| DEI Shares Outstanding |
|
43,200,000.00 |
26,811,935.00 |
28,703,242.00 |
28,853,242.00 |
28,853,242.00 |
35,894,097.00 |
12,798,920.00 |
1,217,906.00 |
3,797,089.00 |
2,265,316.00 |
2,265,316.00 |
| DEI Adjusted Shares Outstanding |
|
4,500.00 |
2,793.00 |
2,990.00 |
3,006.00 |
3,006.00 |
3,739.00 |
1,333.00 |
30,448.00 |
94,927.00 |
56,633.00 |
56,633.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1,875.29 |
1,539.30 |
1,259.94 |
657.61 |
-2,114.76 |
-1,743.89 |
-6,270.16 |
99.22 |
58.81 |
-57.24 |
-554.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-28.52% |
-14.77% |
6.00% |
-30.11% |
66.54% |
-14.11% |
30.70% |
-4.15% |
-15.74% |
-3.79% |
-10.67% |
| EBITDA Growth |
|
-48.43% |
-7.79% |
-37.48% |
-34.83% |
-308.45% |
-20.94% |
28.50% |
207.42% |
33.69% |
-92.83% |
-1,565.58% |
| EBIT Growth |
|
-47.20% |
-7.71% |
-42.77% |
-48.14% |
-442.88% |
-16.61% |
25.28% |
176.80% |
57.86% |
-93.91% |
-1,919.74% |
| NOPAT Growth |
|
-56.88% |
16.61% |
-58.36% |
-61.64% |
-639.91% |
-16.12% |
17.69% |
155.99% |
-18.34% |
-682.36% |
46.17% |
| Net Income Growth |
|
-39.34% |
-48.38% |
-34.61% |
-64.16% |
-1,022.10% |
-0.64% |
-6.69% |
148.37% |
-2.99% |
-171.06% |
-770.66% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-53.33% |
-1,022.10% |
-0.64% |
-6.69% |
148.37% |
-2.99% |
-171.06% |
-78.07% |
| Operating Cash Flow Growth |
|
80.89% |
-258.84% |
130.43% |
581.77% |
0.22% |
-3.57% |
-157.09% |
202.50% |
-36.57% |
1.95% |
-208.45% |
| Free Cash Flow Firm Growth |
|
-57.00% |
-288.72% |
-60.63% |
483.33% |
-62.85% |
174.38% |
-169.15% |
-202.05% |
173.16% |
-232.64% |
56.58% |
| Invested Capital Growth |
|
7.43% |
12.97% |
7.97% |
-14.01% |
-14.78% |
-32.42% |
8.23% |
67.82% |
-23.10% |
19.88% |
4.96% |
| 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 |
|
31.47% |
32.64% |
24.96% |
27.16% |
12.14% |
10.59% |
18.88% |
19.09% |
21.77% |
20.83% |
18.62% |
| EBITDA Margin |
|
21.44% |
23.19% |
13.68% |
12.76% |
-15.97% |
-22.48% |
-12.30% |
13.78% |
21.87% |
1.63% |
-26.76% |
| Operating Margin |
|
17.23% |
21.68% |
10.81% |
7.95% |
-18.10% |
-24.47% |
-15.41% |
11.20% |
8.20% |
9.28% |
-31.82% |
| EBIT Margin |
|
20.25% |
21.93% |
11.84% |
8.79% |
-18.09% |
-24.56% |
-14.04% |
11.25% |
21.08% |
1.34% |
-27.20% |
| Profit (Net Income) Margin |
|
19.07% |
11.55% |
7.12% |
3.65% |
-20.23% |
-23.70% |
-19.35% |
9.76% |
11.24% |
-8.30% |
-80.92% |
| Tax Burden Percent |
|
97.53% |
55.30% |
67.32% |
53.26% |
107.13% |
94.25% |
129.40% |
72.04% |
54.15% |
-571.09% |
92.65% |
| Interest Burden Percent |
|
96.54% |
95.23% |
89.37% |
78.07% |
104.38% |
102.40% |
106.51% |
120.49% |
98.51% |
108.90% |
321.16% |
| Effective Tax Rate |
|
23.12% |
16.41% |
34.14% |
50.85% |
0.00% |
0.00% |
0.00% |
43.76% |
25.52% |
498.33% |
0.00% |
| Return on Invested Capital (ROIC) |
|
8.82% |
9.33% |
3.52% |
1.40% |
-8.82% |
-13.28% |
-13.02% |
5.24% |
3.86% |
-23.50% |
-11.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
118.00% |
-293.38% |
3.50% |
1.67% |
2.98% |
-6.74% |
-5.16% |
1.60% |
-0.84% |
-44.68% |
39.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.35% |
-3.32% |
-0.35% |
-0.42% |
-0.92% |
2.95% |
2.93% |
-0.71% |
0.34% |
20.66% |
-14.70% |
| Return on Equity (ROE) |
|
13.17% |
6.01% |
3.17% |
0.98% |
-9.74% |
-10.33% |
-10.09% |
4.53% |
4.20% |
-2.84% |
-26.02% |
| Cash Return on Invested Capital (CROIC) |
|
1.66% |
-2.85% |
-4.15% |
16.46% |
7.14% |
25.41% |
-20.93% |
-45.41% |
29.97% |
-41.59% |
-16.16% |
| Operating Return on Assets (OROA) |
|
11.44% |
9.65% |
4.30% |
1.91% |
-7.13% |
-8.96% |
-6.19% |
4.44% |
6.82% |
0.40% |
-7.82% |
| Return on Assets (ROA) |
|
10.77% |
5.08% |
2.59% |
0.79% |
-7.98% |
-8.65% |
-8.53% |
3.85% |
3.64% |
-2.51% |
-23.26% |
| Return on Common Equity (ROCE) |
|
12.53% |
5.88% |
3.03% |
0.91% |
-9.15% |
-10.07% |
-10.14% |
4.60% |
4.29% |
-2.90% |
-26.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.82% |
5.74% |
2.99% |
1.06% |
-11.04% |
-10.14% |
-9.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.20 |
7.23 |
3.01 |
1.16 |
-6.24 |
-7.24 |
-5.96 |
3.34 |
2.73 |
-16 |
-8.54 |
| NOPAT Margin |
|
13.25% |
18.12% |
7.12% |
3.91% |
-12.67% |
-17.13% |
-10.79% |
6.30% |
6.11% |
-36.96% |
-22.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
-109.18% |
302.71% |
0.02% |
-0.28% |
-11.80% |
-6.54% |
-7.86% |
3.63% |
4.70% |
21.18% |
-51.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
2.71% |
2.15% |
-12.35% |
-7.74% |
| Cost of Revenue to Revenue |
|
68.53% |
67.36% |
75.04% |
72.84% |
87.86% |
89.41% |
81.12% |
80.91% |
78.23% |
79.17% |
81.38% |
| SG&A Expenses to Revenue |
|
11.92% |
10.61% |
12.66% |
17.90% |
10.11% |
4.57% |
16.38% |
7.84% |
13.52% |
11.46% |
50.23% |
| R&D to Revenue |
|
2.32% |
0.34% |
1.48% |
1.31% |
0.66% |
2.11% |
14.57% |
0.04% |
0.05% |
0.09% |
0.20% |
| Operating Expenses to Revenue |
|
14.24% |
10.82% |
14.15% |
19.21% |
30.24% |
35.05% |
34.28% |
7.88% |
13.57% |
11.55% |
50.44% |
| Earnings before Interest and Taxes (EBIT) |
|
9.48 |
8.75 |
5.01 |
2.60 |
-8.91 |
-10 |
-7.76 |
5.96 |
9.41 |
0.57 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
9.26 |
5.79 |
3.77 |
-7.86 |
-9.51 |
-6.80 |
7.30 |
9.76 |
0.70 |
-10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.51 |
0.54 |
0.69 |
0.49 |
0.58 |
0.40 |
0.14 |
0.00 |
0.01 |
0.01 |
0.01 |
| Price to Tangible Book Value (P/TBV) |
|
1.56 |
0.56 |
0.91 |
0.64 |
0.68 |
0.41 |
0.14 |
0.00 |
0.01 |
0.01 |
0.01 |
| Price to Revenue (P/Rev) |
|
2.25 |
1.09 |
1.64 |
1.69 |
1.06 |
0.94 |
0.30 |
0.01 |
0.03 |
0.02 |
0.03 |
| Price to Earnings (P/E) |
|
12.47 |
10.15 |
18.36 |
25.27 |
0.00 |
0.00 |
0.00 |
0.19 |
0.26 |
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 |
|
8.02% |
9.85% |
5.45% |
3.96% |
0.00% |
0.00% |
0.00% |
526.98% |
385.21% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.49 |
0.56 |
0.86 |
0.52 |
0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.31 |
1.15 |
1.81 |
1.34 |
0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.79 |
4.95 |
13.23 |
10.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.43 |
5.23 |
15.28 |
15.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.47 |
6.33 |
25.42 |
34.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.35 |
0.00 |
35.58 |
2.70 |
1.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
92.64 |
0.00 |
0.00 |
2.92 |
5.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.11 |
0.11 |
0.09 |
0.07 |
0.07 |
0.04 |
0.06 |
0.03 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.00 |
0.00 |
| Financial Leverage |
|
0.04 |
0.01 |
-0.10 |
-0.25 |
-0.31 |
-0.44 |
-0.57 |
-0.44 |
-0.41 |
-0.46 |
-0.37 |
| Leverage Ratio |
|
1.22 |
1.18 |
1.23 |
1.24 |
1.22 |
1.19 |
1.18 |
1.18 |
1.15 |
1.13 |
1.12 |
| Compound Leverage Factor |
|
1.18 |
1.13 |
1.10 |
0.97 |
1.27 |
1.22 |
1.26 |
1.42 |
1.14 |
1.23 |
3.59 |
| Debt to Total Capital |
|
10.36% |
9.50% |
10.00% |
8.18% |
6.96% |
6.85% |
4.03% |
5.72% |
3.14% |
0.15% |
0.00% |
| Short-Term Debt to Total Capital |
|
10.36% |
9.50% |
10.00% |
8.18% |
6.96% |
6.85% |
4.03% |
2.96% |
1.78% |
0.15% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.76% |
1.36% |
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 |
|
4.22% |
0.00% |
7.22% |
6.61% |
4.28% |
0.60% |
-1.47% |
-1.75% |
-2.14% |
-2.36% |
0.00% |
| Common Equity to Total Capital |
|
85.42% |
90.50% |
82.77% |
85.21% |
88.77% |
92.55% |
97.45% |
96.03% |
98.99% |
102.21% |
100.00% |
| Debt to EBITDA |
|
0.84 |
0.91 |
2.11 |
2.60 |
-0.90 |
-0.77 |
-0.69 |
0.96 |
0.41 |
0.28 |
0.00 |
| Net Debt to EBITDA |
|
-0.03 |
0.23 |
-0.25 |
-4.83 |
3.75 |
5.84 |
9.55 |
-4.94 |
-4.97 |
-82.51 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
0.18 |
0.00 |
0.00 |
| Debt to NOPAT |
|
1.36 |
1.16 |
4.05 |
8.49 |
-1.13 |
-1.01 |
-0.79 |
2.11 |
1.47 |
-0.01 |
0.00 |
| Net Debt to NOPAT |
|
-0.05 |
0.30 |
-0.48 |
-15.78 |
4.72 |
7.67 |
10.90 |
-10.81 |
-17.79 |
3.64 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.02 |
0.63 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.87 |
4.00 |
2.97 |
2.56 |
2.81 |
2.71 |
1.80 |
1.80 |
1.85 |
1.71 |
0.89 |
| Noncontrolling Interest Sharing Ratio |
|
4.87% |
2.25% |
4.64% |
7.61% |
6.00% |
2.57% |
-0.51% |
-1.70% |
-2.03% |
-2.29% |
-1.27% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.55 |
4.52 |
3.33 |
3.17 |
3.56 |
4.87 |
4.86 |
7.88 |
6.57 |
10.02 |
6.59 |
| Quick Ratio |
|
3.35 |
3.31 |
2.04 |
1.82 |
2.71 |
4.26 |
4.52 |
7.61 |
4.02 |
9.43 |
5.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.17 |
-2.21 |
-3.55 |
14 |
5.05 |
14 |
-9.58 |
-29 |
21 |
-28 |
-12 |
| Operating Cash Flow to CapEx |
|
2,123.22% |
-85,358.98% |
335.79% |
2,904.23% |
19,391.88% |
11,524.97% |
0.00% |
527,880.39% |
0.00% |
6,659.97% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
2.85 |
-4.69 |
-6.43 |
21.70 |
11.39 |
46.16 |
-12.94 |
0.00 |
70.23 |
0.00 |
-43.62 |
| Operating Cash Flow to Interest Expense |
|
10.84 |
-15.02 |
3.90 |
23.41 |
33.16 |
47.22 |
-10.93 |
0.00 |
17.45 |
0.00 |
-20.80 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.33 |
-15.04 |
2.74 |
22.61 |
32.99 |
46.81 |
-10.21 |
0.00 |
17.45 |
0.00 |
-20.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.56 |
0.44 |
0.36 |
0.22 |
0.39 |
0.36 |
0.44 |
0.39 |
0.32 |
0.30 |
0.29 |
| Accounts Receivable Turnover |
|
1.11 |
0.98 |
0.99 |
0.76 |
1.37 |
1.15 |
1.23 |
1.11 |
1.09 |
1.15 |
1.27 |
| Inventory Turnover |
|
2.24 |
3.03 |
17.40 |
9.51 |
33.89 |
9.31 |
10.43 |
43.55 |
61.52 |
16.49 |
15.12 |
| Fixed Asset Turnover |
|
3.91 |
4.03 |
7.02 |
8.94 |
16.57 |
16.33 |
24.12 |
28.17 |
53.06 |
575.55 |
339.37 |
| Accounts Payable Turnover |
|
7.79 |
7.23 |
4.81 |
2.67 |
7.75 |
7.30 |
8.19 |
7.69 |
6.47 |
12.21 |
40.77 |
| Days Sales Outstanding (DSO) |
|
328.41 |
371.92 |
369.10 |
477.39 |
266.34 |
318.37 |
296.31 |
329.00 |
335.19 |
316.23 |
287.38 |
| Days Inventory Outstanding (DIO) |
|
163.07 |
120.65 |
20.98 |
38.39 |
10.77 |
39.20 |
34.99 |
8.38 |
5.93 |
22.13 |
24.14 |
| Days Payable Outstanding (DPO) |
|
46.88 |
50.50 |
75.91 |
136.62 |
47.08 |
50.01 |
44.58 |
47.44 |
56.40 |
29.88 |
8.95 |
| Cash Conversion Cycle (CCC) |
|
444.60 |
442.07 |
314.16 |
379.16 |
230.03 |
307.56 |
286.73 |
289.94 |
284.73 |
308.48 |
302.57 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
73 |
82 |
89 |
76 |
65 |
44 |
48 |
80 |
61 |
74 |
77 |
| Invested Capital Turnover |
|
0.67 |
0.51 |
0.49 |
0.36 |
0.70 |
0.78 |
1.21 |
0.83 |
0.63 |
0.64 |
0.51 |
| Increase / (Decrease) in Invested Capital |
|
5.03 |
9.44 |
6.56 |
-12 |
-11 |
-21 |
3.62 |
32 |
-18 |
12 |
3.65 |
| Enterprise Value (EV) |
|
108 |
46 |
77 |
40 |
27 |
-15 |
-50 |
-38 |
-50 |
-60 |
-32 |
| Market Capitalization |
|
105 |
44 |
69 |
50 |
52 |
40 |
17 |
0.57 |
1.45 |
0.80 |
1.13 |
| Book Value per Share |
|
$3.48 |
$3.71 |
$3.76 |
$3.56 |
$3.13 |
$3.43 |
$3.18 |
$4,715.04 |
$103.22 |
$34.58 |
$97.43 |
| Tangible Book Value per Share |
|
$3.38 |
$3.63 |
$2.83 |
$2.72 |
$2.68 |
$3.40 |
$3.18 |
$4,707.66 |
$103.05 |
$34.53 |
$97.27 |
| Total Capital |
|
82 |
89 |
122 |
120 |
102 |
107 |
117 |
123 |
127 |
128 |
110 |
| Total Debt |
|
8.44 |
8.42 |
12 |
9.80 |
7.07 |
7.32 |
4.72 |
7.03 |
3.99 |
0.20 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.40 |
1.73 |
0.00 |
0.00 |
| Net Debt |
|
-0.29 |
2.15 |
-1.44 |
-18 |
-29 |
-56 |
-65 |
-36 |
-48 |
-58 |
-33 |
| Capital Expenditures (CapEx) |
|
0.21 |
0.01 |
0.64 |
0.50 |
0.08 |
0.12 |
-0.53 |
0.00 |
-0.00 |
0.08 |
-0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
52 |
52 |
61 |
48 |
43 |
35 |
45 |
78 |
71 |
71 |
30 |
| Debt-free Net Working Capital (DFNWC) |
|
58 |
58 |
75 |
58 |
56 |
72 |
89 |
97 |
100 |
106 |
63 |
| Net Working Capital (NWC) |
|
50 |
50 |
62 |
48 |
49 |
65 |
84 |
93 |
98 |
106 |
63 |
| Net Nonoperating Expense (NNE) |
|
-2.73 |
2.62 |
-0.00 |
0.08 |
3.72 |
2.78 |
4.73 |
-1.84 |
-2.29 |
-12 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-0.29 |
2.03 |
-21 |
-34 |
-29 |
-56 |
-65 |
-36 |
-62 |
-55 |
-33 |
| Total Depreciation and Amortization (D&A) |
|
0.56 |
0.50 |
0.78 |
1.17 |
1.04 |
0.88 |
0.96 |
1.34 |
0.35 |
0.13 |
0.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
110.80% |
129.60% |
144.26% |
162.69% |
88.26% |
82.95% |
81.78% |
147.01% |
159.68% |
165.47% |
77.43% |
| Debt-free Net Working Capital to Revenue |
|
124.20% |
145.31% |
176.46% |
196.08% |
113.94% |
171.26% |
160.61% |
182.85% |
224.79% |
247.42% |
163.62% |
| Net Working Capital to Revenue |
|
106.16% |
124.20% |
147.66% |
162.91% |
99.59% |
153.95% |
152.07% |
175.98% |
219.72% |
246.96% |
163.62% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$45.60 |
$0.00 |
$0.00 |
($52.80) |
($52.80) |
$0.00 |
$121.20 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
111.72K |
119.60K |
120.22K |
120.22K |
149.56K |
0.00 |
24.92K |
69.19K |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$45.60 |
$0.00 |
$0.00 |
($52.80) |
($52.80) |
$0.00 |
$120.00 |
$80.80 |
$0.00 |
($13.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
111.72K |
119.60K |
120.22K |
120.22K |
149.56K |
0.00 |
25.15K |
94.93K |
0.00 |
2.30M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$45.60 |
$0.00 |
$0.00 |
($52.80) |
($52.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
95.91K |
108.22K |
119.77K |
120.22K |
123.19K |
0.00 |
30.45K |
94.93K |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.20 |
7.23 |
3.01 |
1.65 |
0.47 |
1.16 |
-5.96 |
3.34 |
2.73 |
2.79 |
-8.54 |
| Normalized NOPAT Margin |
|
13.25% |
18.12% |
7.12% |
5.57% |
0.96% |
2.74% |
-10.79% |
6.30% |
6.11% |
6.50% |
-22.27% |
| Pre Tax Income Margin |
|
19.55% |
20.88% |
10.58% |
6.86% |
-18.88% |
-25.15% |
-14.95% |
13.55% |
20.76% |
1.45% |
-87.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
23.10 |
18.59 |
9.09 |
4.15 |
-20.09 |
-34.60 |
-10.48 |
0.00 |
31.20 |
0.00 |
-37.32 |
| NOPAT to Interest Expense |
|
15.11 |
15.37 |
5.46 |
1.84 |
-14.07 |
-24.13 |
-8.05 |
0.00 |
9.04 |
0.00 |
-30.56 |
| EBIT Less CapEx to Interest Expense |
|
22.59 |
18.57 |
7.93 |
3.34 |
-20.26 |
-35.01 |
-9.77 |
0.00 |
31.21 |
0.00 |
-37.31 |
| NOPAT Less CapEx to Interest Expense |
|
14.60 |
15.35 |
4.30 |
1.04 |
-14.24 |
-24.54 |
-7.34 |
0.00 |
9.04 |
0.00 |
-30.56 |
| 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% |
0.00% |
0.00% |