| DEI Shares Outstanding |
|
42,815,291.00 |
43,946,680.00 |
44,927,525.00 |
52,449,880.00 |
53,337,085.00 |
54,691,654.00 |
55,712,230.00 |
56,590,048.00 |
57,531,999.00 |
- |
59,096,630.00 |
| DEI Adjusted Shares Outstanding |
|
42,815,291.00 |
43,946,680.00 |
44,927,525.00 |
52,449,880.00 |
53,337,085.00 |
54,691,654.00 |
55,712,230.00 |
56,590,048.00 |
57,531,999.00 |
- |
59,096,630.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.93 |
-0.41 |
-0.35 |
0.48 |
2.17 |
0.43 |
0.60 |
0.11 |
0.04 |
- |
-3.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
119.16% |
32.83% |
13.06% |
16.98% |
17.64% |
9.23% |
8.27% |
-5.32% |
-24.27% |
3.18% |
8.72% |
| EBITDA Growth |
|
-210.76% |
76.55% |
-114.16% |
302.60% |
10.51% |
20.39% |
35.03% |
-76.37% |
-83.07% |
-4,060.55% |
-540.20% |
| EBIT Growth |
|
-297.49% |
55.08% |
13.82% |
264.25% |
14.53% |
9.05% |
33.83% |
-73.33% |
-43.90% |
-461.59% |
-504.89% |
| NOPAT Growth |
|
-240.21% |
53.79% |
8.98% |
282.72% |
319.99% |
-77.88% |
64.31% |
-89.35% |
-257.13% |
-415.41% |
-271.79% |
| Net Income Growth |
|
-297.49% |
54.82% |
13.56% |
261.93% |
358.40% |
-79.80% |
42.06% |
-81.07% |
-60.02% |
-853.29% |
-1,066.53% |
| EPS Growth |
|
-270.91% |
56.38% |
14.63% |
237.14% |
339.58% |
-80.09% |
38.10% |
-81.03% |
-63.64% |
-925.00% |
-1,033.33% |
| Operating Cash Flow Growth |
|
115.26% |
-165.09% |
75.53% |
1,612.15% |
53.23% |
12.68% |
24.03% |
-50.19% |
-59.98% |
-223.09% |
-594.56% |
| Free Cash Flow Firm Growth |
|
113.26% |
-200.95% |
25.31% |
13.73% |
218.64% |
232.16% |
39.06% |
-67.05% |
-765.96% |
61.83% |
84.09% |
| Invested Capital Growth |
|
-132.76% |
1.41% |
-20.14% |
250.19% |
447.09% |
-13.45% |
-15.68% |
-16.33% |
159.61% |
6.64% |
-59.64% |
| Revenue Q/Q Growth |
|
17.63% |
4.58% |
3.79% |
4.75% |
3.60% |
2.78% |
0.14% |
-1.37% |
-9.07% |
4.15% |
1.90% |
| EBITDA Q/Q Growth |
|
-145.43% |
69.13% |
-29.98% |
77.25% |
-12.62% |
20.56% |
-5.02% |
-8.60% |
-83.37% |
-21.06% |
-25.73% |
| EBIT Q/Q Growth |
|
-189.28% |
44.40% |
-8.82% |
90.90% |
-13.44% |
19.27% |
-5.18% |
9.74% |
-64.01% |
-26.74% |
-29.40% |
| NOPAT Q/Q Growth |
|
-163.35% |
43.40% |
-9.71% |
111.51% |
-9.73% |
30.88% |
-2.17% |
-33.13% |
-3,508.59% |
-8.50% |
-24.84% |
| Net Income Q/Q Growth |
|
-189.28% |
44.07% |
-8.61% |
93.76% |
-5.05% |
20.52% |
-3.25% |
-3.34% |
-78.68% |
-15.33% |
-161.85% |
| EPS Q/Q Growth |
|
-165.73% |
46.05% |
-16.67% |
108.70% |
-5.80% |
20.00% |
-3.33% |
-8.33% |
-80.00% |
-13.79% |
-161.54% |
| Operating Cash Flow Q/Q Growth |
|
2,242.69% |
-11.37% |
70.10% |
64.86% |
-10.64% |
22.50% |
12.84% |
-34.96% |
-50.67% |
10.84% |
-33.72% |
| Free Cash Flow Firm Q/Q Growth |
|
206.55% |
-50.31% |
33.62% |
57.72% |
-50.09% |
35.58% |
20.85% |
-51.83% |
-1,463.00% |
71.83% |
93.48% |
| Invested Capital Q/Q Growth |
|
-1,355.01% |
25.38% |
-27.77% |
-13.32% |
-2.45% |
-7.06% |
-17.44% |
-0.87% |
194.22% |
1.27% |
-61.49% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
78.66% |
83.08% |
89.19% |
89.38% |
89.22% |
90.59% |
90.46% |
90.45% |
92.32% |
94.31% |
93.96% |
| EBITDA Margin |
|
-23.32% |
-4.12% |
-7.80% |
13.51% |
12.69% |
13.98% |
17.44% |
4.35% |
0.97% |
-10.96% |
-59.59% |
| Operating Margin |
|
-36.56% |
-12.72% |
-10.24% |
11.26% |
10.04% |
10.98% |
15.69% |
2.49% |
-7.24% |
-20.46% |
-69.95% |
| EBIT Margin |
|
-36.27% |
-12.26% |
-9.35% |
13.12% |
12.78% |
12.76% |
15.77% |
4.44% |
3.29% |
-11.53% |
-64.16% |
| Profit (Net Income) Margin |
|
-36.27% |
-12.33% |
-9.43% |
13.05% |
50.86% |
9.40% |
12.34% |
2.47% |
1.30% |
-9.51% |
-102.02% |
| Tax Burden Percent |
|
100.00% |
100.58% |
100.88% |
99.46% |
398.07% |
73.72% |
78.26% |
55.53% |
39.58% |
82.46% |
159.02% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.54% |
-298.07% |
26.28% |
21.74% |
44.47% |
60.42% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-269.93% |
0.00% |
0.00% |
716.36% |
155.38% |
21.79% |
41.86% |
5.31% |
-5.09% |
-17.59% |
-90.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-261.33% |
0.00% |
0.00% |
714.57% |
146.68% |
20.83% |
41.82% |
4.69% |
-6.97% |
-20.10% |
-53.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
242.80% |
0.00% |
0.00% |
-703.96% |
-121.71% |
-16.39% |
-34.94% |
-4.09% |
5.56% |
14.10% |
39.33% |
| Return on Equity (ROE) |
|
-27.13% |
-13.63% |
-11.85% |
12.39% |
33.67% |
5.40% |
6.92% |
1.22% |
0.47% |
-3.49% |
-50.93% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-46.88% |
17.19% |
36.21% |
58.88% |
23.09% |
-93.86% |
-24.01% |
-5.27% |
| Operating Return on Assets (OROA) |
|
-20.72% |
-8.46% |
-7.42% |
9.43% |
7.12% |
6.22% |
7.52% |
1.84% |
0.99% |
-3.51% |
-24.21% |
| Return on Assets (ROA) |
|
-20.72% |
-8.51% |
-7.49% |
9.38% |
28.33% |
4.59% |
5.88% |
1.02% |
0.39% |
-2.90% |
-38.51% |
| Return on Common Equity (ROCE) |
|
-27.13% |
-13.63% |
-11.85% |
12.39% |
33.67% |
5.40% |
6.92% |
1.22% |
0.47% |
-3.49% |
-50.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-29.97% |
-13.71% |
-11.85% |
9.15% |
28.12% |
5.15% |
6.57% |
1.19% |
0.00% |
-3.51% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-28 |
-13 |
-12 |
22 |
91 |
20 |
33 |
3.51 |
-5.52 |
-28 |
-106 |
| NOPAT Margin |
|
-25.59% |
-8.90% |
-7.17% |
11.20% |
39.97% |
8.09% |
12.28% |
1.38% |
-2.87% |
-14.32% |
-48.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.60% |
-3.52% |
-2.62% |
1.79% |
8.69% |
0.96% |
0.04% |
0.61% |
1.88% |
2.52% |
-36.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.67% |
-1.01% |
-5.25% |
-31.94% |
| Cost of Revenue to Revenue |
|
21.34% |
16.92% |
10.81% |
10.62% |
10.78% |
9.41% |
9.54% |
9.55% |
7.68% |
5.69% |
6.04% |
| SG&A Expenses to Revenue |
|
76.90% |
68.34% |
75.02% |
54.76% |
57.11% |
56.62% |
46.17% |
53.65% |
58.60% |
73.66% |
110.11% |
| R&D to Revenue |
|
26.51% |
19.97% |
23.35% |
22.57% |
21.41% |
22.39% |
28.05% |
33.72% |
39.88% |
37.45% |
50.56% |
| Operating Expenses to Revenue |
|
115.21% |
95.79% |
99.43% |
78.12% |
79.18% |
79.61% |
74.77% |
87.97% |
99.56% |
114.76% |
163.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-40 |
-18 |
-15 |
25 |
29 |
32 |
42 |
11 |
6.34 |
-23 |
-139 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-26 |
-6.01 |
-13 |
26 |
29 |
35 |
47 |
11 |
1.87 |
-22 |
-129 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.00 |
5.34 |
5.20 |
4.98 |
2.13 |
1.59 |
1.73 |
0.79 |
0.45 |
0.52 |
1.59 |
| Price to Tangible Book Value (P/TBV) |
|
4.23 |
6.77 |
6.48 |
5.46 |
2.26 |
1.66 |
1.80 |
0.82 |
0.57 |
0.66 |
2.48 |
| Price to Revenue (P/Rev) |
|
3.63 |
4.80 |
4.14 |
7.10 |
3.85 |
2.90 |
3.25 |
1.64 |
1.26 |
1.41 |
2.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
54.37 |
7.57 |
30.79 |
26.37 |
66.65 |
96.77 |
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% |
1.84% |
13.20% |
3.25% |
3.79% |
1.50% |
1.03% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
61.63 |
5.70 |
4.10 |
6.12 |
0.00 |
0.00 |
0.00 |
3.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.32 |
3.83 |
3.27 |
5.76 |
2.48 |
1.41 |
1.64 |
0.00 |
0.00 |
0.00 |
1.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
42.68 |
19.54 |
10.11 |
9.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
43.92 |
19.40 |
11.09 |
10.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
51.49 |
6.20 |
17.47 |
13.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.52 |
0.00 |
0.00 |
37.12 |
12.26 |
6.78 |
6.87 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.62 |
0.00 |
0.00 |
0.00 |
56.05 |
10.52 |
9.51 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Financial Leverage |
|
-0.93 |
-1.08 |
-1.08 |
-0.99 |
-0.83 |
-0.79 |
-0.84 |
-0.87 |
-0.80 |
-0.70 |
-0.73 |
| Leverage Ratio |
|
1.31 |
1.60 |
1.58 |
1.32 |
1.19 |
1.18 |
1.18 |
1.19 |
1.20 |
1.20 |
1.32 |
| Compound Leverage Factor |
|
1.31 |
1.60 |
1.58 |
1.32 |
1.19 |
1.18 |
1.18 |
1.19 |
1.20 |
1.20 |
1.32 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.58% |
1.23% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.58% |
1.23% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.42% |
98.77% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.14 |
-0.03 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.05 |
2.02 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.14 |
-0.03 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
-0.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.05 |
2.45 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
-0.04 |
| Altman Z-Score |
|
1.38 |
4.14 |
4.21 |
14.81 |
7.97 |
6.29 |
7.02 |
3.26 |
2.04 |
1.86 |
0.81 |
| 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 |
|
3.25 |
3.46 |
2.41 |
5.64 |
5.95 |
6.21 |
6.43 |
5.68 |
4.94 |
4.39 |
2.39 |
| Quick Ratio |
|
3.11 |
3.21 |
2.29 |
5.40 |
5.69 |
6.03 |
6.25 |
5.47 |
4.82 |
4.22 |
2.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
-13 |
-9.82 |
-8.47 |
10 |
33 |
46 |
15 |
-102 |
-39 |
-6.18 |
| Operating Cash Flow to CapEx |
|
492.64% |
-575.91% |
-119.17% |
8,148.37% |
4,509.03% |
2,884.40% |
11,632.97% |
4,710.46% |
3,342.30% |
-3,215.71% |
-10,966.13% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.57 |
0.69 |
0.79 |
0.72 |
0.56 |
0.49 |
0.48 |
0.41 |
0.30 |
0.30 |
0.38 |
| Accounts Receivable Turnover |
|
11.00 |
7.98 |
8.72 |
8.33 |
8.24 |
8.80 |
8.60 |
7.71 |
5.69 |
4.89 |
4.25 |
| Inventory Turnover |
|
7.26 |
23.84 |
22.05 |
22.36 |
22.95 |
19.31 |
22.24 |
21.89 |
11.60 |
7.34 |
7.29 |
| Fixed Asset Turnover |
|
31.38 |
30.47 |
31.99 |
39.72 |
54.87 |
62.04 |
74.13 |
89.48 |
83.57 |
95.36 |
98.68 |
| Accounts Payable Turnover |
|
2.04 |
1.55 |
0.98 |
0.98 |
1.00 |
0.79 |
0.78 |
0.61 |
0.35 |
0.29 |
0.24 |
| Days Sales Outstanding (DSO) |
|
33.18 |
45.74 |
41.86 |
43.83 |
44.30 |
41.48 |
42.45 |
47.34 |
64.11 |
74.60 |
85.87 |
| Days Inventory Outstanding (DIO) |
|
50.28 |
15.31 |
16.55 |
16.32 |
15.90 |
18.90 |
16.41 |
16.68 |
31.47 |
49.73 |
50.06 |
| Days Payable Outstanding (DPO) |
|
179.36 |
236.05 |
373.54 |
373.04 |
366.48 |
461.63 |
469.60 |
601.19 |
1,036.23 |
1,250.85 |
1,502.41 |
| Cash Conversion Cycle (CCC) |
|
-95.90 |
-175.00 |
-315.12 |
-312.88 |
-306.27 |
-401.25 |
-410.73 |
-537.17 |
-940.66 |
-1,126.52 |
-1,366.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-10 |
-10 |
-12 |
18 |
99 |
86 |
72 |
60 |
157 |
167 |
67 |
| Invested Capital Turnover |
|
10.55 |
-14.48 |
-14.98 |
63.99 |
3.89 |
2.69 |
3.41 |
3.84 |
1.78 |
1.23 |
1.84 |
| Increase / (Decrease) in Invested Capital |
|
-41 |
0.14 |
-2.02 |
30 |
81 |
-13 |
-13 |
-12 |
96 |
10 |
-100 |
| Enterprise Value (EV) |
|
255 |
560 |
539 |
1,113 |
563 |
351 |
441 |
-49 |
-145 |
-92 |
261 |
| Market Capitalization |
|
399 |
701 |
683 |
1,371 |
875 |
719 |
874 |
418 |
243 |
279 |
521 |
| Book Value per Share |
|
$3.11 |
$2.99 |
$2.92 |
$5.25 |
$7.70 |
$8.29 |
$9.06 |
$9.32 |
$9.47 |
$9.24 |
$5.54 |
| Tangible Book Value per Share |
|
$2.20 |
$2.36 |
$2.34 |
$4.78 |
$7.27 |
$7.89 |
$8.70 |
$8.99 |
$7.36 |
$7.28 |
$3.56 |
| Total Capital |
|
133 |
131 |
131 |
275 |
411 |
453 |
505 |
527 |
545 |
542 |
331 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.15 |
4.08 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.15 |
4.08 |
| Net Debt |
|
-143 |
-141 |
-143 |
-257 |
-312 |
-368 |
-433 |
-467 |
-388 |
-371 |
-260 |
| Capital Expenditures (CapEx) |
|
2.53 |
1.41 |
1.66 |
0.37 |
1.02 |
1.80 |
0.55 |
0.68 |
0.38 |
0.49 |
1.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-28 |
-17 |
-44 |
-11 |
-17 |
-25 |
-29 |
-39 |
-43 |
-36 |
-62 |
| Debt-free Net Working Capital (DFNWC) |
|
115 |
124 |
99 |
246 |
295 |
343 |
404 |
428 |
345 |
339 |
202 |
| Net Working Capital (NWC) |
|
115 |
124 |
99 |
246 |
295 |
343 |
404 |
428 |
345 |
339 |
202 |
| Net Nonoperating Expense (NNE) |
|
12 |
5.01 |
3.73 |
-3.59 |
-25 |
-3.26 |
-0.16 |
-2.76 |
-8.03 |
-9.56 |
115 |
| Net Nonoperating Obligations (NNO) |
|
-143 |
-141 |
-143 |
-257 |
-312 |
-368 |
-433 |
-467 |
-388 |
-371 |
-260 |
| Total Depreciation and Amortization (D&A) |
|
14 |
12 |
2.56 |
0.74 |
-0.21 |
3.04 |
4.49 |
-0.23 |
-4.47 |
1.14 |
9.86 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-25.43% |
-11.97% |
-26.60% |
-5.82% |
-7.70% |
-9.88% |
-10.77% |
-15.33% |
-22.33% |
-17.98% |
-28.57% |
| Debt-free Net Working Capital to Revenue |
|
104.83% |
84.82% |
60.27% |
127.44% |
129.69% |
138.30% |
150.32% |
168.19% |
179.22% |
170.50% |
93.52% |
| Net Working Capital to Revenue |
|
104.83% |
84.82% |
60.27% |
127.44% |
129.69% |
138.30% |
150.32% |
168.19% |
179.22% |
170.50% |
93.52% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.94) |
($0.41) |
($0.35) |
$0.50 |
$2.17 |
$0.43 |
$0.60 |
$0.11 |
$0.04 |
($0.33) |
($3.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.25M |
43.45M |
44.74M |
50.86M |
53.14M |
54.43M |
55.55M |
56.46M |
57.38M |
58.15M |
58.93M |
| Adjusted Diluted Earnings per Share |
|
($0.94) |
($0.41) |
($0.35) |
$0.48 |
$2.11 |
$0.42 |
$0.58 |
$0.11 |
$0.04 |
($0.33) |
($3.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.25M |
43.45M |
44.74M |
53.05M |
54.85M |
55.19M |
56.92M |
56.98M |
57.56M |
58.15M |
58.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.10M |
44.35M |
45.44M |
52.64M |
53.65M |
54.88M |
55.91M |
56.79M |
57.54M |
58.32M |
59.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-28 |
-13 |
-12 |
22 |
16 |
20 |
33 |
3.51 |
-9.77 |
-28 |
-106 |
| Normalized NOPAT Margin |
|
-25.59% |
-8.90% |
-7.17% |
11.20% |
7.03% |
8.09% |
12.28% |
1.38% |
-5.07% |
-14.32% |
-48.97% |
| Pre Tax Income Margin |
|
-36.27% |
-12.26% |
-9.35% |
13.12% |
12.78% |
12.76% |
15.77% |
4.44% |
3.29% |
-11.53% |
-64.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |