|
1.70 |
2.13 |
2.25 |
1.47 |
1.22 |
1.51 |
1.64 |
1.80 |
1.52 |
1.23 |
1.49 |
| Compound Leverage Factor |
|
2.85 |
2.23 |
-1.62 |
1.46 |
1.29 |
0.81 |
1.96 |
1.64 |
1.38 |
1.29 |
1.43 |
| Debt to Total Capital |
|
37.36% |
58.31% |
8.48% |
0.00% |
25.52% |
37.33% |
36.36% |
45.05% |
19.05% |
14.71% |
40.74% |
| Short-Term Debt to Total Capital |
|
3.90% |
58.31% |
8.48% |
0.00% |
3.38% |
5.03% |
5.67% |
5.91% |
2.58% |
2.31% |
2.27% |
| Long-Term Debt to Total Capital |
|
33.46% |
0.00% |
0.00% |
0.00% |
22.13% |
32.30% |
30.68% |
39.15% |
16.47% |
12.40% |
38.47% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
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 |
|
62.64% |
41.69% |
91.52% |
100.00% |
148.97% |
62.67% |
63.64% |
54.94% |
80.94% |
85.29% |
59.26% |
| Debt to EBITDA |
|
12.40 |
-1.02 |
-1.20 |
0.00 |
-12.85 |
5.49 |
-59.05 |
2.57 |
0.60 |
0.86 |
3.28 |
| Net Debt to EBITDA |
|
9.85 |
-1.76 |
-0.56 |
0.00 |
-2.38 |
3.46 |
-47.72 |
1.79 |
-0.14 |
-0.41 |
2.57 |
| Long-Term Debt to EBITDA |
|
11.11 |
0.00 |
0.00 |
0.00 |
-22.29 |
4.75 |
-49.83 |
2.24 |
0.52 |
0.72 |
3.10 |
| Debt to NOPAT |
|
-19.36 |
-2.56 |
-0.49 |
0.00 |
-7.26 |
13.49 |
-8.43 |
3.19 |
0.73 |
1.14 |
4.28 |
| Net Debt to NOPAT |
|
-15.37 |
-1.11 |
-0.23 |
0.00 |
-2.69 |
8.49 |
-6.81 |
2.22 |
-0.16 |
-0.55 |
3.35 |
| Long-Term Debt to NOPAT |
|
-17.34 |
0.00 |
0.00 |
0.00 |
-6.30 |
11.67 |
-7.11 |
2.77 |
0.63 |
0.96 |
4.04 |
| Altman Z-Score |
|
-0.15 |
-3.51 |
-2.31 |
-4.47 |
-7.14 |
-2.49 |
-3.28 |
-0.89 |
0.18 |
0.09 |
0.07 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.41 |
0.18 |
0.28 |
4.19 |
4.38 |
2.63 |
1.28 |
2.05 |
5.21 |
5.29 |
2.22 |
| Quick Ratio |
|
1.22 |
0.07 |
0.07 |
3.71 |
3.76 |
2.30 |
0.88 |
1.83 |
4.92 |
5.12 |
2.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-88 |
42 |
59 |
26 |
4.89 |
-53 |
-0.48 |
-77 |
99 |
10 |
-193 |
| Operating Cash Flow to CapEx |
|
15.43% |
-5,364.57% |
0.00% |
-261.90% |
-11,036.84% |
5,882.14% |
-405.58% |
29.97% |
0.00% |
24,151.61% |
23.01% |
| Free Cash Flow to Firm to Interest Expense |
|
-12.29 |
5.98 |
0.00 |
0.00 |
7.50 |
-25.45 |
-0.27 |
-19.41 |
9.96 |
7.61 |
-28.42 |
| Operating Cash Flow to Interest Expense |
|
2.43 |
-1.69 |
0.00 |
0.00 |
-6.44 |
6.31 |
-1.73 |
8.53 |
6.81 |
44.53 |
7.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-13.34 |
-3.44 |
0.00 |
0.00 |
-6.50 |
6.20 |
-2.16 |
-19.95 |
10.51 |
44.35 |
-24.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.11 |
0.10 |
0.00 |
0.05 |
0.29 |
0.24 |
0.34 |
0.37 |
0.28 |
0.19 |
| Accounts Receivable Turnover |
|
97.99 |
60.44 |
52.96 |
0.00 |
3.08 |
11.23 |
10.00 |
11.65 |
12.53 |
12.41 |
13.91 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.20 |
0.12 |
0.11 |
0.00 |
0.09 |
0.45 |
0.29 |
0.42 |
0.48 |
0.38 |
0.23 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
3.73 |
6.04 |
6.89 |
0.00 |
118.61 |
32.50 |
36.48 |
31.32 |
29.13 |
29.41 |
26.24 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7,148.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8,450.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
3.73 |
6.04 |
6.89 |
0.00 |
118.61 |
32.50 |
-1,266.11 |
31.32 |
29.13 |
29.41 |
26.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
342 |
201 |
117 |
85 |
76 |
133 |
128 |
245 |
221 |
252 |
497 |
| Invested Capital Turnover |
|
0.23 |
0.14 |
0.15 |
0.00 |
0.08 |
0.40 |
0.28 |
0.40 |
0.47 |
0.37 |
0.22 |
| Increase / (Decrease) in Invested Capital |
|
81 |
-142 |
-84 |
-32 |
-9.33 |
57 |
-5.44 |
117 |
-24 |
32 |
245 |
| Enterprise Value (EV) |
|
170 |
135 |
5.68 |
-7.91 |
18 |
59 |
59 |
90 |
0.43 |
2.75 |
204 |
| Market Capitalization |
|
57 |
25 |
0.01 |
2.58 |
12 |
22 |
19 |
1.20 |
13 |
26 |
30 |
| Book Value per Share |
|
$3.27 |
$1.23 |
$13.97 |
$23.59 |
$6.52 |
$1.97 |
$17.19 |
$30.63 |
$41.35 |
$20.00 |
$23.26 |
| Tangible Book Value per Share |
|
$3.27 |
$1.23 |
$13.97 |
$23.59 |
$6.52 |
$1.97 |
$17.19 |
$30.63 |
$41.35 |
$20.00 |
$23.26 |
| Total Capital |
|
382 |
218 |
143 |
96 |
127 |
154 |
137 |
283 |
288 |
323 |
546 |
| Total Debt |
|
143 |
127 |
12 |
0.00 |
32 |
58 |
50 |
128 |
55 |
47 |
222 |
| Total Long-Term Debt |
|
128 |
0.00 |
0.00 |
0.00 |
28 |
50 |
42 |
111 |
47 |
40 |
210 |
| Net Debt |
|
113 |
110 |
5.68 |
-10 |
5.97 |
36 |
40 |
89 |
-12 |
-23 |
174 |
| Capital Expenditures (CapEx) |
|
113 |
0.22 |
-0.02 |
0.13 |
0.04 |
0.22 |
0.77 |
113 |
-37 |
0.25 |
218 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.27 |
2.83 |
-68 |
-1.37 |
5.27 |
4.01 |
2.46 |
5.38 |
4.73 |
0.92 |
-4.16 |
| Debt-free Net Working Capital (DFNWC) |
|
25 |
20 |
-61 |
9.12 |
32 |
25 |
12 |
44 |
72 |
71 |
44 |
| Net Working Capital (NWC) |
|
10 |
-107 |
-73 |
9.12 |
27 |
18 |
4.24 |
27 |
65 |
64 |
32 |
| Net Nonoperating Expense (NNE) |
|
10 |
50 |
-28 |
47 |
28 |
0.50 |
4.18 |
3.68 |
6.12 |
-1.92 |
1.96 |
| Net Nonoperating Obligations (NNO) |
|
103 |
110 |
-14 |
-10 |
-18 |
36 |
40 |
89 |
-12 |
-23 |
174 |
| Total Depreciation and Amortization (D&A) |
|
22 |
17 |
14 |
14 |
3.84 |
6.22 |
7.62 |
9.63 |
15 |
13 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.04% |
7.64% |
-283.71% |
0.00% |
83.57% |
9.54% |
6.73% |
7.16% |
4.34% |
1.05% |
-4.94% |
| Debt-free Net Working Capital to Revenue |
|
35.50% |
108.89% |
-256.64% |
0.00% |
501.19% |
60.36% |
32.96% |
58.68% |
66.09% |
81.46% |
52.53% |
| Net Working Capital to Revenue |
|
14.44% |
-289.22% |
-307.55% |
0.00% |
433.23% |
41.88% |
11.62% |
36.40% |
59.27% |
72.95% |
37.81% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1,778,112.00) |
($15,076,908.00) |
$1,341.00 |
($840.00) |
$0.00 |
$15.90 |
($28.95) |
$6.49 |
$5.43 |
$3.39 |
$3.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.85K |
63.00K |
0.00 |
325.03K |
335.09K |
1.85M |
10.49M |
12.37M |
12.43M |
| Adjusted Diluted Earnings per Share |
|
($1,778,112.00) |
($15,076,908.00) |
$1,341.00 |
($840.00) |
$0.00 |
$15.75 |
($28.95) |
$3.02 |
$1.91 |
$1.11 |
$1.28 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.85K |
63.00K |
0.00 |
329.70K |
335.09K |
6.45M |
35.54M |
39.20M |
38.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1,778,112.00) |
($15,076,908.00) |
$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 |
|
10.00 |
10.00 |
0.00 |
96.42K |
0.00 |
338.85K |
338.85K |
5.64M |
13.76M |
13.91M |
13.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.07 |
-14 |
-12 |
-5.60 |
-4.45 |
2.99 |
-5.92 |
21 |
42 |
29 |
23 |
| Normalized NOPAT Margin |
|
4.33% |
-38.17% |
-50.40% |
0.00% |
-70.54% |
7.12% |
-16.23% |
28.34% |
38.46% |
33.47% |
27.01% |
| Pre Tax Income Margin |
|
-24.78% |
-402.83% |
74.41% |
0.00% |
-107.01% |
5.46% |
-27.69% |
48.29% |
63.72% |
50.01% |
59.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.46 |
-20.02 |
0.00 |
0.00 |
-18.33 |
2.05 |
-4.70 |
10.08 |
7.62 |
31.09 |
7.64 |
| NOPAT to Interest Expense |
|
-1.03 |
-28.01 |
0.00 |
0.00 |
-6.83 |
2.05 |
-3.29 |
10.08 |
7.56 |
31.09 |
7.65 |
| EBIT Less CapEx to Interest Expense |
|
-17.24 |
-20.05 |
0.00 |
0.00 |
-9.81 |
1.94 |
-5.12 |
-18.40 |
11.33 |
30.91 |
-24.40 |
| NOPAT Less CapEx to Interest Expense |
|
-16.81 |
-14.04 |
0.00 |
0.00 |
-6.89 |
1.94 |
-3.72 |
-18.40 |
11.27 |
30.90 |
-24.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-4.22% |
-0.25% |
0.00% |
0.00% |
0.00% |
13.29% |
0.00% |
2.59% |
2.72% |
4.19% |
3.66% |
| Augmented Payout Ratio |
|
-4.22% |
-0.25% |
9.77% |
-0.13% |
-1.10% |
45.51% |
0.00% |
2.59% |
6.68% |
4.19% |
3.66% |