| DEI Shares Outstanding |
|
28,760,965.00 |
29,052,667.00 |
53,208,439.00 |
55,284,956.00 |
65,038,247.00 |
69,863,681.00 |
79,853,748.00 |
80,146,735.00 |
180,560,878.00 |
146,383,920.00 |
14,650,392.00 |
| DEI Adjusted Shares Outstanding |
|
2,876,096.00 |
2,905,267.00 |
5,320,844.00 |
5,528,496.00 |
6,503,825.00 |
6,986,368.00 |
7,985,375.00 |
8,014,673.00 |
18,056,088.00 |
14,638,392.00 |
1,465,039.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.51 |
0.12 |
-1.62 |
-4.33 |
-1.85 |
-2.72 |
0.93 |
-10.49 |
-5.16 |
-2.58 |
-15.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
33.13% |
-32.13% |
-38.29% |
16.18% |
100.47% |
33.92% |
43.83% |
-35.76% |
-58.59% |
-100.00% |
0.00% |
| EBITDA Growth |
|
57.95% |
-54.93% |
-350.91% |
-142.19% |
63.68% |
-109.52% |
162.55% |
-946.19% |
-13.57% |
61.97% |
31.12% |
| EBIT Growth |
|
68.98% |
-57.92% |
-405.71% |
-133.91% |
62.15% |
-102.63% |
159.31% |
-968.02% |
-13.61% |
60.93% |
31.07% |
| NOPAT Growth |
|
78.29% |
-91.40% |
-1,707.91% |
-145.73% |
69.17% |
-129.13% |
317.87% |
-359.86% |
-12.33% |
61.43% |
31.57% |
| Net Income Growth |
|
78.62% |
-92.07% |
-2,018.06% |
-262.04% |
49.80% |
-57.88% |
138.97% |
-1,236.55% |
-10.84% |
59.42% |
39.88% |
| EPS Growth |
|
87.50% |
-93.33% |
-2,600.00% |
-76.00% |
56.82% |
-47.37% |
132.14% |
-1,266.67% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-142.25% |
-10.70% |
157.33% |
-1,274.72% |
52.49% |
64.81% |
-706.75% |
-205.09% |
-85.27% |
75.36% |
-38.56% |
| Free Cash Flow Firm Growth |
|
-193.62% |
12.43% |
-809.83% |
76.75% |
18.73% |
143.88% |
819.33% |
-308.54% |
-134.92% |
96.90% |
-1,237.96% |
| Invested Capital Growth |
|
30.35% |
8.69% |
43.19% |
-22.27% |
-2.30% |
-34.82% |
33.85% |
-91.29% |
285.66% |
-229.30% |
100.10% |
| Revenue Q/Q Growth |
|
5.16% |
-13.97% |
0.96% |
10.53% |
12.47% |
7.63% |
6.79% |
-24.91% |
8.48% |
-100.00% |
-100.00% |
| EBITDA Q/Q Growth |
|
18.76% |
-25.76% |
-41.28% |
1.61% |
1.21% |
-164.70% |
725.58% |
-87.40% |
26.90% |
-1.23% |
31.41% |
| EBIT Q/Q Growth |
|
21.27% |
-28.04% |
-40.77% |
1.54% |
1.14% |
-155.57% |
979.44% |
-87.06% |
26.83% |
-3.47% |
31.28% |
| NOPAT Q/Q Growth |
|
40.65% |
-87.31% |
-41.26% |
-5.03% |
26.47% |
-198.85% |
798.92% |
-106.54% |
28.16% |
-3.33% |
31.26% |
| Net Income Q/Q Growth |
|
41.23% |
-87.68% |
-16.33% |
-28.03% |
28.79% |
-85.99% |
5,246.02% |
-78.63% |
26.25% |
-1.07% |
30.52% |
| EPS Q/Q Growth |
|
36.36% |
-88.89% |
0.00% |
0.00% |
29.63% |
-64.71% |
1,000.00% |
-72.13% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-81.50% |
-387.06% |
335.60% |
-41.61% |
25.32% |
24.13% |
-3.08% |
-73.17% |
11.45% |
19.12% |
-3.89% |
| Free Cash Flow Firm Q/Q Growth |
|
-31.97% |
-689.49% |
2.29% |
37.65% |
-701.90% |
1,888.05% |
551.97% |
-161.12% |
8.93% |
91.77% |
-75.37% |
| Invested Capital Q/Q Growth |
|
-2.43% |
-2.33% |
-6.13% |
-15.41% |
-4.29% |
-31.15% |
-8.45% |
-84.03% |
93.33% |
-257.73% |
-96.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.18% |
60.33% |
51.40% |
55.30% |
68.10% |
72.28% |
78.24% |
77.73% |
46.43% |
0.00% |
0.00% |
| EBITDA Margin |
|
22.03% |
14.63% |
-59.47% |
-123.99% |
-22.46% |
-35.14% |
15.28% |
-201.31% |
-552.10% |
0.00% |
0.00% |
| Operating Margin |
|
20.30% |
13.64% |
-62.20% |
-131.57% |
-20.24% |
-34.62% |
21.18% |
-212.14% |
-575.46% |
0.00% |
0.00% |
| EBIT Margin |
|
20.51% |
12.72% |
-63.00% |
-126.84% |
-23.94% |
-36.23% |
14.94% |
-201.85% |
-553.76% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
13.33% |
1.56% |
-48.42% |
-150.89% |
-37.79% |
-44.55% |
12.07% |
-213.55% |
-571.60% |
0.00% |
0.00% |
| Tax Burden Percent |
|
64.99% |
12.25% |
76.86% |
103.75% |
97.53% |
94.62% |
173.36% |
100.28% |
100.52% |
107.21% |
144.93% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
114.66% |
161.80% |
129.95% |
46.61% |
105.50% |
102.69% |
100.00% |
64.52% |
| Effective Tax Rate |
|
35.01% |
87.75% |
0.00% |
0.00% |
0.00% |
0.00% |
-73.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
16.77% |
1.22% |
-15.50% |
-36.39% |
-12.98% |
-36.43% |
86.01% |
-359.19% |
-1,037.14% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.87% |
1.99% |
8.03% |
-827.82% |
-210.37% |
263.43% |
109.21% |
-333.91% |
-975.90% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.57% |
-0.19% |
-0.55% |
-25.04% |
-25.90% |
-24.34% |
-77.90% |
287.69% |
855.34% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
14.20% |
1.03% |
-16.05% |
-61.43% |
-38.88% |
-60.77% |
8.11% |
-71.50% |
-181.80% |
-145.40% |
-89.74% |
| Cash Return on Invested Capital (CROIC) |
|
-9.58% |
-7.10% |
-51.02% |
-11.34% |
-10.66% |
5.73% |
57.06% |
-191.23% |
-1,154.78% |
0.00% |
-236,948.80% |
| Operating Return on Assets (OROA) |
|
19.34% |
7.40% |
-18.31% |
-38.77% |
-14.92% |
-29.34% |
7.97% |
-50.68% |
-97.36% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
12.57% |
0.91% |
-14.07% |
-46.13% |
-23.54% |
-36.08% |
6.44% |
-53.61% |
-100.50% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
14.20% |
1.03% |
-16.05% |
-61.43% |
-38.88% |
-60.77% |
8.11% |
-71.50% |
-181.80% |
-145.40% |
-89.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.12% |
1.02% |
-13.65% |
-81.20% |
-37.17% |
-63.01% |
4.86% |
-101.50% |
-473.38% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4.30 |
0.37 |
-5.95 |
-15 |
-4.51 |
-10 |
22 |
-58 |
-66 |
-25 |
-17 |
| NOPAT Margin |
|
13.19% |
1.67% |
-43.54% |
-92.10% |
-14.17% |
-24.24% |
36.71% |
-148.50% |
-402.82% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.90% |
-0.77% |
-23.53% |
791.43% |
197.39% |
-299.85% |
-23.20% |
-25.28% |
-61.25% |
-45.44% |
-16.97% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-333.61% |
-78.34% |
-94.51% |
| Cost of Revenue to Revenue |
|
41.82% |
39.67% |
48.60% |
44.70% |
31.90% |
27.72% |
21.76% |
22.25% |
53.57% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
37.21% |
39.14% |
84.23% |
93.34% |
45.12% |
34.04% |
33.74% |
109.71% |
294.89% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.67% |
0.45% |
22.53% |
68.40% |
43.22% |
39.76% |
53.37% |
180.19% |
314.18% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
37.88% |
46.69% |
113.61% |
186.86% |
88.33% |
106.91% |
57.06% |
289.90% |
621.88% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
6.69 |
2.81 |
-8.60 |
-20 |
-7.62 |
-15 |
9.15 |
-79 |
-90 |
-35 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.18 |
3.24 |
-8.12 |
-20 |
-7.14 |
-15 |
9.36 |
-79 |
-90 |
-34 |
-24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.37 |
1.04 |
2.91 |
2.66 |
4.34 |
6.08 |
4.47 |
11.15 |
3.30 |
3.48 |
3.04 |
| Price to Tangible Book Value (P/TBV) |
|
1.37 |
1.04 |
6.77 |
36.95 |
26.58 |
10.47 |
4.82 |
12.83 |
5.07 |
4.43 |
4.86 |
| Price to Revenue (P/Rev) |
|
1.39 |
1.60 |
10.33 |
4.95 |
4.42 |
4.30 |
11.12 |
23.46 |
3.98 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
10.46 |
102.82 |
0.00 |
0.00 |
0.00 |
0.00 |
92.12 |
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 |
|
9.56% |
0.97% |
0.00% |
0.00% |
0.00% |
0.00% |
1.09% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.42 |
1.05 |
3.05 |
2.40 |
4.15 |
7.84 |
18.67 |
323.44 |
5.50 |
0.00 |
2,917.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.27 |
1.49 |
10.09 |
5.30 |
4.48 |
4.12 |
9.12 |
21.42 |
3.39 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.76 |
10.21 |
0.00 |
0.00 |
0.00 |
0.00 |
59.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.18 |
11.75 |
0.00 |
0.00 |
0.00 |
0.00 |
61.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.61 |
89.40 |
0.00 |
0.00 |
0.00 |
0.00 |
24.85 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
140.12 |
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 |
0.00 |
0.00 |
0.00 |
108.01 |
37.45 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.32 |
0.26 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.16 |
-0.10 |
-0.07 |
0.03 |
0.12 |
-0.09 |
-0.71 |
-0.86 |
-0.88 |
-1.06 |
-1.26 |
| Leverage Ratio |
|
1.13 |
1.13 |
1.14 |
1.33 |
1.65 |
1.68 |
1.26 |
1.33 |
1.81 |
2.12 |
1.78 |
| Compound Leverage Factor |
|
1.13 |
1.13 |
1.14 |
1.53 |
2.67 |
2.19 |
0.59 |
1.41 |
1.86 |
2.12 |
1.15 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
24.16% |
20.37% |
16.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.22% |
13.26% |
16.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.95% |
7.11% |
0.00% |
0.00% |
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 |
|
0.00% |
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% |
75.84% |
79.63% |
83.75% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.48 |
-1.16 |
-0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.29 |
-0.28 |
0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.14 |
-0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.64 |
-1.84 |
-0.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.39 |
-0.44 |
0.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.18 |
-0.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
7.25 |
4.75 |
11.26 |
-0.30 |
2.31 |
2.83 |
16.60 |
7.78 |
-11.41 |
-5.88 |
-14.23 |
| 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 |
|
5.11 |
4.87 |
1.88 |
0.83 |
1.20 |
1.83 |
9.62 |
2.69 |
1.29 |
2.97 |
2.43 |
| Quick Ratio |
|
4.31 |
3.93 |
1.22 |
0.57 |
0.81 |
1.28 |
8.64 |
2.16 |
0.79 |
2.16 |
2.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.46 |
-2.15 |
-20 |
-4.55 |
-3.70 |
1.62 |
15 |
-31 |
-73 |
-2.27 |
-30 |
| Operating Cash Flow to CapEx |
|
-1,143.59% |
-26,896.11% |
736.32% |
-22,794.23% |
-5,054.70% |
-1,824.98% |
-4,134.09% |
-6,480.44% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.54 |
-0.79 |
0.35 |
3.05 |
-7.12 |
-30.12 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.91 |
-1.17 |
-0.42 |
-3.19 |
-10.87 |
-36.26 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.93 |
-1.19 |
-0.44 |
-3.26 |
-11.04 |
-33.65 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.94 |
0.58 |
0.29 |
0.31 |
0.62 |
0.81 |
0.53 |
0.25 |
0.18 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
3.83 |
1.78 |
1.92 |
4.29 |
7.07 |
8.31 |
8.74 |
6.38 |
4.05 |
0.00 |
0.00 |
| Inventory Turnover |
|
5.77 |
4.14 |
2.52 |
2.80 |
3.41 |
2.28 |
2.17 |
1.23 |
1.14 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
22.94 |
21.43 |
19.78 |
33.05 |
84.09 |
128.18 |
135.34 |
44.26 |
11.48 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
12.38 |
9.87 |
3.92 |
2.40 |
3.20 |
3.98 |
4.29 |
0.69 |
0.47 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
95.34 |
205.07 |
189.69 |
85.03 |
51.61 |
43.91 |
41.77 |
57.25 |
90.23 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
63.29 |
88.11 |
144.67 |
130.47 |
107.01 |
160.03 |
168.07 |
295.88 |
320.14 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
29.48 |
36.97 |
93.14 |
152.13 |
114.23 |
91.79 |
85.18 |
529.78 |
771.77 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
129.15 |
256.20 |
241.23 |
63.37 |
44.39 |
112.15 |
124.67 |
-176.65 |
-361.39 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
29 |
32 |
45 |
35 |
34 |
22 |
30 |
2.61 |
10 |
-13 |
0.01 |
| Invested Capital Turnover |
|
1.27 |
0.73 |
0.36 |
0.40 |
0.92 |
1.50 |
2.34 |
2.42 |
2.57 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
6.76 |
2.52 |
14 |
-10 |
-0.81 |
-12 |
7.57 |
-27 |
7.45 |
-23 |
13 |
| Enterprise Value (EV) |
|
41 |
33 |
138 |
84 |
142 |
175 |
559 |
843 |
55 |
87 |
37 |
| Market Capitalization |
|
45 |
35 |
141 |
79 |
140 |
183 |
681 |
923 |
65 |
113 |
56 |
| Book Value per Share |
|
$1.15 |
$1.17 |
$0.91 |
$0.53 |
$0.50 |
$0.43 |
$1.91 |
$1.03 |
$0.22 |
$0.22 |
$1.25 |
| Tangible Book Value per Share |
|
$1.15 |
$1.17 |
$0.39 |
$0.04 |
$0.08 |
$0.25 |
$1.77 |
$0.90 |
$0.14 |
$0.17 |
$0.78 |
| Total Capital |
|
33 |
34 |
48 |
39 |
41 |
36 |
152 |
83 |
20 |
32 |
18 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
9.39 |
8.27 |
5.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
2.70 |
2.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-4.11 |
-2.39 |
-3.28 |
5.63 |
1.98 |
-7.75 |
-122 |
-80 |
-9.63 |
-26 |
-18 |
| Capital Expenditures (CapEx) |
|
0.14 |
0.01 |
0.13 |
0.05 |
0.11 |
0.11 |
0.38 |
0.73 |
-6.33 |
-0.15 |
-8.28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
13 |
11 |
1.53 |
0.56 |
1.88 |
4.54 |
14 |
-15 |
-4.50 |
-2.30 |
-7.19 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
13 |
4.81 |
4.32 |
8.17 |
18 |
136 |
65 |
5.12 |
23 |
11 |
| Net Working Capital (NWC) |
|
17 |
13 |
4.81 |
-2.37 |
2.79 |
12 |
136 |
65 |
5.12 |
23 |
11 |
| Net Nonoperating Expense (NNE) |
|
-0.04 |
0.03 |
0.67 |
9.33 |
7.51 |
8.65 |
15 |
26 |
28 |
12 |
5.40 |
| Net Nonoperating Obligations (NNO) |
|
-4.11 |
-2.39 |
-3.28 |
5.63 |
1.98 |
-7.75 |
-122 |
-80 |
-9.63 |
-45 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.49 |
0.42 |
0.48 |
0.45 |
0.47 |
0.46 |
0.21 |
0.21 |
0.27 |
1.04 |
0.73 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
40.65% |
47.72% |
11.22% |
3.55% |
5.90% |
10.66% |
22.24% |
-37.86% |
-27.63% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
53.25% |
58.50% |
35.23% |
27.25% |
25.70% |
42.57% |
221.98% |
165.90% |
31.43% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
53.25% |
58.50% |
35.23% |
-14.94% |
8.76% |
28.85% |
221.98% |
165.90% |
31.43% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.15 |
$0.01 |
($0.25) |
($0.44) |
($0.19) |
($0.28) |
$0.10 |
($1.05) |
$0.00 |
($2.80) |
($1.55) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.53M |
28.67M |
34.64M |
62.62M |
65.04M |
70.08M |
76.27M |
80.12M |
0.00 |
13.49M |
14.65M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.01 |
($0.25) |
($0.44) |
($0.19) |
($0.28) |
$0.09 |
($1.05) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.92M |
28.93M |
34.64M |
62.62M |
65.04M |
70.08M |
83.80M |
80.12M |
0.00 |
14.64M |
16.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.44) |
($0.19) |
($0.28) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
29.02M |
31.34M |
53.21M |
53.86M |
63.32M |
66.75M |
80.03M |
80.62M |
0.00 |
14.64M |
16.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.30 |
3.15 |
-5.29 |
-15 |
-4.51 |
-0.45 |
9.08 |
-58 |
-67 |
-26 |
-25 |
| Normalized NOPAT Margin |
|
13.19% |
14.24% |
-38.74% |
-92.10% |
-14.17% |
-1.06% |
14.82% |
-148.50% |
-410.65% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
20.51% |
12.72% |
-63.00% |
-145.43% |
-38.74% |
-47.08% |
6.96% |
-212.95% |
-568.65% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-6.82 |
-1.62 |
-3.34 |
1.87 |
-18.18 |
-37.18 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.95 |
-0.96 |
-2.23 |
4.60 |
-13.38 |
-27.05 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-6.84 |
-1.64 |
-3.36 |
1.80 |
-18.35 |
-34.57 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.97 |
-0.98 |
-2.26 |
4.53 |
-13.54 |
-24.44 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.14% |
0.00% |
0.00% |
-0.33% |
0.00% |
0.00% |
1.86% |
0.00% |
-0.28% |
0.00% |
0.00% |