| DEI Shares Outstanding |
|
36,735,314.00 |
32,224,553.00 |
35,506,366.00 |
35,317,742.00 |
35,524,950.00 |
35,898,274.00 |
36,113,940.00 |
9,073,083.00 |
9,113,770.00 |
9,156,634.00 |
9,186,976.00 |
| DEI Adjusted Shares Outstanding |
|
9,183,829.00 |
8,056,138.00 |
8,876,592.00 |
8,829,436.00 |
8,881,238.00 |
8,974,569.00 |
9,028,485.00 |
9,073,083.00 |
9,113,770.00 |
9,156,634.00 |
9,186,976.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.96 |
0.04 |
0.79 |
0.55 |
-0.44 |
-2.64 |
-0.65 |
-0.55 |
-0.42 |
-0.48 |
-0.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.52% |
-26.12% |
13.62% |
17.96% |
-43.40% |
-62.96% |
-34.51% |
-11.74% |
12.11% |
-30.95% |
-17.47% |
| EBITDA Growth |
|
105.14% |
706.84% |
78.67% |
-56.27% |
-160.45% |
-771.81% |
91.99% |
-108.29% |
13.82% |
-51.36% |
-43.66% |
| EBIT Growth |
|
90.81% |
397.07% |
113.02% |
-60.78% |
-241.42% |
-382.60% |
85.56% |
-38.77% |
6.05% |
-35.34% |
-32.32% |
| NOPAT Growth |
|
64.55% |
107.02% |
2,151.58% |
-14.12% |
-190.66% |
-278.74% |
77.12% |
17.52% |
-55.21% |
-7.67% |
-16.72% |
| Net Income Growth |
|
10.26% |
100.49% |
5,188.64% |
-30.96% |
-181.18% |
-505.06% |
75.38% |
14.17% |
23.01% |
-13.43% |
-82.01% |
| EPS Growth |
|
8.64% |
101.35% |
1,800.00% |
-31.58% |
-184.62% |
-505.06% |
75.38% |
15.38% |
23.64% |
-14.29% |
-81.25% |
| Operating Cash Flow Growth |
|
25.47% |
149.26% |
-33.04% |
-780.20% |
7.50% |
85.92% |
683.21% |
-63.30% |
-161.54% |
0.47% |
-97.91% |
| Free Cash Flow Firm Growth |
|
-25.72% |
95.93% |
111.84% |
-46,174.23% |
25.33% |
111.82% |
444.64% |
-44.05% |
-156.63% |
35.48% |
-114.16% |
| Invested Capital Growth |
|
34.62% |
3.70% |
22.53% |
224.33% |
101.02% |
-41.85% |
-79.50% |
-234.64% |
11.96% |
-22.38% |
22.70% |
| 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 |
|
23.80% |
32.78% |
33.72% |
27.83% |
36.81% |
14.52% |
-6.75% |
18.98% |
27.87% |
26.71% |
11.71% |
| EBITDA Margin |
|
0.60% |
6.55% |
10.30% |
3.82% |
-4.08% |
-95.93% |
-11.74% |
-27.70% |
-21.30% |
-46.68% |
-81.25% |
| Operating Margin |
|
-4.26% |
1.97% |
6.63% |
3.77% |
-9.35% |
-95.61% |
-33.41% |
-31.22% |
-43.22% |
-67.39% |
-95.31% |
| EBIT Margin |
|
-1.28% |
5.15% |
9.66% |
3.21% |
-8.02% |
-104.52% |
-23.05% |
-36.24% |
-30.38% |
-59.53% |
-95.44% |
| Profit (Net Income) Margin |
|
-23.19% |
0.15% |
7.10% |
4.16% |
-5.96% |
-97.39% |
-36.61% |
-35.60% |
-24.45% |
-40.15% |
-88.55% |
| Tax Burden Percent |
|
86.71% |
14.35% |
84.68% |
108.51% |
99.21% |
93.00% |
229.99% |
170.19% |
149.44% |
118.53% |
125.63% |
| Interest Burden Percent |
|
2,088.00% |
20.65% |
86.85% |
119.31% |
74.91% |
100.19% |
69.05% |
57.71% |
53.86% |
56.90% |
73.85% |
| Effective Tax Rate |
|
0.00% |
85.65% |
15.32% |
-8.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
208.38% |
-12.28% |
-44.04% |
-22.74% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
208.30% |
-12.86% |
-29.62% |
-19.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-203.39% |
8.39% |
17.22% |
14.75% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-27.28% |
0.16% |
8.04% |
4.99% |
-3.89% |
-26.81% |
-8.00% |
-7.95% |
-7.08% |
-9.04% |
-19.46% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-160.04% |
-79.40% |
8.88% |
109.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-0.63% |
2.36% |
5.19% |
2.04% |
-3.20% |
-18.82% |
-3.23% |
-5.16% |
-5.74% |
-8.89% |
-13.81% |
| Return on Assets (ROA) |
|
-11.38% |
0.07% |
3.82% |
2.64% |
-2.38% |
-17.54% |
-5.13% |
-5.07% |
-4.62% |
-6.00% |
-12.81% |
| Return on Common Equity (ROCE) |
|
-27.28% |
0.16% |
8.04% |
4.99% |
-3.89% |
-26.81% |
-8.00% |
-7.95% |
-7.08% |
-9.04% |
-19.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-32.42% |
0.16% |
7.67% |
4.72% |
-3.95% |
-30.59% |
-8.53% |
-8.70% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.49 |
0.25 |
5.52 |
4.74 |
-4.30 |
-16 |
-3.72 |
-3.07 |
-4.77 |
-5.13 |
-5.99 |
| NOPAT Margin |
|
-2.98% |
0.28% |
5.61% |
4.09% |
-6.55% |
-66.93% |
-23.39% |
-21.85% |
-30.26% |
-47.18% |
-66.72% |
| Net Nonoperating Expense Percent (NNEP) |
|
-18.03% |
-0.10% |
1.35% |
0.09% |
0.58% |
-14.42% |
-3.72% |
-3.02% |
1.49% |
1.37% |
-4.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-5.17% |
-8.99% |
-11.35% |
-16.26% |
| Cost of Revenue to Revenue |
|
76.20% |
67.22% |
66.28% |
72.17% |
63.19% |
85.48% |
106.75% |
81.02% |
72.13% |
73.29% |
88.29% |
| SG&A Expenses to Revenue |
|
18.37% |
20.98% |
17.07% |
13.07% |
24.12% |
76.88% |
-16.59% |
16.31% |
33.76% |
47.36% |
55.29% |
| R&D to Revenue |
|
9.69% |
9.83% |
10.02% |
10.99% |
22.05% |
33.25% |
43.25% |
33.89% |
37.33% |
46.75% |
51.73% |
| Operating Expenses to Revenue |
|
28.06% |
30.80% |
27.09% |
24.06% |
46.16% |
110.13% |
26.66% |
50.20% |
71.09% |
94.11% |
107.02% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.50 |
4.46 |
9.49 |
3.72 |
-5.27 |
-25 |
-3.67 |
-5.09 |
-4.79 |
-6.48 |
-8.57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.70 |
5.66 |
10 |
4.43 |
-2.68 |
-23 |
-1.87 |
-3.89 |
-3.36 |
-5.08 |
-7.30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.13 |
0.89 |
1.99 |
0.95 |
1.05 |
0.63 |
0.46 |
0.56 |
0.61 |
0.58 |
0.64 |
| Price to Tangible Book Value (P/TBV) |
|
1.13 |
0.89 |
1.99 |
0.95 |
1.05 |
0.63 |
0.46 |
0.56 |
0.61 |
0.58 |
0.64 |
| Price to Revenue (P/Rev) |
|
0.81 |
0.85 |
1.85 |
0.83 |
1.59 |
2.02 |
1.96 |
2.28 |
1.98 |
2.43 |
2.59 |
| Price to Earnings (P/E) |
|
0.00 |
253.35 |
25.99 |
20.03 |
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% |
0.39% |
3.85% |
4.99% |
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 |
1.09 |
1.18 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.82 |
0.22 |
0.84 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.96 |
5.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
8.49 |
6.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
14.60 |
5.37 |
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 |
20.99 |
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 |
998.06 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.05 |
0.03 |
0.03 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.05 |
0.03 |
0.03 |
0.00 |
0.01 |
| Financial Leverage |
|
-1.32 |
-1.30 |
-1.25 |
-0.98 |
-0.65 |
-0.58 |
-0.78 |
-1.02 |
-1.13 |
-1.15 |
-1.18 |
| Leverage Ratio |
|
2.40 |
2.26 |
2.11 |
1.89 |
1.63 |
1.53 |
1.56 |
1.57 |
1.53 |
1.51 |
1.52 |
| Compound Leverage Factor |
|
50.07 |
0.47 |
1.83 |
2.25 |
1.22 |
1.53 |
1.08 |
0.91 |
0.82 |
0.86 |
1.12 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.36% |
0.33% |
4.87% |
3.19% |
3.13% |
0.00% |
0.90% |
| 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% |
1.36% |
0.33% |
4.87% |
3.19% |
3.13% |
0.00% |
0.90% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
98.64% |
99.67% |
95.13% |
96.81% |
96.87% |
100.00% |
99.10% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.51 |
-0.01 |
-1.87 |
-0.49 |
-0.49 |
0.00 |
-0.05 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.26 |
2.06 |
32.30 |
16.05 |
16.52 |
0.00 |
5.59 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.51 |
-0.01 |
-1.87 |
-0.49 |
-0.49 |
0.00 |
-0.05 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
-0.02 |
-0.94 |
-0.62 |
-0.35 |
0.00 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.37 |
2.96 |
16.22 |
20.35 |
11.63 |
0.00 |
6.80 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
-0.02 |
-0.94 |
-0.62 |
-0.35 |
0.00 |
-0.06 |
| Altman Z-Score |
|
-7.26 |
-8.13 |
-6.85 |
-7.47 |
-9.04 |
-13.71 |
-14.92 |
-18.34 |
-21.23 |
-24.59 |
-30.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.65 |
1.87 |
1.89 |
2.29 |
2.80 |
2.74 |
2.76 |
2.84 |
3.02 |
2.93 |
2.86 |
| Quick Ratio |
|
0.97 |
1.18 |
1.13 |
1.69 |
2.34 |
2.15 |
2.30 |
2.31 |
2.52 |
2.30 |
2.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-0.68 |
0.08 |
-37 |
-28 |
3.28 |
18 |
10 |
-5.66 |
-3.65 |
-7.82 |
| Operating Cash Flow to CapEx |
|
-1,268.92% |
397.50% |
524.32% |
-11,602.67% |
-4,762.72% |
-2,956.52% |
5,697.99% |
2,910.80% |
-1,756.08% |
-2,820.89% |
-2,085.34% |
| Free Cash Flow to Firm to Interest Expense |
|
-220.50 |
-12.40 |
1.68 |
-791.43 |
-1,735.93 |
328.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-153.11 |
104.22 |
79.96 |
-555.45 |
-1,509.19 |
-340.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-165.17 |
78.00 |
64.71 |
-560.23 |
-1,540.88 |
-351.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.49 |
0.46 |
0.54 |
0.64 |
0.40 |
0.18 |
0.14 |
0.14 |
0.19 |
0.15 |
0.14 |
| Accounts Receivable Turnover |
|
6.76 |
4.77 |
5.58 |
2.99 |
0.95 |
0.38 |
0.41 |
0.71 |
1.56 |
1.64 |
1.93 |
| Inventory Turnover |
|
4.68 |
2.90 |
3.28 |
3.84 |
2.55 |
3.24 |
4.13 |
8.11 |
11.01 |
5.84 |
4.87 |
| Fixed Asset Turnover |
|
51.51 |
55.46 |
59.14 |
78.02 |
25.19 |
8.45 |
4.46 |
3.15 |
4.61 |
5.82 |
8.35 |
| Accounts Payable Turnover |
|
3.87 |
2.99 |
2.61 |
2.14 |
1.02 |
0.74 |
0.77 |
0.71 |
1.09 |
1.07 |
1.42 |
| Days Sales Outstanding (DSO) |
|
53.96 |
76.50 |
65.43 |
122.11 |
385.17 |
956.82 |
883.42 |
510.56 |
234.56 |
221.94 |
189.35 |
| Days Inventory Outstanding (DIO) |
|
77.98 |
125.67 |
111.26 |
94.93 |
143.17 |
112.74 |
88.39 |
44.98 |
33.15 |
62.50 |
74.96 |
| Days Payable Outstanding (DPO) |
|
94.42 |
122.01 |
139.88 |
170.58 |
359.28 |
491.75 |
474.09 |
513.04 |
336.20 |
342.63 |
257.35 |
| Cash Conversion Cycle (CCC) |
|
37.52 |
80.16 |
36.81 |
46.47 |
169.06 |
577.81 |
497.73 |
42.51 |
-68.49 |
-58.19 |
6.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-25 |
-24 |
-19 |
23 |
47 |
27 |
5.57 |
-7.50 |
-6.60 |
-8.08 |
-6.25 |
| Invested Capital Turnover |
|
-3.70 |
-3.52 |
-4.59 |
50.99 |
1.88 |
0.66 |
0.97 |
-14.56 |
-2.23 |
-1.48 |
-1.25 |
| Increase / (Decrease) in Invested Capital |
|
13 |
0.93 |
5.44 |
42 |
23 |
-20 |
-22 |
-13 |
0.90 |
-1.48 |
1.84 |
| Enterprise Value (EV) |
|
-14 |
-30 |
81 |
25 |
55 |
0.87 |
-29 |
-30 |
-24 |
-24 |
-18 |
| Market Capitalization |
|
95 |
73 |
181 |
97 |
104 |
49 |
31 |
32 |
31 |
26 |
23 |
| Book Value per Share |
|
$2.20 |
$2.25 |
$2.82 |
$2.88 |
$2.81 |
$2.18 |
$1.90 |
$1.59 |
$5.66 |
$4.96 |
$3.99 |
| Tangible Book Value per Share |
|
$2.20 |
$2.25 |
$2.82 |
$2.88 |
$2.81 |
$2.18 |
$1.90 |
$1.59 |
$5.66 |
$4.96 |
$3.99 |
| Total Capital |
|
84 |
83 |
91 |
102 |
101 |
78 |
72 |
59 |
53 |
45 |
37 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.36 |
0.26 |
3.50 |
1.89 |
1.66 |
0.00 |
0.33 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.36 |
0.26 |
3.50 |
1.89 |
1.66 |
0.00 |
0.33 |
| Net Debt |
|
-109 |
-104 |
-101 |
-71 |
-49 |
-48 |
-60 |
-62 |
-55 |
-51 |
-41 |
| Capital Expenditures (CapEx) |
|
0.92 |
1.44 |
0.73 |
0.23 |
0.51 |
0.12 |
0.35 |
0.25 |
0.26 |
0.16 |
0.42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-25 |
-20 |
-16 |
24 |
41 |
21 |
-1.51 |
-11 |
-9.88 |
-9.36 |
-7.55 |
| Debt-free Net Working Capital (DFNWC) |
|
64 |
76 |
79 |
90 |
88 |
70 |
62 |
53 |
47 |
42 |
34 |
| Net Working Capital (NWC) |
|
64 |
76 |
79 |
90 |
88 |
70 |
62 |
53 |
47 |
42 |
34 |
| Net Nonoperating Expense (NNE) |
|
24 |
0.11 |
-1.46 |
-0.08 |
-0.38 |
7.41 |
2.10 |
1.93 |
-0.92 |
-0.76 |
1.96 |
| Net Nonoperating Obligations (NNO) |
|
-109 |
-107 |
-110 |
-79 |
-52 |
-50 |
-63 |
-65 |
-58 |
-53 |
-43 |
| Total Depreciation and Amortization (D&A) |
|
2.20 |
1.21 |
0.63 |
0.70 |
2.59 |
2.09 |
1.80 |
1.20 |
1.43 |
1.40 |
1.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-21.77% |
-23.06% |
-16.73% |
21.12% |
62.44% |
88.25% |
-9.47% |
-81.33% |
-62.70% |
-86.04% |
-84.08% |
| Debt-free Net Working Capital to Revenue |
|
54.50% |
87.68% |
79.91% |
77.94% |
134.17% |
287.38% |
391.72% |
376.81% |
299.68% |
381.90% |
373.58% |
| Net Working Capital to Revenue |
|
54.50% |
87.68% |
79.91% |
77.94% |
134.17% |
287.38% |
391.72% |
376.81% |
299.68% |
381.90% |
373.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.24) |
$0.04 |
$0.80 |
$0.56 |
($0.44) |
($2.64) |
($0.64) |
($0.55) |
($0.42) |
($0.48) |
($0.87) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.25M |
8.95M |
8.87M |
8.91M |
8.89M |
8.97M |
9.01M |
9.06M |
9.11M |
9.15M |
9.19M |
| Adjusted Diluted Earnings per Share |
|
($2.24) |
$0.04 |
$0.76 |
$0.52 |
($0.44) |
($2.64) |
($0.64) |
($0.55) |
($0.42) |
($0.48) |
($0.87) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.25M |
9.10M |
9.04M |
9.08M |
8.89M |
8.97M |
9.01M |
9.06M |
9.11M |
9.15M |
9.19M |
| 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 |
|
9.18M |
8.06M |
8.88M |
8.83M |
8.88M |
8.97M |
9.03M |
9.07M |
9.11M |
9.16M |
9.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.49 |
1.20 |
5.52 |
3.06 |
-4.30 |
-16 |
-3.72 |
-3.07 |
-4.77 |
-5.13 |
-5.99 |
| Normalized NOPAT Margin |
|
-2.98% |
1.38% |
5.61% |
2.64% |
-6.55% |
-66.93% |
-23.39% |
-21.85% |
-30.26% |
-47.18% |
-66.72% |
| Pre Tax Income Margin |
|
-26.75% |
1.06% |
8.39% |
3.83% |
-6.01% |
-104.72% |
-15.92% |
-20.92% |
-16.36% |
-33.88% |
-70.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-19.74 |
81.02 |
197.75 |
79.21 |
-329.06 |
-2,540.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-45.95 |
4.46 |
114.95 |
100.82 |
-268.49 |
-1,627.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-31.80 |
54.80 |
182.50 |
74.43 |
-360.75 |
-2,552.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-58.02 |
-21.76 |
99.70 |
96.03 |
-300.18 |
-1,638.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
230.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-13.61% |
3,333.33% |
2.01% |
52.39% |
-26.81% |
-1.58% |
0.00% |
-0.26% |
0.00% |
0.00% |
0.00% |