| DEI Shares Outstanding |
|
0.00 |
0.00 |
9,646,416.00 |
10,821,747.00 |
11,432,652.00 |
11,441,762.00 |
11,675,860.00 |
12,195,950.00 |
12,720,608.00 |
- |
12,698,453.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
9,646,416.00 |
10,821,747.00 |
11,432,652.00 |
11,441,762.00 |
11,675,860.00 |
12,195,950.00 |
12,720,608.00 |
- |
12,698,453.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.03 |
-0.25 |
0.16 |
0.11 |
-0.38 |
0.52 |
-0.21 |
- |
-0.74 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
31.52% |
53.24% |
46.25% |
17.26% |
12.23% |
27.16% |
39.29% |
14.46% |
10.05% |
2.05% |
| EBITDA Growth |
|
0.00% |
10.48% |
-73.86% |
122.05% |
474.20% |
4.91% |
-63.47% |
592.05% |
-45.10% |
-80.16% |
-69.23% |
| EBIT Growth |
|
0.00% |
0.09% |
-48.42% |
65.72% |
146.70% |
-22.40% |
-531.80% |
270.11% |
-119.53% |
-462.62% |
-12.61% |
| NOPAT Growth |
|
0.00% |
9.93% |
12.85% |
40.73% |
190.80% |
-14.50% |
-304.10% |
329.96% |
-113.24% |
-533.98% |
-11.16% |
| Net Income Growth |
|
0.00% |
-10.81% |
-45.48% |
72.70% |
165.98% |
-31.87% |
-461.71% |
244.10% |
-142.57% |
-237.75% |
-2.61% |
| EPS Growth |
|
0.00% |
-7.27% |
62.38% |
83.85% |
157.69% |
-33.33% |
-480.00% |
236.84% |
-142.31% |
-227.27% |
-2.78% |
| Operating Cash Flow Growth |
|
0.00% |
164.43% |
50.07% |
-140.92% |
1,087.88% |
-18.13% |
-12.37% |
24.05% |
-10.12% |
102.90% |
-58.15% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-176.17% |
-446.73% |
136.02% |
-344.22% |
80.48% |
-830.72% |
-2.79% |
127.74% |
-144.57% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-1.20% |
192.39% |
-60.68% |
576.12% |
-0.45% |
177.61% |
50.70% |
-16.88% |
-4.49% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.10% |
3.05% |
3.94% |
2.33% |
9.50% |
5.76% |
-2.52% |
1.34% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
157.31% |
22.41% |
-16.12% |
-53.51% |
31.87% |
93.09% |
-82.16% |
179.21% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
48.98% |
174.38% |
-58.97% |
-210.77% |
83.55% |
74.19% |
-14,320.69% |
12.31% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
51.48% |
113.74% |
-50.86% |
-257.56% |
43.76% |
77.89% |
-1,226.97% |
15.67% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
50.71% |
132.60% |
-55.81% |
-230.67% |
55.01% |
63.30% |
-529.63% |
12.18% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-170.27% |
150.00% |
-56.52% |
-245.45% |
67.74% |
63.33% |
-620.00% |
11.90% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
63.31% |
-131.92% |
88.86% |
-1.24% |
26.33% |
-16.07% |
-14.11% |
-5.02% |
135.38% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
406.02% |
-604.50% |
86.77% |
-12.39% |
-12.03% |
-5.04% |
69.97% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1,192.05% |
33.05% |
785.65% |
-17.97% |
1.71% |
9.73% |
1.85% |
-8.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.57% |
38.42% |
48.82% |
55.31% |
59.73% |
58.98% |
55.92% |
57.76% |
56.87% |
56.73% |
54.39% |
| EBITDA Margin |
|
-27.11% |
-18.45% |
-20.93% |
3.16% |
15.46% |
14.45% |
4.15% |
20.62% |
9.89% |
1.78% |
0.54% |
| Operating Margin |
|
-46.82% |
-32.06% |
-18.23% |
-7.39% |
3.91% |
2.83% |
-7.00% |
9.56% |
-1.34% |
-7.70% |
-8.39% |
| EBIT Margin |
|
-47.05% |
-35.75% |
-34.62% |
-8.11% |
3.23% |
2.23% |
-7.59% |
9.27% |
-1.58% |
-8.08% |
-8.92% |
| Profit (Net Income) Margin |
|
-52.51% |
-44.24% |
-42.00% |
-7.84% |
4.41% |
2.68% |
-7.62% |
7.88% |
-2.93% |
-9.00% |
-9.05% |
| Tax Burden Percent |
|
100.00% |
100.00% |
101.63% |
99.53% |
102.33% |
107.93% |
101.28% |
84.55% |
179.52% |
109.26% |
101.21% |
| Interest Burden Percent |
|
111.59% |
123.76% |
119.36% |
97.09% |
133.41% |
111.06% |
99.14% |
100.60% |
103.27% |
101.87% |
100.20% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.33% |
-7.93% |
0.00% |
15.45% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
34.11% |
13.31% |
-15.63% |
19.08% |
-1.37% |
-7.90% |
-9.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
33.16% |
14.15% |
-5.64% |
20.35% |
38.94% |
85.47% |
21.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-26.01% |
-9.33% |
2.62% |
-5.61% |
-2.63% |
-4.58% |
-3.14% |
| Return on Equity (ROE) |
|
0.00% |
45.34% |
672.28% |
-18.60% |
8.10% |
3.98% |
-13.01% |
13.48% |
-4.01% |
-12.48% |
-13.03% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-234.41% |
121.22% |
-135.15% |
-15.18% |
-74.99% |
-41.82% |
10.54% |
-5.29% |
| Operating Return on Assets (OROA) |
|
0.00% |
-34.39% |
-31.45% |
-6.77% |
2.45% |
1.61% |
-6.37% |
7.70% |
-1.12% |
-5.99% |
-6.82% |
| Return on Assets (ROA) |
|
0.00% |
-42.56% |
-38.15% |
-6.54% |
3.34% |
1.93% |
-6.39% |
6.55% |
-2.08% |
-6.66% |
-6.91% |
| Return on Common Equity (ROCE) |
|
0.00% |
171.41% |
10,199.46% |
-18.60% |
8.10% |
3.98% |
-13.01% |
13.48% |
-4.01% |
-12.48% |
-13.03% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.99% |
-82.06% |
-15.89% |
6.60% |
3.57% |
-13.10% |
10.48% |
0.00% |
-12.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.86 |
-3.48 |
-3.03 |
-1.80 |
1.63 |
1.40 |
-2.85 |
6.55 |
-0.87 |
-5.50 |
-6.11 |
| NOPAT Margin |
|
-32.77% |
-22.44% |
-12.76% |
-5.17% |
4.01% |
3.05% |
-4.90% |
8.09% |
-0.94% |
-5.39% |
-5.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
86.83% |
-117.61% |
-6.21% |
0.95% |
-0.84% |
-9.99% |
-1.26% |
-40.31% |
-93.37% |
-31.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
10.75% |
-1.06% |
-7.20% |
-8.02% |
| Cost of Revenue to Revenue |
|
70.43% |
61.58% |
51.18% |
44.69% |
40.27% |
41.02% |
44.08% |
42.24% |
43.13% |
43.27% |
45.61% |
| SG&A Expenses to Revenue |
|
15.33% |
15.23% |
23.55% |
24.24% |
18.20% |
21.30% |
21.91% |
19.44% |
22.17% |
23.42% |
22.29% |
| R&D to Revenue |
|
28.49% |
26.39% |
17.50% |
14.35% |
13.11% |
12.28% |
12.10% |
12.38% |
13.09% |
13.65% |
15.24% |
| Operating Expenses to Revenue |
|
76.39% |
70.48% |
67.05% |
62.70% |
55.82% |
56.16% |
62.91% |
48.19% |
58.21% |
64.43% |
62.78% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.55 |
-5.54 |
-8.23 |
-2.82 |
1.32 |
1.02 |
-4.41 |
7.51 |
-1.47 |
-8.25 |
-9.29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.20 |
-2.86 |
-4.97 |
1.10 |
6.30 |
6.61 |
2.41 |
17 |
9.17 |
1.82 |
0.56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
11.14 |
19.68 |
10.70 |
12.57 |
10.19 |
6.77 |
4.35 |
2.27 |
1.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
11.23 |
21.73 |
11.38 |
25.44 |
19.77 |
38.72 |
90.10 |
32.86 |
11.82 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.70 |
9.71 |
7.15 |
9.43 |
5.93 |
5.09 |
3.50 |
1.61 |
0.98 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
162.14 |
352.13 |
0.00 |
64.62 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.62% |
0.28% |
0.00% |
1.55% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
47.63 |
98.85 |
22.74 |
18.10 |
7.97 |
4.29 |
2.46 |
1.49 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.88 |
9.41 |
6.55 |
9.08 |
5.66 |
4.96 |
3.52 |
1.52 |
0.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
298.22 |
42.38 |
62.85 |
136.30 |
24.07 |
35.56 |
85.29 |
161.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
202.72 |
406.37 |
0.00 |
53.56 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
163.57 |
297.60 |
0.00 |
61.39 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
34.23 |
0.00 |
19.50 |
37.05 |
33.50 |
33.00 |
29.79 |
6.99 |
9.70 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
46.03 |
0.00 |
0.00 |
0.00 |
0.00 |
21.15 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.06 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
-0.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.51 |
3.98 |
-1.02 |
-0.78 |
-0.66 |
-0.47 |
-0.28 |
-0.07 |
-0.05 |
-0.15 |
| Leverage Ratio |
|
0.00 |
-1.07 |
-17.62 |
2.84 |
2.43 |
2.06 |
2.04 |
2.06 |
1.93 |
1.87 |
1.89 |
| Compound Leverage Factor |
|
0.00 |
-1.32 |
-21.03 |
2.76 |
3.24 |
2.29 |
2.02 |
2.07 |
1.99 |
1.91 |
1.89 |
| Debt to Total Capital |
|
0.00% |
-338.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.56% |
5.24% |
5.25% |
| Short-Term Debt to Total Capital |
|
0.00% |
-19.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.56% |
5.24% |
5.25% |
| Long-Term Debt to Total Capital |
|
0.00% |
-319.00% |
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% |
-1,218.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
1,657.18% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
91.44% |
94.76% |
94.75% |
| Debt to EBITDA |
|
0.00 |
-4.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.76 |
2.20 |
7.14 |
| Net Debt to EBITDA |
|
0.00 |
-2.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
-5.05 |
-21.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
-3.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-3.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-8.07 |
-0.73 |
-0.65 |
| Net Debt to NOPAT |
|
0.00 |
-2.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.50 |
1.67 |
1.93 |
| Long-Term Debt to NOPAT |
|
0.00 |
-3.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
-0.38 |
4.36 |
3.94 |
6.84 |
4.06 |
3.73 |
2.55 |
0.90 |
0.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-278.07% |
-1,417.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.45 |
1.15 |
0.94 |
1.24 |
1.01 |
0.99 |
0.83 |
0.67 |
0.78 |
0.85 |
| Quick Ratio |
|
0.00 |
0.41 |
1.11 |
0.88 |
1.19 |
0.94 |
0.92 |
0.77 |
0.61 |
0.69 |
0.77 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
3.87 |
-2.95 |
-16 |
5.80 |
-14 |
-2.77 |
-26 |
-26 |
7.34 |
-3.27 |
| Operating Cash Flow to CapEx |
|
-162.55% |
50.42% |
52.68% |
-16.41% |
283.89% |
276.15% |
125.28% |
111.63% |
216.72% |
351.19% |
209.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-6.15 |
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 |
7.07 |
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 |
-6.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.96 |
0.91 |
0.83 |
0.76 |
0.72 |
0.84 |
0.83 |
0.71 |
0.74 |
0.76 |
| Accounts Receivable Turnover |
|
0.00 |
6.43 |
7.50 |
3.62 |
2.80 |
3.41 |
4.00 |
3.44 |
3.01 |
3.63 |
3.85 |
| 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 |
|
0.00 |
1.73 |
2.31 |
2.47 |
2.47 |
2.87 |
3.55 |
4.11 |
4.31 |
4.96 |
5.35 |
| Accounts Payable Turnover |
|
0.00 |
7.15 |
8.21 |
10.59 |
13.20 |
15.82 |
18.45 |
21.25 |
17.15 |
13.64 |
13.13 |
| Days Sales Outstanding (DSO) |
|
0.00 |
56.73 |
48.68 |
100.80 |
130.54 |
106.96 |
91.18 |
106.10 |
121.36 |
100.46 |
94.70 |
| 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) |
|
0.00 |
51.07 |
44.46 |
34.47 |
27.65 |
23.07 |
19.78 |
17.17 |
21.29 |
26.76 |
27.79 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
5.66 |
4.22 |
66.33 |
102.89 |
83.89 |
71.40 |
88.92 |
100.08 |
73.70 |
66.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-7.35 |
-7.44 |
6.87 |
2.70 |
18 |
18 |
50 |
76 |
63 |
60 |
| Invested Capital Turnover |
|
0.00 |
-4.22 |
-3.22 |
-122.80 |
8.52 |
4.36 |
3.19 |
2.36 |
1.47 |
1.47 |
1.69 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-7.35 |
-0.09 |
14 |
-4.17 |
16 |
-0.08 |
32 |
26 |
-13 |
-2.84 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
116 |
327 |
267 |
415 |
329 |
402 |
326 |
155 |
90 |
| Market Capitalization |
|
0.00 |
0.00 |
136 |
337 |
292 |
431 |
345 |
413 |
325 |
164 |
102 |
| Book Value per Share |
|
$0.00 |
($35.70) |
$1.26 |
$1.58 |
$2.38 |
$3.00 |
$2.90 |
$5.00 |
$5.88 |
$5.75 |
$5.68 |
| Tangible Book Value per Share |
|
$0.00 |
($35.74) |
$1.25 |
$1.43 |
$2.24 |
$1.48 |
$1.49 |
$0.87 |
$0.28 |
$0.40 |
$0.68 |
| Total Capital |
|
0.00 |
-3.45 |
12 |
17 |
27 |
34 |
34 |
61 |
82 |
76 |
76 |
| Total Debt |
|
0.00 |
12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.00 |
4.00 |
4.00 |
| Total Long-Term Debt |
|
0.00 |
11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
7.78 |
-20 |
-10 |
-25 |
-16 |
-16 |
-10 |
1.30 |
-9.18 |
-12 |
| Capital Expenditures (CapEx) |
|
2.16 |
4.48 |
6.43 |
8.44 |
4.82 |
4.06 |
7.84 |
11 |
5.05 |
6.33 |
4.45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-12 |
-16 |
-12 |
-17 |
-16 |
-16 |
-19 |
-18 |
-22 |
-21 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-7.69 |
3.14 |
-1.76 |
7.77 |
0.16 |
-0.23 |
-8.84 |
-13 |
-8.53 |
-4.81 |
| Net Working Capital (NWC) |
|
0.00 |
-8.35 |
3.14 |
-1.76 |
7.77 |
0.16 |
-0.23 |
-8.84 |
-20 |
-13 |
-8.81 |
| Net Nonoperating Expense (NNE) |
|
2.33 |
3.38 |
6.95 |
0.93 |
-0.17 |
0.17 |
1.58 |
0.16 |
1.85 |
3.68 |
3.31 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
7.78 |
-20 |
-10 |
-25 |
-16 |
-16 |
-10 |
1.30 |
-9.18 |
-12 |
| Total Depreciation and Amortization (D&A) |
|
2.35 |
2.68 |
3.25 |
3.92 |
4.98 |
5.59 |
6.83 |
9.20 |
11 |
10 |
9.85 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-74.68% |
-69.25% |
-34.65% |
-41.17% |
-34.74% |
-27.28% |
-23.85% |
-19.65% |
-21.28% |
-19.79% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-49.56% |
13.22% |
-5.08% |
19.07% |
0.34% |
-0.39% |
-10.92% |
-13.49% |
-8.36% |
-4.62% |
| Net Working Capital to Revenue |
|
0.00% |
-53.87% |
13.22% |
-5.08% |
19.07% |
0.34% |
-0.39% |
-10.92% |
-21.04% |
-12.28% |
-8.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($3.99) |
($4.28) |
($1.61) |
($0.26) |
$0.16 |
$0.11 |
($0.38) |
$0.52 |
($0.22) |
($0.72) |
($0.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.55M |
1.60M |
10.31M |
10.91M |
11.30M |
11.41M |
11.65M |
12.17M |
12.43M |
12.71M |
12.72M |
| Adjusted Diluted Earnings per Share |
|
($3.99) |
($4.28) |
($1.61) |
($0.26) |
$0.15 |
$0.10 |
($0.38) |
$0.52 |
($0.22) |
($0.72) |
($0.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.55M |
1.60M |
10.31M |
10.91M |
11.85M |
11.73M |
11.65M |
12.32M |
12.43M |
12.71M |
12.72M |
| Adjusted Basic & Diluted Earnings per Share |
|
($3.99) |
($4.28) |
($1.61) |
($0.26) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.55M |
1.60M |
6.20M |
10.57M |
11.35M |
11.65M |
12.14M |
12.27M |
12.79M |
12.67M |
12.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.86 |
-3.48 |
-3.03 |
-1.80 |
1.12 |
0.91 |
-2.85 |
6.55 |
-0.87 |
-5.26 |
-5.97 |
| Normalized NOPAT Margin |
|
-32.77% |
-22.44% |
-12.76% |
-5.17% |
2.74% |
1.98% |
-4.90% |
8.09% |
-0.94% |
-5.16% |
-5.74% |
| Pre Tax Income Margin |
|
-52.51% |
-44.24% |
-41.32% |
-7.88% |
4.31% |
2.48% |
-7.52% |
9.32% |
-1.63% |
-8.23% |
-8.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-17.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-6.33 |
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 |
-30.60 |
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 |
-19.76 |
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 |
|
0.00% |
0.00% |
-18.74% |
0.00% |
398.39% |
131.84% |
-81.27% |
48.30% |
-205.85% |
-65.36% |
-31.57% |