| DEI Shares Outstanding |
|
0.00 |
0.00 |
22,760,000.00 |
45,520,000.00 |
45,520,000.00 |
24,135,000.00 |
28,965,034.00 |
43,398,885.00 |
37,451,882.00 |
37,451,882.00 |
37,451,882.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
455,200.00 |
910,400.00 |
910,400.00 |
482,700.00 |
579,301.00 |
867,978.00 |
749,038.00 |
749,038.00 |
749,038.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
13.13 |
4.92 |
-38.62 |
-28.21 |
-36.43 |
-16.85 |
-20.88 |
-11.15 |
-16.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
86.51% |
-20.11% |
13.09% |
-41.90% |
-51.00% |
-56.83% |
-94.32% |
-94.73% |
16,864.81% |
84.30% |
| EBITDA Growth |
|
0.00% |
87.56% |
-0.30% |
-31.09% |
-161.33% |
-46.02% |
-237.29% |
69.53% |
-7.16% |
-31.69% |
-35.65% |
| EBIT Growth |
|
0.00% |
114.62% |
-1.34% |
-38.98% |
-199.54% |
-38.71% |
-207.83% |
68.98% |
-2.53% |
-29.16% |
-39.96% |
| NOPAT Growth |
|
0.00% |
79.06% |
-7.86% |
-34.98% |
-196.92% |
-38.71% |
-82.62% |
51.09% |
-10.42% |
36.27% |
-182.48% |
| Net Income Growth |
|
0.00% |
91.16% |
47.61% |
-31.28% |
-761.05% |
57.28% |
-71.11% |
30.33% |
-4.48% |
47.81% |
-50.39% |
| EPS Growth |
|
0.00% |
92.31% |
40.00% |
-42.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
111.91% |
-35.63% |
-135.66% |
109.61% |
185.54% |
-1,214.85% |
-260.38% |
-16.35% |
126.55% |
-241.07% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
81.82% |
49.51% |
418.58% |
175.87% |
-110.59% |
-117.35% |
212.09% |
-532.73% |
89.36% |
| Invested Capital Growth |
|
0.00% |
0.00% |
27.87% |
12.38% |
-22.97% |
-72.85% |
-39.45% |
36.84% |
-114.45% |
1,989.94% |
-15.32% |
| 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 |
|
46.70% |
43.34% |
57.37% |
47.88% |
30.79% |
23.96% |
10.71% |
0.56% |
14.29% |
45.12% |
35.29% |
| EBITDA Margin |
|
28.42% |
28.58% |
35.67% |
21.73% |
-22.94% |
-68.38% |
-534.22% |
-2,865.68% |
-58,249.62% |
-452.15% |
-332.80% |
| Operating Margin |
|
20.66% |
25.26% |
29.53% |
16.27% |
-27.84% |
-78.81% |
-333.35% |
-2,870.60% |
-60,124.59% |
-225.87% |
-346.20% |
| EBIT Margin |
|
21.19% |
24.38% |
30.11% |
16.25% |
-27.84% |
-78.81% |
-561.93% |
-3,068.86% |
-59,681.30% |
-454.38% |
-345.07% |
| Profit (Net Income) Margin |
|
13.55% |
13.89% |
25.66% |
15.59% |
-177.41% |
-154.70% |
-613.15% |
-7,520.80% |
-149,049.90% |
-458.56% |
-374.20% |
| Tax Burden Percent |
|
88.85% |
69.76% |
97.27% |
123.59% |
587.34% |
273.43% |
107.81% |
237.67% |
246.22% |
100.89% |
100.00% |
| Interest Burden Percent |
|
71.98% |
81.65% |
87.60% |
77.65% |
108.51% |
71.79% |
101.21% |
103.11% |
101.43% |
100.02% |
108.44% |
| Effective Tax Rate |
|
11.16% |
30.24% |
31.20% |
28.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
26.22% |
10.60% |
5.78% |
-5.98% |
-15.00% |
-79.92% |
-43.77% |
-97.78% |
-20.60% |
-29.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.38% |
24.90% |
22.73% |
-278.76% |
346.43% |
50.15% |
5,856.95% |
3,477.41% |
143.26% |
-12,703.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
5.60% |
6.03% |
2.93% |
-60.28% |
-24.14% |
-25.08% |
-116.78% |
-226.00% |
-27.63% |
-16.30% |
| Return on Equity (ROE) |
|
0.00% |
31.82% |
16.63% |
8.72% |
-66.26% |
-39.14% |
-105.00% |
-160.55% |
-323.79% |
-48.23% |
-46.15% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-173.78% |
-13.86% |
-5.87% |
19.97% |
99.58% |
-30.77% |
-74.88% |
0.00% |
-115.05% |
-13.26% |
| Operating Return on Assets (OROA) |
|
0.00% |
12.62% |
10.85% |
5.84% |
-6.20% |
-10.21% |
-45.49% |
-22.81% |
-26.10% |
-27.93% |
-35.20% |
| Return on Assets (ROA) |
|
0.00% |
7.19% |
9.24% |
5.60% |
-39.52% |
-20.04% |
-49.64% |
-55.91% |
-65.18% |
-28.19% |
-38.17% |
| Return on Common Equity (ROCE) |
|
0.00% |
26.19% |
15.11% |
8.34% |
-63.29% |
-37.65% |
-101.96% |
-149.09% |
-280.34% |
-47.55% |
-43.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.33% |
13.48% |
8.97% |
-83.56% |
-47.30% |
-162.88% |
-362.82% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.19 |
5.71 |
5.26 |
3.42 |
-3.32 |
-4.60 |
-8.40 |
-4.11 |
-4.54 |
-2.89 |
-8.17 |
| NOPAT Margin |
|
18.35% |
17.62% |
20.32% |
11.68% |
-19.49% |
-55.16% |
-233.35% |
-2,009.42% |
-42,087.21% |
-158.11% |
-242.34% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
15.84% |
-14.29% |
-16.95% |
272.77% |
-361.43% |
-130.08% |
-5,900.72% |
-3,575.19% |
-163.86% |
12,673.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-30.51% |
-91.41% |
-9.54% |
-30.20% |
| Cost of Revenue to Revenue |
|
53.30% |
56.66% |
42.63% |
52.12% |
69.21% |
76.04% |
151.79% |
112.14% |
-121.19% |
65.81% |
67.37% |
| SG&A Expenses to Revenue |
|
23.41% |
13.13% |
22.59% |
23.48% |
19.26% |
47.62% |
128.30% |
2,858.45% |
60,290.70% |
214.73% |
86.52% |
| R&D to Revenue |
|
2.64% |
1.55% |
1.85% |
2.24% |
2.58% |
4.02% |
9.64% |
0.00% |
0.00% |
27.24% |
10.71% |
| Operating Expenses to Revenue |
|
26.05% |
18.09% |
27.84% |
31.61% |
58.63% |
102.76% |
281.56% |
2,858.45% |
60,345.78% |
260.06% |
378.83% |
| Earnings before Interest and Taxes (EBIT) |
|
3.68 |
7.91 |
7.80 |
4.76 |
-4.74 |
-6.57 |
-20 |
-6.28 |
-6.43 |
-8.31 |
-12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.94 |
9.27 |
9.24 |
6.37 |
-3.90 |
-5.70 |
-19 |
-5.86 |
-6.28 |
-8.27 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.58 |
0.55 |
0.59 |
3.15 |
0.00 |
0.00 |
1.11 |
0.07 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.66 |
0.67 |
0.62 |
5.11 |
0.00 |
0.00 |
1.50 |
0.10 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.01 |
1.17 |
1.92 |
11.87 |
0.00 |
0.00 |
18.22 |
0.42 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
6.60 |
0.00 |
0.00 |
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% |
15.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.76 |
0.79 |
1.52 |
5.57 |
0.00 |
0.00 |
1.12 |
0.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.63 |
2.22 |
2.39 |
12.27 |
0.00 |
0.00 |
18.07 |
2.10 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
7.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
10.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
13.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
435.99 |
80.35 |
0.00 |
0.00 |
0.00 |
10.74 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.42 |
0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.60 |
0.29 |
0.33 |
0.45 |
0.25 |
0.29 |
1.65 |
0.02 |
0.01 |
0.09 |
| Long-Term Debt to Equity |
|
0.00 |
0.22 |
0.06 |
0.15 |
0.19 |
0.00 |
0.01 |
0.26 |
0.02 |
0.01 |
0.02 |
| Financial Leverage |
|
0.00 |
0.54 |
0.24 |
0.13 |
0.22 |
-0.07 |
-0.50 |
-0.02 |
-0.07 |
-0.19 |
0.00 |
| Leverage Ratio |
|
0.00 |
2.21 |
1.80 |
1.56 |
1.68 |
1.95 |
2.12 |
2.87 |
4.97 |
1.71 |
1.21 |
| Compound Leverage Factor |
|
0.00 |
1.81 |
1.58 |
1.21 |
1.82 |
1.40 |
2.14 |
2.96 |
5.04 |
1.71 |
1.31 |
| Debt to Total Capital |
|
0.00% |
37.66% |
22.46% |
24.69% |
31.02% |
20.23% |
22.63% |
62.32% |
2.27% |
1.27% |
8.53% |
| Short-Term Debt to Total Capital |
|
0.00% |
23.89% |
18.02% |
13.16% |
17.71% |
20.23% |
21.97% |
52.53% |
0.00% |
0.00% |
6.74% |
| Long-Term Debt to Total Capital |
|
0.00% |
13.77% |
4.43% |
11.53% |
13.31% |
0.00% |
0.66% |
9.79% |
2.27% |
1.27% |
1.78% |
| 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% |
11.04% |
3.47% |
3.21% |
3.31% |
1.96% |
2.92% |
6.20% |
10.00% |
0.00% |
13.26% |
| Common Equity to Total Capital |
|
0.00% |
51.30% |
74.08% |
72.10% |
65.67% |
77.81% |
74.45% |
31.48% |
87.73% |
98.73% |
78.21% |
| Debt to EBITDA |
|
0.00 |
1.84 |
1.62 |
2.74 |
-4.37 |
-1.24 |
-0.21 |
-1.43 |
-0.02 |
-0.05 |
-0.21 |
| Net Debt to EBITDA |
|
0.00 |
1.65 |
0.44 |
2.50 |
-4.11 |
-0.56 |
-0.05 |
-0.99 |
0.01 |
0.03 |
-0.18 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.67 |
0.32 |
1.28 |
-1.88 |
0.00 |
-0.01 |
-0.23 |
-0.02 |
-0.05 |
-0.04 |
| Debt to NOPAT |
|
0.00 |
2.99 |
2.84 |
5.10 |
-5.15 |
-1.54 |
-0.49 |
-2.04 |
-0.02 |
-0.13 |
-0.28 |
| Net Debt to NOPAT |
|
0.00 |
2.67 |
0.78 |
4.64 |
-4.84 |
-0.70 |
-0.11 |
-1.41 |
0.01 |
0.10 |
-0.25 |
| Long-Term Debt to NOPAT |
|
0.00 |
1.09 |
0.56 |
2.38 |
-2.21 |
0.00 |
-0.01 |
-0.32 |
-0.02 |
-0.13 |
-0.06 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.45 |
0.28 |
-0.53 |
-2.17 |
0.00 |
0.00 |
0.84 |
-4.87 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
17.71% |
9.16% |
4.37% |
4.48% |
3.80% |
2.90% |
7.14% |
13.42% |
1.43% |
6.56% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.75 |
1.27 |
1.43 |
1.01 |
0.58 |
0.78 |
0.43 |
0.60 |
0.35 |
0.21 |
| Quick Ratio |
|
0.00 |
0.60 |
1.11 |
0.76 |
0.50 |
0.18 |
0.06 |
0.14 |
0.03 |
0.21 |
0.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-38 |
-6.88 |
-3.47 |
11 |
31 |
-3.23 |
-7.03 |
7.88 |
-34 |
-3.63 |
| Operating Cash Flow to CapEx |
|
69.04% |
42.02% |
54.69% |
-9.75% |
0.00% |
0.00% |
-15,629.55% |
0.00% |
-24,750.15% |
0.00% |
-3,837.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-26.10 |
-7.09 |
-3.25 |
16.00 |
35.61 |
0.00 |
-35.99 |
85.51 |
-10,712.16 |
-3.69 |
| Operating Cash Flow to Interest Expense |
|
1.80 |
2.72 |
2.61 |
-0.84 |
0.13 |
0.29 |
0.00 |
-51.00 |
-125.79 |
966.79 |
-4.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.81 |
-3.75 |
-2.16 |
-9.51 |
0.13 |
0.29 |
0.00 |
-51.00 |
-126.30 |
966.79 |
-4.53 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.52 |
0.36 |
0.36 |
0.22 |
0.13 |
0.08 |
0.01 |
0.00 |
0.06 |
0.10 |
| Accounts Receivable Turnover |
|
0.00 |
2.13 |
1.54 |
1.79 |
1.31 |
1.13 |
2.00 |
0.14 |
0.01 |
6.92 |
13.41 |
| Inventory Turnover |
|
0.00 |
5.76 |
3.32 |
4.15 |
3.26 |
2.67 |
5.08 |
0.30 |
0.00 |
4.60 |
4.16 |
| Fixed Asset Turnover |
|
0.00 |
0.95 |
0.70 |
0.73 |
0.44 |
0.34 |
0.34 |
0.02 |
0.00 |
61.92 |
91.39 |
| Accounts Payable Turnover |
|
0.00 |
2.82 |
2.18 |
3.90 |
2.41 |
1.56 |
1.32 |
0.04 |
0.00 |
0.57 |
1.05 |
| Days Sales Outstanding (DSO) |
|
0.00 |
171.19 |
237.49 |
204.30 |
278.94 |
323.40 |
182.06 |
2,657.43 |
47,416.31 |
52.74 |
27.23 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
63.40 |
109.91 |
87.89 |
112.06 |
136.57 |
71.91 |
1,223.16 |
0.00 |
79.32 |
87.70 |
| Days Payable Outstanding (DPO) |
|
0.00 |
129.54 |
167.24 |
93.54 |
151.17 |
233.61 |
277.03 |
8,792.87 |
0.00 |
641.28 |
347.66 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
105.04 |
180.16 |
198.66 |
239.83 |
226.36 |
-23.06 |
-4,912.28 |
47,416.31 |
-509.22 |
-232.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
44 |
56 |
63 |
48 |
13 |
7.93 |
11 |
-1.57 |
30 |
25 |
| Invested Capital Turnover |
|
0.00 |
1.49 |
0.52 |
0.50 |
0.31 |
0.27 |
0.34 |
0.02 |
0.00 |
0.13 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
44 |
12 |
6.90 |
-14 |
-35 |
-5.17 |
2.92 |
-12 |
31 |
-4.54 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
48 |
38 |
20 |
44 |
0.00 |
0.00 |
33 |
7.07 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
30 |
20 |
16 |
43 |
0.00 |
0.00 |
33 |
1.43 |
| Book Value per Share |
|
$0.00 |
$1.29 |
$2.58 |
$2.24 |
$1.59 |
$1.13 |
$0.54 |
$0.15 |
$0.10 |
$0.80 |
$44.30 |
| Tangible Book Value per Share |
|
$0.00 |
$0.90 |
$2.19 |
$1.96 |
$1.32 |
$1.07 |
$0.33 |
($0.02) |
$0.10 |
$0.59 |
$29.06 |
| Total Capital |
|
0.00 |
45 |
67 |
71 |
55 |
35 |
18 |
13 |
4.96 |
30 |
27 |
| Total Debt |
|
0.00 |
17 |
15 |
17 |
17 |
7.09 |
4.12 |
8.39 |
0.11 |
0.38 |
2.31 |
| Total Long-Term Debt |
|
0.00 |
6.25 |
2.95 |
8.14 |
7.32 |
0.00 |
0.12 |
1.32 |
0.11 |
0.38 |
0.48 |
| Net Debt |
|
0.00 |
15 |
4.09 |
16 |
16 |
3.20 |
0.90 |
5.77 |
-0.04 |
-0.29 |
2.05 |
| Capital Expenditures (CapEx) |
|
2.69 |
9.37 |
4.64 |
9.27 |
0.00 |
0.00 |
0.02 |
0.00 |
0.05 |
0.00 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
2.06 |
8.19 |
17 |
9.01 |
-3.68 |
-0.19 |
-3.17 |
-7.00 |
-3.25 |
-3.54 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3.88 |
19 |
18 |
9.99 |
-2.62 |
0.27 |
-3.05 |
-6.85 |
-2.58 |
-3.29 |
| Net Working Capital (NWC) |
|
0.00 |
-6.96 |
7.05 |
8.84 |
0.25 |
-9.72 |
-3.73 |
-10 |
-6.85 |
-2.58 |
-5.11 |
| Net Nonoperating Expense (NNE) |
|
0.83 |
1.21 |
-1.38 |
-1.15 |
27 |
8.30 |
14 |
11 |
12 |
5.50 |
4.44 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
15 |
4.09 |
9.43 |
10 |
-15 |
-6.16 |
5.77 |
-6.42 |
-0.29 |
0.36 |
| Total Depreciation and Amortization (D&A) |
|
1.26 |
1.36 |
1.44 |
1.61 |
0.83 |
0.87 |
1.00 |
0.42 |
0.15 |
0.04 |
0.41 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.34% |
31.60% |
56.64% |
52.95% |
-44.16% |
-5.14% |
-1,549.35% |
-64,937.27% |
-177.77% |
-105.05% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
11.97% |
73.54% |
61.90% |
58.72% |
-31.47% |
7.57% |
-1,493.65% |
-63,522.86% |
-141.06% |
-97.46% |
| Net Working Capital to Revenue |
|
0.00% |
-21.48% |
27.21% |
30.18% |
1.46% |
-116.50% |
-103.50% |
-4,952.62% |
-63,522.86% |
-141.06% |
-151.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$35.00 |
$0.00 |
($66.00) |
($54.00) |
$0.00 |
$0.00 |
($972.00) |
($51.00) |
($25.84) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
227.60K |
0.00 |
228.88K |
241.25K |
26.16K |
3.88M |
16.09K |
164.03K |
477.46K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$35.00 |
$0.00 |
($66.00) |
($54.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
227.60K |
0.00 |
228.88K |
241.25K |
28.97K |
4.34M |
749.04K |
164.03K |
477.46K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$35.00 |
$0.00 |
($66.00) |
($54.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
191.30K |
0.00 |
228.88K |
241.25K |
28.97K |
4.34M |
749.04K |
4.07M |
2.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.19 |
5.71 |
5.26 |
3.42 |
-2.84 |
-3.01 |
-5.36 |
-4.11 |
-4.54 |
-2.89 |
-2.07 |
| Normalized NOPAT Margin |
|
18.35% |
17.62% |
20.32% |
11.68% |
-16.71% |
-36.13% |
-148.88% |
-2,009.42% |
-42,087.21% |
-158.11% |
-61.50% |
| Pre Tax Income Margin |
|
15.25% |
19.91% |
26.38% |
12.62% |
-30.21% |
-56.58% |
-568.71% |
-3,164.36% |
-60,535.40% |
-454.49% |
-374.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.57 |
5.45 |
8.03 |
4.45 |
-6.85 |
-7.66 |
0.00 |
-32.13 |
-69.83 |
-2,610.92 |
-11.84 |
| NOPAT to Interest Expense |
|
3.09 |
3.94 |
5.42 |
3.20 |
-4.79 |
-5.36 |
0.00 |
-21.04 |
-49.24 |
-908.49 |
-8.32 |
| EBIT Less CapEx to Interest Expense |
|
0.96 |
-1.01 |
3.26 |
-4.22 |
-6.85 |
-7.66 |
0.00 |
-32.13 |
-70.34 |
-2,610.92 |
-11.96 |
| NOPAT Less CapEx to Interest Expense |
|
0.48 |
-2.52 |
0.65 |
-5.47 |
-4.79 |
-5.36 |
0.00 |
-21.04 |
-49.75 |
-908.49 |
-8.43 |
| 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% |
76.98% |
27.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |