| DEI Shares Outstanding |
|
14,946,274.00 |
14,961,076.00 |
14,982,315.00 |
15,194,774.00 |
15,323,831.00 |
15,452,143.00 |
15,719,720.00 |
15,742,074.00 |
15,745,206.00 |
15,751,153.00 |
15,710,389.00 |
| DEI Adjusted Shares Outstanding |
|
14,946,274.00 |
14,961,076.00 |
14,982,315.00 |
15,194,774.00 |
15,323,831.00 |
15,452,143.00 |
15,719,720.00 |
15,742,074.00 |
15,745,206.00 |
15,751,153.00 |
15,710,389.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.04 |
0.01 |
0.02 |
0.01 |
0.07 |
0.07 |
0.16 |
0.04 |
0.09 |
0.08 |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.07% |
-18.58% |
14.26% |
5.46% |
32.26% |
-3.40% |
15.51% |
-12.11% |
30.82% |
4.08% |
1.97% |
| EBITDA Growth |
|
-3.36% |
-59.27% |
61.24% |
-57.26% |
352.13% |
17.83% |
27.16% |
-50.07% |
56.11% |
-3.64% |
42.76% |
| EBIT Growth |
|
-12.98% |
-92.25% |
597.77% |
-97.27% |
10,275.11% |
19.24% |
38.40% |
-65.60% |
86.94% |
-13.93% |
74.40% |
| NOPAT Growth |
|
-12.51% |
-141.01% |
236.38% |
-75.95% |
1,285.78% |
9.47% |
48.42% |
-66.76% |
77.70% |
-14.19% |
73.37% |
| Net Income Growth |
|
-9.64% |
-82.53% |
284.73% |
-56.12% |
585.35% |
1.19% |
126.89% |
-74.99% |
126.68% |
-11.66% |
41.80% |
| EPS Growth |
|
0.00% |
-75.00% |
100.00% |
-50.00% |
600.00% |
0.00% |
128.57% |
-75.00% |
125.00% |
-11.11% |
37.50% |
| Operating Cash Flow Growth |
|
-31.98% |
63.58% |
75.21% |
-106.05% |
3,085.89% |
-77.71% |
219.80% |
-42.87% |
-12.16% |
-54.89% |
518.18% |
| Free Cash Flow Firm Growth |
|
-90.55% |
873.96% |
214.69% |
-158.01% |
368.78% |
-82.10% |
357.46% |
-79.58% |
-167.76% |
-121.74% |
497.81% |
| Invested Capital Growth |
|
11.28% |
-14.34% |
-28.65% |
31.65% |
-33.81% |
26.56% |
-8.23% |
5.16% |
38.99% |
32.24% |
-15.30% |
| Revenue Q/Q Growth |
|
0.00% |
-4.54% |
3.86% |
0.36% |
20.18% |
-8.72% |
5.56% |
-8.18% |
5.97% |
1.75% |
2.39% |
| EBITDA Q/Q Growth |
|
-14.09% |
-15.27% |
14.20% |
-12.38% |
86.36% |
-12.24% |
3.93% |
-33.17% |
-0.84% |
20.61% |
13.87% |
| EBIT Q/Q Growth |
|
-23.02% |
-33.54% |
15.69% |
-28.66% |
145.29% |
-15.55% |
5.53% |
-48.78% |
-3.15% |
39.46% |
20.82% |
| NOPAT Q/Q Growth |
|
-32.08% |
-26.90% |
2.99% |
-53.31% |
197.73% |
-14.83% |
5.33% |
-50.49% |
1.88% |
34.92% |
20.22% |
| Net Income Q/Q Growth |
|
-28.23% |
173.35% |
10.84% |
-20.82% |
130.52% |
-17.23% |
4.15% |
-43.65% |
6.93% |
15.52% |
14.55% |
| EPS Q/Q Growth |
|
-33.33% |
200.00% |
-33.33% |
0.00% |
75.00% |
-12.50% |
6.67% |
-50.00% |
28.57% |
0.00% |
10.00% |
| Operating Cash Flow Q/Q Growth |
|
-26.31% |
-4.50% |
23.71% |
-122.45% |
293.77% |
-75.36% |
27.11% |
-11.75% |
-34.35% |
-42.99% |
674.81% |
| Free Cash Flow Firm Q/Q Growth |
|
-76.83% |
-19.98% |
24.16% |
-190.31% |
903.28% |
-81.74% |
25.56% |
-45.96% |
-136.91% |
5.20% |
258.35% |
| Invested Capital Q/Q Growth |
|
-0.81% |
0.77% |
-7.77% |
6.40% |
-31.56% |
17.24% |
6.22% |
-1.50% |
27.57% |
24.21% |
-33.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.64% |
45.28% |
48.11% |
45.21% |
47.63% |
47.17% |
50.27% |
50.82% |
49.97% |
47.50% |
50.50% |
| EBITDA Margin |
|
10.33% |
5.17% |
7.29% |
2.96% |
10.11% |
12.33% |
13.57% |
7.71% |
9.20% |
8.52% |
11.92% |
| Operating Margin |
|
6.26% |
-1.85% |
3.47% |
0.71% |
7.26% |
9.04% |
11.03% |
4.54% |
6.00% |
4.93% |
8.73% |
| EBIT Margin |
|
6.31% |
0.60% |
3.67% |
0.10% |
7.46% |
9.20% |
11.03% |
4.32% |
6.17% |
5.10% |
8.72% |
| Profit (Net Income) Margin |
|
4.63% |
0.99% |
3.34% |
1.39% |
7.21% |
7.56% |
14.84% |
4.22% |
7.32% |
6.21% |
8.64% |
| Tax Burden Percent |
|
73.77% |
125.38% |
80.03% |
89.06% |
91.26% |
83.14% |
87.55% |
80.50% |
82.63% |
83.01% |
79.65% |
| Interest Burden Percent |
|
99.51% |
132.00% |
114.01% |
1,644.17% |
105.99% |
98.73% |
153.72% |
121.55% |
143.61% |
146.72% |
124.33% |
| Effective Tax Rate |
|
26.23% |
-25.38% |
19.97% |
10.94% |
8.74% |
16.86% |
12.45% |
19.50% |
17.37% |
16.99% |
20.35% |
| Return on Invested Capital (ROIC) |
|
11.73% |
-4.92% |
8.49% |
2.12% |
31.05% |
37.68% |
52.20% |
17.67% |
25.64% |
16.29% |
26.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.67% |
-14.78% |
7.11% |
0.36% |
29.54% |
37.59% |
42.52% |
16.90% |
21.65% |
12.63% |
24.22% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.34% |
6.15% |
-3.97% |
-0.21% |
-18.99% |
-26.87% |
-31.61% |
-13.19% |
-16.31% |
-8.81% |
-17.24% |
| Return on Equity (ROE) |
|
7.40% |
1.23% |
4.51% |
1.90% |
12.06% |
10.81% |
20.59% |
4.48% |
9.33% |
7.48% |
9.61% |
| Cash Return on Invested Capital (CROIC) |
|
1.06% |
10.53% |
41.92% |
-25.21% |
71.75% |
14.23% |
60.78% |
12.64% |
-6.99% |
-11.48% |
43.42% |
| Operating Return on Assets (OROA) |
|
6.97% |
0.54% |
3.58% |
0.09% |
8.50% |
8.76% |
11.10% |
3.44% |
5.61% |
4.49% |
7.32% |
| Return on Assets (ROA) |
|
5.12% |
0.89% |
3.27% |
1.35% |
8.22% |
7.19% |
14.93% |
3.36% |
6.66% |
5.47% |
7.25% |
| Return on Common Equity (ROCE) |
|
7.40% |
1.23% |
4.51% |
1.90% |
12.06% |
10.81% |
20.59% |
4.48% |
9.33% |
7.48% |
9.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.14% |
1.21% |
4.39% |
1.88% |
11.32% |
10.23% |
18.50% |
4.35% |
8.85% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.55 |
-0.22 |
0.31 |
0.07 |
1.02 |
1.11 |
1.65 |
0.55 |
0.98 |
0.84 |
1.45 |
| NOPAT Margin |
|
4.62% |
-2.32% |
2.77% |
0.63% |
6.63% |
7.51% |
9.65% |
3.65% |
4.96% |
4.09% |
6.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.06% |
9.85% |
1.38% |
1.76% |
1.51% |
0.08% |
9.68% |
0.78% |
3.99% |
3.66% |
2.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
6.00% |
4.71% |
7.35% |
| Cost of Revenue to Revenue |
|
52.36% |
54.72% |
51.89% |
54.79% |
52.37% |
52.83% |
49.73% |
49.18% |
50.03% |
52.50% |
49.50% |
| SG&A Expenses to Revenue |
|
9.29% |
10.88% |
10.16% |
9.95% |
8.90% |
8.24% |
9.49% |
10.96% |
10.56% |
11.35% |
12.70% |
| R&D to Revenue |
|
10.72% |
13.24% |
11.63% |
11.41% |
9.30% |
11.09% |
10.09% |
14.27% |
14.65% |
13.29% |
12.21% |
| Operating Expenses to Revenue |
|
41.39% |
47.14% |
44.65% |
44.50% |
40.36% |
38.14% |
39.24% |
46.28% |
43.97% |
42.57% |
41.78% |
| Earnings before Interest and Taxes (EBIT) |
|
0.75 |
0.06 |
0.40 |
0.01 |
1.14 |
1.37 |
1.89 |
0.65 |
1.21 |
1.05 |
1.82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.22 |
0.50 |
0.80 |
0.34 |
1.55 |
1.83 |
2.32 |
1.16 |
1.81 |
1.75 |
2.49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.42 |
2.34 |
2.21 |
5.31 |
3.56 |
3.25 |
5.89 |
5.81 |
5.22 |
3.28 |
3.41 |
| Price to Tangible Book Value (P/TBV) |
|
2.47 |
2.39 |
2.25 |
5.39 |
3.59 |
3.27 |
5.92 |
5.83 |
5.24 |
3.28 |
3.41 |
| Price to Revenue (P/Rev) |
|
1.57 |
1.93 |
1.69 |
3.93 |
2.27 |
2.40 |
4.73 |
5.65 |
4.32 |
2.84 |
3.22 |
| Price to Earnings (P/E) |
|
33.84 |
193.84 |
50.46 |
282.10 |
31.41 |
31.71 |
31.84 |
133.68 |
58.98 |
45.77 |
37.33 |
| 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 |
|
2.96% |
0.52% |
1.98% |
0.35% |
3.18% |
3.15% |
3.14% |
0.75% |
1.70% |
2.19% |
2.68% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.22 |
3.53 |
4.40 |
10.38 |
10.57 |
8.44 |
23.16 |
23.06 |
16.51 |
7.91 |
10.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.33 |
1.54 |
1.20 |
3.53 |
1.80 |
1.88 |
4.10 |
4.89 |
3.71 |
2.26 |
2.52 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.90 |
29.77 |
16.42 |
119.31 |
17.80 |
15.26 |
30.22 |
63.37 |
40.39 |
26.54 |
21.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.13 |
256.42 |
32.67 |
3,710.47 |
24.12 |
20.43 |
37.18 |
113.19 |
60.24 |
44.33 |
28.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
28.87 |
0.00 |
43.16 |
557.35 |
27.12 |
25.03 |
42.47 |
133.79 |
74.90 |
55.28 |
36.18 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.08 |
14.42 |
7.31 |
0.00 |
8.49 |
38.46 |
30.29 |
55.52 |
62.87 |
88.28 |
16.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
320.38 |
30.93 |
8.74 |
0.00 |
11.74 |
66.25 |
36.47 |
187.07 |
0.00 |
0.00 |
22.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.17 |
0.15 |
0.12 |
0.10 |
0.07 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.15 |
0.13 |
0.10 |
0.08 |
0.06 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.37 |
-0.42 |
-0.56 |
-0.59 |
-0.64 |
-0.71 |
-0.74 |
-0.78 |
-0.75 |
-0.70 |
-0.71 |
| Leverage Ratio |
|
1.45 |
1.37 |
1.38 |
1.41 |
1.47 |
1.50 |
1.38 |
1.33 |
1.40 |
1.37 |
1.33 |
| Compound Leverage Factor |
|
1.44 |
1.81 |
1.57 |
23.22 |
1.55 |
1.48 |
2.12 |
1.62 |
2.01 |
2.00 |
1.65 |
| Debt to Total Capital |
|
14.68% |
12.93% |
10.90% |
9.21% |
6.75% |
8.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.60% |
1.65% |
1.66% |
1.72% |
1.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
13.09% |
11.28% |
9.24% |
7.48% |
5.13% |
8.38% |
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 |
|
85.32% |
87.07% |
89.10% |
90.79% |
93.25% |
91.62% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
1.08 |
2.36 |
1.28 |
2.54 |
0.46 |
0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-2.26 |
-7.48 |
-6.72 |
-13.52 |
-4.62 |
-4.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.96 |
2.06 |
1.08 |
2.06 |
0.35 |
0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
2.42 |
-5.25 |
3.36 |
11.85 |
0.70 |
0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-5.06 |
16.62 |
-17.67 |
-63.15 |
-7.04 |
-6.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
2.15 |
-4.58 |
2.85 |
9.63 |
0.53 |
0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
5.54 |
5.40 |
4.92 |
9.09 |
6.15 |
5.87 |
14.90 |
11.06 |
9.48 |
8.39 |
8.34 |
| 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 |
|
4.54 |
5.19 |
4.08 |
3.53 |
2.72 |
3.09 |
3.90 |
3.04 |
2.83 |
3.46 |
3.46 |
| Quick Ratio |
|
3.20 |
4.18 |
3.38 |
2.72 |
2.11 |
2.44 |
3.18 |
2.40 |
2.01 |
2.60 |
2.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.05 |
0.48 |
1.51 |
-0.88 |
2.35 |
0.42 |
1.93 |
0.39 |
-0.27 |
-0.59 |
2.35 |
| Operating Cash Flow to CapEx |
|
135.11% |
562.61% |
952.38% |
-19.91% |
450.54% |
210.59% |
709.35% |
238.37% |
146.46% |
111.99% |
1,445.32% |
| Free Cash Flow to Firm to Interest Expense |
|
0.84 |
9.17 |
32.71 |
-21.89 |
71.19 |
10.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
10.76 |
19.67 |
39.08 |
-2.73 |
98.49 |
18.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.80 |
16.17 |
34.98 |
-16.42 |
76.63 |
9.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.11 |
0.90 |
0.98 |
0.97 |
1.14 |
0.95 |
1.01 |
0.80 |
0.91 |
0.88 |
0.84 |
| Accounts Receivable Turnover |
|
10.55 |
8.15 |
11.43 |
10.69 |
13.19 |
11.04 |
12.02 |
11.05 |
12.69 |
10.74 |
7.34 |
| Inventory Turnover |
|
3.09 |
3.21 |
4.24 |
4.22 |
3.98 |
3.14 |
3.42 |
2.64 |
2.33 |
2.22 |
2.46 |
| Fixed Asset Turnover |
|
47.33 |
38.54 |
44.03 |
46.44 |
61.42 |
59.33 |
11.19 |
5.30 |
6.61 |
6.90 |
7.91 |
| Accounts Payable Turnover |
|
11.69 |
12.99 |
11.55 |
10.27 |
12.82 |
7.98 |
8.61 |
9.91 |
10.59 |
11.28 |
10.90 |
| Days Sales Outstanding (DSO) |
|
34.61 |
44.81 |
31.92 |
34.15 |
27.67 |
33.07 |
30.36 |
33.04 |
28.76 |
33.99 |
49.74 |
| Days Inventory Outstanding (DIO) |
|
117.95 |
113.75 |
86.10 |
86.41 |
91.69 |
116.29 |
106.76 |
138.39 |
156.75 |
164.38 |
148.09 |
| Days Payable Outstanding (DPO) |
|
31.23 |
28.10 |
31.61 |
35.53 |
28.47 |
45.72 |
42.39 |
36.85 |
34.45 |
32.37 |
33.48 |
| Cash Conversion Cycle (CCC) |
|
121.33 |
130.45 |
86.41 |
85.03 |
90.88 |
103.63 |
94.74 |
134.58 |
151.06 |
166.00 |
164.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.90 |
4.20 |
3.00 |
3.95 |
2.61 |
3.30 |
3.03 |
3.19 |
4.43 |
5.86 |
4.97 |
| Invested Capital Turnover |
|
2.54 |
2.12 |
3.06 |
3.34 |
4.68 |
5.01 |
5.41 |
4.84 |
5.17 |
3.98 |
3.86 |
| Increase / (Decrease) in Invested Capital |
|
0.50 |
-0.70 |
-1.20 |
0.95 |
-1.33 |
0.69 |
-0.27 |
0.16 |
1.24 |
1.43 |
-0.90 |
| Enterprise Value (EV) |
|
16 |
15 |
13 |
41 |
28 |
28 |
70 |
74 |
73 |
46 |
53 |
| Market Capitalization |
|
19 |
19 |
19 |
46 |
35 |
36 |
81 |
85 |
85 |
58 |
67 |
| Book Value per Share |
|
$0.51 |
$0.53 |
$0.56 |
$0.57 |
$0.64 |
$0.71 |
$0.87 |
$0.93 |
$1.03 |
$1.13 |
$1.26 |
| Tangible Book Value per Share |
|
$0.50 |
$0.52 |
$0.55 |
$0.56 |
$0.63 |
$0.70 |
$0.87 |
$0.93 |
$1.03 |
$1.13 |
$1.26 |
| Total Capital |
|
8.99 |
9.10 |
9.42 |
9.46 |
10 |
12 |
14 |
15 |
16 |
18 |
20 |
| Total Debt |
|
1.32 |
1.18 |
1.03 |
0.87 |
0.71 |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
1.18 |
1.03 |
0.87 |
0.71 |
0.54 |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-2.76 |
-3.72 |
-5.40 |
-4.64 |
-7.17 |
-7.65 |
-11 |
-11 |
-12 |
-12 |
-15 |
| Capital Expenditures (CapEx) |
|
0.47 |
0.18 |
0.19 |
0.55 |
0.72 |
0.34 |
0.33 |
0.56 |
0.79 |
0.47 |
0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.91 |
1.32 |
0.29 |
1.08 |
-0.54 |
0.25 |
0.07 |
-0.33 |
0.28 |
1.57 |
1.43 |
| Debt-free Net Working Capital (DFNWC) |
|
6.00 |
6.22 |
6.72 |
6.59 |
7.34 |
8.90 |
11 |
11 |
12 |
14 |
16 |
| Net Working Capital (NWC) |
|
5.86 |
6.07 |
6.56 |
6.42 |
7.17 |
8.90 |
11 |
11 |
12 |
14 |
16 |
| Net Nonoperating Expense (NNE) |
|
-0.00 |
-0.32 |
-0.06 |
-0.09 |
-0.09 |
-0.01 |
-0.89 |
-0.09 |
-0.46 |
-0.44 |
-0.35 |
| Net Nonoperating Obligations (NNO) |
|
-2.76 |
-3.72 |
-5.40 |
-4.64 |
-7.17 |
-7.65 |
-11 |
-11 |
-12 |
-12 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
0.48 |
0.44 |
0.40 |
0.33 |
0.41 |
0.46 |
0.44 |
0.51 |
0.60 |
0.70 |
0.67 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.18% |
13.70% |
2.67% |
9.27% |
-3.49% |
1.72% |
0.43% |
-2.17% |
1.40% |
7.66% |
6.82% |
| Debt-free Net Working Capital to Revenue |
|
50.69% |
64.55% |
61.01% |
56.73% |
47.82% |
60.02% |
62.93% |
73.83% |
61.54% |
65.85% |
77.65% |
| Net Working Capital to Revenue |
|
49.48% |
63.00% |
59.59% |
55.33% |
46.72% |
60.02% |
62.93% |
73.83% |
61.54% |
65.85% |
77.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.04 |
$0.01 |
$0.02 |
$0.01 |
$0.07 |
$0.07 |
$0.16 |
$0.04 |
$0.09 |
$0.08 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.94M |
14.96M |
14.97M |
15.11M |
15.30M |
15.43M |
15.59M |
15.74M |
15.74M |
15.75M |
15.72M |
| Adjusted Diluted Earnings per Share |
|
$0.04 |
$0.01 |
$0.02 |
$0.01 |
$0.07 |
$0.07 |
$0.16 |
$0.04 |
$0.09 |
$0.08 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.03M |
15.02M |
15.10M |
15.22M |
15.36M |
15.67M |
15.62M |
15.77M |
15.77M |
15.77M |
15.73M |
| 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 |
|
14.96M |
14.96M |
14.99M |
15.20M |
15.42M |
15.50M |
15.73M |
15.74M |
15.75M |
15.73M |
15.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.55 |
-0.13 |
0.31 |
0.07 |
1.02 |
1.11 |
1.65 |
0.55 |
0.98 |
0.84 |
1.45 |
| Normalized NOPAT Margin |
|
4.62% |
-1.30% |
2.77% |
0.63% |
6.63% |
7.51% |
9.65% |
3.65% |
4.96% |
4.09% |
6.95% |
| Pre Tax Income Margin |
|
6.27% |
0.79% |
4.18% |
1.56% |
7.90% |
9.09% |
16.95% |
5.25% |
8.86% |
7.48% |
10.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.77 |
1.11 |
8.75 |
0.28 |
34.65 |
34.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
9.34 |
-4.28 |
6.62 |
1.84 |
30.81 |
27.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
4.80 |
-2.39 |
4.65 |
-13.41 |
12.79 |
25.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.38 |
-7.78 |
2.52 |
-11.85 |
8.95 |
19.33 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.62% |
8.37% |