| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
71,436,927.00 |
71,441,083.00 |
71,606,003.00 |
71,611,302.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
71,436,927.00 |
71,441,083.00 |
71,606,003.00 |
71,611,302.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
-0.01 |
0.50 |
-0.09 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-64.73% |
-87.21% |
925.53% |
205.54% |
271.05% |
8.39% |
-30.06% |
-72.31% |
271.92% |
-73.83% |
-11.34% |
| EBITDA Growth |
|
-199.78% |
-100.67% |
14,515.98% |
1,329.23% |
176.60% |
789.58% |
-36.87% |
-103.26% |
1,767.56% |
-510.50% |
-794.89% |
| EBIT Growth |
|
-207.99% |
-100.99% |
12,061.99% |
1,185.50% |
169.55% |
539.48% |
-36.92% |
-104.32% |
1,871.45% |
-546.22% |
-608.90% |
| NOPAT Growth |
|
-265.72% |
-102.79% |
5,746.29% |
694.05% |
125.42% |
142.45% |
-37.48% |
-118.01% |
4,054.60% |
-1,939.29% |
-135.93% |
| Net Income Growth |
|
-241.16% |
-101.19% |
9,000.72% |
1,219.23% |
163.73% |
441.91% |
-36.67% |
-103.97% |
1,836.20% |
-573.67% |
-746.17% |
| EPS Growth |
|
-233.33% |
-102.22% |
10,200.00% |
1,500.00% |
175.00% |
300.00% |
-37.62% |
-107.14% |
1,533.33% |
-550.00% |
-400.00% |
| Operating Cash Flow Growth |
|
-62.16% |
-6.65% |
1,074.95% |
-125.03% |
266.29% |
-44.79% |
-28.75% |
215.42% |
959.64% |
-32.92% |
-222.69% |
| Free Cash Flow Firm Growth |
|
-412.91% |
156.19% |
6,687.33% |
74.21% |
53.91% |
-277.41% |
-67.81% |
196.98% |
670.73% |
287.95% |
-87.52% |
| Invested Capital Growth |
|
89.64% |
-16.35% |
-34.55% |
37.45% |
26.64% |
32.33% |
29.31% |
-15.57% |
-55.70% |
-55.08% |
-8.85% |
| Revenue Q/Q Growth |
|
-29.37% |
57.11% |
1,161.27% |
-78.17% |
-14.23% |
-54.11% |
713.89% |
-91.36% |
1,052.14% |
-96.77% |
0.00% |
| EBITDA Q/Q Growth |
|
-205.00% |
91.24% |
32,151.92% |
-85.64% |
-80.99% |
-21.18% |
2,834.21% |
-100.74% |
10,996.44% |
-117.33% |
0.00% |
| EBIT Q/Q Growth |
|
-183.13% |
87.64% |
21,895.11% |
-85.77% |
-81.86% |
-21.90% |
3,028.40% |
-100.97% |
8,387.33% |
-117.68% |
0.00% |
| NOPAT Q/Q Growth |
|
-120.00% |
71.77% |
7,883.00% |
-87.71% |
-90.59% |
-52.86% |
11,361.61% |
-103.54% |
2,271.80% |
-120.87% |
0.00% |
| Net Income Q/Q Growth |
|
-213.15% |
86.33% |
18,482.57% |
-85.78% |
-82.17% |
-26.67% |
3,304.92% |
-100.89% |
8,792.09% |
-117.94% |
0.00% |
| EPS Q/Q Growth |
|
-300.00% |
75.00% |
10,200.00% |
-86.14% |
-78.57% |
-33.33% |
3,050.00% |
-101.59% |
5,000.00% |
-118.37% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-114.64% |
-42.43% |
1,649.83% |
-107.74% |
197.31% |
-224.02% |
862.65% |
-87.46% |
793.32% |
-115.56% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
22.57% |
136.51% |
916.21% |
-108.98% |
-38.39% |
-40.54% |
284.41% |
-72.96% |
714.48% |
-53.72% |
0.00% |
| Invested Capital Q/Q Growth |
|
3.12% |
10.79% |
-11.91% |
36.57% |
-4.99% |
15.78% |
-13.92% |
-10.83% |
-50.15% |
17.41% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
83.42% |
90.29% |
87.29% |
87.32% |
43.55% |
83.81% |
82.65% |
97.76% |
68.50% |
61.75% |
52.89% |
| EBITDA Margin |
|
-56.38% |
-3.14% |
79.85% |
52.52% |
11.64% |
19.99% |
72.07% |
-6.18% |
58.45% |
-313.51% |
-62.37% |
| Operating Margin |
|
-78.91% |
-14.18% |
78.71% |
44.34% |
4.95% |
5.42% |
70.07% |
-32.03% |
56.31% |
-390.17% |
-85.24% |
| EBIT Margin |
|
-58.65% |
-4.61% |
79.73% |
51.98% |
10.99% |
18.71% |
71.91% |
-8.10% |
58.27% |
-318.93% |
-64.78% |
| Profit (Net Income) Margin |
|
-48.92% |
-4.26% |
62.03% |
40.41% |
8.40% |
13.43% |
56.17% |
-5.80% |
43.74% |
-242.97% |
-55.33% |
| Tax Burden Percent |
|
83.40% |
92.25% |
77.80% |
77.75% |
76.43% |
71.77% |
78.11% |
71.57% |
75.06% |
76.18% |
85.42% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
22.20% |
22.25% |
23.57% |
28.23% |
21.89% |
0.00% |
24.94% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-147.76% |
-5.93% |
145.12% |
98.24% |
12.07% |
10.96% |
141.76% |
-45.87% |
173.64% |
-925.22% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-148.15% |
-6.51% |
144.38% |
96.85% |
10.97% |
9.84% |
141.00% |
-46.75% |
172.81% |
-925.80% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
107.10% |
3.96% |
-97.92% |
-64.22% |
-6.89% |
-5.71% |
-104.40% |
32.32% |
-132.71% |
673.33% |
0.00% |
| Return on Equity (ROE) |
|
-40.66% |
-1.97% |
47.20% |
34.02% |
5.18% |
5.25% |
37.37% |
-13.54% |
40.93% |
-251.88% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
9.62% |
5.94% |
151.59% |
104.97% |
123.68% |
104.02% |
76.15% |
91.66% |
254.43% |
212.43% |
9.26% |
| Operating Return on Assets (OROA) |
|
-37.42% |
-0.89% |
49.65% |
38.22% |
11.21% |
18.38% |
40.00% |
-3.98% |
48.92% |
-257.33% |
0.00% |
| Return on Assets (ROA) |
|
-31.21% |
-0.82% |
38.63% |
29.72% |
8.57% |
13.19% |
31.25% |
-2.85% |
36.72% |
-196.05% |
0.00% |
| Return on Common Equity (ROCE) |
|
-40.66% |
-1.97% |
47.20% |
34.02% |
5.18% |
5.25% |
37.37% |
-13.54% |
40.93% |
-251.88% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.92% |
-4.03% |
0.00% |
48.04% |
50.12% |
50.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.25 |
-0.92 |
71 |
8.77 |
0.83 |
0.39 |
45 |
-1.58 |
34 |
-7.16 |
-3.72 |
| NOPAT Margin |
|
-55.24% |
-9.92% |
61.24% |
34.48% |
3.78% |
3.89% |
54.73% |
-22.42% |
42.27% |
-273.12% |
-59.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.39% |
0.58% |
0.74% |
1.39% |
1.10% |
1.12% |
0.77% |
0.89% |
0.83% |
0.58% |
0.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
36.23% |
- |
- |
- |
20.66% |
-0.73% |
16.38% |
-3.52% |
-2.46% |
| Cost of Revenue to Revenue |
|
16.58% |
9.71% |
12.71% |
12.68% |
56.45% |
16.19% |
17.35% |
2.24% |
31.50% |
38.25% |
47.11% |
| SG&A Expenses to Revenue |
|
75.29% |
64.97% |
6.34% |
30.97% |
25.36% |
48.18% |
8.48% |
80.61% |
6.76% |
182.69% |
74.86% |
| R&D to Revenue |
|
87.04% |
39.50% |
2.25% |
12.01% |
13.25% |
30.22% |
4.10% |
49.18% |
5.42% |
269.24% |
63.27% |
| Operating Expenses to Revenue |
|
162.33% |
104.47% |
8.59% |
42.98% |
38.60% |
78.40% |
12.58% |
129.79% |
12.19% |
451.93% |
138.13% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.45 |
-0.43 |
93 |
13 |
2.40 |
1.87 |
59 |
-0.57 |
47 |
-8.36 |
-4.04 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.31 |
-0.29 |
93 |
13 |
2.54 |
2.00 |
59 |
-0.44 |
47 |
-8.21 |
-3.89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.70 |
2.80 |
1.88 |
3.69 |
3.22 |
2.84 |
1.99 |
1.45 |
2.23 |
3.22 |
2.24 |
| Price to Tangible Book Value (P/TBV) |
|
2.72 |
2.82 |
1.89 |
3.71 |
3.24 |
2.86 |
2.00 |
1.46 |
2.24 |
3.23 |
2.25 |
| Price to Revenue (P/Rev) |
|
3.43 |
9.99 |
2.65 |
3.88 |
3.12 |
2.77 |
3.09 |
2.61 |
2.59 |
3.80 |
0.00 |
| Price to Earnings (P/E) |
|
11.65 |
0.00 |
5.45 |
7.68 |
6.43 |
5.62 |
7.25 |
6.46 |
5.67 |
8.80 |
0.00 |
| Dividend Yield |
|
9.57% |
9.20% |
8.63% |
12.27% |
13.83% |
15.56% |
17.47% |
0.00% |
9.20% |
6.56% |
12.68% |
| Earnings Yield |
|
8.59% |
0.00% |
18.36% |
13.03% |
15.56% |
17.79% |
13.80% |
15.48% |
17.64% |
11.37% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.41 |
5.21 |
4.72 |
7.28 |
7.14 |
5.45 |
4.53 |
2.81 |
10.55 |
15.33 |
3.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.65 |
7.95 |
1.58 |
2.96 |
2.50 |
2.20 |
1.97 |
1.26 |
1.58 |
2.81 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.78 |
0.00 |
2.50 |
4.52 |
3.99 |
3.45 |
3.57 |
2.41 |
2.63 |
4.96 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.87 |
0.00 |
2.51 |
4.55 |
4.01 |
3.47 |
3.60 |
2.43 |
2.64 |
4.99 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.91 |
0.00 |
3.40 |
6.18 |
5.42 |
4.71 |
5.03 |
3.44 |
3.66 |
6.97 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
32.46 |
36.09 |
2.33 |
7.23 |
5.87 |
5.35 |
5.61 |
2.44 |
2.38 |
4.14 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
73.71 |
79.93 |
2.47 |
8.03 |
6.45 |
5.97 |
6.71 |
2.81 |
2.55 |
4.47 |
40.56 |
| 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 |
0.00 |
| 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 |
|
-0.72 |
-0.61 |
-0.68 |
-0.66 |
-0.63 |
-0.58 |
-0.74 |
-0.69 |
-0.77 |
-0.73 |
-0.72 |
| Leverage Ratio |
|
1.16 |
1.22 |
1.22 |
1.31 |
1.16 |
1.20 |
1.21 |
1.29 |
1.14 |
1.14 |
1.27 |
| Compound Leverage Factor |
|
1.16 |
1.22 |
1.22 |
1.31 |
1.16 |
1.20 |
1.21 |
1.29 |
1.14 |
1.14 |
1.27 |
| 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% |
| 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% |
0.00% |
| 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% |
100.00% |
| 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 |
| Net 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 |
| 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 |
0.00 |
| Net 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 |
| 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 |
|
9.44 |
6.19 |
6.28 |
5.84 |
14.30 |
12.56 |
11.26 |
7.43 |
13.03 |
15.43 |
3.16 |
| 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 |
|
7.07 |
4.75 |
4.42 |
3.05 |
8.26 |
8.10 |
9.12 |
8.40 |
10.09 |
9.17 |
3.25 |
| Quick Ratio |
|
4.33 |
2.57 |
3.16 |
2.17 |
5.42 |
4.99 |
6.97 |
6.10 |
8.32 |
7.02 |
2.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-26 |
9.45 |
96 |
-8.62 |
-12 |
-17 |
31 |
8.35 |
68 |
31 |
1.04 |
| Operating Cash Flow to CapEx |
|
-16,509.02% |
0.00% |
0.00% |
0.00% |
272,466.54% |
-32,922.24% |
315,674.96% |
28,368.92% |
6,308,482,900.00% |
-3,389.25% |
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 |
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 |
|
0.64 |
0.19 |
0.62 |
0.74 |
1.02 |
0.98 |
0.56 |
0.49 |
0.84 |
0.81 |
0.00 |
| Accounts Receivable Turnover |
|
7.63 |
1.11 |
4.21 |
10.32 |
23.09 |
17.25 |
6.56 |
9.51 |
23.27 |
23.63 |
0.00 |
| Inventory Turnover |
|
0.21 |
0.08 |
0.34 |
0.37 |
0.59 |
0.50 |
0.55 |
0.46 |
0.91 |
0.74 |
0.00 |
| Fixed Asset Turnover |
|
52.64 |
20.18 |
88.00 |
107.90 |
110.78 |
120.62 |
105.48 |
101.07 |
140.00 |
132.09 |
0.00 |
| Accounts Payable Turnover |
|
6.06 |
2.59 |
7.41 |
10.86 |
29.55 |
35.03 |
22.38 |
15.04 |
37.27 |
12.98 |
0.00 |
| Days Sales Outstanding (DSO) |
|
47.83 |
330.31 |
86.79 |
35.38 |
15.81 |
21.16 |
55.65 |
38.39 |
15.69 |
15.45 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
1,756.22 |
4,499.30 |
1,059.58 |
974.85 |
620.23 |
725.03 |
663.66 |
793.99 |
401.76 |
491.62 |
0.00 |
| Days Payable Outstanding (DPO) |
|
60.25 |
140.75 |
49.26 |
33.59 |
12.35 |
10.42 |
16.31 |
24.27 |
9.79 |
28.12 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
1,743.81 |
4,688.87 |
1,097.11 |
976.64 |
623.69 |
735.76 |
702.99 |
808.11 |
407.66 |
478.94 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
48 |
53 |
47 |
64 |
61 |
70 |
60 |
54 |
27 |
32 |
49 |
| Invested Capital Turnover |
|
2.68 |
0.60 |
2.37 |
2.85 |
3.19 |
2.82 |
2.59 |
2.05 |
4.11 |
3.39 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
23 |
-10 |
-25 |
17 |
13 |
17 |
14 |
-9.93 |
-34 |
-39 |
-4.77 |
| Enterprise Value (EV) |
|
259 |
277 |
221 |
465 |
433 |
382 |
274 |
151 |
283 |
483 |
193 |
| Market Capitalization |
|
335 |
348 |
371 |
609 |
540 |
482 |
429 |
314 |
466 |
655 |
339 |
| Book Value per Share |
|
$1.74 |
$1.75 |
$2.77 |
$2.32 |
$2.36 |
$2.37 |
$3.02 |
$3.03 |
$2.93 |
$2.84 |
$2.12 |
| Tangible Book Value per Share |
|
$1.73 |
$1.73 |
$2.76 |
$2.31 |
$2.34 |
$2.36 |
$3.01 |
$3.01 |
$2.92 |
$2.83 |
$2.10 |
| Total Capital |
|
124 |
124 |
197 |
165 |
168 |
169 |
216 |
216 |
209 |
203 |
152 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-76 |
-71 |
-150 |
-144 |
-107 |
-99 |
-155 |
-162 |
-182 |
-172 |
-146 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
0.00 |
0.29 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
39 |
44 |
35 |
9.21 |
48 |
59 |
50 |
44 |
24 |
31 |
0.81 |
| Debt-free Net Working Capital (DFNWC) |
|
115 |
115 |
185 |
153 |
155 |
158 |
206 |
206 |
206 |
203 |
146 |
| Net Working Capital (NWC) |
|
115 |
115 |
185 |
153 |
155 |
158 |
206 |
206 |
206 |
203 |
146 |
| Net Nonoperating Expense (NNE) |
|
-0.37 |
-0.52 |
-0.93 |
-1.51 |
-1.01 |
-0.95 |
-1.17 |
-1.17 |
-1.20 |
-0.79 |
-0.27 |
| Net Nonoperating Obligations (NNO) |
|
-76 |
-71 |
-150 |
-101 |
-107 |
-99 |
-155 |
-162 |
-182 |
-172 |
-103 |
| Total Depreciation and Amortization (D&A) |
|
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
39.99% |
126.78% |
24.82% |
5.87% |
27.84% |
34.03% |
36.27% |
36.19% |
13.37% |
17.97% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
117.94% |
331.16% |
132.13% |
97.49% |
89.67% |
91.17% |
148.29% |
171.05% |
114.94% |
117.80% |
0.00% |
| Net Working Capital to Revenue |
|
117.94% |
331.16% |
132.13% |
97.49% |
89.67% |
91.17% |
148.29% |
171.05% |
114.94% |
117.80% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.01) |
$1.01 |
$0.14 |
$0.03 |
$0.02 |
$0.64 |
($0.01) |
$0.50 |
($0.09) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
71.09M |
71.08M |
71.36M |
71.09M |
71.15M |
71.37M |
71.25M |
71.43M |
71.47M |
71.60M |
71.65M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.01) |
$1.01 |
$0.14 |
$0.03 |
$0.02 |
$0.63 |
($0.01) |
$0.49 |
($0.09) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
71.09M |
71.08M |
71.68M |
71.56M |
71.75M |
71.77M |
71.91M |
71.43M |
71.75M |
71.60M |
71.65M |
| 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 |
|
71.08M |
71.09M |
71.09M |
71.12M |
71.37M |
71.40M |
71.44M |
71.44M |
71.61M |
71.61M |
71.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.25 |
-0.92 |
71 |
8.77 |
0.83 |
0.39 |
45 |
-1.58 |
34 |
-7.16 |
-3.72 |
| Normalized NOPAT Margin |
|
-55.24% |
-9.92% |
61.24% |
34.48% |
3.78% |
3.89% |
54.73% |
-22.42% |
42.27% |
-273.12% |
-59.67% |
| Pre Tax Income Margin |
|
-58.65% |
-4.61% |
79.73% |
51.98% |
10.99% |
18.71% |
71.91% |
-8.10% |
58.27% |
-318.93% |
-64.78% |
| 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 |
|
113.00% |
-642.81% |
47.21% |
0.00% |
50.82% |
49.78% |
72.05% |
0.00% |
52.15% |
57.78% |
0.00% |
| Augmented Payout Ratio |
|
161.98% |
-921.47% |
63.48% |
4.44% |
50.82% |
49.78% |
72.05% |
0.00% |
52.15% |
57.78% |
0.00% |