| DEI Shares Outstanding |
|
0.00 |
0.00 |
20,877,893.00 |
21,060,190.00 |
21,370,280.00 |
21,962,881.00 |
44,496,070.00 |
12,654,332.00 |
12,536,718.00 |
12,145,864.00 |
10,418,859.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
5,219,473.00 |
5,265,048.00 |
5,342,570.00 |
5,490,720.00 |
11,124,018.00 |
12,654,332.00 |
12,536,718.00 |
12,145,864.00 |
10,418,859.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.00 |
-3.12 |
-1.56 |
-1.27 |
-1.16 |
0.99 |
2.89 |
0.79 |
0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-2.66% |
-3.79% |
-2.47% |
-21.77% |
16.72% |
130.24% |
-22.07% |
13.36% |
-24.35% |
| EBITDA Growth |
|
179.02% |
-65.92% |
8.91% |
-158.34% |
262.26% |
-6.13% |
-196.67% |
932.62% |
94.48% |
-49.43% |
-40.96% |
| EBIT Growth |
|
120.41% |
-183.91% |
21.88% |
-242.28% |
68.18% |
24.23% |
-339.67% |
309.90% |
134.01% |
-60.00% |
-64.61% |
| NOPAT Growth |
|
148.56% |
-150.37% |
21.88% |
-241.47% |
77.91% |
23.46% |
-339.90% |
390.55% |
141.85% |
-60.06% |
-64.61% |
| Net Income Growth |
|
0.00% |
903.82% |
15.08% |
-55.74% |
-146.48% |
17.17% |
-78.81% |
208.54% |
175.06% |
-66.05% |
-84.53% |
| EPS Growth |
|
0.00% |
-268.42% |
12.50% |
-39.29% |
0.00% |
17.17% |
-78.81% |
174.13% |
177.36% |
-69.05% |
-79.12% |
| Operating Cash Flow Growth |
|
0.00% |
-63.01% |
-17.30% |
-159.91% |
356.97% |
-330.17% |
93.12% |
1,023.44% |
159.15% |
-12.11% |
-27.79% |
| Free Cash Flow Firm Growth |
|
195.18% |
-197.73% |
103.00% |
-54.08% |
875.04% |
-72.07% |
-1,026.14% |
139.64% |
213.27% |
-142.91% |
174.28% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-5.05% |
-8.59% |
-17.60% |
-6.98% |
46.07% |
0.44% |
-9.29% |
37.35% |
-7.51% |
| 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 |
|
0.00% |
120.69% |
128.61% |
100.00% |
81.45% |
80.34% |
62.12% |
70.05% |
86.20% |
81.59% |
93.13% |
| EBITDA Margin |
|
0.00% |
10.42% |
11.65% |
-7.07% |
11.76% |
14.11% |
-11.68% |
42.26% |
105.45% |
47.05% |
36.72% |
| Operating Margin |
|
0.00% |
-9.88% |
-7.93% |
-28.15% |
-9.11% |
-8.91% |
-33.59% |
29.67% |
92.08% |
32.45% |
15.18% |
| EBIT Margin |
|
0.00% |
-9.88% |
-7.93% |
-28.22% |
-9.21% |
-8.92% |
-33.59% |
30.62% |
91.95% |
32.45% |
15.18% |
| Profit (Net Income) Margin |
|
0.00% |
115.79% |
136.88% |
62.98% |
-30.01% |
-31.78% |
-48.69% |
22.95% |
81.02% |
24.27% |
4.96% |
| Tax Burden Percent |
|
80.82% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
121.18% |
-1,171.63% |
-1,725.87% |
-223.19% |
326.03% |
356.41% |
144.95% |
74.95% |
88.10% |
74.78% |
32.70% |
| 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) |
|
0.00% |
-5.05% |
-2.02% |
-7.41% |
-1.88% |
-1.65% |
-6.12% |
14.95% |
37.83% |
13.39% |
4.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
103.83% |
61.49% |
33.11% |
-13.16% |
-12.46% |
-17.10% |
8.49% |
20.80% |
-3.70% |
-6.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
149.39% |
85.59% |
48.10% |
-21.28% |
-20.77% |
-25.35% |
9.35% |
7.58% |
-0.91% |
-2.33% |
| Return on Equity (ROE) |
|
0.00% |
144.34% |
83.56% |
40.69% |
-23.16% |
-22.42% |
-31.47% |
24.30% |
45.41% |
12.47% |
1.92% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-205.05% |
3.16% |
1.56% |
17.41% |
5.58% |
-43.57% |
14.51% |
47.58% |
-18.09% |
12.06% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.30% |
-1.84% |
-6.65% |
-2.27% |
-1.92% |
-7.22% |
12.69% |
27.39% |
9.42% |
3.10% |
| Return on Assets (ROA) |
|
0.00% |
26.91% |
31.69% |
14.85% |
-7.39% |
-6.83% |
-10.47% |
9.51% |
24.13% |
7.04% |
1.01% |
| Return on Common Equity (ROCE) |
|
0.00% |
144.34% |
83.56% |
40.69% |
-23.16% |
-22.42% |
-31.47% |
24.30% |
44.20% |
11.81% |
1.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
72.17% |
84.08% |
44.87% |
-26.03% |
-23.34% |
-25.26% |
21.82% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.96 |
-3.00 |
-2.35 |
-8.01 |
-1.77 |
-1.35 |
-5.96 |
17 |
42 |
17 |
5.92 |
| NOPAT Margin |
|
0.00% |
-9.88% |
-7.93% |
-28.15% |
-6.38% |
-6.24% |
-23.51% |
29.67% |
92.08% |
32.45% |
15.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-108.88% |
-63.51% |
-40.52% |
11.28% |
10.81% |
10.98% |
6.46% |
17.03% |
17.09% |
10.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
13.71% |
25.88% |
9.08% |
3.14% |
| Cost of Revenue to Revenue |
|
0.00% |
-20.69% |
-28.61% |
0.00% |
18.55% |
19.66% |
37.88% |
29.95% |
13.80% |
18.41% |
6.87% |
| SG&A Expenses to Revenue |
|
0.00% |
8.47% |
10.78% |
8.45% |
54.64% |
61.07% |
59.16% |
25.69% |
33.15% |
31.75% |
52.16% |
| 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 |
|
0.00% |
-4.34% |
-18.07% |
36.31% |
90.56% |
89.25% |
95.71% |
40.38% |
-5.88% |
49.14% |
77.96% |
| Earnings before Interest and Taxes (EBIT) |
|
3.58 |
-3.00 |
-2.35 |
-8.03 |
-2.56 |
-1.94 |
-8.51 |
18 |
42 |
17 |
5.92 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.29 |
3.17 |
3.45 |
-2.01 |
3.26 |
3.06 |
-2.96 |
25 |
48 |
24 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.52 |
0.75 |
0.60 |
0.22 |
0.87 |
0.55 |
0.53 |
0.36 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.52 |
0.75 |
0.60 |
0.22 |
0.87 |
0.55 |
0.53 |
0.36 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.73 |
0.86 |
0.82 |
0.42 |
0.92 |
1.16 |
0.96 |
0.88 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.29 |
1.46 |
5.12 |
17.12 |
| 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% |
0.00% |
0.00% |
0.00% |
23.33% |
68.65% |
19.53% |
5.84% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.85 |
0.94 |
0.88 |
0.69 |
0.95 |
0.60 |
0.70 |
0.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.07 |
2.89 |
3.21 |
3.16 |
1.89 |
1.40 |
1.98 |
1.90 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.54 |
22.76 |
0.00 |
4.48 |
1.32 |
4.20 |
5.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.19 |
1.52 |
6.09 |
12.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.39 |
1.52 |
6.09 |
12.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.15 |
0.00 |
0.00 |
13.36 |
2.96 |
5.40 |
5.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
52.04 |
4.89 |
15.22 |
0.00 |
6.58 |
1.21 |
0.00 |
4.41 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.56 |
1.48 |
1.69 |
1.82 |
1.81 |
1.57 |
1.06 |
0.60 |
0.85 |
0.86 |
| Long-Term Debt to Equity |
|
0.00 |
1.42 |
1.33 |
1.58 |
1.54 |
1.70 |
1.33 |
0.96 |
0.55 |
0.77 |
0.78 |
| Financial Leverage |
|
0.00 |
1.44 |
1.39 |
1.45 |
1.62 |
1.67 |
1.48 |
1.10 |
0.36 |
0.25 |
0.38 |
| Leverage Ratio |
|
0.00 |
2.68 |
2.64 |
2.74 |
3.13 |
3.28 |
3.01 |
2.55 |
1.88 |
1.77 |
1.90 |
| Compound Leverage Factor |
|
0.00 |
-31.42 |
-45.51 |
-6.12 |
10.21 |
11.69 |
4.36 |
1.91 |
1.66 |
1.32 |
0.62 |
| Debt to Total Capital |
|
0.00% |
60.90% |
59.73% |
62.81% |
64.53% |
64.45% |
61.05% |
51.39% |
37.67% |
45.89% |
46.25% |
| Short-Term Debt to Total Capital |
|
0.00% |
5.46% |
6.11% |
4.03% |
9.96% |
3.91% |
9.32% |
4.62% |
3.45% |
4.11% |
4.22% |
| Long-Term Debt to Total Capital |
|
0.00% |
55.43% |
53.62% |
58.78% |
54.57% |
60.53% |
51.73% |
46.77% |
34.22% |
41.79% |
42.03% |
| 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% |
2.67% |
3.41% |
3.30% |
| Common Equity to Total Capital |
|
0.00% |
39.10% |
40.27% |
37.19% |
35.47% |
35.55% |
38.95% |
48.61% |
59.66% |
50.70% |
50.45% |
| Debt to EBITDA |
|
0.00 |
23.99 |
20.72 |
-33.55 |
17.84 |
17.49 |
-25.86 |
2.63 |
1.27 |
3.49 |
6.09 |
| Net Debt to EBITDA |
|
0.00 |
23.70 |
20.19 |
-33.15 |
17.24 |
16.97 |
-23.46 |
2.31 |
0.13 |
1.91 |
2.35 |
| Long-Term Debt to EBITDA |
|
0.00 |
21.84 |
18.60 |
-31.39 |
15.09 |
16.43 |
-21.91 |
2.40 |
1.15 |
3.17 |
5.54 |
| Debt to NOPAT |
|
0.00 |
-25.28 |
-30.45 |
-8.42 |
-32.90 |
-39.56 |
-12.85 |
3.75 |
1.46 |
5.05 |
14.74 |
| Net Debt to NOPAT |
|
0.00 |
-24.98 |
-29.67 |
-8.32 |
-31.78 |
-38.37 |
-11.66 |
3.29 |
0.15 |
2.77 |
5.69 |
| Long-Term Debt to NOPAT |
|
0.00 |
-23.02 |
-27.33 |
-7.88 |
-27.82 |
-37.16 |
-10.89 |
3.41 |
1.32 |
4.60 |
13.40 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.33 |
-0.25 |
-0.46 |
-0.60 |
0.82 |
1.83 |
1.08 |
0.78 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.66% |
5.29% |
6.23% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.33 |
0.31 |
0.32 |
0.76 |
0.65 |
0.84 |
1.68 |
6.04 |
3.76 |
4.45 |
| Quick Ratio |
|
0.00 |
0.19 |
0.19 |
0.23 |
0.12 |
0.55 |
0.35 |
1.48 |
5.90 |
3.55 |
4.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
125 |
-122 |
3.66 |
1.68 |
16 |
4.58 |
-42 |
17 |
53 |
-23 |
17 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.08% |
0.00% |
0.00% |
41.91% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
49.28 |
-43.38 |
1.26 |
9.14 |
2.84 |
0.92 |
-11.08 |
3.76 |
8.47 |
-3.46 |
2.91 |
| Operating Cash Flow to Interest Expense |
|
4.75 |
1.58 |
1.27 |
-11.97 |
0.98 |
-2.62 |
-0.23 |
1.85 |
3.45 |
2.89 |
2.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.75 |
1.58 |
1.27 |
-11.97 |
0.98 |
0.03 |
-11.47 |
3.08 |
9.20 |
-4.00 |
2.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.23 |
0.23 |
0.24 |
0.25 |
0.22 |
0.22 |
0.41 |
0.30 |
0.29 |
0.20 |
| Accounts Receivable Turnover |
|
0.00 |
18.08 |
24.81 |
17.31 |
14.50 |
10.30 |
10.81 |
9.12 |
5.67 |
10.06 |
10.70 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.87 |
7.22 |
8.54 |
10.05 |
4.38 |
6.67 |
2.21 |
| Fixed Asset Turnover |
|
0.00 |
0.25 |
0.25 |
0.25 |
0.28 |
0.25 |
0.25 |
0.50 |
0.42 |
0.43 |
0.29 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
0.57 |
1.40 |
2.76 |
2.92 |
4.99 |
1.49 |
| Days Sales Outstanding (DSO) |
|
0.00 |
20.19 |
14.71 |
21.09 |
25.17 |
35.42 |
33.75 |
40.02 |
64.39 |
36.29 |
34.13 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
46.37 |
50.54 |
42.74 |
36.32 |
83.43 |
54.74 |
165.32 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
692.53 |
642.64 |
260.21 |
132.11 |
125.05 |
73.12 |
245.56 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
20.19 |
14.71 |
21.09 |
-620.99 |
-556.68 |
-183.72 |
-55.77 |
22.76 |
17.90 |
-46.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
119 |
113 |
103 |
85 |
79 |
116 |
116 |
105 |
145 |
134 |
| Invested Capital Turnover |
|
0.00 |
0.51 |
0.26 |
0.26 |
0.29 |
0.26 |
0.26 |
0.50 |
0.41 |
0.41 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
-119 |
119 |
-6.01 |
-9.69 |
-18 |
-5.93 |
36 |
0.51 |
-11 |
39 |
-11 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
87 |
80 |
70 |
80 |
111 |
63 |
102 |
74 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
21 |
24 |
18 |
11 |
54 |
53 |
49 |
34 |
| Book Value per Share |
|
$0.00 |
$2.67 |
$2.61 |
$1.91 |
$1.52 |
$1.38 |
$2.22 |
$1.38 |
$7.63 |
$7.45 |
$7.83 |
| Tangible Book Value per Share |
|
$0.00 |
$2.67 |
$2.61 |
$1.91 |
$1.52 |
$1.38 |
$2.22 |
$1.38 |
$7.63 |
$7.45 |
$7.83 |
| Total Capital |
|
0.00 |
125 |
120 |
107 |
90 |
83 |
125 |
126 |
162 |
184 |
189 |
| Total Debt |
|
0.00 |
76 |
71 |
67 |
58 |
54 |
77 |
65 |
61 |
85 |
87 |
| Total Long-Term Debt |
|
0.00 |
69 |
64 |
63 |
49 |
50 |
65 |
59 |
55 |
77 |
79 |
| Net Debt |
|
0.00 |
75 |
70 |
67 |
56 |
52 |
69 |
57 |
6.41 |
46 |
34 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-13 |
43 |
-5.51 |
-36 |
45 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.80 |
-3.17 |
-5.71 |
1.71 |
-1.26 |
0.84 |
6.46 |
1.84 |
3.19 |
-1.68 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-1.87 |
-1.33 |
-4.91 |
3.68 |
0.36 |
7.97 |
14 |
56 |
41 |
52 |
| Net Working Capital (NWC) |
|
0.00 |
-8.69 |
-8.64 |
-9.24 |
-5.30 |
-2.90 |
-3.73 |
8.57 |
51 |
34 |
44 |
| Net Nonoperating Expense (NNE) |
|
2.46 |
-38 |
-43 |
-26 |
6.56 |
5.55 |
6.38 |
3.92 |
5.03 |
4.22 |
3.98 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
70 |
65 |
63 |
53 |
50 |
67 |
55 |
4.42 |
45 |
32 |
| Total Depreciation and Amortization (D&A) |
|
5.71 |
6.17 |
5.79 |
6.02 |
5.82 |
5.00 |
5.55 |
6.79 |
6.14 |
7.52 |
8.40 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-9.21% |
-10.70% |
-20.05% |
6.15% |
-5.80% |
3.33% |
11.07% |
4.04% |
6.18% |
-4.31% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-6.16% |
-4.50% |
-17.24% |
13.27% |
1.66% |
31.44% |
24.68% |
123.99% |
80.38% |
133.03% |
| Net Working Capital to Revenue |
|
0.00% |
-28.58% |
-29.20% |
-32.46% |
-19.10% |
-13.33% |
-14.71% |
14.69% |
111.72% |
65.71% |
112.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.12) |
($1.56) |
($1.56) |
($1.28) |
($1.44) |
$1.18 |
$3.38 |
$0.91 |
$0.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
4.62M |
5.27M |
5.34M |
5.49M |
11.12M |
10.61M |
10.70M |
10.52M |
10.42M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.12) |
($1.56) |
($1.56) |
($1.28) |
($1.44) |
$1.06 |
$2.94 |
$0.91 |
$0.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.62M |
5.27M |
5.34M |
5.49M |
11.12M |
12.64M |
12.59M |
10.52M |
10.42M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.12) |
($1.56) |
($1.56) |
($1.28) |
($1.44) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
5.22M |
5.22M |
5.29M |
5.39M |
8.99M |
12.65M |
12.54M |
12.15M |
10.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.17 |
0.70 |
-1.64 |
-4.01 |
-1.77 |
-1.36 |
-5.96 |
12 |
12 |
12 |
4.14 |
| Normalized NOPAT Margin |
|
0.00% |
2.29% |
-5.55% |
-14.09% |
-6.38% |
-6.26% |
-23.51% |
21.33% |
25.78% |
22.71% |
10.62% |
| Pre Tax Income Margin |
|
0.00% |
115.79% |
136.88% |
62.98% |
-30.01% |
-31.78% |
-48.69% |
22.95% |
81.02% |
24.27% |
4.96% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.41 |
-1.07 |
-0.81 |
-43.64 |
-0.44 |
-0.39 |
-2.22 |
3.99 |
6.73 |
2.56 |
1.02 |
| NOPAT to Interest Expense |
|
2.36 |
-1.07 |
-0.81 |
-43.54 |
-0.31 |
-0.27 |
-1.56 |
3.87 |
6.74 |
2.56 |
1.02 |
| EBIT Less CapEx to Interest Expense |
|
1.41 |
-1.07 |
-0.81 |
-43.64 |
-0.44 |
2.27 |
-13.47 |
5.22 |
12.48 |
-4.33 |
1.02 |
| NOPAT Less CapEx to Interest Expense |
|
2.36 |
-1.07 |
-0.81 |
-43.54 |
-0.31 |
2.39 |
-12.80 |
5.10 |
12.49 |
-4.33 |
1.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.00% |
-4.35% |
6.50% |
2.92% |
4.69% |
7.44% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
1.02% |
2.27% |
-0.28% |
-1.83% |
-19.74% |
6.50% |
6.29% |
16.57% |
31.83% |