| DEI Shares Outstanding |
|
111,714,938.00 |
15,263,322.00 |
15,281,324.00 |
15,313,383.00 |
15,350,153.00 |
18,381,227.00 |
19,020,946.00 |
19,755,511.00 |
20,059,947.00 |
20,587,675.00 |
20,870,094.00 |
| DEI Adjusted Shares Outstanding |
|
13,964,367.00 |
15,263,322.00 |
15,281,324.00 |
15,313,383.00 |
15,350,153.00 |
18,381,227.00 |
19,020,946.00 |
19,755,511.00 |
20,059,947.00 |
20,587,675.00 |
20,870,094.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.53 |
-0.53 |
-0.38 |
-0.16 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.47% |
8.04% |
-24.73% |
-24.97% |
-4.65% |
-0.32% |
57.83% |
82.41% |
1.53% |
0.05% |
-13.28% |
| EBITDA Growth |
|
-192.14% |
-36.88% |
69.28% |
187.56% |
113.85% |
73.88% |
124.02% |
55.30% |
10.21% |
-50.58% |
-90.19% |
| EBIT Growth |
|
-83.30% |
-7.99% |
31.42% |
62.61% |
129.75% |
262.45% |
108.84% |
-68.82% |
101.02% |
-257.88% |
-38.05% |
| NOPAT Growth |
|
-83.30% |
-7.99% |
31.42% |
62.61% |
85.67% |
400.03% |
528.86% |
-74.03% |
101.02% |
-257.88% |
-38.05% |
| Net Income Growth |
|
24.77% |
-8.05% |
27.66% |
58.10% |
97.74% |
1,972.50% |
63.49% |
-457.65% |
-20.55% |
-106.60% |
-2.12% |
| EPS Growth |
|
24.77% |
-3.77% |
30.91% |
57.89% |
100.00% |
0.00% |
60.00% |
-487.50% |
-16.13% |
-102.78% |
0.00% |
| Operating Cash Flow Growth |
|
131.07% |
-265.13% |
62.37% |
279.66% |
-23.33% |
36.11% |
-17.17% |
-191.21% |
41.80% |
-346.77% |
257.06% |
| Free Cash Flow Firm Growth |
|
122.51% |
-381.16% |
83.94% |
412.62% |
-77.23% |
-2,068.67% |
-285.33% |
93.10% |
204.31% |
41.79% |
195.73% |
| Invested Capital Growth |
|
-9.11% |
0.27% |
-4.01% |
-6.25% |
-1.33% |
21.24% |
69.43% |
3.39% |
-1.17% |
-6.17% |
-15.46% |
| Revenue Q/Q Growth |
|
-1.49% |
0.44% |
-14.01% |
2.73% |
-2.27% |
5.00% |
13.67% |
5.92% |
2.52% |
0.22% |
-4.23% |
| EBITDA Q/Q Growth |
|
-10.24% |
18.79% |
-18.82% |
2,859.53% |
-2.27% |
149.22% |
6.92% |
-4.01% |
9.16% |
-49.81% |
111.90% |
| EBIT Q/Q Growth |
|
-14.45% |
15.48% |
-3.64% |
45.46% |
-3.01% |
1,289.89% |
-8.38% |
-55.74% |
67.59% |
-282.36% |
55.64% |
| NOPAT Q/Q Growth |
|
-14.45% |
15.48% |
-3.64% |
45.46% |
-132.70% |
336.57% |
-8.21% |
-55.74% |
67.59% |
-282.36% |
55.64% |
| Net Income Q/Q Growth |
|
-14.30% |
14.99% |
-4.12% |
40.69% |
-1,762.35% |
9.44% |
-28.21% |
-85.45% |
12.04% |
-91.04% |
33.80% |
| EPS Q/Q Growth |
|
-14.30% |
14.06% |
-2.70% |
40.74% |
0.00% |
0.00% |
-33.33% |
-72.22% |
10.00% |
-92.11% |
34.82% |
| Operating Cash Flow Q/Q Growth |
|
21.37% |
19.86% |
53.64% |
41.20% |
12.57% |
58.50% |
-54.34% |
54.28% |
-115.75% |
34.91% |
155.53% |
| Free Cash Flow Firm Q/Q Growth |
|
92.53% |
20.66% |
61.02% |
14.99% |
-51.29% |
-1,267.67% |
-353.58% |
-104.15% |
102.86% |
160.88% |
-14.51% |
| Invested Capital Q/Q Growth |
|
1.04% |
0.36% |
-1.88% |
-0.78% |
-1.00% |
18.04% |
62.37% |
0.00% |
5.61% |
-8.22% |
-2.92% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
8.02% |
7.84% |
11.36% |
16.24% |
18.92% |
19.31% |
18.43% |
17.20% |
17.36% |
17.33% |
17.00% |
| EBITDA Margin |
|
-1.56% |
-1.98% |
-0.81% |
0.94% |
2.11% |
3.69% |
5.23% |
4.45% |
4.83% |
2.39% |
0.27% |
| Operating Margin |
|
-4.25% |
-4.25% |
-3.87% |
-1.93% |
0.60% |
0.76% |
2.89% |
0.49% |
0.98% |
-1.55% |
-2.46% |
| EBIT Margin |
|
-4.25% |
-4.25% |
-3.87% |
-1.93% |
0.60% |
2.19% |
2.89% |
0.49% |
0.98% |
-1.55% |
-2.46% |
| Profit (Net Income) Margin |
|
-4.38% |
-4.38% |
-4.21% |
-2.35% |
-0.06% |
1.05% |
1.09% |
-2.13% |
-2.53% |
-5.22% |
-6.15% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
-33.72% |
80.28% |
84.04% |
102.94% |
105.61% |
101.97% |
100.10% |
| Interest Burden Percent |
|
103.02% |
103.09% |
108.74% |
121.87% |
27.51% |
59.69% |
44.64% |
-418.07% |
-244.39% |
331.21% |
249.57% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
133.72% |
19.72% |
15.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-6.83% |
-7.74% |
-5.41% |
-2.13% |
-0.32% |
0.87% |
3.69% |
0.75% |
1.49% |
-2.45% |
-3.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-160.52% |
-124.26% |
-50.83% |
-25.78% |
6.62% |
10.28% |
-2.92% |
-11.22% |
-13.03% |
-20.14% |
-20.37% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.44% |
-4.03% |
-3.59% |
-1.84% |
0.23% |
0.73% |
-1.31% |
-9.11% |
-12.10% |
-22.57% |
-28.72% |
| Return on Equity (ROE) |
|
-10.27% |
-11.77% |
-8.99% |
-3.98% |
-0.09% |
1.60% |
2.39% |
-8.36% |
-10.61% |
-25.01% |
-32.50% |
| Cash Return on Invested Capital (CROIC) |
|
2.72% |
-8.01% |
-1.31% |
4.32% |
1.02% |
-18.33% |
-47.85% |
-2.58% |
2.66% |
3.92% |
12.98% |
| Operating Return on Assets (OROA) |
|
-6.67% |
-7.19% |
-5.59% |
-2.42% |
0.73% |
2.36% |
3.24% |
0.79% |
1.58% |
-2.53% |
-3.83% |
| Return on Assets (ROA) |
|
-6.87% |
-7.41% |
-6.08% |
-2.95% |
-0.07% |
1.13% |
1.22% |
-3.39% |
-4.07% |
-8.54% |
-9.58% |
| Return on Common Equity (ROCE) |
|
-10.27% |
-11.77% |
-8.99% |
-3.98% |
-0.09% |
1.60% |
2.39% |
-8.36% |
-10.61% |
-25.01% |
-32.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-10.71% |
-11.96% |
-9.37% |
-4.03% |
-0.09% |
1.52% |
2.30% |
-8.50% |
-11.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.06 |
-5.46 |
-3.75 |
-1.40 |
-0.20 |
0.60 |
3.79 |
0.98 |
1.98 |
-3.12 |
-4.31 |
| NOPAT Margin |
|
-2.97% |
-2.97% |
-2.71% |
-1.35% |
-0.20% |
0.61% |
2.43% |
0.35% |
0.69% |
-1.08% |
-1.72% |
| Net Nonoperating Expense Percent (NNEP) |
|
153.69% |
116.52% |
45.43% |
23.65% |
-6.94% |
-9.41% |
6.62% |
11.97% |
14.52% |
17.70% |
16.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.50% |
-2.36% |
-4.08% |
| Cost of Revenue to Revenue |
|
91.98% |
92.16% |
88.64% |
83.76% |
81.08% |
80.69% |
81.57% |
82.80% |
82.64% |
82.67% |
83.00% |
| SG&A Expenses to Revenue |
|
9.58% |
9.89% |
12.34% |
15.57% |
16.99% |
17.37% |
13.95% |
13.31% |
13.06% |
13.70% |
15.04% |
| 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 |
|
12.27% |
12.09% |
15.23% |
18.17% |
18.32% |
18.55% |
15.54% |
16.71% |
16.38% |
18.87% |
19.46% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.23 |
-7.80 |
-5.35 |
-2.00 |
0.60 |
2.16 |
4.51 |
1.41 |
2.83 |
-4.46 |
-6.16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.66 |
-3.64 |
-1.12 |
0.98 |
2.09 |
3.64 |
8.15 |
13 |
14 |
6.89 |
0.68 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.11 |
0.56 |
0.57 |
0.34 |
0.54 |
0.62 |
1.79 |
1.64 |
2.22 |
2.47 |
0.96 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
83.97 |
0.00 |
0.00 |
18.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.46 |
0.20 |
0.25 |
0.20 |
0.34 |
0.43 |
0.85 |
0.41 |
0.51 |
0.46 |
0.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.20 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
1.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.11 |
0.58 |
0.60 |
0.38 |
0.55 |
0.66 |
1.45 |
1.34 |
1.61 |
1.71 |
0.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.46 |
0.22 |
0.30 |
0.23 |
0.35 |
0.51 |
1.20 |
0.63 |
0.74 |
0.73 |
0.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
24.44 |
16.54 |
13.89 |
23.00 |
14.15 |
15.24 |
30.68 |
152.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
58.08 |
23.41 |
41.56 |
127.35 |
75.23 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
83.87 |
49.45 |
181.93 |
107.47 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.50 |
0.00 |
0.00 |
8.05 |
15.20 |
16.31 |
73.00 |
0.00 |
0.00 |
0.00 |
10.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
38.99 |
0.00 |
0.00 |
8.41 |
53.49 |
0.00 |
0.00 |
0.00 |
60.19 |
42.22 |
6.95 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.06 |
0.07 |
0.11 |
0.09 |
0.07 |
0.23 |
0.87 |
1.01 |
0.99 |
1.44 |
1.60 |
| Long-Term Debt to Equity |
|
0.06 |
0.07 |
0.11 |
0.09 |
0.07 |
0.22 |
0.85 |
0.99 |
0.98 |
1.41 |
1.58 |
| Financial Leverage |
|
0.02 |
0.03 |
0.07 |
0.07 |
0.03 |
0.07 |
0.45 |
0.81 |
0.93 |
1.12 |
1.41 |
| Leverage Ratio |
|
1.49 |
1.59 |
1.48 |
1.35 |
1.33 |
1.41 |
1.96 |
2.47 |
2.61 |
2.93 |
3.39 |
| Compound Leverage Factor |
|
1.54 |
1.64 |
1.61 |
1.64 |
0.37 |
0.84 |
0.88 |
-10.31 |
-6.38 |
9.70 |
8.47 |
| Debt to Total Capital |
|
5.44% |
6.60% |
9.81% |
7.90% |
6.85% |
18.62% |
46.40% |
50.21% |
49.82% |
59.00% |
61.61% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.75% |
0.97% |
0.81% |
0.88% |
1.25% |
0.96% |
| Long-Term Debt to Total Capital |
|
5.44% |
6.60% |
9.81% |
7.90% |
6.85% |
17.88% |
45.43% |
49.40% |
48.94% |
57.75% |
60.65% |
| 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 |
|
94.56% |
93.40% |
90.19% |
92.10% |
93.15% |
81.38% |
53.60% |
49.79% |
50.18% |
41.00% |
38.39% |
| Debt to EBITDA |
|
-1.51 |
-1.31 |
-6.06 |
5.31 |
2.17 |
4.28 |
7.82 |
5.67 |
4.72 |
11.31 |
96.17 |
| Net Debt to EBITDA |
|
-0.38 |
-0.94 |
-5.11 |
3.14 |
0.54 |
2.22 |
6.79 |
4.91 |
4.70 |
11.25 |
94.67 |
| Long-Term Debt to EBITDA |
|
-1.51 |
-1.31 |
-6.06 |
5.31 |
2.17 |
4.11 |
7.66 |
5.58 |
4.64 |
11.07 |
94.67 |
| Debt to NOPAT |
|
-0.79 |
-0.87 |
-1.81 |
-3.71 |
-22.59 |
25.85 |
16.83 |
72.92 |
33.27 |
-24.96 |
-15.08 |
| Net Debt to NOPAT |
|
-0.20 |
-0.63 |
-1.52 |
-2.19 |
-5.60 |
13.38 |
14.60 |
63.19 |
33.11 |
-24.83 |
-14.85 |
| Long-Term Debt to NOPAT |
|
-0.79 |
-0.87 |
-1.81 |
-3.71 |
-22.59 |
24.82 |
16.48 |
71.74 |
32.69 |
-24.43 |
-14.85 |
| Altman Z-Score |
|
1.48 |
0.87 |
0.87 |
0.14 |
0.66 |
0.54 |
1.06 |
1.56 |
1.71 |
1.43 |
0.55 |
| 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 |
|
1.06 |
1.09 |
1.29 |
1.25 |
1.38 |
1.51 |
1.33 |
1.52 |
1.35 |
1.69 |
1.30 |
| Quick Ratio |
|
1.03 |
1.01 |
1.19 |
1.19 |
1.30 |
1.44 |
1.28 |
1.46 |
1.30 |
1.41 |
1.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.01 |
-5.66 |
-0.91 |
2.84 |
0.65 |
-13 |
-49 |
-3.38 |
3.53 |
5.01 |
15 |
| Operating Cash Flow to CapEx |
|
394.12% |
-935.60% |
-2,730.36% |
6,821.91% |
1,569.49% |
698.23% |
470.76% |
-279.94% |
-525.87% |
-129.94% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
9.21 |
-23.48 |
-1.94 |
6.49 |
1.50 |
-14.63 |
-19.66 |
-0.46 |
0.36 |
0.49 |
1.61 |
| Operating Cash Flow to Interest Expense |
|
12.18 |
-18.23 |
-3.53 |
6.78 |
5.27 |
3.56 |
1.03 |
-0.32 |
-0.14 |
-0.59 |
1.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.09 |
-20.18 |
-3.66 |
6.68 |
4.94 |
3.05 |
0.81 |
-0.44 |
-0.17 |
-1.04 |
1.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.57 |
1.69 |
1.44 |
1.26 |
1.22 |
1.08 |
1.12 |
1.59 |
1.61 |
1.64 |
1.56 |
| Accounts Receivable Turnover |
|
5.41 |
5.40 |
5.42 |
6.30 |
6.47 |
6.30 |
5.43 |
6.62 |
5.54 |
4.79 |
4.50 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
5.09 |
4.83 |
4.95 |
5.79 |
5.52 |
5.57 |
5.59 |
7.54 |
6.48 |
5.88 |
5.31 |
| Days Sales Outstanding (DSO) |
|
67.50 |
67.64 |
67.40 |
57.97 |
56.44 |
57.94 |
67.24 |
55.15 |
65.84 |
76.15 |
81.15 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
71.68 |
75.58 |
73.75 |
63.04 |
66.16 |
65.48 |
65.30 |
48.42 |
56.29 |
62.12 |
68.79 |
| Cash Conversion Cycle (CCC) |
|
-4.18 |
-7.94 |
-6.35 |
-5.07 |
-9.72 |
-7.55 |
1.94 |
6.73 |
9.55 |
14.03 |
12.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
71 |
71 |
68 |
64 |
63 |
76 |
129 |
133 |
132 |
124 |
105 |
| Invested Capital Turnover |
|
2.30 |
2.60 |
2.00 |
1.58 |
1.57 |
1.42 |
1.52 |
2.17 |
2.18 |
2.26 |
2.19 |
| Increase / (Decrease) in Invested Capital |
|
-7.07 |
0.19 |
-2.84 |
-4.24 |
-0.85 |
13 |
53 |
4.37 |
-1.55 |
-8.13 |
-19 |
| Enterprise Value (EV) |
|
78 |
41 |
41 |
24 |
35 |
51 |
187 |
179 |
213 |
211 |
103 |
| Market Capitalization |
|
77 |
37 |
35 |
21 |
33 |
42 |
132 |
117 |
147 |
134 |
39 |
| Book Value per Share |
|
$0.62 |
$4.41 |
$4.07 |
$3.95 |
$4.02 |
$3.70 |
$3.87 |
$3.72 |
$3.30 |
$2.63 |
$1.94 |
| Tangible Book Value per Share |
|
($0.01) |
$0.03 |
($0.08) |
($0.02) |
$0.12 |
($0.26) |
($2.42) |
($2.44) |
($2.27) |
($1.94) |
($2.31) |
| Total Capital |
|
73 |
72 |
69 |
66 |
66 |
84 |
137 |
143 |
132 |
132 |
106 |
| Total Debt |
|
4.00 |
4.75 |
6.76 |
5.19 |
4.53 |
16 |
64 |
72 |
66 |
78 |
65 |
| Total Long-Term Debt |
|
4.00 |
4.75 |
6.76 |
5.19 |
4.53 |
15 |
62 |
71 |
65 |
76 |
64 |
| Net Debt |
|
1.01 |
3.42 |
5.71 |
3.07 |
1.12 |
8.06 |
55 |
62 |
65 |
78 |
64 |
| Capital Expenditures (CapEx) |
|
0.67 |
0.47 |
0.06 |
0.04 |
0.15 |
0.44 |
0.55 |
0.84 |
0.26 |
4.68 |
-5.89 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.93 |
1.79 |
3.19 |
1.83 |
1.67 |
1.85 |
5.51 |
11 |
17 |
32 |
12 |
| Debt-free Net Working Capital (DFNWC) |
|
2.06 |
3.12 |
4.24 |
3.95 |
5.08 |
9.37 |
14 |
21 |
17 |
32 |
13 |
| Net Working Capital (NWC) |
|
2.06 |
3.12 |
4.24 |
3.95 |
5.08 |
8.74 |
13 |
20 |
16 |
31 |
12 |
| Net Nonoperating Expense (NNE) |
|
2.39 |
2.58 |
2.07 |
1.04 |
-0.15 |
-0.43 |
2.10 |
7.03 |
9.27 |
12 |
11 |
| Net Nonoperating Obligations (NNO) |
|
1.01 |
3.42 |
5.71 |
3.07 |
1.12 |
8.06 |
55 |
62 |
65 |
69 |
64 |
| Total Depreciation and Amortization (D&A) |
|
4.57 |
4.17 |
4.24 |
2.98 |
1.50 |
1.48 |
3.64 |
11 |
11 |
11 |
6.83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.55% |
0.97% |
2.30% |
1.76% |
1.69% |
1.88% |
3.54% |
3.98% |
5.73% |
11.09% |
4.66% |
| Debt-free Net Working Capital to Revenue |
|
1.21% |
1.70% |
3.07% |
3.81% |
5.14% |
9.49% |
8.95% |
7.35% |
5.84% |
11.23% |
5.07% |
| Net Working Capital to Revenue |
|
1.21% |
1.70% |
3.07% |
3.81% |
5.14% |
8.86% |
8.10% |
6.94% |
5.44% |
10.66% |
4.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.56) |
($0.55) |
($0.38) |
($0.16) |
$0.00 |
$0.05 |
$0.09 |
($0.31) |
($0.36) |
($0.73) |
($0.73) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.97M |
15.27M |
15.30M |
15.33M |
15.35M |
16.66M |
18.89M |
19.47M |
20.12M |
20.62M |
21.00M |
| Adjusted Diluted Earnings per Share |
|
($0.56) |
($0.55) |
($0.38) |
($0.16) |
$0.00 |
$0.05 |
$0.08 |
($0.31) |
($0.36) |
($0.73) |
($0.73) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.97M |
15.27M |
15.30M |
15.33M |
15.35M |
16.76M |
20.74M |
19.47M |
20.12M |
20.62M |
21.00M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.56) |
($0.55) |
($0.38) |
($0.16) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.96M |
14.74M |
15.28M |
15.31M |
15.37M |
18.41M |
19.05M |
19.72M |
20.17M |
20.61M |
20.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.06 |
-5.46 |
-3.75 |
-1.40 |
0.42 |
0.60 |
3.79 |
0.98 |
1.98 |
0.74 |
-0.26 |
| Normalized NOPAT Margin |
|
-2.97% |
-2.97% |
-2.71% |
-1.35% |
0.42% |
0.61% |
2.43% |
0.35% |
0.69% |
0.26% |
-0.10% |
| Pre Tax Income Margin |
|
-4.38% |
-4.38% |
-4.21% |
-2.35% |
0.17% |
1.31% |
1.29% |
-2.07% |
-2.39% |
-5.12% |
-6.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-33.11 |
-32.41 |
-11.44 |
-4.57 |
1.38 |
2.48 |
1.81 |
0.19 |
0.29 |
-0.43 |
-0.67 |
| NOPAT to Interest Expense |
|
-23.18 |
-22.69 |
-8.01 |
-3.20 |
-0.47 |
0.69 |
1.52 |
0.14 |
0.20 |
-0.30 |
-0.47 |
| EBIT Less CapEx to Interest Expense |
|
-36.20 |
-34.36 |
-11.57 |
-4.67 |
1.04 |
1.97 |
1.59 |
0.08 |
0.26 |
-0.89 |
-0.03 |
| NOPAT Less CapEx to Interest Expense |
|
-26.27 |
-24.64 |
-8.13 |
-3.30 |
-0.80 |
0.18 |
1.30 |
0.02 |
0.18 |
-0.76 |
0.17 |
| 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% |
0.00% |
0.00% |