| DEI Shares Outstanding |
|
8,370,841.00 |
9,280,841.00 |
10,105,535.00 |
12,435,535.00 |
15,595,703.00 |
18,239,037.00 |
14,961,999.00 |
21,880,333.00 |
18,844,333.00 |
3,451,555.00 |
3,451,555.00 |
| DEI Adjusted Shares Outstanding |
|
167,417.00 |
185,617.00 |
202,111.00 |
248,711.00 |
311,914.00 |
364,781.00 |
1,496,200.00 |
2,188,033.00 |
1,884,433.00 |
3,451,555.00 |
3,451,555.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
4.29 |
-10.59 |
17.94 |
1.85 |
-20.95 |
-53.19 |
-15.11 |
-12.91 |
-12.20 |
-1.48 |
-1.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.78% |
-35.42% |
56.56% |
101.51% |
81.10% |
-84.35% |
-21.19% |
-22.57% |
13.80% |
-30.89% |
-42.19% |
| EBITDA Growth |
|
141.37% |
-71.26% |
672.78% |
-61.45% |
-500.51% |
-190.93% |
37.33% |
-161.31% |
49.29% |
62.91% |
51.58% |
| EBIT Growth |
|
87.24% |
-217.45% |
349.81% |
-55.07% |
-537.19% |
-191.28% |
36.31% |
-156.02% |
49.66% |
62.42% |
51.85% |
| NOPAT Growth |
|
141.08% |
-243.06% |
508.10% |
-91.86% |
-1,538.19% |
-197.10% |
39.17% |
-110.28% |
35.68% |
59.42% |
54.21% |
| Net Income Growth |
|
48.20% |
-457.42% |
256.57% |
-85.48% |
-1,440.47% |
-155.68% |
36.96% |
-155.94% |
20.15% |
76.31% |
39.42% |
| EPS Growth |
|
-67.65% |
-309.09% |
278.26% |
-90.24% |
-1,440.47% |
-155.68% |
73.64% |
0.00% |
0.00% |
-88.07% |
48.29% |
| Operating Cash Flow Growth |
|
-44.72% |
93.27% |
2,574.04% |
-160.36% |
-136.39% |
8.81% |
-122.76% |
168.18% |
-668.49% |
86.90% |
38.92% |
| Free Cash Flow Firm Growth |
|
-53.31% |
161.54% |
-8.40% |
-319.38% |
35.63% |
104.13% |
-3,467.95% |
84.60% |
-2,730.11% |
86.95% |
56.56% |
| Invested Capital Growth |
|
155.99% |
-42.93% |
14.63% |
107.43% |
-1.77% |
-102.97% |
-563.85% |
-623.87% |
78.99% |
-27.68% |
-11.50% |
| Revenue Q/Q Growth |
|
-5.56% |
-14.65% |
32.15% |
12.92% |
-11.22% |
95.86% |
-43.74% |
19.52% |
-14.36% |
-6.94% |
-16.52% |
| EBITDA Q/Q Growth |
|
90.38% |
-33.07% |
-5.05% |
3.29% |
-60.65% |
-114.41% |
34.73% |
1.39% |
7.00% |
38.79% |
19.30% |
| EBIT Q/Q Growth |
|
46.81% |
-63.13% |
17.89% |
2.11% |
-58.75% |
-110.14% |
33.49% |
1.60% |
7.30% |
38.37% |
19.46% |
| NOPAT Q/Q Growth |
|
-15.07% |
-64.16% |
26.59% |
-82.28% |
-55.61% |
-113.05% |
34.78% |
1.65% |
7.02% |
36.62% |
29.62% |
| Net Income Q/Q Growth |
|
-20.45% |
-1.61% |
30.38% |
-76.41% |
-40.06% |
-96.13% |
33.41% |
1.60% |
4.60% |
38.60% |
-1.33% |
| EPS Q/Q Growth |
|
-52.17% |
14.81% |
17.14% |
-76.47% |
-40.06% |
-96.13% |
27.17% |
0.00% |
4.60% |
28.82% |
-2.91% |
| Operating Cash Flow Q/Q Growth |
|
27.63% |
-104.76% |
454.87% |
-90.09% |
1.00% |
15.14% |
-35.40% |
-47.07% |
16.14% |
24.63% |
-1,116.37% |
| Free Cash Flow Firm Q/Q Growth |
|
-23.68% |
7.20% |
720.77% |
-76.37% |
40.92% |
106.60% |
-249.99% |
-173.39% |
1.66% |
50.58% |
-433.59% |
| Invested Capital Q/Q Growth |
|
58.03% |
116.85% |
22.62% |
24.16% |
-12.94% |
-103.40% |
-458.48% |
-4.88% |
-13.85% |
-36.64% |
20.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.56% |
48.87% |
56.48% |
32.43% |
13.80% |
43.71% |
3.43% |
-3.71% |
12.08% |
-15.25% |
2.83% |
| EBITDA Margin |
|
15.35% |
6.83% |
33.73% |
6.45% |
-14.27% |
-265.31% |
-210.96% |
-711.93% |
-317.22% |
-170.23% |
-142.60% |
| Operating Margin |
|
8.98% |
-17.09% |
27.09% |
3.55% |
-14.29% |
-271.39% |
-209.49% |
-568.92% |
-321.56% |
-188.80% |
-149.56% |
| EBIT Margin |
|
9.34% |
-16.98% |
27.09% |
6.04% |
-14.58% |
-271.46% |
-219.36% |
-725.31% |
-320.84% |
-174.44% |
-145.30% |
| Profit (Net Income) Margin |
|
5.69% |
-31.48% |
31.48% |
2.27% |
-16.79% |
-274.31% |
-219.43% |
-725.31% |
-508.92% |
-174.44% |
-182.80% |
| Tax Burden Percent |
|
60.12% |
154.58% |
115.08% |
35.52% |
115.12% |
101.05% |
100.03% |
100.00% |
100.59% |
100.00% |
100.92% |
| Interest Burden Percent |
|
101.34% |
119.94% |
100.98% |
105.71% |
100.00% |
100.00% |
100.00% |
100.00% |
157.69% |
100.00% |
124.66% |
| Effective Tax Rate |
|
39.88% |
0.00% |
-15.08% |
64.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
9.59% |
-12.15% |
63.58% |
3.15% |
-33.90% |
-209.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.59% |
122.72% |
62.89% |
0.22% |
21.42% |
140.72% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.63% |
-15.73% |
-29.81% |
-0.10% |
-6.29% |
-29.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
8.96% |
-27.87% |
33.76% |
3.05% |
-40.19% |
-239.02% |
-53.74% |
-75.92% |
-108.07% |
-49.26% |
-27.96% |
| Cash Return on Invested Capital (CROIC) |
|
-78.05% |
42.52% |
49.95% |
-66.74% |
-32.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
12.06% |
-11.90% |
23.08% |
6.34% |
-26.06% |
-134.73% |
-41.93% |
-51.20% |
-34.64% |
-28.82% |
-14.26% |
| Return on Assets (ROA) |
|
7.35% |
-22.06% |
26.82% |
2.38% |
-29.99% |
-136.15% |
-41.94% |
-51.20% |
-54.94% |
-28.82% |
-17.94% |
| Return on Common Equity (ROCE) |
|
14.81% |
-43.94% |
48.91% |
3.91% |
-51.69% |
-425.68% |
-71.57% |
-85.43% |
-119.09% |
-60.28% |
-33.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.41% |
-20.15% |
18.48% |
2.15% |
-34.15% |
-289.90% |
-22.68% |
-80.52% |
-206.59% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.61 |
-0.87 |
3.57 |
0.29 |
-4.18 |
-12 |
-7.55 |
-16 |
-10 |
-4.15 |
-1.90 |
| NOPAT Margin |
|
5.40% |
-11.96% |
31.18% |
1.26% |
-10.01% |
-189.97% |
-146.64% |
-398.25% |
-225.09% |
-132.16% |
-104.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.00% |
-134.86% |
0.69% |
2.94% |
-55.32% |
-350.21% |
-16.72% |
-27.16% |
-40.34% |
-8.68% |
-8.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-31.28% |
-15.26% |
| Cost of Revenue to Revenue |
|
52.44% |
51.13% |
43.52% |
67.57% |
86.20% |
56.29% |
96.57% |
103.71% |
87.92% |
118.04% |
97.17% |
| SG&A Expenses to Revenue |
|
38.58% |
65.96% |
29.39% |
14.18% |
12.12% |
57.84% |
114.61% |
242.90% |
260.11% |
168.46% |
152.39% |
| 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 |
|
38.58% |
65.96% |
29.39% |
28.88% |
28.09% |
315.11% |
212.92% |
565.21% |
517.58% |
170.76% |
152.39% |
| Earnings before Interest and Taxes (EBIT) |
|
1.06 |
-1.24 |
3.10 |
1.39 |
-6.09 |
-18 |
-11 |
-29 |
-15 |
-5.47 |
-2.63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.74 |
0.50 |
3.86 |
1.49 |
-5.96 |
-17 |
-11 |
-28 |
-14 |
-5.34 |
-2.59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.77 |
0.55 |
1.49 |
0.61 |
0.54 |
1.80 |
0.97 |
1.85 |
0.83 |
1.07 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.77 |
0.55 |
1.49 |
0.61 |
0.54 |
1.81 |
0.97 |
1.85 |
0.83 |
1.07 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.99 |
0.86 |
2.54 |
0.64 |
0.27 |
1.70 |
9.38 |
16.62 |
2.04 |
5.48 |
0.00 |
| Price to Earnings (P/E) |
|
15.68 |
0.00 |
8.03 |
32.10 |
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 |
|
6.38% |
0.00% |
12.46% |
3.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.63 |
0.02 |
2.60 |
0.23 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.51 |
0.02 |
1.36 |
0.12 |
0.07 |
0.70 |
0.00 |
3.24 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.34 |
0.24 |
4.04 |
1.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.50 |
0.00 |
5.03 |
2.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.50 |
0.00 |
4.37 |
9.72 |
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 |
5.21 |
0.00 |
0.00 |
0.00 |
0.00 |
2.18 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.04 |
5.56 |
0.00 |
0.00 |
28.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.35 |
0.00 |
0.15 |
0.56 |
0.00 |
0.19 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
0.56 |
0.00 |
0.05 |
| Financial Leverage |
|
-0.11 |
-0.13 |
-0.47 |
-0.46 |
-0.29 |
-0.21 |
-1.07 |
-1.26 |
-1.49 |
-1.38 |
-1.42 |
| Leverage Ratio |
|
1.22 |
1.26 |
1.26 |
1.28 |
1.34 |
1.76 |
1.28 |
1.48 |
1.97 |
1.71 |
1.56 |
| Compound Leverage Factor |
|
1.24 |
1.52 |
1.27 |
1.36 |
1.34 |
1.76 |
1.28 |
1.48 |
3.10 |
1.71 |
1.94 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-54.36% |
0.01% |
12.89% |
35.81% |
0.00% |
15.96% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-54.36% |
0.01% |
0.00% |
0.00% |
0.00% |
11.96% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.89% |
35.81% |
0.00% |
4.00% |
| 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 |
|
-47.59% |
-72.65% |
-32.38% |
-24.64% |
-33.68% |
2,821.59% |
-17.48% |
-5.52% |
-15.90% |
-20.73% |
-16.21% |
| Common Equity to Total Capital |
|
147.59% |
172.65% |
132.38% |
124.64% |
133.68% |
-2,667.23% |
117.47% |
92.63% |
80.09% |
120.73% |
100.25% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.18 |
-0.35 |
0.00 |
-0.77 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.13 |
1.80 |
0.88 |
0.00 |
6.06 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.18 |
-0.35 |
0.00 |
-0.19 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
-0.31 |
-0.49 |
0.00 |
-1.05 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.94 |
3.23 |
1.24 |
0.00 |
8.26 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.31 |
-0.49 |
0.00 |
-0.26 |
| Altman Z-Score |
|
5.11 |
2.03 |
7.72 |
3.09 |
2.47 |
-14.50 |
4.43 |
-0.78 |
-7.13 |
-4.87 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
-65.40% |
-57.63% |
-44.86% |
-27.96% |
-28.62% |
-78.10% |
-33.18% |
-12.54% |
-10.20% |
-22.36% |
-20.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.23 |
3.55 |
5.43 |
3.38 |
3.04 |
0.33 |
8.77 |
2.51 |
3.62 |
3.42 |
2.49 |
| Quick Ratio |
|
3.55 |
2.31 |
4.23 |
2.67 |
3.00 |
0.31 |
8.49 |
2.24 |
3.51 |
2.79 |
2.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.97 |
3.06 |
2.80 |
-6.15 |
-3.96 |
0.16 |
-5.51 |
-0.85 |
-24 |
-3.13 |
-1.36 |
| Operating Cash Flow to CapEx |
|
-346.01% |
0.00% |
4,798.39% |
-219.70% |
-2,977.89% |
-286,931.81% |
-574.68% |
676.72% |
0.00% |
-748,504.41% |
0.00% |
| 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 |
-1.73 |
| 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 |
-3.43 |
| 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 |
-3.43 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.29 |
0.70 |
0.85 |
1.05 |
1.79 |
0.50 |
0.19 |
0.07 |
0.11 |
0.17 |
0.10 |
| Accounts Receivable Turnover |
|
3.37 |
1.42 |
2.67 |
3.09 |
3.67 |
0.95 |
4.71 |
11.73 |
22.20 |
11.55 |
5.46 |
| Inventory Turnover |
|
199.68 |
3.33 |
4.43 |
41.03 |
86.87 |
42.53 |
10.71 |
9.03 |
48.50 |
57.82 |
3,104.48 |
| Fixed Asset Turnover |
|
44.51 |
37.45 |
62.93 |
40.33 |
42.92 |
8.64 |
8.05 |
6.11 |
9.31 |
10.28 |
0.00 |
| Accounts Payable Turnover |
|
10.89 |
6.33 |
11.04 |
8.57 |
18.98 |
6.97 |
9.36 |
7.21 |
7.06 |
6.23 |
2.65 |
| Days Sales Outstanding (DSO) |
|
108.25 |
257.26 |
136.63 |
117.96 |
99.51 |
386.23 |
77.58 |
31.12 |
16.44 |
31.60 |
66.88 |
| Days Inventory Outstanding (DIO) |
|
1.83 |
109.55 |
82.36 |
8.90 |
4.20 |
8.58 |
34.08 |
40.44 |
7.53 |
6.31 |
0.12 |
| Days Payable Outstanding (DPO) |
|
33.52 |
57.66 |
33.05 |
42.60 |
19.23 |
52.35 |
38.98 |
50.60 |
51.66 |
58.55 |
137.90 |
| Cash Conversion Cycle (CCC) |
|
76.56 |
309.15 |
185.94 |
84.26 |
84.48 |
342.47 |
72.67 |
20.96 |
-27.70 |
-20.64 |
-70.90 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9.17 |
5.23 |
6.00 |
12 |
12 |
-0.36 |
-2.41 |
-17 |
-3.67 |
-4.68 |
-5.22 |
| Invested Capital Turnover |
|
1.78 |
1.02 |
2.04 |
2.50 |
3.39 |
1.10 |
-3.71 |
-0.40 |
-0.43 |
-0.75 |
-0.37 |
| Increase / (Decrease) in Invested Capital |
|
5.59 |
-3.94 |
0.77 |
6.44 |
-0.22 |
-13 |
-2.05 |
-15 |
14 |
-1.01 |
-0.54 |
| Enterprise Value (EV) |
|
5.81 |
0.12 |
16 |
2.83 |
2.76 |
4.58 |
-3.92 |
13 |
-5.57 |
-3.49 |
0.00 |
| Market Capitalization |
|
11 |
6.31 |
29 |
15 |
11 |
11 |
48 |
66 |
9.28 |
17 |
0.00 |
| Book Value per Share |
|
$1.97 |
$1.23 |
$1.93 |
$1.96 |
$1.32 |
$0.34 |
$3.33 |
$1.64 |
$0.59 |
$6.42 |
$3.37 |
| Tangible Book Value per Share |
|
$1.97 |
$1.23 |
$1.93 |
$1.95 |
$1.31 |
$0.34 |
$3.33 |
$1.64 |
$0.59 |
$6.42 |
$3.37 |
| Total Capital |
|
9.90 |
6.62 |
15 |
20 |
15 |
-0.23 |
42 |
39 |
14 |
13 |
12 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.00 |
5.00 |
5.00 |
0.00 |
1.99 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.00 |
5.00 |
0.00 |
0.50 |
| Net Debt |
|
-0.73 |
-1.39 |
-8.73 |
-7.10 |
-3.14 |
-0.01 |
-45 |
-51 |
-13 |
-18 |
-16 |
| Capital Expenditures (CapEx) |
|
0.52 |
-0.29 |
0.06 |
0.82 |
0.14 |
0.00 |
1.51 |
0.87 |
-0.06 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.46 |
4.83 |
4.93 |
8.67 |
7.56 |
-3.90 |
-3.31 |
-18 |
-4.23 |
-4.83 |
-5.30 |
| Debt-free Net Working Capital (DFNWC) |
|
6.19 |
6.21 |
14 |
16 |
11 |
-3.77 |
42 |
38 |
13 |
13 |
12 |
| Net Working Capital (NWC) |
|
6.19 |
6.21 |
14 |
16 |
11 |
-3.90 |
42 |
38 |
13 |
13 |
11 |
| Net Nonoperating Expense (NNE) |
|
-0.03 |
1.43 |
-0.03 |
-0.23 |
2.83 |
5.51 |
3.75 |
13 |
13 |
1.33 |
1.42 |
| Net Nonoperating Obligations (NNO) |
|
-0.73 |
-1.39 |
-8.73 |
-7.10 |
-3.14 |
-0.01 |
-45 |
-51 |
-13 |
-18 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
0.68 |
1.74 |
0.76 |
0.09 |
0.13 |
0.40 |
0.43 |
0.53 |
0.16 |
0.13 |
0.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
48.24% |
66.05% |
43.11% |
37.60% |
18.11% |
-59.68% |
-64.27% |
-448.32% |
-93.18% |
-154.03% |
-292.50% |
| Debt-free Net Working Capital to Revenue |
|
54.69% |
85.01% |
119.42% |
68.37% |
25.63% |
-57.67% |
806.18% |
951.57% |
289.97% |
411.41% |
681.03% |
| Net Working Capital to Revenue |
|
54.69% |
85.01% |
119.42% |
68.37% |
25.63% |
-59.60% |
806.12% |
951.57% |
289.97% |
411.41% |
598.93% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$5.50 |
($11.50) |
$20.50 |
$2.00 |
($22.50) |
($47.80) |
($7.90) |
$0.00 |
($10.90) |
($2.05) |
($1.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
167.42K |
165.61K |
178.23K |
220.75K |
288.39K |
344.25K |
1.62M |
1.79M |
2.11M |
2.49M |
3.71M |
| Adjusted Diluted Earnings per Share |
|
$5.50 |
($11.50) |
$20.50 |
$2.00 |
($22.50) |
($47.80) |
($7.90) |
($15.80) |
$0.00 |
($2.05) |
($1.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
167.42K |
165.61K |
179.00K |
240.46K |
288.39K |
344.25K |
1.62M |
0.00 |
1.75M |
2.49M |
3.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
$5.50 |
($11.50) |
$0.00 |
$0.00 |
$0.00 |
($47.80) |
($7.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
128.86K |
173.03K |
202.11K |
261.91K |
333.18K |
344.25K |
863.45K |
0.00 |
1.75M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.61 |
-0.87 |
2.17 |
0.57 |
-4.18 |
-12 |
-6.95 |
-8.01 |
-4.02 |
-4.10 |
-1.90 |
| Normalized NOPAT Margin |
|
5.40% |
-11.96% |
18.97% |
2.48% |
-10.01% |
-186.47% |
-135.02% |
-200.94% |
-88.47% |
-130.55% |
-104.69% |
| Pre Tax Income Margin |
|
9.46% |
-20.37% |
27.36% |
6.39% |
-14.58% |
-271.46% |
-219.36% |
-725.31% |
-505.92% |
-174.44% |
-181.13% |
| 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 |
-3.36 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.42 |
| 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 |
-3.36 |
| 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 |
-2.42 |
| 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% |
-1.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.47% |
0.00% |
0.00% |
0.00% |