| DEI Shares Outstanding |
|
12,328,014.00 |
12,384,730.00 |
12,395,699.00 |
12,461,648.00 |
12,687,573.00 |
15,534,829.00 |
15,947,228.00 |
17,223,306.00 |
17,903,437.00 |
- |
19,079,106.00 |
| DEI Adjusted Shares Outstanding |
|
12,328,014.00 |
12,384,730.00 |
12,395,699.00 |
12,461,648.00 |
12,687,573.00 |
15,534,829.00 |
15,947,228.00 |
17,223,306.00 |
17,903,437.00 |
- |
19,079,106.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
2.58 |
1.00 |
-1.82 |
-3.26 |
-5.93 |
-5.44 |
-2.60 |
-2.26 |
-1.39 |
- |
2.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
29.13% |
-32.23% |
-21.82% |
-22.70% |
-27.35% |
-52.84% |
87.23% |
79.64% |
-1.83% |
56.22% |
-10.45% |
| EBITDA Growth |
|
182.86% |
-57.53% |
-202.25% |
15.09% |
-214.27% |
-8.29% |
50.09% |
72.71% |
231.05% |
-561.55% |
122.48% |
| EBIT Growth |
|
390.93% |
-65.96% |
-295.78% |
3.16% |
-147.03% |
-11.95% |
55.97% |
69.84% |
170.40% |
-906.97% |
110.59% |
| NOPAT Growth |
|
389.77% |
-57.00% |
-279.84% |
-2.82% |
-131.35% |
-6.60% |
71.76% |
34.00% |
169.83% |
255.90% |
-9.16% |
| Net Income Growth |
|
438.70% |
-61.25% |
-283.07% |
-79.86% |
-85.40% |
-14.43% |
51.86% |
6.27% |
36.07% |
-205.31% |
150.26% |
| EPS Growth |
|
426.53% |
-61.24% |
-282.00% |
-79.12% |
-82.52% |
-5.71% |
68.20% |
22.00% |
24.36% |
-164.41% |
134.94% |
| Operating Cash Flow Growth |
|
-990.03% |
100.33% |
18,663.26% |
-178.44% |
40.02% |
-210.37% |
5.96% |
120.76% |
-58.54% |
842.19% |
-22.60% |
| Free Cash Flow Firm Growth |
|
-283.20% |
52.47% |
247.10% |
-230.75% |
128.83% |
-232.15% |
-211.09% |
103.78% |
-298.70% |
2,930.91% |
-94.39% |
| Invested Capital Growth |
|
277.59% |
33.84% |
-39.75% |
31.75% |
-54.35% |
-63.09% |
222.36% |
-18.91% |
21.82% |
-159.75% |
43.55% |
| Revenue Q/Q Growth |
|
-1.17% |
-11.46% |
-12.08% |
2.79% |
-15.72% |
16.87% |
7.65% |
17.37% |
-0.66% |
2.02% |
-2.36% |
| EBITDA Q/Q Growth |
|
14.95% |
-45.04% |
-71.59% |
15.05% |
-11.70% |
11.88% |
22.29% |
-127.16% |
14.90% |
40.14% |
-78.97% |
| EBIT Q/Q Growth |
|
22.92% |
-54.56% |
-47.37% |
7.05% |
2.52% |
-4.91% |
31.92% |
-112.55% |
18.48% |
37.80% |
-87.89% |
| NOPAT Q/Q Growth |
|
29.93% |
-48.33% |
-48.26% |
4.70% |
3.62% |
-0.28% |
28.95% |
-72.31% |
163.49% |
43.79% |
-71.27% |
| Net Income Q/Q Growth |
|
27.44% |
-48.44% |
-98.78% |
-55.78% |
17.61% |
-7.55% |
28.84% |
-38.99% |
20.12% |
32.71% |
-57.33% |
| EPS Q/Q Growth |
|
26.47% |
-48.45% |
-97.83% |
-55.98% |
18.16% |
-4.31% |
36.91% |
-48.57% |
8.53% |
26.24% |
-56.57% |
| Operating Cash Flow Q/Q Growth |
|
-253.14% |
100.36% |
-52.97% |
45.40% |
-286.36% |
-81.77% |
27.95% |
195.67% |
460.74% |
-36.02% |
13.58% |
| Free Cash Flow Firm Q/Q Growth |
|
-205.03% |
71.67% |
-49.63% |
14.65% |
-21.73% |
-6,819.04% |
-47.78% |
113.98% |
84.41% |
-24.87% |
-51.06% |
| Invested Capital Q/Q Growth |
|
31.77% |
-25.09% |
-17.47% |
-18.32% |
-27.66% |
-9.13% |
56.88% |
1.71% |
-22.97% |
44.40% |
-341.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
10.70% |
7.67% |
0.73% |
-1.15% |
-6.22% |
-12.45% |
5.64% |
7.08% |
11.66% |
11.98% |
14.61% |
| EBITDA Margin |
|
7.18% |
4.50% |
-5.88% |
-6.46% |
-27.96% |
-64.20% |
-17.11% |
-2.60% |
3.47% |
-10.25% |
2.57% |
| Operating Margin |
|
5.46% |
3.03% |
-7.76% |
-10.32% |
-32.88% |
-74.32% |
-11.21% |
-4.12% |
2.93% |
6.67% |
6.77% |
| EBIT Margin |
|
6.07% |
3.05% |
-7.63% |
-9.56% |
-32.50% |
-77.16% |
-18.14% |
-3.05% |
2.18% |
-11.28% |
1.34% |
| Profit (Net Income) Margin |
|
4.12% |
2.35% |
-5.51% |
-12.82% |
-32.72% |
-79.39% |
-20.41% |
-10.65% |
-6.93% |
-13.55% |
7.61% |
| Tax Burden Percent |
|
68.20% |
78.06% |
71.84% |
133.44% |
99.85% |
100.23% |
103.53% |
106.33% |
112.43% |
108.34% |
-350.48% |
| Interest Burden Percent |
|
99.48% |
98.93% |
100.52% |
100.51% |
100.81% |
102.66% |
108.67% |
328.79% |
-282.35% |
110.85% |
-162.56% |
| Effective Tax Rate |
|
31.80% |
21.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
38.49% |
8.95% |
-17.55% |
-20.71% |
-57.87% |
-143.76% |
-35.66% |
-17.03% |
11.97% |
192.76% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
36.35% |
9.00% |
-17.29% |
-3.39% |
-22.96% |
-57.93% |
-119.97% |
-53.88% |
-44.47% |
47.25% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-23.82% |
-3.94% |
8.32% |
1.63% |
9.45% |
27.13% |
-251.76% |
273.95% |
-584.95% |
-58.59% |
0.00% |
| Return on Equity (ROE) |
|
14.66% |
5.01% |
-9.23% |
-19.08% |
-48.42% |
-116.62% |
-287.42% |
256.92% |
-572.98% |
134.16% |
-29.57% |
| Cash Return on Invested Capital (CROIC) |
|
-77.76% |
-19.99% |
32.06% |
-48.11% |
16.75% |
-51.59% |
-140.95% |
3.85% |
-7.70% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
11.84% |
4.28% |
-9.84% |
-10.33% |
-27.94% |
-39.11% |
-19.22% |
-5.55% |
3.41% |
-26.10% |
2.60% |
| Return on Assets (ROA) |
|
8.03% |
3.30% |
-7.10% |
-13.86% |
-28.13% |
-40.24% |
-21.62% |
-19.40% |
-10.82% |
-31.35% |
14.82% |
| Return on Common Equity (ROCE) |
|
14.66% |
5.01% |
-9.23% |
-19.08% |
-48.43% |
-116.67% |
-287.42% |
256.92% |
4,943.85% |
233.24% |
-29.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.53% |
4.80% |
-9.74% |
-20.96% |
-64.19% |
-282.32% |
2,502.84% |
135.90% |
53.74% |
50.45% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
12 |
-22 |
-23 |
-53 |
-56 |
-16 |
-11 |
7.34 |
26 |
24 |
| NOPAT Margin |
|
3.72% |
2.36% |
-5.43% |
-7.23% |
-23.01% |
-52.02% |
-7.85% |
-2.88% |
2.05% |
4.67% |
4.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.14% |
-0.04% |
-0.27% |
-17.32% |
-34.91% |
-85.83% |
84.31% |
36.85% |
56.44% |
145.50% |
-14.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
30.00% |
542.30% |
55.14% |
| Cost of Revenue to Revenue |
|
89.30% |
92.33% |
99.27% |
101.15% |
106.22% |
112.45% |
94.36% |
92.92% |
88.34% |
88.02% |
85.39% |
| SG&A Expenses to Revenue |
|
5.39% |
6.95% |
8.06% |
9.18% |
16.66% |
27.49% |
13.56% |
7.74% |
7.68% |
5.88% |
7.84% |
| 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 |
|
5.24% |
4.65% |
8.49% |
9.18% |
26.66% |
61.87% |
16.85% |
11.20% |
9.08% |
5.31% |
7.84% |
| Earnings before Interest and Taxes (EBIT) |
|
47 |
16 |
-31 |
-30 |
-75 |
-84 |
-37 |
-11 |
7.82 |
-63 |
6.69 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
24 |
-24 |
-20 |
-64 |
-70 |
-35 |
-9.48 |
12 |
-57 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.98 |
0.71 |
0.91 |
0.43 |
0.22 |
1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.08 |
0.77 |
1.01 |
0.48 |
0.22 |
1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.30 |
0.35 |
0.52 |
0.26 |
0.11 |
0.35 |
0.29 |
0.15 |
0.14 |
0.30 |
0.42 |
| Price to Earnings (P/E) |
|
7.24 |
14.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.54 |
| Dividend Yield |
|
1.93% |
2.45% |
2.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
13.82% |
6.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.96 |
0.53 |
0.79 |
0.12 |
0.00 |
1.82 |
1.89 |
2.58 |
2.40 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.15 |
0.16 |
0.18 |
0.05 |
0.00 |
0.35 |
0.63 |
0.39 |
0.45 |
0.50 |
0.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.04 |
3.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.03 |
0.00 |
23.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.42 |
5.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.70 |
0.00 |
44.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
3.94 |
6.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.05 |
10.71 |
12.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
387.14 |
1.87 |
0.00 |
0.00 |
0.00 |
0.00 |
12.40 |
33.95 |
6.23 |
8.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
60.00 |
0.00 |
2.09 |
40.39 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
1.81 |
-58.03 |
-4.39 |
1.90 |
-1.03 |
-1.40 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
1.24 |
-58.03 |
-2.96 |
1.11 |
-1.01 |
-1.31 |
| Financial Leverage |
|
-0.66 |
-0.44 |
-0.48 |
-0.48 |
-0.41 |
-0.47 |
2.10 |
-5.08 |
13.15 |
-1.24 |
-0.77 |
| Leverage Ratio |
|
1.83 |
1.52 |
1.30 |
1.38 |
1.72 |
2.90 |
13.29 |
-13.24 |
52.98 |
-4.28 |
-2.00 |
| Compound Leverage Factor |
|
1.82 |
1.50 |
1.31 |
1.38 |
1.74 |
2.98 |
14.45 |
-43.53 |
-149.58 |
-4.74 |
3.24 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.01% |
64.44% |
101.75% |
129.50% |
65.49% |
3,217.70% |
349.44% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.53% |
0.00% |
42.05% |
27.25% |
59.65% |
22.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.01% |
43.92% |
101.75% |
87.45% |
38.24% |
3,158.05% |
326.85% |
| 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% |
-0.04% |
0.00% |
0.00% |
0.00% |
77.32% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
92.03% |
35.56% |
-1.75% |
-29.50% |
-42.81% |
-3,117.70% |
-249.44% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
-0.79 |
-2.77 |
-13.23 |
5.69 |
-2.70 |
11.67 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.93 |
-0.02 |
-2.01 |
-9.23 |
2.42 |
-1.93 |
6.68 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
-0.54 |
-2.77 |
-8.93 |
3.32 |
-2.65 |
10.91 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.19 |
-0.98 |
-6.03 |
-11.93 |
9.62 |
5.93 |
6.34 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.13 |
-0.02 |
-4.38 |
-8.33 |
4.10 |
4.23 |
3.63 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.19 |
-0.67 |
-6.03 |
-8.06 |
5.62 |
5.82 |
5.93 |
| Altman Z-Score |
|
4.32 |
4.46 |
4.43 |
2.24 |
0.61 |
-0.74 |
0.43 |
1.09 |
1.04 |
0.80 |
1.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.02% |
-0.04% |
0.00% |
0.00% |
962.83% |
-73.84% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.87 |
4.46 |
4.96 |
2.51 |
2.22 |
1.70 |
1.97 |
1.22 |
1.31 |
1.79 |
1.87 |
| Quick Ratio |
|
2.06 |
2.18 |
1.25 |
0.58 |
1.48 |
0.89 |
0.64 |
0.12 |
0.35 |
0.17 |
0.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-58 |
-28 |
41 |
-53 |
15 |
-20 |
-63 |
2.38 |
-4.73 |
134 |
7.36 |
| Operating Cash Flow to CapEx |
|
-393.35% |
1.55% |
4,171.77% |
-1,448.24% |
-340.55% |
-598.08% |
-2,983.14% |
147.17% |
37.49% |
895.26% |
1,030.09% |
| Free Cash Flow to Firm to Interest Expense |
|
-239.19 |
-161.56 |
249.32 |
-342.82 |
25.16 |
-9.10 |
-19.71 |
0.09 |
-0.16 |
19.53 |
0.42 |
| Operating Cash Flow to Interest Expense |
|
-270.31 |
1.26 |
247.49 |
-204.15 |
-31.16 |
-26.47 |
-17.34 |
0.45 |
0.16 |
6.56 |
1.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-339.03 |
-79.71 |
241.56 |
-218.25 |
-40.32 |
-30.90 |
-17.92 |
0.15 |
-0.27 |
5.83 |
1.79 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.95 |
1.40 |
1.29 |
1.08 |
0.86 |
0.51 |
1.06 |
1.82 |
1.56 |
2.31 |
1.95 |
| Accounts Receivable Turnover |
|
35.30 |
16.14 |
24.98 |
24.54 |
18.24 |
13.22 |
14.68 |
23.47 |
36.03 |
54.55 |
40.16 |
| Inventory Turnover |
|
6.98 |
4.53 |
5.47 |
5.55 |
5.45 |
3.82 |
4.04 |
5.63 |
3.34 |
4.92 |
5.96 |
| Fixed Asset Turnover |
|
18.01 |
11.78 |
9.68 |
7.57 |
5.48 |
3.73 |
10.72 |
17.59 |
13.14 |
18.23 |
16.41 |
| Accounts Payable Turnover |
|
20.21 |
14.05 |
14.05 |
11.02 |
10.51 |
8.03 |
5.58 |
6.65 |
4.56 |
7.08 |
8.13 |
| Days Sales Outstanding (DSO) |
|
10.34 |
22.62 |
14.61 |
14.88 |
20.01 |
27.62 |
24.87 |
15.55 |
10.13 |
6.69 |
9.09 |
| Days Inventory Outstanding (DIO) |
|
52.28 |
80.49 |
66.78 |
65.79 |
66.99 |
95.66 |
90.34 |
64.79 |
109.24 |
74.24 |
61.25 |
| Days Payable Outstanding (DPO) |
|
18.06 |
25.98 |
25.98 |
33.11 |
34.71 |
45.45 |
65.45 |
54.87 |
80.04 |
51.58 |
44.90 |
| Cash Conversion Cycle (CCC) |
|
44.56 |
77.13 |
55.42 |
47.55 |
52.28 |
77.84 |
49.77 |
25.48 |
39.32 |
29.35 |
25.44 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
118 |
158 |
95 |
126 |
57 |
21 |
68 |
55 |
67 |
-40 |
-21 |
| Invested Capital Turnover |
|
10.34 |
3.79 |
3.23 |
2.87 |
2.51 |
2.76 |
4.54 |
5.91 |
5.84 |
41.25 |
-17.03 |
| Increase / (Decrease) in Invested Capital |
|
87 |
40 |
-63 |
30 |
-68 |
-36 |
47 |
-13 |
12 |
-108 |
16 |
| Enterprise Value (EV) |
|
113 |
83 |
75 |
15 |
-34 |
38 |
129 |
143 |
162 |
280 |
297 |
| Market Capitalization |
|
230 |
182 |
212 |
83 |
26 |
37 |
59 |
55 |
48 |
169 |
211 |
| Book Value per Share |
|
$19.07 |
$20.74 |
$18.69 |
$15.54 |
$9.24 |
$1.96 |
($0.10) |
($1.66) |
($2.58) |
($7.95) |
($5.63) |
| Tangible Book Value per Share |
|
$17.33 |
$19.01 |
$16.96 |
$13.81 |
$9.24 |
$1.96 |
($0.10) |
($1.66) |
($2.58) |
($7.95) |
($5.89) |
| Total Capital |
|
235 |
257 |
232 |
194 |
127 |
86 |
94 |
97 |
108 |
4.82 |
43 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
10 |
55 |
96 |
125 |
71 |
155 |
150 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
10 |
38 |
96 |
85 |
41 |
152 |
141 |
| Net Debt |
|
-117 |
-99 |
-136 |
-68 |
-60 |
1.04 |
70 |
88 |
30 |
111 |
86 |
| Capital Expenditures (CapEx) |
|
17 |
14 |
0.97 |
2.19 |
5.57 |
9.85 |
1.86 |
7.82 |
13 |
5.02 |
3.38 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
91 |
88 |
23 |
26 |
-9.78 |
13 |
41 |
26 |
32 |
23 |
20 |
| Debt-free Net Working Capital (DFNWC) |
|
208 |
187 |
160 |
94 |
60 |
67 |
67 |
64 |
72 |
67 |
84 |
| Net Working Capital (NWC) |
|
208 |
187 |
160 |
94 |
60 |
50 |
67 |
23 |
43 |
64 |
74 |
| Net Nonoperating Expense (NNE) |
|
-3.04 |
0.05 |
0.31 |
18 |
22 |
30 |
26 |
28 |
32 |
102 |
-14 |
| Net Nonoperating Obligations (NNO) |
|
-117 |
-99 |
-136 |
-68 |
-60 |
-9.34 |
70 |
84 |
30 |
110 |
86 |
| Total Depreciation and Amortization (D&A) |
|
8.61 |
7.61 |
7.15 |
9.80 |
10 |
14 |
2.09 |
1.63 |
4.61 |
5.76 |
6.21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.80% |
16.86% |
5.67% |
8.13% |
-4.25% |
12.18% |
20.27% |
7.05% |
8.91% |
4.05% |
3.96% |
| Debt-free Net Working Capital to Revenue |
|
26.93% |
35.71% |
38.98% |
29.63% |
26.20% |
62.18% |
33.20% |
17.45% |
20.24% |
11.99% |
16.79% |
| Net Working Capital to Revenue |
|
26.93% |
35.71% |
38.98% |
29.63% |
26.20% |
45.95% |
33.20% |
6.28% |
12.02% |
11.48% |
14.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.59 |
$1.00 |
($1.82) |
($3.26) |
($5.95) |
($6.29) |
($2.00) |
($1.56) |
($1.18) |
($3.12) |
$1.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.18M |
12.26M |
12.29M |
12.32M |
12.35M |
13.43M |
20.77M |
24.84M |
28.37M |
30.73M |
31.81M |
| Adjusted Diluted Earnings per Share |
|
$2.58 |
$1.00 |
($1.82) |
($3.26) |
($5.95) |
($6.29) |
($2.00) |
($1.56) |
($1.18) |
($3.12) |
$1.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.22M |
12.26M |
12.29M |
12.32M |
12.35M |
13.43M |
20.77M |
24.84M |
28.37M |
30.73M |
33.79M |
| 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 |
|
12.34M |
12.40M |
12.44M |
12.60M |
13.27M |
15.59M |
16.48M |
17.70M |
18.35M |
19.06M |
19.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
14 |
-21 |
-23 |
-42 |
-30 |
-11 |
-1.68 |
10 |
24 |
24 |
| Normalized NOPAT Margin |
|
3.72% |
2.70% |
-5.13% |
-7.23% |
-18.22% |
-27.96% |
-5.54% |
-0.46% |
2.91% |
4.27% |
4.74% |
| Pre Tax Income Margin |
|
6.03% |
3.01% |
-7.67% |
-9.61% |
-32.77% |
-79.21% |
-19.72% |
-10.02% |
-6.17% |
-12.51% |
-2.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
192.92 |
93.33 |
-191.68 |
-195.21 |
-122.73 |
-37.61 |
-11.53 |
-0.44 |
0.26 |
-9.22 |
0.38 |
| NOPAT to Interest Expense |
|
118.39 |
72.34 |
-136.49 |
-147.58 |
-86.90 |
-25.36 |
-4.99 |
-0.41 |
0.25 |
3.82 |
1.35 |
| EBIT Less CapEx to Interest Expense |
|
124.20 |
12.36 |
-197.61 |
-209.30 |
-131.88 |
-42.03 |
-12.11 |
-0.74 |
-0.16 |
-9.95 |
0.19 |
| NOPAT Less CapEx to Interest Expense |
|
49.67 |
-8.63 |
-142.42 |
-161.67 |
-96.05 |
-29.78 |
-5.57 |
-0.72 |
-0.18 |
3.08 |
1.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
13.89% |
36.15% |
-14.85% |
0.00% |
0.00% |
-0.20% |
0.00% |
0.00% |
0.00% |
-36.75% |
0.00% |
| Augmented Payout Ratio |
|
13.89% |
36.15% |
-14.85% |
0.00% |
0.00% |
-0.20% |
0.00% |
0.00% |
0.00% |
-36.75% |
0.00% |