| DEI Shares Outstanding |
|
0.00 |
13,319,552.00 |
13,319,552.00 |
13,319,552.00 |
13,319,552.00 |
- |
13,319,552.00 |
13,319,552.00 |
13,290,018.00 |
- |
12,088,770.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
13,319,552.00 |
13,319,552.00 |
13,319,552.00 |
13,319,552.00 |
- |
13,319,552.00 |
13,319,552.00 |
13,290,018.00 |
- |
12,088,770.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
4.97 |
-3.68 |
-2.04 |
6.90 |
- |
-0.57 |
-2.95 |
0.14 |
- |
-0.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.43% |
0.00% |
51.53% |
19.90% |
-35.17% |
-11.97% |
-42.51% |
37.65% |
-0.50% |
-22.60% |
43.20% |
| EBITDA Growth |
|
-9,941.48% |
-11,084.71% |
57.99% |
69.94% |
223.75% |
-231.44% |
88.49% |
-47.73% |
-96.63% |
49.70% |
-98.61% |
| EBIT Growth |
|
-3,942.79% |
0.00% |
55.71% |
66.89% |
218.64% |
-240.93% |
83.72% |
-42.10% |
-99.70% |
48.04% |
-81.27% |
| NOPAT Growth |
|
262.19% |
0.00% |
44.21% |
-25.47% |
-209.83% |
174.84% |
-0.81% |
129.41% |
151.35% |
1.43% |
-9.56% |
| Net Income Growth |
|
-565.38% |
0.00% |
46.00% |
68.92% |
211.88% |
-255.55% |
83.58% |
-42.10% |
-99.70% |
77.37% |
-79.69% |
| EPS Growth |
|
-568.70% |
0.00% |
45.96% |
69.78% |
212.38% |
-255.04% |
84.51% |
-44.61% |
-97.97% |
80.23% |
-49.12% |
| Operating Cash Flow Growth |
|
0.00% |
37.16% |
-2,468.59% |
-56.19% |
54.49% |
-19.53% |
55.54% |
58.80% |
240.20% |
-16.52% |
-32.75% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
108.28% |
-120.37% |
86.02% |
83.40% |
-328.31% |
-5.35% |
257.51% |
| Invested Capital Growth |
|
0.00% |
-21.86% |
0.00% |
0.00% |
-9.08% |
6.88% |
11.33% |
17.95% |
21.11% |
7.89% |
-23.41% |
| Revenue Q/Q Growth |
|
71.00% |
-14.59% |
-31.65% |
20.11% |
-7.53% |
15.97% |
-55.36% |
187.57% |
-33.16% |
-9.79% |
-17.42% |
| EBITDA Q/Q Growth |
|
8.81% |
-59.68% |
-163.19% |
45.67% |
475.42% |
-197.81% |
96.81% |
-597.49% |
108.57% |
-2,740.01% |
87.42% |
| EBIT Q/Q Growth |
|
8.68% |
-61.20% |
-169.91% |
42.95% |
427.24% |
-203.45% |
95.29% |
-398.01% |
100.69% |
-32,227.01% |
83.58% |
| NOPAT Q/Q Growth |
|
137.91% |
-9,337.82% |
-38.10% |
8.03% |
66.82% |
159.04% |
82.63% |
126.83% |
-42.07% |
-3,751.24% |
80.70% |
| Net Income Q/Q Growth |
|
9.09% |
180.90% |
-174.08% |
42.95% |
427.24% |
-212.48% |
92.18% |
-393.67% |
100.69% |
-8,596.72% |
37.90% |
| EPS Q/Q Growth |
|
9.04% |
180.78% |
-174.19% |
44.57% |
438.24% |
-211.45% |
92.59% |
-417.54% |
104.75% |
-1,185.71% |
44.08% |
| Operating Cash Flow Q/Q Growth |
|
-102.80% |
30.95% |
-147.74% |
54.98% |
40.91% |
-81.35% |
7.86% |
58.27% |
301.06% |
-250.72% |
-4.98% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
53.32% |
-492.96% |
4.93% |
109.03% |
-151.30% |
41.68% |
-12.87% |
-24.18% |
-28.88% |
187.19% |
| Invested Capital Q/Q Growth |
|
0.00% |
-5.61% |
-1.61% |
-4.83% |
2.88% |
10.96% |
2.48% |
0.83% |
5.63% |
-1.15% |
-27.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.09% |
7.78% |
5.17% |
-2.08% |
25.57% |
37.10% |
-12.97% |
26.63% |
36.84% |
47.53% |
0.44% |
| EBITDA Margin |
|
-174.46% |
-326.15% |
-181.32% |
-82.02% |
333.00% |
-292.83% |
-36.29% |
-88.02% |
11.29% |
-330.46% |
-50.33% |
| Operating Margin |
|
7.10% |
-537.42% |
-43.76% |
-33.51% |
-8.42% |
18.41% |
-76.73% |
7.16% |
4.34% |
-251.17% |
-58.71% |
| EBIT Margin |
|
-176.94% |
-333.95% |
-192.62% |
-91.49% |
323.80% |
-301.49% |
-54.54% |
-94.45% |
0.97% |
-347.15% |
-69.04% |
| Profit (Net Income) Margin |
|
-187.64% |
177.72% |
-192.62% |
-91.49% |
323.80% |
-314.05% |
-55.02% |
-94.45% |
0.97% |
-91.81% |
-69.04% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.12% |
100.00% |
| Interest Burden Percent |
|
106.05% |
-53.22% |
100.00% |
100.00% |
100.00% |
104.17% |
100.88% |
100.00% |
100.00% |
26.42% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-223.47% |
-31.59% |
-26.39% |
-3.89% |
5.62% |
-21.13% |
2.23% |
1.85% |
-67.14% |
-19.06% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-288.84% |
32.16% |
10.18% |
-72.83% |
94.23% |
-20.92% |
70.31% |
2.85% |
-192.48% |
-3.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
167.26% |
-10.81% |
-3.24% |
24.87% |
-29.25% |
5.26% |
-13.24% |
-0.73% |
10.71% |
0.43% |
| Return on Equity (ROE) |
|
0.00% |
-56.21% |
-42.39% |
-29.64% |
20.97% |
-23.63% |
-15.87% |
-11.01% |
1.12% |
-56.43% |
-18.63% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-28.69% |
-211.97% |
-213.77% |
-1.68% |
-8.24% |
-33.66% |
-14.60% |
-16.39% |
-24.74% |
6.51% |
| Operating Return on Assets (OROA) |
|
0.00% |
-49.08% |
-81.45% |
-41.64% |
60.46% |
-55.21% |
-9.33% |
-18.67% |
0.18% |
-64.87% |
-14.64% |
| Return on Assets (ROA) |
|
0.00% |
26.12% |
-81.45% |
-41.64% |
60.46% |
-57.51% |
-9.41% |
-18.67% |
0.18% |
-17.16% |
-14.64% |
| Return on Common Equity (ROCE) |
|
0.00% |
-55.29% |
-39.94% |
-27.86% |
20.32% |
-22.33% |
-14.94% |
-10.31% |
1.06% |
-53.22% |
-17.94% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-42.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.17 |
-200 |
-7.79 |
-7.17 |
-2.38 |
4.22 |
-7.85 |
2.11 |
1.22 |
-45 |
-8.61 |
| NOPAT Margin |
|
4.97% |
-537.42% |
-30.63% |
-23.46% |
-8.42% |
12.89% |
-53.71% |
5.01% |
4.34% |
-175.82% |
-41.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
-227.65% |
65.37% |
-63.75% |
-36.57% |
68.94% |
-88.62% |
-0.21% |
-68.08% |
-1.00% |
125.34% |
-15.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-31.91% |
-1.34% |
-1.29% |
-0.37% |
0.75% |
-1.38% |
0.39% |
0.22% |
-8.34% |
-1.92% |
| Cost of Revenue to Revenue |
|
72.91% |
92.22% |
94.83% |
102.08% |
74.43% |
62.90% |
112.97% |
73.37% |
63.16% |
52.47% |
99.56% |
| SG&A Expenses to Revenue |
|
17.19% |
19.47% |
29.29% |
15.04% |
16.16% |
13.98% |
32.28% |
7.74% |
11.86% |
12.86% |
17.43% |
| 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 |
|
19.99% |
84.66% |
48.93% |
31.43% |
33.99% |
18.69% |
63.76% |
19.48% |
32.50% |
43.25% |
59.15% |
| Earnings before Interest and Taxes (EBIT) |
|
-77 |
-124 |
-49 |
-28 |
91 |
-99 |
-7.98 |
-40 |
0.27 |
-88 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-76 |
-121 |
-46 |
-25 |
94 |
-96 |
-5.31 |
-37 |
3.17 |
-84 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.48 |
0.47 |
0.48 |
0.43 |
0.40 |
0.36 |
0.38 |
0.40 |
0.42 |
0.38 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.48 |
0.47 |
0.48 |
0.43 |
0.40 |
0.36 |
0.38 |
0.40 |
0.42 |
0.38 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.62 |
1.31 |
1.17 |
1.52 |
1.11 |
1.07 |
0.88 |
0.93 |
0.95 |
0.79 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.25 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.18 |
0.25 |
0.29 |
0.03 |
0.30 |
0.29 |
0.40 |
0.45 |
0.51 |
0.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.39 |
0.49 |
0.51 |
0.06 |
0.71 |
0.77 |
0.97 |
1.16 |
1.38 |
0.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.12 |
18.30 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.44 |
0.51 |
0.55 |
0.45 |
0.63 |
0.69 |
0.83 |
0.88 |
1.01 |
0.86 |
| Long-Term Debt to Equity |
|
0.61 |
0.44 |
0.51 |
0.55 |
0.45 |
0.63 |
0.69 |
0.83 |
0.88 |
1.01 |
0.86 |
| Financial Leverage |
|
-0.21 |
-0.58 |
-0.34 |
-0.32 |
-0.34 |
-0.31 |
-0.25 |
-0.19 |
-0.26 |
-0.06 |
-0.13 |
| Leverage Ratio |
|
1.73 |
1.19 |
1.62 |
1.68 |
1.63 |
1.64 |
1.72 |
1.82 |
1.74 |
1.93 |
1.91 |
| Compound Leverage Factor |
|
1.84 |
-0.63 |
1.62 |
1.68 |
1.63 |
1.71 |
1.74 |
1.82 |
1.74 |
0.51 |
1.91 |
| Debt to Total Capital |
|
37.90% |
30.78% |
33.64% |
35.60% |
30.96% |
38.65% |
40.76% |
45.33% |
46.89% |
50.27% |
46.29% |
| 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 |
|
37.90% |
30.78% |
33.64% |
35.60% |
30.96% |
38.65% |
40.76% |
45.33% |
46.89% |
50.27% |
46.29% |
| 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 |
|
0.69% |
3.56% |
3.84% |
3.87% |
3.24% |
3.67% |
3.56% |
3.66% |
3.30% |
2.64% |
0.28% |
| Common Equity to Total Capital |
|
61.42% |
65.67% |
62.52% |
60.53% |
65.79% |
57.68% |
55.67% |
51.01% |
49.81% |
47.10% |
53.42% |
| Debt to EBITDA |
|
52.05 |
-0.49 |
-1.47 |
-2.66 |
2.10 |
-3.54 |
-2.25 |
-7.54 |
-2.10 |
-2.19 |
-1.62 |
| Net Debt to EBITDA |
|
-18.03 |
0.45 |
0.98 |
1.51 |
-2.07 |
1.10 |
0.51 |
0.28 |
-0.07 |
-0.27 |
0.17 |
| Long-Term Debt to EBITDA |
|
52.05 |
-0.49 |
-1.47 |
-2.66 |
2.10 |
-3.54 |
-2.25 |
-7.54 |
-2.10 |
-2.19 |
-1.62 |
| Debt to NOPAT |
|
0.00 |
-1.22 |
-12.76 |
-11.78 |
-6.85 |
-51.09 |
-3.74 |
49.51 |
34.68 |
-5.43 |
-4.12 |
| Net Debt to NOPAT |
|
0.00 |
1.11 |
8.46 |
6.69 |
6.76 |
15.87 |
0.84 |
-1.86 |
1.23 |
-0.68 |
0.44 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.22 |
-12.76 |
-11.78 |
-6.85 |
-51.09 |
-3.74 |
49.51 |
34.68 |
-5.43 |
-4.12 |
| Altman Z-Score |
|
0.00 |
-0.32 |
-0.16 |
-0.16 |
0.69 |
-0.72 |
-0.33 |
-0.60 |
-0.36 |
-0.93 |
-0.64 |
| Noncontrolling Interest Sharing Ratio |
|
1.11% |
1.64% |
5.79% |
6.01% |
3.13% |
5.51% |
5.90% |
6.32% |
5.30% |
5.69% |
3.73% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.07 |
1.19 |
1.06 |
1.03 |
0.96 |
0.75 |
0.60 |
0.91 |
0.95 |
1.41 |
1.40 |
| Quick Ratio |
|
1.07 |
1.19 |
1.06 |
1.03 |
0.96 |
0.75 |
0.60 |
0.91 |
0.95 |
1.41 |
1.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-273 |
-127 |
-263 |
-250 |
23 |
-14 |
-37 |
-42 |
-52 |
-66 |
58 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9.64% |
-47.72% |
0.00% |
0.00% |
12.50% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-55.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-525.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-1.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-90.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-15.56 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.15 |
0.42 |
0.46 |
0.19 |
0.18 |
0.17 |
0.20 |
0.18 |
0.19 |
0.21 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
2.92 |
0.00 |
0.00 |
2.48 |
2.18 |
1.91 |
1.86 |
1.91 |
1.91 |
1.98 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
124.90 |
0.00 |
0.00 |
147.41 |
167.13 |
191.17 |
196.13 |
190.81 |
190.62 |
184.37 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-124.90 |
0.00 |
0.00 |
-147.41 |
-167.13 |
-191.17 |
-196.13 |
-190.81 |
-190.62 |
-184.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
275 |
260 |
255 |
243 |
250 |
277 |
284 |
287 |
303 |
299 |
218 |
| Invested Capital Turnover |
|
0.00 |
0.42 |
1.03 |
1.13 |
0.46 |
0.44 |
0.39 |
0.44 |
0.43 |
0.38 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
275 |
-73 |
255 |
243 |
-25 |
18 |
29 |
44 |
53 |
22 |
-67 |
| Enterprise Value (EV) |
|
0.00 |
48 |
65 |
70 |
6.88 |
83 |
82 |
115 |
137 |
152 |
70 |
| Market Capitalization |
|
0.00 |
200 |
172 |
161 |
184 |
130 |
113 |
104 |
109 |
105 |
92 |
| Book Value per Share |
|
$25.90 |
$30.90 |
$27.21 |
$25.17 |
$32.10 |
$24.35 |
$23.73 |
$20.73 |
$20.72 |
$19.77 |
$19.76 |
| Tangible Book Value per Share |
|
$25.90 |
$30.90 |
$27.21 |
$25.17 |
$32.10 |
$24.35 |
$23.73 |
$20.73 |
$20.72 |
$19.77 |
$19.76 |
| Total Capital |
|
562 |
627 |
580 |
554 |
650 |
562 |
568 |
541 |
553 |
535 |
447 |
| Total Debt |
|
213 |
193 |
195 |
197 |
201 |
217 |
231 |
245 |
259 |
269 |
207 |
| Total Long-Term Debt |
|
213 |
193 |
195 |
197 |
201 |
217 |
231 |
245 |
259 |
269 |
207 |
| Net Debt |
|
-74 |
-174 |
-129 |
-112 |
-199 |
-68 |
-52 |
-9.22 |
9.22 |
34 |
-22 |
| Capital Expenditures (CapEx) |
|
-21 |
-21 |
-10 |
-16 |
39 |
14 |
-5.24 |
-4.56 |
42 |
-46 |
-13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-43 |
-42 |
-43 |
-47 |
-47 |
-46 |
-50 |
-49 |
-43 |
-36 |
-33 |
| Debt-free Net Working Capital (DFNWC) |
|
2.90 |
8.20 |
2.56 |
1.20 |
-1.67 |
-11 |
-20 |
-4.37 |
-2.33 |
14 |
13 |
| Net Working Capital (NWC) |
|
2.90 |
8.20 |
2.56 |
1.20 |
-1.67 |
-11 |
-20 |
-4.37 |
-2.33 |
14 |
13 |
| Net Nonoperating Expense (NNE) |
|
84 |
-266 |
41 |
21 |
-94 |
107 |
0.19 |
42 |
0.95 |
-21 |
5.85 |
| Net Nonoperating Obligations (NNO) |
|
-74 |
-174 |
-129 |
-114 |
-199 |
-68 |
-52 |
-9.22 |
9.22 |
34 |
-22 |
| Total Depreciation and Amortization (D&A) |
|
1.08 |
2.90 |
2.87 |
2.90 |
2.60 |
2.84 |
2.67 |
2.71 |
2.90 |
4.23 |
3.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-34.51% |
-32.78% |
-34.42% |
-38.46% |
-39.58% |
-47.47% |
-41.27% |
-36.52% |
-32.33% |
-28.51% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
6.66% |
1.94% |
0.88% |
-1.37% |
-9.70% |
-18.93% |
-3.72% |
-1.98% |
13.14% |
11.31% |
| Net Working Capital to Revenue |
|
0.00% |
6.66% |
1.94% |
0.88% |
-1.37% |
-9.70% |
-18.93% |
-3.72% |
-1.98% |
13.14% |
11.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($6.14) |
$4.96 |
($3.68) |
($2.04) |
$6.90 |
($7.69) |
($0.57) |
($2.95) |
$0.14 |
($1.52) |
($0.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.31M |
13.17M |
13.11M |
12.13M |
| Adjusted Diluted Earnings per Share |
|
($6.14) |
$4.96 |
($3.68) |
($2.04) |
$6.90 |
($7.69) |
($0.57) |
($2.95) |
$0.14 |
($1.52) |
($0.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.31M |
13.17M |
13.11M |
12.13M |
| 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 |
|
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.32M |
13.29M |
12.74M |
12.09M |
12.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.17 |
-140 |
-7.79 |
-7.17 |
-1.66 |
4.22 |
-7.85 |
2.11 |
0.85 |
-45 |
-8.61 |
| Normalized NOPAT Margin |
|
4.97% |
-376.20% |
-30.63% |
-23.46% |
-5.89% |
12.89% |
-53.71% |
5.01% |
3.04% |
-175.82% |
-41.10% |
| Pre Tax Income Margin |
|
-187.64% |
177.72% |
-192.62% |
-91.49% |
323.80% |
-314.05% |
-55.02% |
-94.45% |
0.97% |
-91.71% |
-69.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-15.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-113.94 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-112.21 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-11.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-39.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
4.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-37.40 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-1.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-1.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-11.24% |
-12.89% |