| DEI Shares Outstanding |
|
15,493,615.00 |
29,876,678.00 |
29,916,678.00 |
16,126,237.00 |
16,214,218.00 |
19,998,745.00 |
28,239,372.00 |
4,206,327.00 |
26,582,056.00 |
2,172,855.00 |
5,369,367.00 |
| DEI Adjusted Shares Outstanding |
|
77,468.00 |
149,383.00 |
149,583.00 |
80,631.00 |
81,071.00 |
99,994.00 |
141,197.00 |
210,316.00 |
1,329,103.00 |
2,172,855.00 |
5,369,367.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
13.15 |
-93.67 |
-44.53 |
-195.21 |
-141.91 |
-78.67 |
-71.80 |
-35.46 |
-3.03 |
0.30 |
0.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.59% |
-29.34% |
66.11% |
-34.22% |
-24.71% |
-28.56% |
4.22% |
43.87% |
50.55% |
4.01% |
0.94% |
| EBITDA Growth |
|
-69.56% |
-407.96% |
64.62% |
-100.70% |
-31.91% |
38.30% |
-53.56% |
35.85% |
79.43% |
448.27% |
53.32% |
| EBIT Growth |
|
-84.56% |
-1,078.78% |
40.73% |
-41.91% |
-14.51% |
31.41% |
-28.89% |
23.46% |
48.14% |
106.04% |
615.23% |
| NOPAT Growth |
|
-80.16% |
-748.96% |
43.82% |
-48.48% |
15.52% |
54.13% |
-79.70% |
10.87% |
44.06% |
10.11% |
67.15% |
| Net Income Growth |
|
-83.57% |
-1,473.21% |
52.40% |
-136.30% |
26.91% |
31.62% |
-28.87% |
26.45% |
46.06% |
116.43% |
467.02% |
| EPS Growth |
|
-84.44% |
-1,428.57% |
51.61% |
-128.89% |
31.07% |
36.62% |
-28.87% |
26.45% |
46.06% |
103.17% |
97.37% |
| Operating Cash Flow Growth |
|
-158.59% |
-200.63% |
82.05% |
-223.55% |
-19.39% |
14.96% |
-48.86% |
52.01% |
49.14% |
45.33% |
-324.27% |
| Free Cash Flow Firm Growth |
|
-302.20% |
-61.83% |
86.22% |
105.60% |
-2,949.87% |
51.50% |
-705.06% |
61.75% |
15.13% |
-17.92% |
-95.59% |
| Invested Capital Growth |
|
57.80% |
24.19% |
-6.90% |
-20.61% |
-9.05% |
-4.20% |
35.67% |
2.41% |
5.78% |
8.38% |
24.47% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.14% |
12.80% |
38.82% |
37.20% |
38.53% |
47.42% |
50.57% |
36.19% |
38.48% |
48.43% |
55.18% |
| EBITDA Margin |
|
10.19% |
-44.43% |
-9.46% |
-28.87% |
-50.59% |
-43.69% |
-64.37% |
-28.70% |
-3.92% |
13.13% |
19.95% |
| Operating Margin |
|
5.27% |
-57.92% |
-19.59% |
-44.21% |
-49.61% |
-31.85% |
-54.92% |
-34.02% |
-12.64% |
-2.81% |
-1.15% |
| EBIT Margin |
|
4.29% |
-59.44% |
-21.21% |
-45.75% |
-69.57% |
-66.80% |
-82.60% |
-43.95% |
-15.14% |
0.88% |
6.23% |
| Profit (Net Income) Margin |
|
3.60% |
-69.88% |
-20.02% |
-71.93% |
-69.83% |
-66.84% |
-82.64% |
-42.25% |
-15.14% |
2.39% |
13.44% |
| Tax Burden Percent |
|
83.80% |
117.57% |
94.43% |
157.24% |
100.38% |
100.06% |
100.05% |
96.14% |
100.00% |
272.02% |
215.65% |
| 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 |
|
16.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-172.02% |
-115.65% |
| Return on Invested Capital (ROIC) |
|
5.30% |
-25.05% |
-13.16% |
-22.59% |
-22.58% |
-11.11% |
-17.31% |
-13.24% |
-7.11% |
-5.97% |
-1.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.61% |
16.40% |
187.01% |
-255.27% |
-73.33% |
-41.94% |
-41.31% |
-24.87% |
-12.86% |
4.25% |
30.67% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.83% |
-4.99% |
-5.49% |
-37.65% |
-59.95% |
-107.63% |
-200.46% |
-185.01% |
-94.11% |
13.98% |
15.26% |
| Return on Equity (ROE) |
|
2.46% |
-30.04% |
-18.65% |
-60.24% |
-82.53% |
-118.74% |
-217.76% |
-198.25% |
-101.22% |
8.01% |
13.58% |
| Cash Return on Invested Capital (CROIC) |
|
-39.54% |
-46.63% |
-6.01% |
0.39% |
-13.10% |
-6.81% |
-47.58% |
-15.62% |
-12.73% |
-14.02% |
-23.48% |
| Operating Return on Assets (OROA) |
|
2.24% |
-19.93% |
-13.10% |
-20.32% |
-27.18% |
-19.57% |
-24.58% |
-18.43% |
-9.27% |
0.54% |
3.04% |
| Return on Assets (ROA) |
|
1.87% |
-23.44% |
-12.37% |
-31.94% |
-27.28% |
-19.58% |
-24.59% |
-17.72% |
-9.27% |
1.46% |
6.56% |
| Return on Common Equity (ROCE) |
|
2.46% |
-30.04% |
-18.65% |
-60.24% |
-82.53% |
-118.74% |
-217.76% |
-198.25% |
-101.22% |
8.01% |
13.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.87% |
-36.14% |
-20.37% |
-80.51% |
-138.08% |
-159.93% |
-230.83% |
-238.17% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.25 |
-8.12 |
-4.56 |
-6.77 |
-5.72 |
-2.62 |
-4.72 |
-4.20 |
-2.35 |
-2.11 |
-0.69 |
| NOPAT Margin |
|
4.41% |
-40.55% |
-13.71% |
-30.95% |
-34.73% |
-22.30% |
-38.44% |
-23.82% |
-8.85% |
-7.65% |
-2.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.31% |
-41.45% |
-200.17% |
232.68% |
50.75% |
30.83% |
24.00% |
11.63% |
5.75% |
-10.22% |
-32.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-11.48% |
-5.94% |
-5.03% |
-1.09% |
| Cost of Revenue to Revenue |
|
36.86% |
87.20% |
61.18% |
62.81% |
61.47% |
52.58% |
49.43% |
63.81% |
61.52% |
51.57% |
44.82% |
| SG&A Expenses to Revenue |
|
13.93% |
36.34% |
18.38% |
26.27% |
32.71% |
34.61% |
33.82% |
29.38% |
20.55% |
22.96% |
23.28% |
| R&D to Revenue |
|
12.95% |
33.55% |
21.76% |
21.89% |
24.10% |
20.27% |
22.52% |
19.33% |
11.70% |
12.36% |
14.10% |
| Operating Expenses to Revenue |
|
57.87% |
70.73% |
58.41% |
81.41% |
88.14% |
79.27% |
105.49% |
70.22% |
51.12% |
51.24% |
56.33% |
| Earnings before Interest and Taxes (EBIT) |
|
1.22 |
-12 |
-7.05 |
-10 |
-11 |
-7.86 |
-10 |
-7.76 |
-4.02 |
0.24 |
1.74 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.89 |
-8.90 |
-3.15 |
-6.32 |
-8.33 |
-5.14 |
-7.90 |
-5.07 |
-1.04 |
3.63 |
5.56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.32 |
1.36 |
1.79 |
1.06 |
1.20 |
3.40 |
2.53 |
1.61 |
0.34 |
0.27 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
|
1.50 |
4.20 |
4.24 |
8.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.64 |
| Price to Revenue (P/Rev) |
|
2.53 |
2.62 |
1.76 |
0.94 |
0.61 |
1.42 |
0.90 |
0.28 |
0.06 |
0.12 |
0.70 |
| Price to Earnings (P/E) |
|
70.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.85 |
5.25 |
| 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 |
|
1.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.64% |
19.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.60 |
1.38 |
1.71 |
1.04 |
0.97 |
1.51 |
1.21 |
1.06 |
0.91 |
0.77 |
0.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.63 |
2.48 |
1.72 |
1.26 |
1.42 |
2.97 |
3.10 |
1.93 |
1.16 |
1.03 |
0.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.81 |
3.95 |
| Enterprise Value to EBIT (EV/EBIT) |
|
38.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
116.62 |
12.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
36.94 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
235.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.49 |
1.76 |
4.50 |
7.19 |
10.70 |
7.21 |
2.59 |
0.46 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.49 |
1.70 |
3.04 |
7.14 |
10.41 |
7.05 |
2.55 |
0.45 |
| Financial Leverage |
|
-0.43 |
-0.30 |
-0.03 |
0.15 |
0.82 |
2.57 |
4.85 |
7.44 |
7.32 |
3.29 |
0.50 |
| Leverage Ratio |
|
1.32 |
1.28 |
1.51 |
1.89 |
3.03 |
6.06 |
8.86 |
11.19 |
10.92 |
5.49 |
2.07 |
| Compound Leverage Factor |
|
1.32 |
1.28 |
1.51 |
1.89 |
3.03 |
6.06 |
8.86 |
11.19 |
10.92 |
5.49 |
2.07 |
| Debt to Total Capital |
|
0.00% |
0.00% |
2.21% |
32.99% |
63.72% |
81.83% |
87.79% |
91.45% |
87.83% |
72.14% |
31.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.21% |
0.00% |
1.94% |
26.61% |
0.58% |
2.46% |
2.00% |
1.01% |
0.56% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
32.99% |
61.78% |
55.22% |
87.22% |
89.00% |
85.82% |
71.13% |
31.09% |
| 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% |
97.79% |
67.01% |
36.28% |
18.17% |
12.21% |
8.55% |
12.17% |
27.86% |
68.34% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.23 |
-1.52 |
-1.76 |
-4.31 |
-4.00 |
-6.61 |
-33.34 |
8.35 |
3.62 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.43 |
-1.08 |
-1.61 |
-3.54 |
-3.42 |
-5.72 |
-27.99 |
6.93 |
0.42 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-1.52 |
-1.70 |
-2.91 |
-3.97 |
-6.44 |
-32.58 |
8.23 |
3.56 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.16 |
-1.42 |
-2.56 |
-8.44 |
-6.70 |
-7.97 |
-14.78 |
-14.33 |
-29.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.30 |
-1.01 |
-2.35 |
-6.94 |
-5.72 |
-6.90 |
-12.40 |
-11.89 |
-3.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-1.42 |
-2.48 |
-5.70 |
-6.65 |
-7.76 |
-14.44 |
-14.13 |
-28.51 |
| Altman Z-Score |
|
4.29 |
0.82 |
0.72 |
-1.51 |
-2.79 |
-2.87 |
-2.92 |
-2.94 |
-2.41 |
-1.98 |
-0.56 |
| 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 |
|
4.70 |
1.65 |
1.53 |
1.90 |
1.62 |
1.27 |
4.66 |
5.02 |
5.27 |
6.98 |
7.96 |
| Quick Ratio |
|
3.65 |
0.94 |
0.75 |
1.11 |
0.92 |
0.79 |
2.61 |
2.84 |
3.44 |
4.25 |
5.81 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.34 |
-15 |
-2.08 |
0.12 |
-3.32 |
-1.61 |
-13 |
-4.96 |
-4.21 |
-4.96 |
-9.71 |
| Operating Cash Flow to CapEx |
|
-139.17% |
-528.47% |
-135.45% |
-440.66% |
-652.47% |
-464.62% |
-573.11% |
-217.78% |
-70.32% |
-38.64% |
-178.48% |
| 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 |
|
0.52 |
0.34 |
0.62 |
0.44 |
0.39 |
0.29 |
0.30 |
0.42 |
0.61 |
0.61 |
0.49 |
| Accounts Receivable Turnover |
|
2.12 |
1.57 |
2.92 |
1.69 |
1.24 |
0.92 |
1.04 |
1.61 |
2.20 |
2.12 |
2.01 |
| Inventory Turnover |
|
4.01 |
3.84 |
3.93 |
3.42 |
3.48 |
2.45 |
2.03 |
3.23 |
5.53 |
5.67 |
5.29 |
| Fixed Asset Turnover |
|
37.69 |
15.86 |
23.29 |
21.23 |
18.97 |
10.39 |
7.73 |
10.25 |
12.24 |
9.27 |
8.88 |
| Accounts Payable Turnover |
|
2.98 |
4.48 |
4.11 |
2.88 |
2.70 |
1.46 |
1.96 |
7.95 |
10.38 |
10.32 |
12.32 |
| Days Sales Outstanding (DSO) |
|
172.26 |
231.78 |
124.90 |
216.14 |
293.63 |
394.99 |
349.44 |
226.59 |
166.28 |
172.52 |
181.95 |
| Days Inventory Outstanding (DIO) |
|
91.13 |
95.05 |
92.98 |
106.83 |
104.79 |
148.91 |
179.55 |
112.99 |
66.02 |
64.34 |
69.04 |
| Days Payable Outstanding (DPO) |
|
122.56 |
81.48 |
88.90 |
126.93 |
135.25 |
249.32 |
185.90 |
45.93 |
35.17 |
35.36 |
29.62 |
| Cash Conversion Cycle (CCC) |
|
140.83 |
245.34 |
128.98 |
196.05 |
263.17 |
294.58 |
343.09 |
293.65 |
197.14 |
201.50 |
221.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
29 |
36 |
33 |
27 |
24 |
23 |
31 |
32 |
34 |
37 |
46 |
| Invested Capital Turnover |
|
1.20 |
0.62 |
0.96 |
0.73 |
0.65 |
0.50 |
0.45 |
0.56 |
0.80 |
0.78 |
0.67 |
| Increase / (Decrease) in Invested Capital |
|
11 |
6.99 |
-2.48 |
-6.89 |
-2.40 |
-1.01 |
8.25 |
0.76 |
1.86 |
2.85 |
9.01 |
| Enterprise Value (EV) |
|
46 |
50 |
57 |
27 |
23 |
35 |
38 |
34 |
31 |
28 |
22 |
| Market Capitalization |
|
72 |
53 |
58 |
21 |
10.00 |
17 |
11 |
5.03 |
1.62 |
3.20 |
20 |
| Book Value per Share |
|
$3.96 |
$2.50 |
$2.19 |
$1.31 |
$0.52 |
$0.30 |
$0.22 |
$0.11 |
$1.14 |
$0.88 |
$20.03 |
| Tangible Book Value per Share |
|
$3.48 |
$0.81 |
$0.92 |
$0.16 |
($0.42) |
($0.52) |
($0.41) |
($0.34) |
($1.85) |
($0.07) |
$14.13 |
| Total Capital |
|
54 |
39 |
33 |
29 |
23 |
27 |
36 |
37 |
40 |
42 |
64 |
| Total Debt |
|
0.00 |
0.00 |
0.74 |
9.62 |
15 |
22 |
32 |
34 |
35 |
30 |
20 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
9.62 |
14 |
15 |
31 |
33 |
34 |
30 |
20 |
| Net Debt |
|
-26 |
-2.82 |
-1.36 |
6.82 |
13 |
18 |
27 |
29 |
29 |
25 |
2.33 |
| Capital Expenditures (CapEx) |
|
2.64 |
2.09 |
1.46 |
1.46 |
1.17 |
1.40 |
1.69 |
2.14 |
3.37 |
3.35 |
3.08 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
12 |
5.53 |
8.09 |
9.32 |
8.07 |
8.60 |
16 |
17 |
18 |
19 |
21 |
| Debt-free Net Working Capital (DFNWC) |
|
38 |
8.35 |
10 |
12 |
9.28 |
13 |
21 |
22 |
24 |
23 |
33 |
| Net Working Capital (NWC) |
|
38 |
8.35 |
9.45 |
12 |
8.83 |
5.34 |
21 |
21 |
23 |
22 |
33 |
| Net Nonoperating Expense (NNE) |
|
0.23 |
5.87 |
2.10 |
8.97 |
5.78 |
5.24 |
5.42 |
3.25 |
1.67 |
-2.77 |
-4.44 |
| Net Nonoperating Obligations (NNO) |
|
-26 |
-2.82 |
0.72 |
6.99 |
16 |
18 |
27 |
29 |
29 |
25 |
2.33 |
| Total Depreciation and Amortization (D&A) |
|
1.67 |
3.01 |
3.91 |
3.69 |
3.13 |
2.72 |
2.24 |
2.69 |
2.98 |
3.39 |
3.83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
43.49% |
27.62% |
24.32% |
42.59% |
48.98% |
73.03% |
131.31% |
98.85% |
68.78% |
69.87% |
74.46% |
| Debt-free Net Working Capital to Revenue |
|
133.54% |
41.69% |
30.64% |
55.39% |
56.32% |
106.61% |
168.84% |
124.38% |
89.77% |
82.67% |
118.38% |
| Net Working Capital to Revenue |
|
133.54% |
41.69% |
28.42% |
55.39% |
53.62% |
45.40% |
167.16% |
119.28% |
86.79% |
81.14% |
117.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.70 |
$0.00 |
$0.00 |
($10.30) |
($7.10) |
($4.50) |
($3.90) |
($40.00) |
$0.00 |
$0.38 |
$0.82 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.50M |
0.00 |
0.00 |
1.61M |
1.62M |
2.00M |
2.82M |
184.56K |
0.00 |
1.73M |
4.55M |
| Adjusted Diluted Earnings per Share |
|
$0.70 |
$0.00 |
$0.00 |
($10.30) |
($7.10) |
($4.50) |
($3.90) |
($40.00) |
$0.00 |
$0.38 |
$0.75 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.52M |
0.00 |
0.00 |
1.61M |
1.62M |
2.00M |
2.82M |
184.56K |
0.00 |
1.73M |
4.96M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($10.30) |
($7.10) |
($4.50) |
($3.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.55M |
0.00 |
0.00 |
1.52M |
1.61M |
1.74M |
2.62M |
210.32K |
0.00 |
2.17M |
5.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.25 |
-8.12 |
-4.56 |
-6.77 |
-5.72 |
-2.62 |
-4.72 |
-4.20 |
-2.35 |
-0.54 |
-0.23 |
| Normalized NOPAT Margin |
|
4.41% |
-40.55% |
-13.71% |
-30.95% |
-34.73% |
-22.30% |
-38.44% |
-23.82% |
-8.85% |
-1.97% |
-0.81% |
| Pre Tax Income Margin |
|
4.29% |
-59.44% |
-21.21% |
-45.75% |
-69.57% |
-66.80% |
-82.60% |
-43.95% |
-15.14% |
0.88% |
6.23% |
| 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 |
|
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 |
|
367.12% |
-19.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |