| DEI Shares Outstanding |
|
15,554,588.00 |
17,841,355.00 |
20,775,731.00 |
21,589,400.00 |
25,261,093.00 |
29,464,254.00 |
30,526,597.00 |
31,778,044.00 |
31,389,287.00 |
27,440,968.00 |
28,891,348.00 |
| DEI Adjusted Shares Outstanding |
|
15,554,588.00 |
17,841,355.00 |
20,775,731.00 |
21,589,400.00 |
25,261,093.00 |
29,464,254.00 |
30,526,597.00 |
31,778,044.00 |
31,389,287.00 |
27,440,968.00 |
28,891,348.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.88 |
-0.76 |
6.52 |
10.70 |
-1.80 |
-1.74 |
-1.91 |
-2.21 |
-5.90 |
-4.31 |
-1.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.26% |
6.95% |
282.14% |
54.09% |
-49.43% |
31.06% |
3.51% |
5.06% |
-6.13% |
-7.74% |
-21.08% |
| EBITDA Growth |
|
78.53% |
125.56% |
80.24% |
1,431.30% |
-35.42% |
164.66% |
-3.50% |
1.44% |
-387.28% |
56.68% |
157.86% |
| EBIT Growth |
|
40.98% |
14.54% |
-17.88% |
32.01% |
-273.51% |
13.15% |
-46.00% |
-17.40% |
-299.14% |
38.20% |
79.65% |
| NOPAT Growth |
|
44.27% |
16.62% |
-30.64% |
49.77% |
-334.50% |
2.03% |
-45.62% |
-16.01% |
-307.47% |
37.59% |
104.33% |
| Net Income Growth |
|
32.08% |
1.11% |
-38.57% |
42.11% |
-318.59% |
-12.89% |
-13.65% |
-17.52% |
-162.92% |
37.33% |
65.49% |
| EPS Growth |
|
79.46% |
9.89% |
-24.39% |
47.06% |
-262.96% |
2.04% |
0.00% |
-16.15% |
-158.74% |
26.17% |
63.38% |
| Operating Cash Flow Growth |
|
-227.70% |
357.82% |
99.12% |
-4.78% |
64.37% |
194.97% |
17.18% |
-28.17% |
66.59% |
-51.47% |
6.44% |
| Free Cash Flow Firm Growth |
|
49.07% |
-102.74% |
-494.14% |
-58.39% |
-31.99% |
86.09% |
-210.36% |
31.41% |
238.40% |
-20.99% |
-21.91% |
| Invested Capital Growth |
|
3.08% |
19.07% |
130.52% |
94.36% |
60.70% |
2.71% |
12.95% |
6.10% |
-30.14% |
-30.16% |
-16.26% |
| Revenue Q/Q Growth |
|
1.64% |
2.43% |
219.31% |
37.44% |
-54.76% |
4.36% |
-0.83% |
0.98% |
-2.18% |
-1.49% |
-7.94% |
| EBITDA Q/Q Growth |
|
20.71% |
128.16% |
-13.81% |
-1.01% |
-27.71% |
172.54% |
-3.37% |
-32.24% |
10.52% |
13.13% |
3.94% |
| EBIT Q/Q Growth |
|
2.05% |
23.16% |
-18.30% |
-104.35% |
-44.35% |
39.95% |
-11.24% |
-56.49% |
3.78% |
8.45% |
30.01% |
| NOPAT Q/Q Growth |
|
7.18% |
20.43% |
-19.28% |
-75.20% |
-46.55% |
36.43% |
-10.80% |
-41.33% |
2.75% |
6.75% |
194.04% |
| Net Income Q/Q Growth |
|
-13.15% |
14.49% |
-10.77% |
34.05% |
-91.41% |
21.70% |
-3.19% |
-28.58% |
3.57% |
10.04% |
10.42% |
| EPS Q/Q Growth |
|
-189.22% |
18.00% |
-8.51% |
33.33% |
-90.29% |
27.27% |
-6.67% |
-30.41% |
3.19% |
5.96% |
16.58% |
| Operating Cash Flow Q/Q Growth |
|
-168.95% |
290.04% |
-9.73% |
9.57% |
58.81% |
68.23% |
-16.71% |
-19.48% |
6.27% |
2.33% |
-7.27% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
36.95% |
-81.38% |
-74.80% |
-1.22% |
79.70% |
2.04% |
-8.30% |
19.96% |
11.88% |
-12.22% |
| Invested Capital Q/Q Growth |
|
12.77% |
-2.33% |
34.42% |
51.40% |
26.04% |
0.07% |
-0.62% |
-1.01% |
-3.87% |
-6.16% |
-2.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.85% |
63.13% |
76.45% |
77.93% |
68.96% |
66.26% |
67.07% |
67.31% |
67.65% |
70.49% |
74.75% |
| EBITDA Margin |
|
-3.31% |
0.79% |
0.37% |
3.71% |
4.74% |
9.57% |
8.92% |
8.61% |
-26.36% |
-12.38% |
9.08% |
| Operating Margin |
|
-14.62% |
-11.40% |
-3.90% |
-1.27% |
-10.92% |
-8.16% |
-11.48% |
-12.68% |
-55.03% |
-37.23% |
2.04% |
| EBIT Margin |
|
-15.40% |
-12.31% |
-3.80% |
-1.68% |
-12.37% |
-8.20% |
-11.57% |
-12.92% |
-54.95% |
-36.81% |
-9.49% |
| Profit (Net Income) Margin |
|
-19.54% |
-18.07% |
-6.55% |
-2.46% |
-20.38% |
-17.55% |
-19.27% |
-21.56% |
-60.39% |
-41.02% |
-17.94% |
| Tax Burden Percent |
|
108.23% |
112.77% |
107.44% |
52.49% |
86.96% |
92.36% |
87.46% |
97.52% |
98.63% |
102.40% |
100.60% |
| Interest Burden Percent |
|
117.26% |
130.22% |
160.68% |
279.97% |
189.41% |
231.79% |
190.54% |
171.07% |
111.41% |
108.84% |
187.86% |
| 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) |
|
-11.06% |
-8.30% |
-6.03% |
-1.48% |
-3.73% |
-2.92% |
-3.94% |
-4.18% |
-19.50% |
-17.42% |
1.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
553.86% |
-69.74% |
-26.28% |
-5.41% |
-12.98% |
-14.04% |
-15.10% |
-17.41% |
-44.95% |
-34.80% |
-18.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.69% |
-14.36% |
-18.86% |
-10.65% |
-26.50% |
-16.80% |
-14.75% |
-14.37% |
-34.59% |
-47.21% |
-42.91% |
| Return on Equity (ROE) |
|
-20.76% |
-22.66% |
-24.90% |
-12.13% |
-30.23% |
-19.72% |
-18.69% |
-18.55% |
-54.09% |
-64.63% |
-41.91% |
| Cash Return on Invested Capital (CROIC) |
|
-14.10% |
-25.70% |
-85.01% |
-65.59% |
-50.29% |
-5.60% |
-16.11% |
-10.11% |
16.00% |
18.09% |
18.70% |
| Operating Return on Assets (OROA) |
|
-8.34% |
-6.74% |
-5.02% |
-1.93% |
-3.99% |
-2.51% |
-3.42% |
-3.83% |
-16.50% |
-14.46% |
-4.37% |
| Return on Assets (ROA) |
|
-10.59% |
-9.90% |
-8.67% |
-2.84% |
-6.58% |
-5.37% |
-5.71% |
-6.39% |
-18.14% |
-16.11% |
-8.25% |
| Return on Common Equity (ROCE) |
|
-20.76% |
-22.66% |
-24.90% |
-12.13% |
-30.23% |
-19.72% |
-18.69% |
-15.73% |
-35.39% |
-20.01% |
15.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-22.67% |
-22.90% |
-20.48% |
-12.41% |
-21.31% |
-16.70% |
-18.40% |
-22.15% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.16 |
-5.97 |
-7.80 |
-3.92 |
-17 |
-17 |
-24 |
-28 |
-115 |
-72 |
3.10 |
| NOPAT Margin |
|
-10.24% |
-7.98% |
-2.73% |
-0.89% |
-7.64% |
-5.71% |
-8.04% |
-8.87% |
-38.52% |
-26.06% |
1.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
-564.92% |
61.44% |
20.24% |
3.94% |
9.25% |
11.12% |
11.16% |
13.23% |
25.45% |
17.38% |
19.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-3.40% |
-19.03% |
-26.34% |
1.69% |
| Cost of Revenue to Revenue |
|
38.15% |
36.87% |
23.55% |
22.07% |
31.04% |
33.74% |
32.93% |
32.69% |
32.35% |
29.51% |
25.25% |
| SG&A Expenses to Revenue |
|
26.03% |
24.46% |
8.15% |
7.28% |
21.59% |
23.33% |
25.46% |
22.21% |
20.57% |
18.00% |
17.53% |
| R&D to Revenue |
|
22.57% |
19.95% |
5.53% |
4.75% |
13.04% |
13.37% |
14.14% |
14.56% |
16.58% |
17.24% |
16.84% |
| Operating Expenses to Revenue |
|
76.47% |
74.53% |
26.40% |
24.28% |
79.87% |
74.42% |
78.55% |
79.98% |
122.68% |
107.72% |
72.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-9.20 |
-11 |
-7.38 |
-28 |
-24 |
-35 |
-41 |
-164 |
-101 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.32 |
0.59 |
1.07 |
16 |
11 |
28 |
27 |
27 |
-79 |
-34 |
20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.82 |
2.71 |
4.92 |
6.72 |
4.24 |
4.41 |
1.73 |
0.73 |
1.05 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.57 |
2.14 |
1.58 |
1.33 |
4.05 |
4.63 |
1.81 |
0.71 |
0.45 |
0.43 |
0.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
3.32 |
2.54 |
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% |
30.09% |
39.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.75 |
2.29 |
2.99 |
2.43 |
2.22 |
2.81 |
1.35 |
0.88 |
1.01 |
1.41 |
1.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.65 |
2.39 |
1.89 |
1.93 |
5.62 |
5.56 |
2.93 |
1.92 |
1.65 |
1.73 |
1.72 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
302.11 |
504.99 |
52.01 |
118.67 |
58.15 |
32.82 |
22.34 |
0.00 |
0.00 |
18.94 |
| 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 |
120.21 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
46.16 |
69.83 |
115.66 |
103.69 |
45.58 |
21.19 |
20.37 |
9.82 |
19.62 |
14.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.21 |
6.39 |
6.42 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.81 |
1.22 |
3.20 |
2.47 |
1.70 |
1.66 |
1.24 |
1.95 |
2.77 |
2.88 |
| Long-Term Debt to Equity |
|
0.37 |
0.78 |
1.19 |
3.14 |
2.45 |
1.69 |
1.63 |
1.22 |
1.94 |
2.74 |
2.78 |
| Financial Leverage |
|
-0.02 |
0.21 |
0.72 |
1.97 |
2.04 |
1.20 |
0.98 |
0.83 |
0.77 |
1.36 |
2.35 |
| Leverage Ratio |
|
1.96 |
2.29 |
2.87 |
4.28 |
4.60 |
3.67 |
3.28 |
2.91 |
2.98 |
4.01 |
5.08 |
| Compound Leverage Factor |
|
2.30 |
2.98 |
4.61 |
11.98 |
8.71 |
8.51 |
6.24 |
4.97 |
3.32 |
4.37 |
9.54 |
| Debt to Total Capital |
|
28.37% |
44.82% |
54.87% |
76.21% |
71.15% |
62.98% |
62.45% |
55.27% |
66.15% |
73.44% |
74.22% |
| Short-Term Debt to Total Capital |
|
1.78% |
2.05% |
1.14% |
1.64% |
0.43% |
0.38% |
1.28% |
0.91% |
0.44% |
0.82% |
2.47% |
| Long-Term Debt to Total Capital |
|
26.58% |
42.77% |
53.73% |
74.57% |
70.72% |
62.60% |
61.17% |
54.36% |
65.71% |
72.63% |
71.75% |
| 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% |
11.93% |
16.32% |
31.19% |
41.22% |
| Common Equity to Total Capital |
|
71.63% |
55.18% |
45.13% |
23.79% |
28.85% |
37.02% |
37.55% |
32.80% |
17.53% |
-4.63% |
-15.45% |
| Debt to EBITDA |
|
-10.30 |
80.96 |
104.16 |
17.12 |
49.77 |
18.68 |
19.52 |
19.04 |
-6.07 |
-8.53 |
11.81 |
| Net Debt to EBITDA |
|
-2.33 |
32.38 |
83.24 |
16.10 |
33.18 |
9.73 |
12.50 |
9.94 |
-3.06 |
-6.85 |
10.28 |
| Long-Term Debt to EBITDA |
|
-9.66 |
77.26 |
102.01 |
16.75 |
49.46 |
18.57 |
19.12 |
18.73 |
-6.03 |
-8.44 |
11.41 |
| Debt to NOPAT |
|
-3.34 |
-8.03 |
-14.26 |
-71.44 |
-30.86 |
-31.29 |
-21.67 |
-18.48 |
-4.15 |
-4.05 |
74.95 |
| Net Debt to NOPAT |
|
-0.75 |
-3.21 |
-11.39 |
-67.16 |
-20.57 |
-16.29 |
-13.87 |
-9.65 |
-2.09 |
-3.26 |
65.26 |
| Long-Term Debt to NOPAT |
|
-3.13 |
-7.67 |
-13.96 |
-69.90 |
-30.67 |
-31.10 |
-21.22 |
-18.18 |
-4.13 |
-4.01 |
72.45 |
| Altman Z-Score |
|
0.79 |
0.82 |
1.81 |
1.40 |
0.88 |
1.34 |
0.44 |
0.15 |
-0.70 |
-1.54 |
-1.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.23% |
34.57% |
69.04% |
135.92% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.03 |
1.19 |
0.69 |
0.63 |
1.85 |
2.62 |
1.68 |
2.12 |
2.30 |
0.98 |
0.80 |
| Quick Ratio |
|
0.95 |
1.11 |
0.66 |
0.57 |
1.79 |
2.46 |
1.56 |
1.99 |
2.13 |
0.82 |
0.63 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.12 |
-18 |
-110 |
-174 |
-230 |
-32 |
-99 |
-68 |
94 |
74 |
58 |
| Operating Cash Flow to CapEx |
|
-157.22% |
578.36% |
1,948.48% |
785.78% |
1,161.15% |
3,197.49% |
3,743.32% |
3,461.78% |
4,093.69% |
2,748.19% |
1,908.28% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.91 |
-6.65 |
-16.69 |
-13.11 |
-9.32 |
-1.01 |
-3.14 |
-2.33 |
0.00 |
0.00 |
25.24 |
| Operating Cash Flow to Interest Expense |
|
-0.81 |
1.39 |
1.17 |
0.55 |
0.49 |
1.13 |
1.32 |
1.03 |
0.00 |
0.00 |
11.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.32 |
1.15 |
1.11 |
0.48 |
0.45 |
1.09 |
1.28 |
1.00 |
0.00 |
0.00 |
10.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.54 |
0.55 |
1.32 |
1.15 |
0.32 |
0.31 |
0.30 |
0.30 |
0.30 |
0.39 |
0.46 |
| Accounts Receivable Turnover |
|
4.90 |
5.12 |
13.40 |
12.24 |
4.43 |
5.55 |
5.79 |
5.86 |
6.31 |
6.58 |
6.05 |
| 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 |
|
14.08 |
14.44 |
78.46 |
153.02 |
66.03 |
87.16 |
110.93 |
141.12 |
158.35 |
159.30 |
130.14 |
| Accounts Payable Turnover |
|
11.10 |
14.45 |
26.11 |
26.33 |
14.71 |
17.43 |
7.72 |
5.88 |
8.35 |
9.25 |
9.50 |
| Days Sales Outstanding (DSO) |
|
74.48 |
71.34 |
27.24 |
29.82 |
82.45 |
65.73 |
63.05 |
62.24 |
57.82 |
55.49 |
60.31 |
| 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) |
|
32.89 |
25.26 |
13.98 |
13.86 |
24.82 |
20.95 |
47.27 |
62.10 |
43.70 |
39.44 |
38.42 |
| Cash Conversion Cycle (CCC) |
|
41.59 |
46.07 |
13.26 |
15.96 |
57.64 |
44.78 |
15.78 |
0.14 |
14.12 |
16.05 |
21.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
66 |
78 |
180 |
350 |
563 |
578 |
653 |
693 |
484 |
338 |
283 |
| Invested Capital Turnover |
|
1.08 |
1.04 |
2.21 |
1.66 |
0.49 |
0.51 |
0.49 |
0.47 |
0.51 |
0.67 |
0.70 |
| Increase / (Decrease) in Invested Capital |
|
1.96 |
13 |
102 |
170 |
213 |
15 |
75 |
40 |
-209 |
-146 |
-55 |
| Enterprise Value (EV) |
|
115 |
179 |
539 |
850 |
1,252 |
1,624 |
884 |
611 |
491 |
475 |
373 |
| Market Capitalization |
|
110 |
160 |
450 |
587 |
902 |
1,352 |
548 |
227 |
133 |
119 |
41 |
| Book Value per Share |
|
$3.87 |
$3.31 |
$4.40 |
$4.04 |
$8.43 |
$10.41 |
$10.36 |
$9.72 |
$4.02 |
($0.67) |
($1.67) |
| Tangible Book Value per Share |
|
($1.20) |
($2.16) |
($6.41) |
($14.71) |
($16.47) |
($12.12) |
($13.79) |
($13.12) |
($13.06) |
($14.69) |
($12.82) |
| Total Capital |
|
84 |
107 |
203 |
367 |
738 |
828 |
842 |
942 |
721 |
395 |
313 |
| Total Debt |
|
24 |
48 |
111 |
280 |
525 |
522 |
526 |
520 |
477 |
290 |
232 |
| Total Long-Term Debt |
|
22 |
46 |
109 |
274 |
522 |
518 |
515 |
512 |
474 |
287 |
225 |
| Net Debt |
|
5.39 |
19 |
89 |
263 |
350 |
272 |
337 |
272 |
240 |
233 |
202 |
| Capital Expenditures (CapEx) |
|
0.96 |
0.67 |
0.40 |
0.94 |
1.04 |
1.11 |
1.12 |
0.87 |
1.22 |
0.88 |
1.35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-16 |
-19 |
-43 |
-51 |
-62 |
-51 |
-72 |
-70 |
-64 |
-56 |
-41 |
| Debt-free Net Working Capital (DFNWC) |
|
2.55 |
9.79 |
-21 |
-34 |
113 |
199 |
117 |
179 |
173 |
1.20 |
-11 |
| Net Working Capital (NWC) |
|
1.05 |
7.60 |
-23 |
-40 |
110 |
196 |
107 |
170 |
170 |
-2.03 |
-19 |
| Net Nonoperating Expense (NNE) |
|
6.51 |
7.55 |
11 |
6.92 |
28 |
35 |
34 |
40 |
65 |
41 |
42 |
| Net Nonoperating Obligations (NNO) |
|
5.39 |
19 |
89 |
263 |
350 |
272 |
337 |
272 |
240 |
233 |
202 |
| Total Depreciation and Amortization (D&A) |
|
8.45 |
9.79 |
12 |
24 |
38 |
52 |
62 |
68 |
85 |
67 |
40 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.78% |
-25.37% |
-15.22% |
-11.60% |
-27.99% |
-17.39% |
-23.79% |
-22.06% |
-21.42% |
-20.33% |
-18.81% |
| Debt-free Net Working Capital to Revenue |
|
3.64% |
13.10% |
-7.40% |
-7.80% |
50.62% |
68.30% |
38.85% |
56.30% |
58.00% |
0.44% |
-4.96% |
| Net Working Capital to Revenue |
|
1.50% |
10.17% |
-8.21% |
-9.17% |
49.19% |
67.22% |
35.28% |
53.60% |
56.94% |
-0.74% |
-8.53% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.91) |
($0.82) |
($1.02) |
($0.54) |
($1.96) |
($1.92) |
($1.92) |
($2.23) |
$0.00 |
($4.26) |
($1.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.75M |
17.82M |
20.77M |
21.49M |
50.45M |
29.99M |
30.30M |
31.53M |
0.00 |
27.79M |
28.62M |
| Adjusted Diluted Earnings per Share |
|
($0.91) |
($0.82) |
($1.02) |
($0.54) |
($1.96) |
($1.92) |
($1.92) |
($2.23) |
$0.00 |
($4.26) |
($1.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.75M |
17.82M |
20.77M |
21.49M |
50.45M |
29.99M |
30.30M |
31.53M |
0.00 |
27.79M |
28.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.91) |
($0.82) |
($1.02) |
($0.54) |
($1.96) |
($1.92) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.94M |
16.47M |
18.41M |
19.99M |
23.10M |
26.63M |
31.13M |
32.22M |
0.00 |
28.17M |
29.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.44 |
-2.06 |
2.77 |
9.19 |
11 |
2.28 |
-9.41 |
-4.32 |
-25 |
-11 |
4.83 |
| Normalized NOPAT Margin |
|
-7.78% |
-2.75% |
0.97% |
2.09% |
4.83% |
0.78% |
-3.12% |
-1.36% |
-8.26% |
-3.84% |
2.23% |
| Pre Tax Income Margin |
|
-18.06% |
-16.03% |
-6.10% |
-4.69% |
-23.44% |
-19.01% |
-22.04% |
-22.11% |
-61.23% |
-40.06% |
-17.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.79 |
-3.31 |
-1.65 |
-0.56 |
-1.12 |
-0.76 |
-1.10 |
-1.41 |
0.00 |
0.00 |
-8.95 |
| NOPAT to Interest Expense |
|
-3.85 |
-2.15 |
-1.18 |
-0.30 |
-0.69 |
-0.53 |
-0.77 |
-0.97 |
0.00 |
0.00 |
1.35 |
| EBIT Less CapEx to Interest Expense |
|
-6.31 |
-3.55 |
-1.71 |
-0.63 |
-1.16 |
-0.79 |
-1.14 |
-1.44 |
0.00 |
0.00 |
-9.53 |
| NOPAT Less CapEx to Interest Expense |
|
-4.37 |
-2.39 |
-1.24 |
-0.37 |
-0.73 |
-0.56 |
-0.80 |
-1.00 |
0.00 |
0.00 |
0.76 |
| 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 |
|
-0.13% |
-3.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.82% |
-9.72% |
0.00% |