| DEI Shares Outstanding |
|
15,514,360.00 |
15,514,360.00 |
15,514,360.00 |
15,997,076.00 |
15,997,076.00 |
15,997,076.00 |
16,152,043.00 |
16,152,043.00 |
16,152,043.00 |
- |
16,152,043.00 |
| DEI Adjusted Shares Outstanding |
|
15,514,360.00 |
15,514,360.00 |
15,514,360.00 |
15,997,076.00 |
15,997,076.00 |
15,997,076.00 |
16,152,043.00 |
16,152,043.00 |
16,152,043.00 |
- |
16,152,043.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
- |
-0.54 |
10.80 |
-1.00 |
0.56 |
0.21 |
23.11 |
0.25 |
- |
0.97 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
31.20% |
0.00% |
0.00% |
18.80% |
-60.66% |
0.06% |
-28.78% |
-10.69% |
34.51% |
-6.30% |
5.70% |
| EBITDA Growth |
|
131.58% |
-49.72% |
66.60% |
83.29% |
-99.90% |
5,554.44% |
153.15% |
761.93% |
-96.11% |
-853.73% |
134.29% |
| EBIT Growth |
|
1,654.84% |
-100.00% |
0.00% |
232.13% |
-128.04% |
12.96% |
84.09% |
4,663.47% |
-110.46% |
-151.68% |
79.01% |
| NOPAT Growth |
|
297.19% |
-100.00% |
0.00% |
146.03% |
-100.91% |
58.45% |
-12,623.59% |
96.27% |
-1,361.94% |
28.67% |
3.19% |
| Net Income Growth |
|
-108.18% |
0.00% |
0.00% |
2,158.27% |
-111.90% |
151.82% |
-42.80% |
7,274.97% |
-98.90% |
-355.93% |
237.95% |
| EPS Growth |
|
-109.21% |
0.00% |
0.00% |
1,796.72% |
-109.66% |
156.00% |
-62.50% |
10,904.76% |
-98.92% |
-464.00% |
206.59% |
| Operating Cash Flow Growth |
|
9.11% |
129.37% |
-397.28% |
-472.04% |
76.42% |
108.61% |
-429.42% |
-293.87% |
31.58% |
103.51% |
-609.92% |
| Free Cash Flow Firm Growth |
|
-129.28% |
63.85% |
-107.35% |
717.40% |
-96.72% |
-324.22% |
92.25% |
-4,820.09% |
0.25% |
76.24% |
-68.17% |
| Invested Capital Growth |
|
20.32% |
5.93% |
12.88% |
-60.70% |
-5.37% |
12.54% |
-2.32% |
43.47% |
29.07% |
4.97% |
8.35% |
| Revenue Q/Q Growth |
|
8.65% |
0.00% |
0.00% |
57.02% |
-51.83% |
-4.48% |
-20.14% |
14.29% |
1.48% |
-4.07% |
1.98% |
| EBITDA Q/Q Growth |
|
64.03% |
-58.85% |
52.51% |
172.02% |
-99.86% |
-84.91% |
126.23% |
185.08% |
-96.05% |
2.97% |
-46.57% |
| EBIT Q/Q Growth |
|
224.27% |
-100.00% |
0.00% |
13,684.79% |
-140.25% |
-175.19% |
96.77% |
273.62% |
-110.75% |
5.38% |
-3,491.62% |
| NOPAT Q/Q Growth |
|
40.71% |
100.00% |
0.00% |
10,592.77% |
-101.01% |
-105.16% |
-58.56% |
95.51% |
-47.89% |
5.77% |
-1.17% |
| Net Income Q/Q Growth |
|
-109.82% |
0.00% |
0.00% |
0.00% |
0.00% |
28.65% |
-57.55% |
15.73% |
-91.92% |
18.65% |
167.48% |
| EPS Q/Q Growth |
|
-110.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-67.69% |
15.49% |
-91.80% |
10.78% |
169.44% |
| Operating Cash Flow Q/Q Growth |
|
42.19% |
-54.37% |
-4,792.52% |
-185.40% |
76.08% |
107.11% |
-187.57% |
-325.20% |
-1.27% |
104.94% |
69.36% |
| Free Cash Flow Firm Q/Q Growth |
|
-117.04% |
-34.56% |
4.50% |
57.79% |
-89.62% |
-146.39% |
-104.18% |
-4,317.12% |
52.02% |
3.71% |
33.61% |
| Invested Capital Q/Q Growth |
|
-5.29% |
-2.67% |
-1.76% |
-36.19% |
-15.46% |
-9.20% |
11.75% |
67.32% |
5.71% |
5.24% |
0.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
48.17% |
0.00% |
49.22% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
53.72% |
0.00% |
37.14% |
57.31% |
0.15% |
8.62% |
30.65% |
295.77% |
8.56% |
-38.25% |
12.41% |
| Operating Margin |
|
6.05% |
0.00% |
13.81% |
28.60% |
-0.66% |
-0.19% |
-49.04% |
-24.68% |
-22.26% |
-14.03% |
-12.85% |
| EBIT Margin |
|
30.44% |
0.00% |
13.19% |
36.86% |
-26.27% |
-22.85% |
-5.10% |
260.85% |
-20.29% |
-64.73% |
-12.85% |
| Profit (Net Income) Margin |
|
-3.15% |
0.00% |
-7.03% |
121.84% |
-36.86% |
19.09% |
15.33% |
1,266.03% |
10.40% |
-28.40% |
37.07% |
| Tax Burden Percent |
|
89.66% |
0.00% |
29.32% |
-1,693.79% |
111.90% |
97.98% |
-23.86% |
456.35% |
-24.47% |
72.66% |
-136.94% |
| Interest Burden Percent |
|
-11.56% |
0.00% |
-181.93% |
-19.51% |
125.37% |
-85.24% |
1,258.90% |
106.36% |
209.42% |
60.38% |
210.58% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.28% |
0.00% |
94.19% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.53% |
0.00% |
1.19% |
3.98% |
-0.07% |
-0.03% |
-3.22% |
-0.10% |
-1.08% |
-0.55% |
-0.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.65% |
0.00% |
-1.28% |
33.88% |
-20.47% |
9.92% |
15.05% |
-1,333.61% |
-16.16% |
-29.27% |
26.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.38% |
0.00% |
-6.39% |
71.05% |
-6.97% |
3.62% |
5.15% |
82.83% |
1.73% |
-1.11% |
2.79% |
| Return on Equity (ROE) |
|
-1.84% |
0.00% |
-5.19% |
75.03% |
-7.04% |
3.59% |
1.93% |
82.73% |
0.64% |
-1.66% |
2.29% |
| Cash Return on Invested Capital (CROIC) |
|
-17.91% |
-5.76% |
-10.90% |
91.14% |
5.45% |
-11.83% |
-0.88% |
-35.81% |
-26.46% |
-5.41% |
-8.52% |
| Operating Return on Assets (OROA) |
|
3.04% |
0.00% |
1.35% |
5.21% |
-1.87% |
-1.59% |
-0.26% |
9.95% |
-0.92% |
-2.98% |
-0.60% |
| Return on Assets (ROA) |
|
-0.32% |
0.00% |
-0.72% |
17.21% |
-2.62% |
1.33% |
0.79% |
48.30% |
0.47% |
-1.31% |
1.74% |
| Return on Common Equity (ROCE) |
|
-1.25% |
0.00% |
-3.48% |
56.72% |
-5.63% |
2.70% |
1.37% |
61.21% |
0.49% |
-1.25% |
1.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-2.67% |
-1.98% |
-7.92% |
70.72% |
-9.08% |
4.76% |
2.68% |
77.48% |
0.00% |
-2.23% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4.42 |
0.00 |
12 |
30 |
-0.27 |
-0.11 |
-14 |
-0.54 |
-7.87 |
-4.65 |
-4.50 |
| NOPAT Margin |
|
4.24% |
0.00% |
9.67% |
20.02% |
-0.46% |
-0.19% |
-34.33% |
-1.43% |
-15.58% |
-9.82% |
-9.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.18% |
0.00% |
2.48% |
-29.90% |
20.40% |
-9.95% |
-18.27% |
1,333.51% |
15.08% |
28.72% |
-27.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.05% |
-0.79% |
-0.47% |
-0.44% |
| Cost of Revenue to Revenue |
|
51.83% |
0.00% |
50.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
6.62% |
0.00% |
6.09% |
8.47% |
18.80% |
17.98% |
37.92% |
26.72% |
19.82% |
13.51% |
12.91% |
| 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 |
|
42.11% |
0.00% |
35.42% |
71.40% |
74.91% |
37.68% |
149.04% |
124.68% |
122.26% |
114.03% |
112.85% |
| Earnings before Interest and Taxes (EBIT) |
|
32 |
0.00 |
17 |
55 |
-15 |
-13 |
-2.15 |
98 |
-10 |
-31 |
-6.43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
56 |
28 |
47 |
86 |
0.09 |
5.09 |
13 |
111 |
4.32 |
-18 |
6.21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.72 |
0.00 |
1.81 |
0.75 |
1.16 |
0.74 |
0.86 |
0.68 |
0.46 |
0.40 |
0.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.72 |
0.00 |
1.81 |
0.75 |
1.16 |
0.74 |
0.86 |
0.68 |
0.46 |
0.40 |
0.42 |
| Price to Revenue (P/Rev) |
|
0.84 |
0.00 |
1.58 |
1.29 |
4.65 |
2.95 |
4.86 |
11.04 |
5.57 |
5.01 |
5.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1.12 |
0.00 |
19.31 |
61.05 |
1.11 |
70.87 |
0.00 |
16.52 |
| 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% |
89.49% |
0.00% |
5.18% |
1.64% |
90.12% |
1.41% |
0.00% |
6.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.96 |
0.88 |
0.98 |
0.85 |
1.08 |
0.81 |
0.92 |
0.68 |
0.59 |
0.57 |
0.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.37 |
0.00 |
8.39 |
2.40 |
7.35 |
6.18 |
9.72 |
11.52 |
9.62 |
10.45 |
11.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.58 |
29.83 |
22.59 |
4.19 |
4,817.07 |
71.73 |
31.72 |
3.89 |
112.31 |
0.00 |
92.22 |
| Enterprise Value to EBIT (EV/EBIT) |
|
27.50 |
0.00 |
63.64 |
6.52 |
0.00 |
0.00 |
0.00 |
4.42 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
197.47 |
0.00 |
86.82 |
12.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
82.85 |
0.00 |
0.00 |
0.00 |
104.36 |
0.00 |
0.00 |
0.00 |
453.84 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.52 |
19.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
4.51 |
4.80 |
5.42 |
0.89 |
0.84 |
0.73 |
0.54 |
0.23 |
0.22 |
0.23 |
0.26 |
| Long-Term Debt to Equity |
|
4.51 |
4.80 |
5.42 |
0.89 |
0.84 |
0.73 |
0.54 |
0.23 |
0.22 |
0.23 |
0.26 |
| Financial Leverage |
|
3.65 |
4.28 |
4.97 |
2.10 |
0.34 |
0.37 |
0.34 |
-0.06 |
-0.11 |
0.04 |
0.11 |
| Leverage Ratio |
|
5.84 |
6.49 |
7.23 |
4.36 |
2.68 |
2.71 |
2.45 |
1.71 |
1.36 |
1.27 |
1.31 |
| Compound Leverage Factor |
|
-0.68 |
0.00 |
-13.15 |
-0.85 |
3.36 |
-2.31 |
30.87 |
1.82 |
2.86 |
0.77 |
2.77 |
| Debt to Total Capital |
|
81.85% |
82.75% |
84.42% |
47.19% |
45.73% |
42.35% |
35.25% |
18.80% |
18.28% |
18.77% |
20.73% |
| 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 |
|
81.85% |
82.75% |
84.42% |
47.19% |
45.73% |
42.35% |
35.25% |
18.80% |
18.28% |
18.77% |
20.73% |
| Preferred Equity to Total Capital |
|
0.23% |
0.22% |
0.21% |
0.00% |
0.66% |
0.31% |
0.35% |
0.18% |
0.18% |
0.18% |
0.17% |
| Noncontrolling Interests to Total Capital |
|
5.53% |
5.31% |
5.05% |
10.33% |
10.44% |
16.33% |
18.59% |
19.86% |
19.97% |
20.30% |
19.57% |
| Common Equity to Total Capital |
|
12.39% |
11.72% |
10.32% |
42.48% |
43.18% |
41.00% |
45.81% |
61.16% |
61.57% |
60.75% |
59.53% |
| Debt to EBITDA |
|
14.26 |
30.03 |
19.17 |
3.34 |
2,776.16 |
47.69 |
14.24 |
1.69 |
42.25 |
-10.24 |
34.55 |
| Net Debt to EBITDA |
|
13.02 |
27.83 |
17.14 |
1.21 |
1,098.76 |
18.72 |
8.21 |
-1.64 |
0.72 |
-3.03 |
17.52 |
| Long-Term Debt to EBITDA |
|
14.26 |
30.03 |
19.17 |
3.34 |
2,776.16 |
47.69 |
14.24 |
1.69 |
42.25 |
-10.24 |
34.55 |
| Debt to NOPAT |
|
180.71 |
0.00 |
73.67 |
9.56 |
-915.22 |
-2,139.71 |
-12.71 |
-349.33 |
-23.22 |
-39.88 |
-47.63 |
| Net Debt to NOPAT |
|
165.02 |
0.00 |
65.89 |
3.48 |
-362.23 |
-839.85 |
-7.33 |
338.80 |
-0.40 |
-11.80 |
-24.16 |
| Long-Term Debt to NOPAT |
|
180.71 |
0.00 |
73.67 |
9.56 |
-915.22 |
-2,139.71 |
-12.71 |
-349.33 |
-23.22 |
-39.88 |
-47.63 |
| Altman Z-Score |
|
0.18 |
-0.08 |
0.24 |
1.00 |
0.66 |
0.56 |
0.60 |
1.98 |
2.04 |
1.66 |
1.61 |
| Noncontrolling Interest Sharing Ratio |
|
32.12% |
31.90% |
32.89% |
24.40% |
19.98% |
24.89% |
29.06% |
26.02% |
24.67% |
24.93% |
25.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.45 |
0.38 |
0.94 |
1.79 |
2.30 |
2.49 |
0.36 |
7.72 |
16.89 |
7.89 |
5.54 |
| Quick Ratio |
|
0.11 |
0.12 |
0.70 |
0.61 |
1.41 |
1.05 |
0.36 |
5.86 |
15.14 |
7.44 |
5.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-148 |
-54 |
-111 |
687 |
23 |
-51 |
-3.92 |
-193 |
-192 |
-45 |
-76 |
| Operating Cash Flow to CapEx |
|
-34.87% |
35.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.83 |
0.00 |
-1.68 |
10.40 |
0.50 |
-1.45 |
-0.16 |
-9.49 |
-17.17 |
-5.79 |
-10.74 |
| Operating Cash Flow to Interest Expense |
|
-0.66 |
0.00 |
-0.46 |
-2.61 |
-0.90 |
0.10 |
-0.46 |
-2.23 |
-2.77 |
0.14 |
-0.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.54 |
0.00 |
-0.29 |
1.23 |
-0.27 |
1.27 |
3.78 |
-0.04 |
-2.75 |
0.31 |
4.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.00 |
0.10 |
0.14 |
0.07 |
0.07 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
0.49 |
0.50 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.09 |
| Accounts Payable Turnover |
|
1.12 |
0.00 |
1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
739.82 |
748.53 |
733.82 |
| 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) |
|
327.22 |
0.00 |
272.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-327.22 |
0.00 |
-272.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
739.82 |
748.53 |
733.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
906 |
959 |
1,083 |
425 |
403 |
453 |
443 |
635 |
820 |
860 |
932 |
| Invested Capital Turnover |
|
0.13 |
0.00 |
0.12 |
0.20 |
0.14 |
0.14 |
0.09 |
0.07 |
0.07 |
0.06 |
0.06 |
| Increase / (Decrease) in Invested Capital |
|
153 |
54 |
124 |
-657 |
-23 |
50 |
-11 |
192 |
185 |
41 |
72 |
| Enterprise Value (EV) |
|
872 |
840 |
1,059 |
360 |
434 |
365 |
409 |
432 |
486 |
494 |
572 |
| Market Capitalization |
|
87 |
0.00 |
199 |
193 |
274 |
174 |
204 |
414 |
281 |
237 |
259 |
| Book Value per Share |
|
$7.78 |
$0.00 |
$7.08 |
$16.15 |
$14.75 |
$14.69 |
$14.76 |
$37.87 |
$38.09 |
$37.15 |
$38.11 |
| Tangible Book Value per Share |
|
$7.78 |
$0.00 |
$7.08 |
$16.15 |
$14.75 |
$14.69 |
$14.76 |
$37.87 |
$38.09 |
$37.15 |
$38.11 |
| Total Capital |
|
975 |
1,021 |
1,065 |
608 |
546 |
573 |
520 |
1,000 |
999 |
988 |
1,034 |
| Total Debt |
|
798 |
845 |
899 |
287 |
250 |
243 |
183 |
188 |
183 |
185 |
214 |
| Total Long-Term Debt |
|
798 |
845 |
899 |
287 |
250 |
243 |
183 |
188 |
183 |
185 |
214 |
| Net Debt |
|
729 |
783 |
804 |
104 |
99 |
95 |
106 |
-182 |
3.11 |
55 |
109 |
| Capital Expenditures (CapEx) |
|
99 |
29 |
-11 |
-253 |
-29 |
-41 |
-106 |
-45 |
-0.19 |
-1.34 |
-35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-136 |
-148 |
-102 |
-59 |
-36 |
-35 |
-45 |
50 |
216 |
191 |
183 |
| Debt-free Net Working Capital (DFNWC) |
|
-75 |
-92 |
-13 |
47 |
47 |
52 |
-29 |
392 |
386 |
311 |
287 |
| Net Working Capital (NWC) |
|
-75 |
-92 |
-13 |
47 |
47 |
52 |
-29 |
392 |
386 |
311 |
287 |
| Net Nonoperating Expense (NNE) |
|
7.70 |
0.00 |
21 |
-153 |
21 |
-11 |
-21 |
-476 |
-13 |
8.79 |
-23 |
| Net Nonoperating Obligations (NNO) |
|
729 |
783 |
917 |
104 |
106 |
123 |
106 |
-177 |
3.11 |
58 |
113 |
| Total Depreciation and Amortization (D&A) |
|
24 |
28 |
30 |
31 |
16 |
19 |
15 |
13 |
15 |
13 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-130.26% |
0.00% |
-80.72% |
-39.67% |
-61.44% |
-59.19% |
-105.90% |
132.87% |
428.49% |
403.14% |
365.43% |
| Debt-free Net Working Capital to Revenue |
|
-71.77% |
0.00% |
-10.58% |
31.43% |
79.79% |
88.24% |
-67.83% |
1,044.11% |
764.16% |
657.33% |
574.13% |
| Net Working Capital to Revenue |
|
-71.77% |
0.00% |
-10.58% |
31.43% |
79.79% |
88.24% |
-67.83% |
1,044.11% |
764.16% |
657.33% |
574.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.21) |
$0.00 |
($0.61) |
$0.00 |
($1.00) |
$0.56 |
$0.21 |
$23.11 |
$0.25 |
($0.91) |
$0.97 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.11M |
0.00 |
15.51M |
15.98M |
16.00M |
16.05M |
16.15M |
16.15M |
16.15M |
16.15M |
16.15M |
| Adjusted Diluted Earnings per Share |
|
($0.21) |
$0.00 |
($0.61) |
$0.00 |
($1.00) |
$0.56 |
$0.21 |
$23.11 |
$0.25 |
($0.91) |
$0.97 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.11M |
0.00 |
15.51M |
15.98M |
16.00M |
16.05M |
16.15M |
16.15M |
16.15M |
16.15M |
16.15M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.61) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
15.51M |
0.00 |
16.00M |
16.00M |
16.00M |
16.15M |
16.15M |
16.15M |
16.15M |
16.15M |
16.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.13 |
0.00 |
12 |
30 |
-11 |
-26 |
-14 |
-6.49 |
-7.87 |
-4.65 |
-4.50 |
| Normalized NOPAT Margin |
|
7.80% |
0.00% |
9.67% |
20.02% |
-18.49% |
-43.89% |
-34.33% |
-17.28% |
-15.58% |
-9.82% |
-9.00% |
| Pre Tax Income Margin |
|
-3.52% |
0.00% |
-23.99% |
-7.19% |
-32.94% |
19.48% |
-64.26% |
277.43% |
-42.49% |
-39.09% |
-27.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.60 |
0.00 |
0.25 |
0.84 |
-0.34 |
-0.39 |
-0.09 |
4.82 |
-0.91 |
-3.91 |
-0.90 |
| NOPAT to Interest Expense |
|
0.08 |
0.00 |
0.18 |
0.45 |
-0.01 |
0.00 |
-0.58 |
-0.03 |
-0.70 |
-0.59 |
-0.63 |
| EBIT Less CapEx to Interest Expense |
|
-1.28 |
0.00 |
0.42 |
4.67 |
0.29 |
0.79 |
4.16 |
7.01 |
-0.90 |
-3.74 |
3.99 |
| NOPAT Less CapEx to Interest Expense |
|
-1.80 |
0.00 |
0.35 |
4.29 |
0.63 |
1.17 |
3.66 |
2.17 |
-0.69 |
-0.42 |
4.26 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-36.66% |
0.00% |
-12.45% |
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-36.66% |
0.00% |
-12.45% |
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |