| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
5,570,847.00 |
5,629,847.00 |
5,752,847.00 |
5,805,347.00 |
5,866,180.00 |
5,996,180.00 |
5,996,180.00 |
5,996,180.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
5,570,847.00 |
5,629,847.00 |
5,752,847.00 |
5,805,347.00 |
5,866,180.00 |
5,996,180.00 |
5,996,180.00 |
5,996,180.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.24 |
0.13 |
0.23 |
0.34 |
0.54 |
0.31 |
0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.08% |
-2.58% |
21.87% |
10.22% |
7.87% |
-17.50% |
-89.36% |
1,097.09% |
-2.55% |
-27.48% |
-32.20% |
| EBITDA Growth |
|
33.22% |
75.51% |
-2,632.99% |
141.64% |
55.16% |
-32.92% |
31.59% |
69.25% |
-24.93% |
14.68% |
-41.04% |
| EBIT Growth |
|
29.45% |
54.27% |
-1,021.43% |
131.88% |
72.25% |
-37.44% |
36.56% |
79.41% |
-24.93% |
14.00% |
-44.70% |
| NOPAT Growth |
|
28.79% |
48.48% |
-747.20% |
139.06% |
79.89% |
-50.60% |
50.56% |
66.86% |
123.93% |
-75.02% |
-106.76% |
| Net Income Growth |
|
-17.93% |
47.72% |
-424.03% |
122.32% |
96.84% |
-41.17% |
68.61% |
47.90% |
59.60% |
-42.49% |
-51.11% |
| EPS Growth |
|
-23.53% |
47.62% |
-409.09% |
121.43% |
308.33% |
-44.90% |
70.37% |
47.83% |
57.35% |
-42.06% |
-51.61% |
| Operating Cash Flow Growth |
|
137.62% |
-72.01% |
355.11% |
-68.89% |
491.24% |
-38.40% |
45.22% |
-15.16% |
-2.87% |
86.28% |
-108.19% |
| Free Cash Flow Firm Growth |
|
281.60% |
-83.04% |
502.01% |
-82.98% |
673.11% |
-34.56% |
61.44% |
-46.62% |
56.56% |
52.05% |
-108.20% |
| Invested Capital Growth |
|
-14.22% |
-4.10% |
-30.68% |
6.22% |
-8.22% |
-8.70% |
-16.42% |
9.07% |
30.77% |
-21.58% |
2.46% |
| Revenue Q/Q Growth |
|
-1.36% |
-2.22% |
7.83% |
4.25% |
6.64% |
-7.45% |
-89.28% |
270.94% |
-5.48% |
-11.73% |
-4.65% |
| EBITDA Q/Q Growth |
|
-9.70% |
59.58% |
-720.84% |
153.62% |
51.33% |
-33.31% |
78.09% |
3.44% |
-17.31% |
-2.09% |
-14.65% |
| EBIT Q/Q Growth |
|
-2.99% |
31.34% |
-1,318.10% |
139.99% |
60.83% |
-37.72% |
100.91% |
3.80% |
-18.56% |
-2.44% |
-15.40% |
| NOPAT Q/Q Growth |
|
-1.86% |
26.62% |
-1,964.94% |
148.05% |
69.40% |
-45.64% |
74.22% |
-7.45% |
-3.44% |
-20.06% |
-720.76% |
| Net Income Q/Q Growth |
|
-28.88% |
41.32% |
-2,869.52% |
128.54% |
94.33% |
-49.24% |
170.18% |
-13.06% |
-9.48% |
4.06% |
-32.89% |
| EPS Q/Q Growth |
|
-23.53% |
38.89% |
-2,700.00% |
127.27% |
308.33% |
-47.06% |
91.67% |
11.48% |
15.05% |
-26.19% |
-43.40% |
| Operating Cash Flow Q/Q Growth |
|
43.97% |
-30.63% |
18.76% |
-42.77% |
42.75% |
-18.93% |
1.48% |
-16.50% |
187.59% |
-6.47% |
-134.31% |
| Free Cash Flow Firm Q/Q Growth |
|
28.94% |
-39.83% |
263.67% |
-80.08% |
52.06% |
-19.38% |
19.29% |
-32.85% |
165.75% |
-74.50% |
96.81% |
| Invested Capital Q/Q Growth |
|
-4.62% |
-2.75% |
-30.66% |
-1.11% |
-3.01% |
-6.40% |
-6.37% |
0.47% |
-12.84% |
0.00% |
-4.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.38% |
31.05% |
-10.82% |
39.36% |
44.00% |
45.35% |
454.43% |
47.68% |
52.15% |
56.45% |
51.15% |
| EBITDA Margin |
|
-6.80% |
-1.71% |
-38.34% |
14.48% |
20.83% |
16.94% |
209.42% |
29.61% |
22.81% |
36.07% |
31.37% |
| Operating Margin |
|
-11.30% |
-5.97% |
-41.53% |
10.38% |
17.26% |
10.29% |
145.98% |
24.20% |
26.53% |
19.65% |
-2.51% |
| EBIT Margin |
|
-9.46% |
-4.44% |
-40.87% |
11.82% |
18.88% |
14.32% |
183.66% |
27.53% |
21.20% |
33.33% |
27.19% |
| Profit (Net Income) Margin |
|
-19.54% |
-10.49% |
-45.09% |
9.13% |
16.66% |
11.88% |
188.23% |
23.26% |
38.09% |
30.21% |
21.78% |
| Tax Burden Percent |
|
100.26% |
100.17% |
100.65% |
99.29% |
99.56% |
100.00% |
99.71% |
83.82% |
175.68% |
81.75% |
63.75% |
| Interest Burden Percent |
|
205.99% |
235.71% |
109.62% |
77.80% |
88.66% |
83.01% |
102.79% |
100.80% |
102.24% |
110.85% |
125.67% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.71% |
0.44% |
0.00% |
0.29% |
16.18% |
-75.68% |
18.25% |
36.25% |
| Return on Invested Capital (ROIC) |
|
-3.45% |
-1.96% |
-20.08% |
9.29% |
16.92% |
9.13% |
15.69% |
27.50% |
51.16% |
12.64% |
-0.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
19.29% |
8.50% |
12.17% |
11.98% |
18.01% |
7.02% |
10.82% |
24.06% |
60.63% |
2.74% |
-10.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.52% |
-1.87% |
-3.11% |
-3.38% |
-5.76% |
-2.81% |
-5.26% |
-12.95% |
-30.14% |
-1.45% |
6.36% |
| Return on Equity (ROE) |
|
-6.97% |
-3.84% |
-23.19% |
5.91% |
11.16% |
6.32% |
10.43% |
14.55% |
21.02% |
11.19% |
5.40% |
| Cash Return on Invested Capital (CROIC) |
|
11.86% |
2.22% |
16.16% |
3.26% |
25.49% |
18.22% |
33.58% |
18.83% |
24.49% |
36.83% |
-3.39% |
| Operating Return on Assets (OROA) |
|
-2.97% |
-1.40% |
-17.70% |
6.56% |
11.27% |
7.04% |
9.52% |
15.16% |
10.43% |
11.59% |
6.32% |
| Return on Assets (ROA) |
|
-6.13% |
-3.31% |
-19.53% |
5.07% |
9.95% |
5.84% |
9.76% |
12.81% |
18.73% |
10.50% |
5.06% |
| Return on Common Equity (ROCE) |
|
-6.92% |
-3.81% |
-23.00% |
5.86% |
11.07% |
6.27% |
10.39% |
14.55% |
21.02% |
11.19% |
5.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-7.26% |
-3.94% |
-26.92% |
5.92% |
10.87% |
6.34% |
10.26% |
13.97% |
19.88% |
10.95% |
5.45% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.46 |
-0.24 |
-2.01 |
0.79 |
1.41 |
0.70 |
1.05 |
1.75 |
3.93 |
0.98 |
-0.07 |
| NOPAT Margin |
|
-7.91% |
-4.18% |
-29.07% |
10.30% |
17.18% |
10.29% |
145.56% |
20.29% |
46.62% |
16.06% |
-1.60% |
| Net Nonoperating Expense Percent (NNEP) |
|
-22.74% |
-10.46% |
-32.25% |
-2.69% |
-1.09% |
2.11% |
4.87% |
3.45% |
-9.47% |
9.90% |
9.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.82% |
-0.40% |
| Cost of Revenue to Revenue |
|
74.62% |
68.95% |
110.82% |
60.64% |
56.00% |
54.65% |
472.99% |
52.32% |
47.85% |
43.55% |
48.85% |
| SG&A Expenses to Revenue |
|
36.68% |
37.03% |
30.72% |
28.98% |
26.75% |
35.06% |
308.45% |
23.48% |
25.62% |
36.80% |
53.66% |
| 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 |
|
36.68% |
37.03% |
30.72% |
28.98% |
26.75% |
35.06% |
308.45% |
23.48% |
25.62% |
36.80% |
53.66% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.55 |
-0.25 |
-2.83 |
0.90 |
1.55 |
0.97 |
1.33 |
2.38 |
1.79 |
2.04 |
1.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.40 |
-0.10 |
-2.65 |
1.10 |
1.71 |
1.15 |
1.51 |
2.56 |
1.92 |
2.20 |
1.30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.57 |
0.59 |
1.02 |
1.20 |
1.43 |
1.21 |
1.15 |
0.92 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.57 |
0.59 |
1.02 |
1.20 |
1.43 |
1.21 |
1.15 |
0.92 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.88 |
0.90 |
1.92 |
21.95 |
2.39 |
2.31 |
3.18 |
3.66 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
9.58 |
5.39 |
16.83 |
11.66 |
10.26 |
6.05 |
10.56 |
16.58 |
| Dividend Yield |
|
0.00% |
0.00% |
9.37% |
8.29% |
7.96% |
5.53% |
5.31% |
4.69% |
7.23% |
6.17% |
7.91% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
10.43% |
18.56% |
5.94% |
8.57% |
9.75% |
16.53% |
9.47% |
6.03% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.36 |
0.35 |
1.04 |
1.50 |
1.94 |
1.39 |
1.38 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.42 |
0.34 |
1.12 |
12.70 |
1.49 |
1.43 |
1.54 |
1.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
2.87 |
1.64 |
6.61 |
6.07 |
5.04 |
6.28 |
4.28 |
4.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
3.51 |
1.81 |
7.82 |
6.92 |
5.42 |
6.75 |
4.63 |
4.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
4.03 |
1.99 |
10.88 |
8.73 |
7.35 |
3.07 |
9.61 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.16 |
1.23 |
5.37 |
4.47 |
7.40 |
7.13 |
2.99 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
11.50 |
1.32 |
5.45 |
4.08 |
10.73 |
6.42 |
3.30 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.18 |
-0.22 |
-0.26 |
-0.28 |
-0.32 |
-0.40 |
-0.49 |
-0.54 |
-0.50 |
-0.53 |
-0.59 |
| Leverage Ratio |
|
1.14 |
1.16 |
1.19 |
1.17 |
1.12 |
1.08 |
1.07 |
1.14 |
1.12 |
1.07 |
1.07 |
| Compound Leverage Factor |
|
2.34 |
2.74 |
1.30 |
0.91 |
0.99 |
0.90 |
1.10 |
1.15 |
1.15 |
1.18 |
1.34 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.22% |
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% |
1.22% |
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 |
|
0.70% |
0.68% |
0.89% |
0.84% |
0.76% |
0.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.27% |
99.28% |
99.06% |
99.11% |
99.24% |
99.22% |
98.74% |
100.00% |
100.00% |
100.00% |
99.96% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.42 |
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 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.35 |
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 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.95 |
5.35 |
11.68 |
10.75 |
6.53 |
13.68 |
11.94 |
10.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.74% |
0.73% |
0.82% |
0.92% |
0.82% |
0.77% |
0.41% |
0.02% |
0.00% |
0.00% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
11.11 |
7.14 |
7.85 |
7.71 |
7.84 |
12.77 |
12.68 |
5.07 |
11.97 |
11.01 |
12.00 |
| Quick Ratio |
|
3.52 |
2.16 |
3.56 |
3.51 |
4.21 |
8.08 |
8.52 |
3.08 |
7.93 |
8.54 |
9.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.58 |
0.27 |
1.62 |
0.28 |
2.13 |
1.39 |
2.25 |
1.20 |
1.88 |
2.86 |
-0.23 |
| Operating Cash Flow to CapEx |
|
6,992.86% |
740.54% |
31,175.00% |
1,048.65% |
45,880.00% |
0.00% |
12,070.59% |
9,672.22% |
84,550.00% |
1,465.12% |
-111.21% |
| Free Cash Flow to Firm to Interest Expense |
|
29.89 |
5.97 |
33.70 |
7.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
18.47 |
6.09 |
25.98 |
10.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
18.21 |
5.27 |
25.90 |
9.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.31 |
0.32 |
0.43 |
0.56 |
0.60 |
0.49 |
0.05 |
0.55 |
0.49 |
0.35 |
0.23 |
| Accounts Receivable Turnover |
|
11.15 |
13.76 |
26.39 |
12.59 |
8.75 |
7.05 |
0.87 |
11.23 |
10.64 |
15.76 |
16.14 |
| Inventory Turnover |
|
0.47 |
0.45 |
1.09 |
0.92 |
0.96 |
0.91 |
0.96 |
1.03 |
0.88 |
0.82 |
0.73 |
| Fixed Asset Turnover |
|
1.33 |
1.33 |
1.68 |
1.93 |
2.17 |
1.91 |
0.25 |
3.22 |
2.82 |
2.07 |
1.38 |
| Accounts Payable Turnover |
|
4.36 |
2.63 |
5.04 |
3.85 |
3.70 |
3.59 |
5.72 |
4.07 |
3.98 |
13.14 |
9.09 |
| Days Sales Outstanding (DSO) |
|
32.75 |
26.54 |
13.83 |
29.00 |
41.71 |
51.74 |
419.85 |
32.50 |
34.30 |
23.16 |
22.61 |
| Days Inventory Outstanding (DIO) |
|
782.62 |
816.44 |
335.09 |
396.63 |
380.02 |
402.96 |
379.75 |
354.31 |
414.86 |
445.75 |
500.32 |
| Days Payable Outstanding (DPO) |
|
83.65 |
138.97 |
72.35 |
94.80 |
98.66 |
101.76 |
63.81 |
89.72 |
91.66 |
27.79 |
40.14 |
| Cash Conversion Cycle (CCC) |
|
731.71 |
704.01 |
276.56 |
330.82 |
323.07 |
352.94 |
735.79 |
297.09 |
357.50 |
441.12 |
482.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12 |
12 |
8.20 |
8.71 |
7.99 |
7.30 |
6.10 |
6.65 |
8.70 |
6.82 |
6.99 |
| Invested Capital Turnover |
|
0.44 |
0.47 |
0.69 |
0.90 |
0.98 |
0.89 |
0.11 |
1.36 |
1.10 |
0.79 |
0.60 |
| Increase / (Decrease) in Invested Capital |
|
-2.05 |
-0.51 |
-3.63 |
0.51 |
-0.72 |
-0.70 |
-1.20 |
0.55 |
2.05 |
-1.88 |
0.17 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3.17 |
2.82 |
7.59 |
9.17 |
13 |
12 |
9.42 |
5.58 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
6.72 |
7.43 |
13 |
16 |
21 |
19 |
19 |
15 |
| Book Value per Share |
|
$2.83 |
$2.73 |
$2.09 |
$2.11 |
$2.24 |
$2.21 |
$2.28 |
$2.45 |
$2.69 |
$2.81 |
$1.37 |
| Tangible Book Value per Share |
|
$2.83 |
$2.73 |
$2.09 |
$2.11 |
$2.24 |
$2.21 |
$2.28 |
$2.45 |
$2.69 |
$2.81 |
$1.37 |
| Total Capital |
|
16 |
15 |
12 |
12 |
13 |
13 |
13 |
14 |
16 |
17 |
17 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-4.46 |
-4.38 |
-4.49 |
-3.65 |
-4.71 |
-5.52 |
-6.68 |
-7.73 |
-7.44 |
-10 |
-9.57 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.04 |
0.00 |
0.04 |
0.01 |
-0.18 |
0.02 |
0.02 |
0.00 |
0.22 |
0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8.01 |
7.62 |
4.17 |
4.84 |
4.28 |
3.91 |
3.35 |
3.60 |
3.73 |
1.81 |
2.42 |
| Debt-free Net Working Capital (DFNWC) |
|
11 |
11 |
8.18 |
8.09 |
8.78 |
9.22 |
10.00 |
11 |
11 |
12 |
12 |
| Net Working Capital (NWC) |
|
11 |
11 |
8.18 |
8.09 |
8.78 |
9.22 |
10.00 |
11 |
11 |
12 |
12 |
| Net Nonoperating Expense (NNE) |
|
0.68 |
0.36 |
1.11 |
0.09 |
0.04 |
-0.11 |
-0.31 |
-0.26 |
0.72 |
-0.86 |
-0.97 |
| Net Nonoperating Obligations (NNO) |
|
-3.46 |
-3.38 |
-3.49 |
-3.15 |
-4.71 |
-5.52 |
-7.14 |
-7.73 |
-7.44 |
-10 |
-9.57 |
| Total Depreciation and Amortization (D&A) |
|
0.16 |
0.16 |
0.18 |
0.20 |
0.16 |
0.18 |
0.19 |
0.18 |
0.14 |
0.17 |
0.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
137.55% |
134.35% |
60.25% |
63.53% |
52.08% |
57.66% |
463.57% |
41.62% |
44.28% |
29.62% |
58.42% |
| Debt-free Net Working Capital to Revenue |
|
197.13% |
199.42% |
118.35% |
106.17% |
106.74% |
135.99% |
1,384.90% |
128.86% |
130.37% |
190.64% |
285.10% |
| Net Working Capital to Revenue |
|
197.13% |
199.42% |
118.35% |
106.17% |
106.74% |
135.99% |
1,384.90% |
128.86% |
130.37% |
190.64% |
285.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.21) |
($0.11) |
($0.56) |
$0.13 |
$0.25 |
$0.28 |
$0.46 |
$0.68 |
$1.08 |
$0.62 |
$0.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.54M |
5.53M |
5.54M |
5.55M |
5.60M |
11.45M |
5.80M |
11.68M |
6.00M |
12.01M |
12.04M |
| Adjusted Diluted Earnings per Share |
|
($0.21) |
($0.11) |
($0.56) |
$0.12 |
$0.24 |
$0.27 |
$0.46 |
$0.68 |
$1.07 |
$0.62 |
$0.30 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.54M |
5.53M |
5.53M |
5.88M |
5.71M |
11.68M |
5.85M |
11.84M |
6.04M |
12.06M |
12.04M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.21) |
($0.11) |
($0.56) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.54M |
5.54M |
5.53M |
5.57M |
5.70M |
5.80M |
5.82M |
5.88M |
6.00M |
6.02M |
6.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.46 |
-0.24 |
-2.01 |
0.79 |
1.41 |
0.49 |
1.05 |
1.75 |
1.56 |
0.98 |
-0.07 |
| Normalized NOPAT Margin |
|
-7.91% |
-4.18% |
-29.07% |
10.30% |
17.18% |
7.20% |
145.56% |
20.29% |
18.57% |
16.06% |
-1.60% |
| Pre Tax Income Margin |
|
-19.49% |
-10.47% |
-44.80% |
9.20% |
16.74% |
11.88% |
188.78% |
27.75% |
21.68% |
36.95% |
34.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-10.40 |
-5.60 |
-58.88 |
23.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-8.69 |
-5.27 |
-41.88 |
20.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-10.66 |
-6.42 |
-58.96 |
22.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-8.95 |
-6.10 |
-41.97 |
19.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-13.28% |
79.60% |
42.99% |
88.96% |
61.81% |
48.01% |
53.09% |
65.15% |
133.48% |
| Augmented Payout Ratio |
|
0.00% |
-2.69% |
-13.28% |
79.60% |
42.99% |
88.96% |
61.81% |
48.01% |
53.09% |
65.15% |
133.48% |