| DEI Shares Outstanding |
|
8,571,831.00 |
8,835,483.00 |
8,852,246.00 |
9,289,701.00 |
9,392,351.00 |
9,771,517.00 |
10,040,598.00 |
10,156,191.00 |
10,289,891.00 |
10,493,485.00 |
10,667,447.00 |
| DEI Adjusted Shares Outstanding |
|
8,571,831.00 |
8,835,483.00 |
8,852,246.00 |
9,289,701.00 |
9,392,351.00 |
9,771,517.00 |
10,040,598.00 |
10,156,191.00 |
10,289,891.00 |
10,493,485.00 |
10,667,447.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.12 |
-0.46 |
0.04 |
0.63 |
0.37 |
-1.23 |
0.62 |
-0.30 |
6.82 |
-0.63 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
33.71% |
-2.16% |
-24.00% |
118.40% |
10.22% |
-22.20% |
33.41% |
25.68% |
0.00% |
-10.13% |
24.25% |
| EBITDA Growth |
|
-35.97% |
-299.29% |
120.24% |
984.96% |
-36.06% |
-88.95% |
1,311.13% |
-153.21% |
157.46% |
-147.26% |
398.87% |
| EBIT Growth |
|
-63.20% |
-661.51% |
104.95% |
3,130.17% |
-39.19% |
-109.83% |
1,710.94% |
-158.89% |
100.00% |
0.00% |
121.38% |
| NOPAT Growth |
|
-49.60% |
-593.57% |
104.53% |
3,925.69% |
-42.47% |
-108.19% |
1,440.39% |
-170.29% |
100.00% |
0.00% |
108.33% |
| Net Income Growth |
|
-30.92% |
-511.37% |
109.34% |
1,430.37% |
-39.77% |
-102.30% |
7,730.86% |
-149.80% |
0.00% |
-114.39% |
101.14% |
| EPS Growth |
|
-31.25% |
-527.27% |
108.51% |
1,425.00% |
-40.98% |
-102.78% |
6,200.00% |
-149.18% |
0.00% |
-110.00% |
101.59% |
| Operating Cash Flow Growth |
|
-96.26% |
-854.17% |
160.62% |
586.20% |
-151.42% |
267.79% |
-168.66% |
0.00% |
0.00% |
-24.37% |
44.68% |
| Free Cash Flow Firm Growth |
|
-281.78% |
90.83% |
2.56% |
1,936.37% |
-135.81% |
91.60% |
-979.27% |
743.34% |
-305.13% |
111.45% |
-35.33% |
| Invested Capital Growth |
|
68.58% |
-14.07% |
4.78% |
-32.28% |
65.89% |
0.33% |
39.33% |
0.00% |
0.00% |
-15.48% |
-8.36% |
| Revenue Q/Q Growth |
|
7.45% |
-0.08% |
-23.76% |
21.78% |
61.92% |
0.00% |
22.15% |
-13.44% |
0.00% |
4.14% |
5.54% |
| EBITDA Q/Q Growth |
|
-7.34% |
-8,188.64% |
129.14% |
15.88% |
48.15% |
0.00% |
16.09% |
-216.34% |
0.00% |
-156.32% |
32.30% |
| EBIT Q/Q Growth |
|
-24.80% |
-329.63% |
106.73% |
12.35% |
37.01% |
0.00% |
19.61% |
-283.51% |
0.00% |
-575.49% |
1,793.75% |
| NOPAT Q/Q Growth |
|
-6.58% |
-330.09% |
106.10% |
13.11% |
34.28% |
0.00% |
25.28% |
-231.01% |
0.00% |
-1,132.75% |
-75.92% |
| Net Income Q/Q Growth |
|
-5.15% |
-415.64% |
112.95% |
2.65% |
63.16% |
0.00% |
11.83% |
-270.06% |
0.00% |
8.51% |
122.32% |
| EPS Q/Q Growth |
|
-8.33% |
-422.22% |
111.76% |
1.67% |
63.64% |
0.00% |
10.91% |
-266.67% |
0.00% |
10.00% |
150.00% |
| Operating Cash Flow Q/Q Growth |
|
-87.56% |
41.07% |
-52.62% |
27.20% |
-350.46% |
0.00% |
5.57% |
0.00% |
0.00% |
-36.95% |
104.69% |
| Free Cash Flow Firm Q/Q Growth |
|
-17.64% |
72.51% |
-133.50% |
124.72% |
-491.97% |
-101.99% |
83.87% |
198.58% |
-126.00% |
-82.87% |
67.96% |
| Invested Capital Q/Q Growth |
|
2.40% |
-18.92% |
8.35% |
-27.56% |
9.63% |
0.00% |
1.95% |
-100.00% |
-33.76% |
0.85% |
-4.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.85% |
27.99% |
30.40% |
34.07% |
28.26% |
26.87% |
30.94% |
27.07% |
0.00% |
29.10% |
33.18% |
| EBITDA Margin |
|
5.92% |
-12.06% |
3.21% |
15.95% |
9.25% |
1.31% |
13.91% |
-5.89% |
3.38% |
-1.78% |
4.28% |
| Operating Margin |
|
2.59% |
-15.50% |
0.88% |
14.84% |
8.06% |
-0.94% |
7.69% |
-5.26% |
0.00% |
-4.35% |
2.22% |
| EBIT Margin |
|
2.70% |
-15.49% |
1.01% |
14.93% |
8.24% |
-1.04% |
12.57% |
-5.89% |
0.00% |
-5.86% |
1.01% |
| Profit (Net Income) Margin |
|
3.22% |
-13.52% |
1.66% |
11.65% |
6.36% |
-0.19% |
10.76% |
-4.27% |
-4.27% |
-10.17% |
0.09% |
| Tax Burden Percent |
|
119.18% |
87.32% |
164.66% |
78.01% |
77.27% |
18.08% |
85.65% |
72.42% |
72.42% |
173.52% |
9.23% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
16.79% |
0.00% |
26.72% |
19.59% |
22.73% |
0.00% |
14.36% |
0.00% |
0.00% |
0.00% |
90.77% |
| Return on Invested Capital (ROIC) |
|
4.45% |
-18.80% |
0.90% |
42.24% |
22.64% |
-1.48% |
16.58% |
0.00% |
0.00% |
-4.37% |
0.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.50% |
-6.24% |
-3.91% |
43.61% |
22.11% |
-3.06% |
-1.83% |
0.00% |
-66.57% |
-60.05% |
-1.36% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.64% |
1.68% |
0.89% |
-18.44% |
-10.76% |
1.23% |
0.67% |
0.00% |
-15.48% |
-13.51% |
-0.20% |
| Return on Equity (ROE) |
|
3.81% |
-17.12% |
1.79% |
23.80% |
11.87% |
-0.25% |
17.25% |
0.00% |
-15.48% |
-17.88% |
0.22% |
| Cash Return on Invested Capital (CROIC) |
|
-46.62% |
-3.66% |
-3.77% |
80.73% |
-26.93% |
-1.81% |
-16.29% |
0.00% |
-200.00% |
12.41% |
9.14% |
| Operating Return on Assets (OROA) |
|
2.72% |
-16.12% |
0.91% |
26.04% |
12.98% |
-1.14% |
15.95% |
0.00% |
0.00% |
-4.96% |
1.13% |
| Return on Assets (ROA) |
|
3.24% |
-14.08% |
1.50% |
20.31% |
10.03% |
-0.21% |
13.66% |
0.00% |
-3.74% |
-8.61% |
0.10% |
| Return on Common Equity (ROCE) |
|
3.81% |
-17.12% |
1.79% |
23.80% |
11.87% |
-0.25% |
17.25% |
0.00% |
-15.48% |
-17.88% |
0.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.77% |
-19.11% |
1.79% |
21.04% |
11.17% |
-0.25% |
15.61% |
0.00% |
-7.74% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.66 |
-3.28 |
0.15 |
5.99 |
3.45 |
-0.28 |
3.78 |
-2.66 |
0.00 |
-1.98 |
0.16 |
| NOPAT Margin |
|
2.15% |
-10.85% |
0.65% |
11.93% |
6.23% |
-0.66% |
6.58% |
-3.68% |
0.00% |
-3.05% |
0.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.95% |
-12.56% |
4.81% |
-1.37% |
0.52% |
1.57% |
18.42% |
0.00% |
66.57% |
55.68% |
1.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00% |
-4.68% |
0.38% |
| Cost of Revenue to Revenue |
|
66.15% |
72.01% |
69.60% |
65.93% |
71.74% |
73.13% |
69.06% |
72.93% |
0.00% |
70.90% |
66.82% |
| SG&A Expenses to Revenue |
|
28.76% |
31.61% |
25.93% |
16.28% |
17.55% |
23.19% |
20.68% |
27.97% |
0.00% |
29.16% |
27.26% |
| R&D to Revenue |
|
2.51% |
2.47% |
3.59% |
2.95% |
2.65% |
4.62% |
2.58% |
4.37% |
4.37% |
4.29% |
3.70% |
| Operating Expenses to Revenue |
|
31.26% |
43.49% |
29.52% |
19.23% |
20.20% |
55.61% |
23.25% |
32.33% |
4.37% |
33.45% |
30.96% |
| Earnings before Interest and Taxes (EBIT) |
|
0.83 |
-4.68 |
0.23 |
7.49 |
4.56 |
-0.45 |
7.22 |
-4.25 |
0.00 |
-3.80 |
0.81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.83 |
-3.65 |
0.74 |
8.01 |
5.12 |
0.57 |
7.99 |
-4.25 |
2.44 |
-1.15 |
3.45 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.29 |
0.67 |
0.98 |
2.55 |
1.76 |
1.30 |
1.93 |
0.00 |
0.77 |
1.28 |
2.37 |
| Price to Tangible Book Value (P/TBV) |
|
2.30 |
1.07 |
1.18 |
2.90 |
1.95 |
1.66 |
2.30 |
0.00 |
1.80 |
3.37 |
5.32 |
| Price to Revenue (P/Rev) |
|
1.10 |
0.47 |
0.91 |
1.41 |
1.00 |
0.97 |
1.33 |
0.76 |
0.42 |
0.67 |
1.04 |
| Price to Earnings (P/E) |
|
34.30 |
0.00 |
54.71 |
12.10 |
15.72 |
0.00 |
12.36 |
0.00 |
0.43 |
0.00 |
1,112.26 |
| Dividend Yield |
|
7.04% |
8.06% |
3.39% |
1.05% |
1.36% |
1.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
2.92% |
0.00% |
1.83% |
8.27% |
6.36% |
0.00% |
8.09% |
0.00% |
230.44% |
0.00% |
0.09% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.41 |
0.56 |
0.93 |
4.75 |
2.25 |
1.51 |
2.39 |
0.00 |
0.81 |
1.23 |
2.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.86 |
0.30 |
0.68 |
1.08 |
0.77 |
0.67 |
1.10 |
0.00 |
0.55 |
0.78 |
1.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.48 |
0.00 |
21.26 |
6.79 |
8.36 |
50.91 |
7.93 |
0.00 |
16.26 |
0.00 |
24.99 |
| Enterprise Value to EBIT (EV/EBIT) |
|
31.78 |
0.00 |
67.64 |
7.26 |
9.39 |
0.00 |
8.78 |
0.00 |
0.00 |
0.00 |
106.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
39.86 |
0.00 |
105.49 |
9.08 |
12.42 |
0.00 |
16.76 |
0.00 |
0.00 |
0.00 |
523.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
157.75 |
0.00 |
20.43 |
10.32 |
0.00 |
6.34 |
0.00 |
0.00 |
9.49 |
16.05 |
18.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.06 |
23.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.36 |
0.24 |
0.22 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.43 |
-0.27 |
-0.23 |
-0.42 |
-0.49 |
-0.40 |
-0.36 |
0.00 |
0.23 |
0.22 |
0.15 |
| Leverage Ratio |
|
1.17 |
1.22 |
1.19 |
1.17 |
1.18 |
1.23 |
1.26 |
0.00 |
2.07 |
2.08 |
2.08 |
| Compound Leverage Factor |
|
1.17 |
1.22 |
1.19 |
1.17 |
1.18 |
1.23 |
1.26 |
0.00 |
0.00 |
2.08 |
2.08 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.00% |
0.00% |
0.00% |
26.24% |
19.40% |
18.21% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.87% |
0.00% |
0.00% |
6.35% |
19.40% |
18.21% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.12% |
0.00% |
0.00% |
19.89% |
0.00% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
92.00% |
100.00% |
0.00% |
73.76% |
80.60% |
81.79% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.93 |
0.00 |
0.00 |
5.79 |
-7.10 |
2.27 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-22.98 |
0.00 |
0.00 |
3.79 |
-6.38 |
0.80 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.92 |
0.00 |
0.00 |
4.39 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.88 |
0.00 |
0.00 |
0.00 |
-4.15 |
47.59 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.11 |
0.00 |
0.00 |
0.00 |
-3.72 |
16.74 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
5.40 |
3.20 |
5.04 |
12.47 |
8.48 |
4.90 |
7.39 |
0.00 |
1.88 |
1.76 |
2.83 |
| 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 |
|
4.51 |
4.30 |
4.67 |
6.05 |
5.54 |
4.63 |
4.34 |
0.00 |
2.88 |
1.61 |
1.67 |
| Quick Ratio |
|
2.65 |
2.39 |
2.25 |
4.36 |
4.07 |
3.22 |
2.84 |
0.00 |
1.21 |
0.72 |
0.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.97 |
-0.64 |
-0.62 |
11 |
-4.10 |
-0.34 |
-3.71 |
24 |
-49 |
5.61 |
3.63 |
| Operating Cash Flow to CapEx |
|
89.36% |
-429.49% |
449.12% |
1,988.68% |
-503.72% |
1,934.89% |
-1,375.33% |
0.00% |
168.55% |
428.86% |
2,053.36% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.01 |
1.04 |
0.90 |
1.74 |
1.58 |
1.10 |
1.27 |
0.00 |
0.88 |
0.85 |
1.12 |
| Accounts Receivable Turnover |
|
9.65 |
7.51 |
6.59 |
14.03 |
6.73 |
4.82 |
5.98 |
0.00 |
7.02 |
5.79 |
5.97 |
| Inventory Turnover |
|
3.36 |
3.36 |
2.77 |
5.23 |
5.17 |
3.74 |
4.01 |
0.00 |
0.00 |
2.75 |
3.78 |
| Fixed Asset Turnover |
|
35.32 |
34.58 |
33.00 |
89.32 |
79.15 |
52.21 |
75.66 |
0.00 |
14.66 |
13.32 |
17.82 |
| Accounts Payable Turnover |
|
17.33 |
16.55 |
14.72 |
27.84 |
21.18 |
16.22 |
15.93 |
0.00 |
0.00 |
13.14 |
15.60 |
| Days Sales Outstanding (DSO) |
|
37.84 |
48.62 |
55.43 |
26.02 |
54.25 |
75.72 |
60.99 |
0.00 |
51.98 |
63.02 |
61.12 |
| Days Inventory Outstanding (DIO) |
|
108.78 |
108.52 |
131.95 |
69.79 |
70.62 |
97.58 |
90.96 |
0.00 |
0.00 |
132.77 |
96.45 |
| Days Payable Outstanding (DPO) |
|
21.07 |
22.05 |
24.80 |
13.11 |
17.23 |
22.50 |
22.91 |
0.00 |
0.00 |
27.78 |
23.40 |
| Cash Conversion Cycle (CCC) |
|
125.55 |
135.10 |
162.57 |
82.70 |
107.63 |
150.80 |
129.04 |
0.00 |
51.98 |
168.01 |
134.17 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
19 |
16 |
17 |
11 |
19 |
19 |
27 |
0.00 |
49 |
41 |
38 |
| Invested Capital Turnover |
|
2.07 |
1.73 |
1.39 |
3.54 |
3.63 |
2.26 |
2.52 |
0.00 |
2.95 |
1.43 |
2.03 |
| Increase / (Decrease) in Invested Capital |
|
7.64 |
-2.64 |
0.77 |
-5.46 |
7.54 |
0.06 |
7.50 |
-27 |
49 |
-7.59 |
-3.46 |
| Enterprise Value (EV) |
|
27 |
8.99 |
16 |
54 |
43 |
29 |
63 |
0.00 |
40 |
51 |
86 |
| Market Capitalization |
|
34 |
14 |
21 |
71 |
55 |
42 |
76 |
55 |
30 |
43 |
83 |
| Book Value per Share |
|
$3.08 |
$2.42 |
$2.41 |
$2.99 |
$3.36 |
$3.28 |
$3.94 |
$0.00 |
$3.86 |
$3.25 |
$3.30 |
| Tangible Book Value per Share |
|
$1.73 |
$1.51 |
$2.00 |
$2.63 |
$3.03 |
$2.58 |
$3.31 |
$0.00 |
$1.64 |
$1.23 |
$1.47 |
| Total Capital |
|
26 |
21 |
21 |
28 |
32 |
35 |
40 |
0.00 |
54 |
42 |
43 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.79 |
0.00 |
0.00 |
14 |
8.20 |
7.84 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.09 |
0.00 |
0.00 |
11 |
0.00 |
0.00 |
| Net Debt |
|
-7.60 |
-5.26 |
-5.21 |
-16 |
-13 |
-13 |
-13 |
0.00 |
9.25 |
7.36 |
2.76 |
| Capital Expenditures (CapEx) |
|
0.19 |
0.30 |
0.17 |
0.27 |
0.54 |
0.24 |
0.23 |
0.00 |
2.48 |
0.74 |
0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7.70 |
7.63 |
7.99 |
7.48 |
15 |
10 |
18 |
0.00 |
22 |
18 |
17 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
13 |
13 |
24 |
28 |
26 |
31 |
0.00 |
27 |
19 |
22 |
| Net Working Capital (NWC) |
|
15 |
13 |
13 |
24 |
28 |
24 |
31 |
0.00 |
24 |
11 |
14 |
| Net Nonoperating Expense (NNE) |
|
-0.33 |
0.81 |
-0.23 |
0.14 |
-0.08 |
-0.20 |
-2.40 |
0.42 |
3.08 |
4.62 |
0.09 |
| Net Nonoperating Obligations (NNO) |
|
-7.60 |
-5.26 |
-4.44 |
-16 |
-13 |
-13 |
-13 |
0.00 |
9.25 |
7.36 |
2.76 |
| Total Depreciation and Amortization (D&A) |
|
1.00 |
1.04 |
0.51 |
0.51 |
0.56 |
1.01 |
0.77 |
0.00 |
2.44 |
2.65 |
2.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.92% |
25.22% |
34.75% |
14.90% |
27.18% |
23.47% |
31.74% |
0.00% |
30.56% |
28.34% |
20.88% |
| Debt-free Net Working Capital to Revenue |
|
49.49% |
42.61% |
57.41% |
47.44% |
49.85% |
60.17% |
54.47% |
0.00% |
37.35% |
29.63% |
27.19% |
| Net Working Capital to Revenue |
|
49.49% |
42.61% |
57.41% |
47.44% |
49.85% |
56.22% |
54.47% |
0.00% |
32.60% |
17.00% |
17.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.12 |
($0.47) |
$0.04 |
$0.64 |
$0.38 |
($0.01) |
$0.62 |
$0.00 |
$0.00 |
($0.63) |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.49M |
8.79M |
8.84M |
9.11M |
9.36M |
9.68M |
9.98M |
0.00 |
0.00 |
10.48M |
10.65M |
| Adjusted Diluted Earnings per Share |
|
$0.11 |
($0.47) |
$0.04 |
$0.61 |
$0.36 |
($0.01) |
$0.61 |
$0.00 |
$0.00 |
($0.63) |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.86M |
8.79M |
8.92M |
9.59M |
9.85M |
9.68M |
10.15M |
0.00 |
0.00 |
10.48M |
10.77M |
| 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 |
|
8.72M |
8.84M |
8.87M |
9.29M |
9.61M |
9.85M |
10.06M |
0.00 |
0.00 |
10.54M |
10.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.66 |
-1.29 |
0.15 |
5.99 |
3.45 |
-0.28 |
3.78 |
-2.66 |
0.00 |
-1.98 |
1.25 |
| Normalized NOPAT Margin |
|
2.15% |
-4.27% |
0.65% |
11.93% |
6.23% |
-0.66% |
6.58% |
-3.68% |
0.00% |
-3.05% |
1.55% |
| Pre Tax Income Margin |
|
2.70% |
-15.49% |
1.01% |
14.93% |
8.24% |
-1.04% |
12.57% |
-5.89% |
-5.89% |
-5.86% |
1.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
239.64% |
-27.90% |
185.08% |
12.49% |
21.24% |
-479.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
239.64% |
-31.77% |
185.08% |
12.49% |
21.24% |
-479.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |