| DEI Shares Outstanding |
|
27,324,593.00 |
28,824,593.00 |
28,824,593.00 |
28,949,593.00 |
29,254,594.00 |
29,498,662.00 |
34,287,450.00 |
34,443,959.00 |
8,777,432.00 |
9,751,825.00 |
10,011,332.00 |
| DEI Adjusted Shares Outstanding |
|
27,324,593.00 |
28,824,593.00 |
28,824,593.00 |
28,949,593.00 |
29,254,594.00 |
29,498,662.00 |
34,287,450.00 |
34,443,959.00 |
8,777,432.00 |
9,751,825.00 |
10,011,332.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.05 |
0.18 |
-0.01 |
0.04 |
-0.01 |
0.01 |
-0.01 |
-0.03 |
-0.80 |
-0.28 |
-0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.56% |
10.07% |
0.97% |
-10.82% |
-4.16% |
-2.57% |
42.88% |
41.06% |
0.51% |
7.72% |
-7.01% |
| EBITDA Growth |
|
376.33% |
18.82% |
-52.56% |
53.72% |
-75.46% |
110.05% |
-10.66% |
49.66% |
-211.00% |
133.61% |
148.70% |
| EBIT Growth |
|
194.60% |
36.96% |
-66.38% |
93.38% |
-106.31% |
629.68% |
-143.45% |
-56.82% |
-972.66% |
51.86% |
48.03% |
| NOPAT Growth |
|
235.43% |
208.91% |
-107.06% |
388.24% |
-107.45% |
574.86% |
-332.75% |
29.22% |
-319.10% |
53.41% |
50.56% |
| Net Income Growth |
|
137.90% |
273.97% |
-105.23% |
513.93% |
-131.03% |
193.87% |
-209.11% |
-179.85% |
-619.30% |
60.98% |
39.45% |
| EPS Growth |
|
133.33% |
260.00% |
-105.56% |
500.00% |
-125.00% |
200.00% |
-500.00% |
-175.00% |
-636.36% |
64.20% |
41.38% |
| Operating Cash Flow Growth |
|
234.98% |
65.04% |
-27.38% |
-57.70% |
27.38% |
-6.05% |
-59.45% |
1,116.98% |
-76.80% |
-182.28% |
101.00% |
| Free Cash Flow Firm Growth |
|
433.42% |
-38.05% |
-121.62% |
-27.55% |
330.63% |
-107.59% |
-20,275.58% |
105.69% |
152.11% |
-240.18% |
147.00% |
| Invested Capital Growth |
|
6.82% |
106.44% |
-2.11% |
15.89% |
-6.74% |
4.71% |
84.21% |
-6.50% |
-23.98% |
4.45% |
-11.16% |
| Revenue Q/Q Growth |
|
5.95% |
0.34% |
-1.38% |
0.26% |
1.39% |
-5.47% |
18.84% |
-0.18% |
3.59% |
2.65% |
-4.21% |
| EBITDA Q/Q Growth |
|
57.34% |
-13.84% |
-26.09% |
88.60% |
-51.58% |
9.85% |
442.75% |
-15.21% |
-338.26% |
133.77% |
-24.77% |
| EBIT Q/Q Growth |
|
142.96% |
-15.94% |
-40.85% |
201.03% |
-120.51% |
26.85% |
72.00% |
-1,933.43% |
-60.84% |
55.15% |
-87.58% |
| NOPAT Q/Q Growth |
|
246.25% |
90.06% |
-111.13% |
177.74% |
-135.62% |
58.73% |
71.53% |
-71.64% |
-59.34% |
56.70% |
-110.87% |
| Net Income Q/Q Growth |
|
652.97% |
77.07% |
-108.31% |
461.81% |
-331.51% |
107.12% |
-176.01% |
-71.13% |
-140.90% |
65.57% |
-46.87% |
| EPS Q/Q Growth |
|
600.00% |
80.00% |
-109.09% |
100.00% |
0.00% |
0.00% |
-500.00% |
-1,000.00% |
-153.13% |
67.42% |
-41.67% |
| Operating Cash Flow Q/Q Growth |
|
20.65% |
-33.13% |
15.12% |
413.22% |
-33.64% |
333.57% |
138.30% |
12.98% |
-78.88% |
58.60% |
-95.80% |
| Free Cash Flow Firm Q/Q Growth |
|
19.66% |
-32.71% |
-155.32% |
61.88% |
-23.26% |
93.77% |
27.21% |
-11.22% |
421.95% |
-289.13% |
242.93% |
| Invested Capital Q/Q Growth |
|
2.50% |
55.59% |
-1.69% |
1.51% |
0.13% |
-5.04% |
-8.31% |
-9.84% |
-23.42% |
4.39% |
-3.11% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.60% |
32.86% |
21.23% |
27.45% |
19.61% |
22.21% |
15.15% |
15.60% |
13.04% |
12.72% |
15.72% |
| EBITDA Margin |
|
18.38% |
19.84% |
9.32% |
16.07% |
4.11% |
8.87% |
5.55% |
5.88% |
-6.50% |
2.03% |
5.42% |
| Operating Margin |
|
12.51% |
15.53% |
5.16% |
11.00% |
-0.88% |
4.00% |
-7.01% |
-3.52% |
-14.66% |
-6.34% |
-3.37% |
| EBIT Margin |
|
12.52% |
15.58% |
5.19% |
11.25% |
-0.74% |
4.03% |
-1.22% |
-1.36% |
-14.53% |
-6.49% |
-3.63% |
| Profit (Net Income) Margin |
|
8.06% |
27.39% |
-1.42% |
6.59% |
-2.13% |
2.06% |
-1.57% |
-3.11% |
-22.29% |
-8.08% |
-5.26% |
| Tax Burden Percent |
|
100.06% |
226.20% |
-47.60% |
72.22% |
82.38% |
75.35% |
64.52% |
124.97% |
137.81% |
99.93% |
101.90% |
| Interest Burden Percent |
|
64.35% |
77.71% |
57.49% |
81.11% |
349.78% |
67.77% |
198.74% |
183.12% |
111.35% |
124.49% |
142.25% |
| Effective Tax Rate |
|
-0.06% |
-126.20% |
147.60% |
27.78% |
0.00% |
24.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
42.87% |
83.67% |
-4.43% |
11.97% |
-0.86% |
4.13% |
-6.62% |
-3.73% |
-18.40% |
-9.71% |
-4.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.67% |
34.78% |
3.69% |
1.80% |
-13.53% |
-4.84% |
12.34% |
-7.28% |
-77.52% |
-26.68% |
-18.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
91.86% |
21.10% |
1.11% |
0.45% |
-2.70% |
-0.83% |
3.84% |
-2.82% |
-44.49% |
-23.52% |
-15.30% |
| Return on Equity (ROE) |
|
134.72% |
104.76% |
-3.33% |
12.42% |
-3.56% |
3.30% |
-2.78% |
-6.56% |
-62.88% |
-33.22% |
-20.28% |
| Cash Return on Invested Capital (CROIC) |
|
36.27% |
14.20% |
-2.30% |
-2.75% |
6.11% |
-0.47% |
-65.87% |
2.99% |
8.85% |
-14.06% |
6.85% |
| Operating Return on Assets (OROA) |
|
18.03% |
20.97% |
6.53% |
12.39% |
-0.77% |
4.11% |
-1.01% |
-1.16% |
-12.94% |
-6.47% |
-3.49% |
| Return on Assets (ROA) |
|
11.61% |
36.86% |
-1.79% |
7.26% |
-2.23% |
2.10% |
-1.30% |
-2.64% |
-19.85% |
-8.05% |
-5.06% |
| Return on Common Equity (ROCE) |
|
99.70% |
104.76% |
-3.33% |
12.42% |
-3.56% |
3.30% |
-2.78% |
-6.56% |
-62.88% |
-33.22% |
-20.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
78.61% |
63.74% |
-3.32% |
11.33% |
-3.61% |
3.23% |
-2.29% |
-6.71% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.11 |
6.52 |
-0.46 |
1.33 |
-0.10 |
0.47 |
-1.09 |
-0.77 |
-3.24 |
-1.51 |
-0.75 |
| NOPAT Margin |
|
12.52% |
35.14% |
-2.46% |
7.95% |
-0.62% |
3.01% |
-4.91% |
-2.46% |
-10.26% |
-4.44% |
-2.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
19.20% |
48.88% |
-8.13% |
10.17% |
12.67% |
8.97% |
-18.96% |
3.54% |
59.12% |
16.97% |
13.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-21.11% |
-9.38% |
-5.13% |
| Cost of Revenue to Revenue |
|
67.40% |
67.14% |
78.77% |
72.55% |
80.39% |
77.79% |
84.85% |
84.40% |
86.96% |
87.28% |
84.28% |
| SG&A Expenses to Revenue |
|
20.08% |
23.38% |
16.07% |
16.44% |
17.40% |
18.22% |
22.16% |
19.12% |
27.70% |
19.06% |
19.09% |
| 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 |
|
20.08% |
17.33% |
16.07% |
16.44% |
20.49% |
18.22% |
22.16% |
19.12% |
27.70% |
19.06% |
19.09% |
| Earnings before Interest and Taxes (EBIT) |
|
2.11 |
2.89 |
0.97 |
1.88 |
-0.12 |
0.63 |
-0.27 |
-0.43 |
-4.59 |
-2.21 |
-1.15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.10 |
3.68 |
1.75 |
2.68 |
0.66 |
1.38 |
1.24 |
1.85 |
-2.05 |
0.69 |
1.72 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.03 |
2.49 |
3.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.03 |
2.49 |
3.89 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.00 |
0.64 |
0.94 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.55 |
1.82 |
2.57 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.23 |
0.85 |
1.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.91 |
21.15 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 NOPAT (EV/NOPAT) |
|
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 Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.42 |
0.00 |
6,048.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.92 |
0.00 |
35.30 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.71 |
0.70 |
0.62 |
0.44 |
0.27 |
0.38 |
0.47 |
0.41 |
0.97 |
0.84 |
0.90 |
| Long-Term Debt to Equity |
|
2.16 |
0.61 |
0.52 |
0.35 |
0.26 |
0.14 |
0.20 |
0.33 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
3.88 |
0.61 |
0.30 |
0.25 |
0.20 |
0.17 |
0.31 |
0.39 |
0.57 |
0.88 |
0.83 |
| Leverage Ratio |
|
11.61 |
2.84 |
1.86 |
1.71 |
1.60 |
1.58 |
2.14 |
2.48 |
3.17 |
4.13 |
4.01 |
| Compound Leverage Factor |
|
7.47 |
2.21 |
1.07 |
1.39 |
5.59 |
1.07 |
4.25 |
4.54 |
3.53 |
5.14 |
5.70 |
| Debt to Total Capital |
|
73.07% |
41.23% |
38.19% |
30.35% |
21.32% |
27.74% |
32.08% |
29.02% |
49.21% |
45.70% |
47.29% |
| Short-Term Debt to Total Capital |
|
14.85% |
5.29% |
5.91% |
5.90% |
0.91% |
17.99% |
18.21% |
5.92% |
49.21% |
45.68% |
47.29% |
| Long-Term Debt to Total Capital |
|
58.21% |
35.94% |
32.28% |
24.46% |
20.41% |
9.75% |
13.86% |
23.10% |
0.00% |
0.02% |
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% |
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 |
|
26.93% |
58.77% |
61.81% |
69.65% |
78.68% |
72.26% |
67.92% |
70.98% |
50.79% |
54.30% |
52.71% |
| Debt to EBITDA |
|
1.51 |
1.52 |
2.84 |
1.58 |
3.90 |
2.76 |
5.83 |
3.23 |
-3.68 |
10.66 |
4.01 |
| Net Debt to EBITDA |
|
1.08 |
0.69 |
1.30 |
0.82 |
2.48 |
1.22 |
4.98 |
2.94 |
-3.61 |
10.38 |
3.76 |
| Long-Term Debt to EBITDA |
|
1.21 |
1.32 |
2.40 |
1.27 |
3.73 |
0.97 |
2.52 |
2.57 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
2.22 |
0.86 |
-10.75 |
3.19 |
-25.95 |
8.13 |
-6.59 |
-7.71 |
-2.33 |
-4.87 |
-9.22 |
| Net Debt to NOPAT |
|
1.59 |
0.39 |
-4.91 |
1.65 |
-16.54 |
3.59 |
-5.63 |
-7.02 |
-2.29 |
-4.74 |
-8.64 |
| Long-Term Debt to NOPAT |
|
1.77 |
0.75 |
-9.09 |
2.57 |
-24.84 |
2.86 |
-2.85 |
-6.14 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
0.84 |
1.06 |
| Noncontrolling Interest Sharing Ratio |
|
25.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.09 |
2.90 |
3.38 |
3.14 |
3.11 |
2.10 |
1.21 |
1.62 |
0.84 |
0.91 |
0.98 |
| Quick Ratio |
|
0.57 |
1.89 |
1.99 |
1.04 |
0.72 |
0.58 |
0.31 |
0.32 |
0.14 |
0.14 |
0.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.79 |
1.11 |
-0.24 |
-0.30 |
0.70 |
-0.05 |
-11 |
0.62 |
1.56 |
-2.19 |
1.03 |
| Operating Cash Flow to CapEx |
|
5,955.07% |
219.57% |
137.36% |
129.16% |
1,699.13% |
118.34% |
27.46% |
135.35% |
22.54% |
-14.53% |
0.18% |
| Free Cash Flow to Firm to Interest Expense |
|
2.37 |
1.72 |
-0.58 |
-0.86 |
2.38 |
-0.26 |
-40.41 |
1.74 |
3.00 |
-4.04 |
2.12 |
| Operating Cash Flow to Interest Expense |
|
1.39 |
2.69 |
3.04 |
1.50 |
2.29 |
3.14 |
0.96 |
8.82 |
1.40 |
-1.11 |
0.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.37 |
1.46 |
0.83 |
0.34 |
2.15 |
0.49 |
-2.53 |
2.30 |
-4.80 |
-8.73 |
-6.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.44 |
1.35 |
1.26 |
1.10 |
1.05 |
1.02 |
0.83 |
0.85 |
0.89 |
1.00 |
0.96 |
| Accounts Receivable Turnover |
|
11.83 |
9.53 |
11.29 |
13.59 |
16.00 |
19.51 |
12.32 |
11.76 |
13.42 |
14.92 |
13.52 |
| Inventory Turnover |
|
86.26 |
92.12 |
13.23 |
7.28 |
10.47 |
9.75 |
10.79 |
11.42 |
9.70 |
9.69 |
9.14 |
| Fixed Asset Turnover |
|
3.23 |
3.81 |
3.70 |
3.32 |
3.54 |
3.78 |
2.59 |
2.32 |
2.20 |
2.38 |
2.57 |
| Accounts Payable Turnover |
|
9.01 |
18.30 |
41.50 |
25.38 |
32.41 |
35.37 |
9.63 |
9.39 |
15.13 |
15.45 |
10.99 |
| Days Sales Outstanding (DSO) |
|
30.85 |
38.30 |
32.33 |
26.85 |
22.81 |
18.70 |
29.63 |
31.04 |
27.19 |
24.47 |
26.99 |
| Days Inventory Outstanding (DIO) |
|
4.23 |
3.96 |
27.59 |
50.13 |
34.86 |
37.44 |
33.84 |
31.97 |
37.62 |
37.68 |
39.94 |
| Days Payable Outstanding (DPO) |
|
40.52 |
19.95 |
8.80 |
14.38 |
11.26 |
10.32 |
37.92 |
38.88 |
24.13 |
23.63 |
33.20 |
| Cash Conversion Cycle (CCC) |
|
-5.44 |
22.31 |
51.12 |
62.60 |
46.41 |
45.83 |
25.55 |
24.13 |
40.68 |
38.52 |
33.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5.08 |
10 |
10 |
12 |
11 |
12 |
21 |
20 |
15 |
16 |
14 |
| Invested Capital Turnover |
|
3.42 |
2.38 |
1.80 |
1.51 |
1.39 |
1.37 |
1.35 |
1.52 |
1.79 |
2.19 |
2.11 |
| Increase / (Decrease) in Invested Capital |
|
0.32 |
5.41 |
-0.22 |
1.63 |
-0.80 |
0.52 |
9.79 |
-1.39 |
-4.80 |
0.68 |
-1.78 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39 |
29 |
36 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31 |
22 |
30 |
| Book Value per Share |
|
$0.06 |
$0.28 |
$0.28 |
$0.34 |
$0.32 |
$0.34 |
$0.45 |
$0.42 |
$0.89 |
$0.90 |
$0.77 |
| Tangible Book Value per Share |
|
$0.06 |
$0.28 |
$0.28 |
$0.34 |
$0.32 |
$0.34 |
$0.45 |
$0.42 |
$0.89 |
$0.90 |
$0.77 |
| Total Capital |
|
6.42 |
14 |
13 |
14 |
12 |
14 |
22 |
21 |
15 |
16 |
15 |
| Total Debt |
|
4.69 |
5.59 |
4.95 |
4.23 |
2.57 |
3.82 |
7.21 |
5.97 |
7.56 |
7.36 |
6.88 |
| Total Long-Term Debt |
|
3.74 |
4.87 |
4.19 |
3.41 |
2.46 |
1.34 |
3.11 |
4.75 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
3.36 |
2.53 |
2.26 |
2.20 |
1.64 |
1.69 |
6.16 |
5.43 |
7.42 |
7.16 |
6.45 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.79 |
0.91 |
0.41 |
0.04 |
0.54 |
0.94 |
2.32 |
3.23 |
4.12 |
3.27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.13 |
2.63 |
3.02 |
5.04 |
4.77 |
5.55 |
5.79 |
6.24 |
4.52 |
5.59 |
6.01 |
| Debt-free Net Working Capital (DFNWC) |
|
1.46 |
5.70 |
5.71 |
7.07 |
5.70 |
7.68 |
6.85 |
6.78 |
4.66 |
5.78 |
6.44 |
| Net Working Capital (NWC) |
|
0.51 |
4.98 |
4.94 |
6.25 |
5.60 |
5.20 |
2.75 |
5.56 |
-2.90 |
-1.57 |
-0.44 |
| Net Nonoperating Expense (NNE) |
|
0.75 |
1.44 |
-0.19 |
0.23 |
0.24 |
0.15 |
-0.74 |
0.21 |
3.80 |
1.24 |
0.92 |
| Net Nonoperating Obligations (NNO) |
|
3.36 |
2.53 |
2.26 |
2.20 |
1.64 |
1.69 |
6.16 |
5.43 |
7.42 |
7.16 |
6.45 |
| Total Depreciation and Amortization (D&A) |
|
0.99 |
0.79 |
0.77 |
0.81 |
0.78 |
0.76 |
1.51 |
2.28 |
2.54 |
2.90 |
2.86 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.78% |
14.18% |
16.12% |
30.15% |
29.82% |
35.56% |
26.00% |
19.86% |
14.30% |
16.42% |
19.00% |
| Debt-free Net Working Capital to Revenue |
|
8.68% |
30.71% |
30.48% |
42.35% |
35.64% |
49.22% |
30.72% |
21.56% |
14.74% |
16.99% |
20.36% |
| Net Working Capital to Revenue |
|
3.03% |
26.84% |
26.39% |
37.42% |
34.95% |
33.35% |
12.35% |
17.69% |
-9.19% |
-4.61% |
-1.39% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.05 |
$0.18 |
($0.01) |
$0.04 |
($0.01) |
$0.01 |
($0.01) |
($0.11) |
($0.81) |
($0.29) |
($0.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.39M |
27.91M |
28.82M |
28.88M |
29.26M |
29.45M |
32.38M |
8.60M |
8.72M |
9.46M |
9.91M |
| Adjusted Diluted Earnings per Share |
|
$0.05 |
$0.18 |
($0.01) |
$0.04 |
($0.01) |
$0.01 |
($0.01) |
($0.11) |
($0.81) |
($0.29) |
($0.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.57M |
28.61M |
28.82M |
30.29M |
29.26M |
31.04M |
32.38M |
8.60M |
8.72M |
9.46M |
9.91M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
27.32M |
28.82M |
28.82M |
29.25M |
29.35M |
29.50M |
0.00 |
8.61M |
0.00 |
0.00 |
10.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.48 |
2.02 |
0.68 |
1.33 |
0.25 |
0.47 |
-1.09 |
-0.77 |
-3.24 |
-1.51 |
-0.75 |
| Normalized NOPAT Margin |
|
8.76% |
10.87% |
3.62% |
7.95% |
1.55% |
3.01% |
-4.91% |
-2.46% |
-10.26% |
-4.44% |
-2.36% |
| Pre Tax Income Margin |
|
8.06% |
12.11% |
2.98% |
9.12% |
-2.59% |
2.73% |
-2.43% |
-2.49% |
-16.18% |
-8.08% |
-5.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.80 |
4.49 |
2.35 |
5.30 |
-0.40 |
3.10 |
-1.01 |
-1.20 |
-8.81 |
-4.08 |
-2.37 |
| NOPAT to Interest Expense |
|
2.80 |
10.12 |
-1.12 |
3.74 |
-0.33 |
2.32 |
-4.06 |
-2.18 |
-6.22 |
-2.79 |
-1.54 |
| EBIT Less CapEx to Interest Expense |
|
2.78 |
3.26 |
0.14 |
4.14 |
-0.53 |
0.45 |
-4.50 |
-7.72 |
-15.01 |
-11.70 |
-9.10 |
| NOPAT Less CapEx to Interest Expense |
|
2.78 |
8.90 |
-3.33 |
2.58 |
-0.47 |
-0.33 |
-7.54 |
-8.69 |
-12.42 |
-10.41 |
-8.27 |
| 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% |
17.13% |
0.00% |
0.00% |
-95.88% |
0.00% |
0.00% |
0.00% |
0.00% |