| DEI Shares Outstanding |
|
18,075,265.00 |
18,582,860.00 |
23,925,910.00 |
23,980,383.00 |
24,334,102.00 |
26,034,572.00 |
26,352,008.00 |
27,064,215.00 |
29,500,764.00 |
32,282,039.00 |
32,458,727.00 |
| DEI Adjusted Shares Outstanding |
|
18,075,265.00 |
18,582,860.00 |
23,925,910.00 |
23,980,383.00 |
24,334,102.00 |
26,034,572.00 |
26,352,008.00 |
27,064,215.00 |
29,500,764.00 |
32,282,039.00 |
32,458,727.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.04 |
-0.03 |
-0.10 |
-0.07 |
-0.04 |
-0.73 |
-0.01 |
-0.06 |
0.02 |
-0.12 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.00% |
-24.48% |
6.87% |
8.82% |
2.77% |
-5.65% |
16.89% |
3.71% |
14.48% |
18.35% |
9.94% |
| EBITDA Growth |
|
61.83% |
-285.50% |
-134.78% |
43.48% |
38.99% |
36.78% |
68.48% |
-711.54% |
139.19% |
-550.45% |
191.42% |
| EBIT Growth |
|
53.21% |
-167.28% |
-132.16% |
38.19% |
39.34% |
32.75% |
63.48% |
-476.39% |
135.53% |
-736.41% |
136.70% |
| NOPAT Growth |
|
53.13% |
-160.23% |
-139.72% |
36.78% |
35.65% |
32.12% |
66.78% |
-476.58% |
120.68% |
-327.97% |
535.81% |
| Net Income Growth |
|
141.48% |
-164.30% |
-360.69% |
26.81% |
42.82% |
31.01% |
56.95% |
-472.59% |
135.02% |
-762.43% |
133.42% |
| EPS Growth |
|
136.36% |
-175.00% |
-233.33% |
30.00% |
42.86% |
25.00% |
0.00% |
0.00% |
133.33% |
-750.00% |
130.77% |
| Operating Cash Flow Growth |
|
-169.76% |
155.79% |
-335.91% |
-38.57% |
195.23% |
319.55% |
-22.74% |
-122.33% |
911.09% |
4.94% |
97.78% |
| Free Cash Flow Firm Growth |
|
-158.58% |
-9.35% |
32.01% |
-52.23% |
84.05% |
925.73% |
-39.63% |
-207.94% |
173.16% |
-1,787.58% |
90.91% |
| Invested Capital Growth |
|
72.35% |
86.29% |
-3,890.53% |
-13.95% |
-42.52% |
-91.81% |
-25.26% |
-2.55% |
-8.66% |
190.01% |
62.03% |
| Revenue Q/Q Growth |
|
-0.35% |
-28.40% |
52.05% |
1.18% |
1.08% |
-11.35% |
15.34% |
1.06% |
3.85% |
5.12% |
0.62% |
| EBITDA Q/Q Growth |
|
-404.19% |
-62.20% |
6.42% |
27.41% |
-4.82% |
18.99% |
-152.71% |
-27.40% |
415.21% |
-7,208.42% |
200.97% |
| EBIT Q/Q Growth |
|
-316.37% |
-57.91% |
5.07% |
24.63% |
-2.00% |
16.33% |
-45.51% |
-27.31% |
344.78% |
-623.82% |
135.39% |
| NOPAT Q/Q Growth |
|
-271.69% |
-57.51% |
4.53% |
23.57% |
-2.82% |
17.33% |
-42.29% |
-27.76% |
173.34% |
34.56% |
71.26% |
| Net Income Q/Q Growth |
|
72.26% |
30.92% |
-17.98% |
15.89% |
1.37% |
9.72% |
-44.88% |
-27.23% |
335.83% |
-542.21% |
132.32% |
| EPS Q/Q Growth |
|
0.00% |
40.00% |
-11.11% |
22.22% |
-33.33% |
0.00% |
0.00% |
0.00% |
300.00% |
-333.33% |
130.77% |
| Operating Cash Flow Q/Q Growth |
|
-167.88% |
-69.33% |
65.67% |
-21.93% |
-18.22% |
85.26% |
-43.97% |
44.69% |
82.14% |
14.50% |
4.43% |
| Free Cash Flow Firm Q/Q Growth |
|
-75.81% |
-249.48% |
72.48% |
-117.50% |
-553.25% |
306.41% |
-62.18% |
33.38% |
1,742.30% |
25.03% |
-128.93% |
| Invested Capital Q/Q Growth |
|
48.44% |
95.26% |
-504.76% |
-9.57% |
2.54% |
-27.91% |
8.12% |
-4.70% |
-8.27% |
-43.53% |
22.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.36% |
23.39% |
23.71% |
26.23% |
28.98% |
35.48% |
32.39% |
36.50% |
38.99% |
44.01% |
49.32% |
| EBITDA Margin |
|
-1.00% |
-5.10% |
-11.19% |
-5.81% |
-3.45% |
-2.31% |
-0.62% |
-4.88% |
1.67% |
-6.36% |
5.29% |
| Operating Margin |
|
-1.55% |
-5.34% |
-11.98% |
-6.96% |
-4.36% |
-3.14% |
-0.89% |
-4.96% |
0.63% |
-1.72% |
5.10% |
| EBIT Margin |
|
-1.55% |
-5.47% |
-11.89% |
-6.75% |
-3.99% |
-2.84% |
-0.89% |
-4.93% |
1.53% |
-8.23% |
2.75% |
| Profit (Net Income) Margin |
|
2.43% |
-2.07% |
-8.91% |
-5.99% |
-3.33% |
-2.44% |
-0.90% |
-4.96% |
1.52% |
-8.49% |
2.58% |
| Tax Burden Percent |
|
-151.42% |
37.27% |
74.64% |
88.54% |
83.65% |
85.80% |
101.14% |
100.47% |
99.03% |
103.08% |
93.86% |
| Interest Burden Percent |
|
103.66% |
101.32% |
100.39% |
100.21% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.97% |
0.00% |
6.14% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
51.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22.15% |
| Return on Equity (ROE) |
|
229.78% |
-13.96% |
-44.17% |
-44.04% |
-30.42% |
-16.79% |
-5.54% |
-31.66% |
9.36% |
-39.81% |
9.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-220.72% |
-15.31% |
| Operating Return on Assets (OROA) |
|
-6.13% |
-13.57% |
-24.55% |
-16.80% |
-11.27% |
-6.12% |
-1.78% |
-9.57% |
2.97% |
-11.53% |
3.07% |
| Return on Assets (ROA) |
|
9.62% |
-5.13% |
-18.40% |
-14.91% |
-9.42% |
-5.25% |
-1.80% |
-9.62% |
2.94% |
-11.89% |
2.88% |
| Return on Common Equity (ROCE) |
|
229.78% |
-13.96% |
-44.17% |
-44.04% |
-30.42% |
-16.79% |
-5.54% |
-31.66% |
9.36% |
-39.81% |
9.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
70.85% |
-8.24% |
-52.79% |
-51.19% |
-31.66% |
-13.63% |
-5.25% |
-33.43% |
7.80% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.35 |
-0.90 |
-2.16 |
-1.37 |
-0.88 |
-0.60 |
-0.20 |
-1.14 |
0.24 |
-0.54 |
2.35 |
| NOPAT Margin |
|
-1.09% |
-3.74% |
-8.39% |
-4.87% |
-3.05% |
-2.20% |
-0.62% |
-3.47% |
0.63% |
-1.21% |
4.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
119.16% |
10.84% |
-2.27% |
-5.87% |
-1.59% |
-0.90% |
-0.86% |
-4.54% |
2.78% |
-33.07% |
-19.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-4.61% |
11.03% |
| Cost of Revenue to Revenue |
|
80.64% |
76.61% |
76.29% |
73.77% |
71.02% |
157.69% |
67.61% |
63.50% |
61.01% |
55.99% |
50.68% |
| SG&A Expenses to Revenue |
|
20.36% |
28.35% |
35.17% |
32.65% |
33.20% |
38.52% |
33.25% |
41.40% |
38.22% |
43.86% |
41.68% |
| 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 |
|
20.91% |
28.73% |
35.69% |
33.19% |
33.33% |
38.61% |
33.28% |
41.45% |
38.36% |
45.74% |
44.22% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.49 |
-1.32 |
-3.06 |
-1.89 |
-1.15 |
-0.77 |
-0.28 |
-1.62 |
0.58 |
-3.67 |
1.35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.32 |
-1.23 |
-2.88 |
-1.63 |
-0.99 |
-0.63 |
-0.20 |
-1.61 |
0.63 |
-2.84 |
2.59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
19.85 |
3.69 |
6.61 |
9.51 |
22.31 |
12.70 |
13.89 |
9.86 |
8.21 |
7.04 |
6.69 |
| Price to Tangible Book Value (P/TBV) |
|
19.85 |
3.76 |
6.67 |
9.51 |
22.31 |
12.70 |
13.89 |
9.86 |
8.76 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.68 |
0.93 |
1.12 |
1.11 |
2.35 |
2.27 |
2.37 |
1.46 |
1.60 |
1.84 |
1.90 |
| Price to Earnings (P/E) |
|
28.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
105.28 |
0.00 |
73.61 |
| 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 |
|
3.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.95% |
0.00% |
1.36% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.62 |
9.74 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.64 |
0.67 |
0.89 |
0.94 |
2.16 |
1.93 |
2.03 |
1.14 |
1.24 |
1.71 |
1.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
74.04 |
0.00 |
34.04 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
80.79 |
0.00 |
65.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
197.37 |
0.00 |
37.61 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
87.61 |
0.00 |
0.00 |
108.07 |
21.66 |
34.45 |
0.00 |
13.78 |
21.46 |
12.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.13 |
69.46 |
0.00 |
63.74 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.79 |
-1.04 |
-1.14 |
-1.40 |
-1.63 |
-1.86 |
-1.98 |
-2.10 |
-1.98 |
-1.03 |
-0.43 |
| Leverage Ratio |
|
23.88 |
2.72 |
2.40 |
2.95 |
3.23 |
3.20 |
3.08 |
3.29 |
3.18 |
3.35 |
3.43 |
| Compound Leverage Factor |
|
24.76 |
2.76 |
2.41 |
2.96 |
3.23 |
3.20 |
3.08 |
3.29 |
3.18 |
3.35 |
3.43 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.58% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.58% |
| Long-Term Debt 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% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
65.42% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.84 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.88 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.14 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.65 |
2.51 |
1.74 |
2.61 |
5.47 |
3.77 |
4.36 |
2.44 |
3.23 |
1.44 |
1.99 |
| 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 |
|
1.17 |
1.92 |
1.52 |
1.48 |
1.39 |
1.48 |
1.47 |
1.40 |
1.47 |
0.82 |
0.78 |
| Quick Ratio |
|
1.09 |
1.87 |
1.42 |
1.42 |
1.35 |
1.38 |
1.37 |
1.31 |
1.36 |
0.73 |
0.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.03 |
-1.13 |
-0.77 |
-1.17 |
-0.19 |
1.53 |
0.93 |
-1.00 |
0.73 |
-12 |
-1.12 |
| Operating Cash Flow to CapEx |
|
-491.30% |
317.20% |
-733.02% |
-2,067.05% |
3,641.94% |
0.00% |
9,410.73% |
-942.02% |
981.80% |
4,965.67% |
36,463.14% |
| Free Cash Flow to Firm to Interest Expense |
|
-57.04 |
-64.79 |
-63.81 |
-291.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-18.38 |
10.65 |
-36.40 |
-151.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-22.12 |
7.29 |
-41.37 |
-158.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.96 |
2.48 |
2.07 |
2.49 |
2.83 |
2.15 |
2.00 |
1.94 |
1.94 |
1.40 |
1.12 |
| Accounts Receivable Turnover |
|
6.97 |
4.41 |
4.59 |
5.77 |
6.59 |
6.08 |
6.93 |
6.61 |
6.61 |
6.85 |
6.97 |
| 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 |
|
332.03 |
291.24 |
306.62 |
387.05 |
600.68 |
1,129.55 |
1,982.85 |
958.22 |
638.08 |
564.13 |
659.47 |
| Accounts Payable Turnover |
|
4.53 |
3.27 |
3.24 |
3.71 |
4.28 |
7.64 |
3.29 |
3.15 |
3.13 |
2.95 |
3.05 |
| Days Sales Outstanding (DSO) |
|
52.39 |
82.75 |
79.58 |
63.29 |
55.42 |
60.07 |
52.68 |
55.24 |
55.20 |
53.30 |
52.35 |
| 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) |
|
80.60 |
111.75 |
112.73 |
98.27 |
85.22 |
47.76 |
110.82 |
115.98 |
116.50 |
123.62 |
119.56 |
| Cash Conversion Cycle (CCC) |
|
-28.21 |
-29.00 |
-33.15 |
-34.98 |
-29.80 |
12.31 |
-58.14 |
-60.74 |
-61.29 |
-70.32 |
-67.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.26 |
-0.04 |
-1.43 |
-1.63 |
-2.32 |
-4.45 |
-5.58 |
-5.72 |
-6.21 |
5.59 |
9.06 |
| Invested Capital Turnover |
|
-52.88 |
-162.15 |
-35.15 |
-18.32 |
-14.58 |
-8.02 |
-6.33 |
-5.83 |
-6.32 |
-143.79 |
6.69 |
| Increase / (Decrease) in Invested Capital |
|
0.68 |
0.23 |
-1.39 |
-0.20 |
-0.69 |
-2.13 |
-1.12 |
-0.14 |
-0.50 |
12 |
3.47 |
| Enterprise Value (EV) |
|
20 |
16 |
23 |
26 |
62 |
52 |
64 |
38 |
47 |
76 |
88 |
| Market Capitalization |
|
22 |
22 |
29 |
31 |
68 |
62 |
75 |
48 |
60 |
82 |
93 |
| Book Value per Share |
|
$0.06 |
$0.33 |
$0.18 |
$0.14 |
$0.12 |
$0.19 |
$0.21 |
$0.18 |
$0.25 |
$0.36 |
$0.43 |
| Tangible Book Value per Share |
|
$0.06 |
$0.32 |
$0.18 |
$0.14 |
$0.12 |
$0.19 |
$0.21 |
$0.18 |
$0.23 |
($0.48) |
($0.37) |
| Total Capital |
|
1.09 |
6.04 |
4.34 |
3.28 |
3.03 |
4.86 |
5.43 |
4.88 |
7.33 |
12 |
21 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.36 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.35 |
-6.08 |
-5.77 |
-4.91 |
-5.35 |
-9.31 |
-11 |
-11 |
-14 |
-6.10 |
-4.86 |
| Capital Expenditures (CapEx) |
|
0.07 |
0.06 |
0.06 |
0.03 |
0.02 |
0.00 |
0.02 |
0.04 |
0.34 |
0.07 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.35 |
-0.23 |
-1.66 |
-1.80 |
-2.49 |
-4.54 |
-5.60 |
-5.77 |
-6.75 |
-9.28 |
-10 |
| Debt-free Net Working Capital (DFNWC) |
|
1.00 |
5.85 |
4.11 |
3.11 |
2.87 |
4.77 |
5.41 |
4.83 |
6.80 |
-3.18 |
1.85 |
| Net Working Capital (NWC) |
|
1.00 |
5.85 |
4.11 |
3.11 |
2.87 |
4.77 |
5.41 |
4.83 |
6.80 |
-3.18 |
-5.51 |
| Net Nonoperating Expense (NNE) |
|
-1.12 |
-0.40 |
0.13 |
0.31 |
0.08 |
0.07 |
0.09 |
0.49 |
-0.34 |
3.25 |
1.08 |
| Net Nonoperating Obligations (NNO) |
|
-1.35 |
-6.08 |
-5.77 |
-4.91 |
-5.35 |
-9.31 |
-11 |
-11 |
-14 |
-6.10 |
-4.86 |
| Total Depreciation and Amortization (D&A) |
|
0.17 |
0.09 |
0.18 |
0.26 |
0.15 |
0.14 |
0.08 |
0.02 |
0.05 |
0.84 |
1.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.11% |
-0.96% |
-6.45% |
-6.43% |
-8.63% |
-16.72% |
-17.63% |
-17.51% |
-17.90% |
-20.79% |
-21.15% |
| Debt-free Net Working Capital to Revenue |
|
3.14% |
24.27% |
15.97% |
11.09% |
9.96% |
17.55% |
17.02% |
14.68% |
18.03% |
-7.12% |
3.78% |
| Net Working Capital to Revenue |
|
3.14% |
24.27% |
15.97% |
11.09% |
9.96% |
17.55% |
17.02% |
14.68% |
18.03% |
-7.12% |
-11.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.04 |
($0.03) |
($0.10) |
($0.07) |
($0.04) |
($0.03) |
($0.01) |
$0.00 |
$0.02 |
($0.13) |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.45M |
17.77M |
24.17M |
24.19M |
24.47M |
26.21M |
26.62M |
27.33M |
26.86M |
28.86M |
30.68M |
| Adjusted Diluted Earnings per Share |
|
$0.04 |
($0.03) |
($0.10) |
($0.07) |
($0.04) |
($0.03) |
($0.01) |
$0.00 |
$0.02 |
($0.13) |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.96M |
17.77M |
24.17M |
24.19M |
24.47M |
26.21M |
26.62M |
27.33M |
29.14M |
28.86M |
31.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.04 |
($0.03) |
($0.10) |
($0.07) |
($0.04) |
($0.03) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
18.39M |
23.91M |
23.24M |
23.47M |
23.82M |
24.76M |
26.01M |
27.33M |
29.60M |
32.55M |
32.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.35 |
-0.90 |
-2.16 |
-1.37 |
-0.88 |
-0.60 |
-0.20 |
-1.14 |
0.24 |
-0.54 |
2.35 |
| Normalized NOPAT Margin |
|
-1.09% |
-3.74% |
-8.39% |
-4.87% |
-3.05% |
-2.20% |
-0.62% |
-3.47% |
0.63% |
-1.21% |
4.79% |
| Pre Tax Income Margin |
|
-1.60% |
-5.54% |
-11.93% |
-6.77% |
-3.99% |
-2.84% |
-0.89% |
-4.93% |
1.53% |
-8.23% |
2.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-27.32 |
-75.84 |
-255.06 |
-472.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-19.17 |
-51.82 |
-179.93 |
-341.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-31.06 |
-79.20 |
-260.03 |
-480.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-22.91 |
-55.18 |
-184.90 |
-348.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
6.68% |
-7.58% |
-8.69% |
-9.10% |
-20.84% |
-48.56% |
-62.44% |
-5.75% |
18.24% |
-14.64% |
73.85% |