| DEI Shares Outstanding |
|
8,059,454.00 |
8,077,954.00 |
8,098,704.00 |
8,127,904.00 |
8,136,904.00 |
7,323,370.00 |
7,336,370.00 |
5,254,909.00 |
- |
5,287,449.00 |
5,305,199.00 |
| DEI Adjusted Shares Outstanding |
|
8,059,454.00 |
8,077,954.00 |
8,098,704.00 |
8,127,904.00 |
8,136,904.00 |
7,323,370.00 |
7,336,370.00 |
5,254,909.00 |
- |
5,287,449.00 |
5,305,199.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.27 |
0.00 |
0.03 |
-0.61 |
-0.73 |
1.01 |
2.16 |
4.15 |
- |
2.40 |
1.94 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-16.32% |
1.69% |
-78.93% |
185.74% |
-26.36% |
113.33% |
47.06% |
-17.39% |
5.53% |
-3.26% |
6.34% |
| EBITDA Growth |
|
-408.08% |
119.09% |
-198.15% |
-11.14% |
-183.62% |
245.28% |
104.65% |
-64.82% |
0.71% |
58.46% |
3.44% |
| EBIT Growth |
|
-170.03% |
106.36% |
-389.51% |
-13.44% |
-146.79% |
226.59% |
114.03% |
-64.60% |
-0.41% |
59.21% |
2.39% |
| NOPAT Growth |
|
-170.03% |
99.86% |
-13,167.33% |
-126.87% |
-23.40% |
219.62% |
135.11% |
6.11% |
-63.69% |
85.82% |
-19.54% |
| Net Income Growth |
|
-190.32% |
99.85% |
1,686.67% |
541.60% |
-486.58% |
225.22% |
114.58% |
37.37% |
-69.30% |
90.07% |
-19.09% |
| EPS Growth |
|
-188.81% |
100.00% |
0.00% |
533.33% |
-484.21% |
230.14% |
132.63% |
85.97% |
-69.59% |
89.60% |
-19.41% |
| Operating Cash Flow Growth |
|
-65.20% |
201.04% |
-94.91% |
11.49% |
29.22% |
1,548.24% |
22.74% |
-58.72% |
67.69% |
-4.41% |
25.74% |
| Free Cash Flow Firm Growth |
|
-41.89% |
37.74% |
-74.81% |
-751.97% |
109.68% |
680.00% |
36.15% |
-130.79% |
299.28% |
14.90% |
13.69% |
| Invested Capital Growth |
|
-17.09% |
-10.09% |
-5.55% |
12.94% |
-8.82% |
-4.91% |
2.73% |
30.10% |
-2.71% |
2.41% |
-1.85% |
| Revenue Q/Q Growth |
|
-2.85% |
0.59% |
-77.57% |
300.63% |
-37.98% |
-3.05% |
49.10% |
-16.75% |
0.00% |
-14.40% |
-0.29% |
| EBITDA Q/Q Growth |
|
-156.02% |
128.33% |
-161.76% |
68.23% |
-21.06% |
285.01% |
104.65% |
-61.62% |
0.00% |
-8.45% |
-9.96% |
| EBIT Q/Q Growth |
|
-96.27% |
109.57% |
-214.31% |
60.28% |
-17.98% |
333.71% |
114.03% |
-61.85% |
0.00% |
-8.62% |
-10.27% |
| NOPAT Q/Q Growth |
|
-96.27% |
99.79% |
3.21% |
20.56% |
-17.98% |
278.03% |
135.11% |
-42.39% |
0.00% |
-2.93% |
-21.83% |
| Net Income Q/Q Growth |
|
-480.50% |
99.78% |
111.58% |
5.53% |
-100.17% |
69.46% |
114.58% |
-30.89% |
0.00% |
-1.94% |
-20.45% |
| EPS Q/Q Growth |
|
-496.88% |
100.00% |
112.00% |
5.56% |
-942.86% |
206.45% |
132.63% |
-24.86% |
0.00% |
-1.66% |
-20.42% |
| Operating Cash Flow Q/Q Growth |
|
277.16% |
-15.28% |
-87.84% |
138.74% |
-56.73% |
726.28% |
22.74% |
-49.49% |
-4.19% |
-29.88% |
-5.63% |
| Free Cash Flow Firm Q/Q Growth |
|
78.20% |
-31.46% |
7.33% |
-19.84% |
123.24% |
91.97% |
-82.79% |
93.56% |
0.00% |
-27.76% |
-4.60% |
| Invested Capital Q/Q Growth |
|
-13.46% |
-2.29% |
-2.53% |
2.11% |
-7.96% |
-8.29% |
0.00% |
-4.96% |
0.00% |
1.63% |
-0.97% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
32.10% |
57.76% |
26.61% |
36.11% |
45.24% |
38.83% |
28.17% |
39.01% |
40.53% |
| EBITDA Margin |
|
-29.90% |
5.61% |
-26.15% |
-10.17% |
-39.17% |
26.67% |
37.12% |
15.81% |
15.09% |
24.72% |
24.04% |
| Operating Margin |
|
-37.05% |
2.32% |
-31.85% |
-25.29% |
-42.37% |
22.58% |
36.15% |
11.98% |
14.80% |
24.36% |
23.45% |
| EBIT Margin |
|
-37.05% |
2.32% |
-31.85% |
-12.64% |
-42.37% |
25.14% |
36.60% |
15.68% |
14.80% |
24.36% |
23.45% |
| Profit (Net Income) Margin |
|
-24.54% |
-0.04% |
2.67% |
5.99% |
-31.43% |
18.45% |
26.92% |
44.77% |
13.02% |
25.59% |
19.47% |
| Tax Burden Percent |
|
66.24% |
-1.53% |
-8.37% |
-48.12% |
77.42% |
73.66% |
73.55% |
285.17% |
79.41% |
92.65% |
72.83% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
98.39% |
95.80% |
99.60% |
100.01% |
100.10% |
110.83% |
113.40% |
113.99% |
| Effective Tax Rate |
|
0.00% |
101.53% |
0.00% |
0.00% |
0.00% |
26.34% |
26.45% |
-185.17% |
20.59% |
7.35% |
27.17% |
| Return on Invested Capital (ROIC) |
|
-12.06% |
-0.02% |
-2.80% |
-6.15% |
-7.48% |
9.62% |
22.89% |
20.83% |
6.78% |
12.54% |
10.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
26.35% |
-0.02% |
-17.67% |
-46.28% |
-4.89% |
5.46% |
21.79% |
-9.10% |
4.22% |
8.20% |
7.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.45% |
0.00% |
3.08% |
7.87% |
0.72% |
-1.10% |
-4.45% |
1.62% |
-0.94% |
-2.28% |
-2.50% |
| Return on Equity (ROE) |
|
-11.61% |
-0.02% |
0.28% |
1.73% |
-6.77% |
8.52% |
18.44% |
22.45% |
5.84% |
10.25% |
7.60% |
| Cash Return on Invested Capital (CROIC) |
|
6.63% |
10.61% |
2.90% |
-18.31% |
1.75% |
14.66% |
20.19% |
-5.33% |
9.53% |
10.16% |
11.96% |
| Operating Return on Assets (OROA) |
|
-11.90% |
0.86% |
-2.67% |
-3.12% |
-8.07% |
10.38% |
22.43% |
7.24% |
6.37% |
9.43% |
8.90% |
| Return on Assets (ROA) |
|
-7.88% |
-0.01% |
0.22% |
1.48% |
-5.99% |
7.62% |
16.50% |
20.67% |
5.60% |
9.91% |
7.39% |
| Return on Common Equity (ROCE) |
|
-11.61% |
-0.02% |
0.28% |
1.73% |
-6.77% |
8.52% |
18.44% |
22.45% |
5.84% |
10.25% |
7.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-12.34% |
-0.02% |
0.27% |
1.70% |
-6.97% |
8.32% |
19.07% |
19.63% |
5.67% |
9.78% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-0.02 |
-1.99 |
-4.52 |
-5.57 |
6.66 |
16 |
17 |
6.04 |
11 |
9.03 |
| NOPAT Margin |
|
-25.93% |
-0.04% |
-22.29% |
-17.70% |
-29.66% |
16.63% |
26.59% |
34.16% |
11.75% |
22.57% |
17.08% |
| Net Nonoperating Expense Percent (NNEP) |
|
-38.41% |
0.00% |
14.87% |
40.14% |
-2.60% |
4.16% |
1.10% |
29.92% |
2.56% |
4.34% |
2.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.63% |
6.41% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
67.90% |
42.24% |
73.39% |
63.89% |
54.76% |
61.17% |
71.83% |
60.99% |
59.47% |
| SG&A Expenses to Revenue |
|
20.37% |
11.88% |
45.39% |
76.71% |
68.98% |
13.53% |
9.09% |
11.24% |
13.38% |
14.65% |
17.08% |
| 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 |
|
137.05% |
97.68% |
63.95% |
83.04% |
68.98% |
13.53% |
9.09% |
26.85% |
13.38% |
14.65% |
17.08% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
0.98 |
-2.84 |
-3.23 |
-7.96 |
10 |
22 |
7.63 |
7.60 |
12 |
12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
2.38 |
-2.33 |
-2.59 |
-7.36 |
11 |
22 |
7.70 |
7.75 |
12 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.43 |
0.57 |
0.67 |
0.50 |
0.47 |
0.88 |
1.13 |
0.66 |
0.91 |
0.92 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.43 |
0.57 |
0.67 |
0.50 |
0.47 |
0.88 |
1.13 |
0.66 |
0.91 |
0.92 |
1.04 |
| Price to Revenue (P/Rev) |
|
0.86 |
1.15 |
6.58 |
1.78 |
2.10 |
1.96 |
1.60 |
1.50 |
2.08 |
2.40 |
2.77 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
246.70 |
0.00 |
0.00 |
10.60 |
5.95 |
3.35 |
15.98 |
9.38 |
14.21 |
| 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% |
0.41% |
0.00% |
0.00% |
9.43% |
16.81% |
29.83% |
6.26% |
10.66% |
7.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.42 |
0.50 |
0.72 |
0.43 |
0.36 |
0.84 |
1.16 |
0.59 |
0.87 |
0.88 |
1.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.82 |
0.87 |
5.57 |
1.31 |
1.37 |
1.42 |
1.37 |
1.09 |
1.49 |
1.61 |
1.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.45 |
0.00 |
0.00 |
0.00 |
5.33 |
3.69 |
6.90 |
9.90 |
6.50 |
7.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
37.41 |
0.00 |
0.00 |
0.00 |
5.66 |
3.74 |
6.96 |
10.09 |
6.59 |
7.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.55 |
5.15 |
3.19 |
12.71 |
7.11 |
10.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.88 |
3.52 |
93.61 |
56.43 |
33.69 |
4.52 |
5.21 |
8.31 |
7.16 |
7.79 |
7.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.76 |
4.49 |
24.11 |
0.00 |
19.80 |
5.61 |
5.83 |
0.00 |
9.04 |
8.78 |
8.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.16 |
0.00 |
0.02 |
0.01 |
0.05 |
0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.15 |
0.00 |
0.02 |
0.01 |
0.05 |
0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.02 |
-0.08 |
-0.17 |
-0.17 |
-0.15 |
-0.20 |
-0.20 |
-0.18 |
-0.22 |
-0.28 |
-0.34 |
| Leverage Ratio |
|
1.47 |
1.36 |
1.24 |
1.17 |
1.13 |
1.12 |
1.12 |
1.09 |
1.04 |
1.03 |
1.03 |
| Compound Leverage Factor |
|
1.47 |
1.36 |
1.24 |
1.15 |
1.08 |
1.11 |
1.12 |
1.09 |
1.16 |
1.17 |
1.17 |
| Debt to Total Capital |
|
13.51% |
0.00% |
2.07% |
1.45% |
4.39% |
3.73% |
2.38% |
0.04% |
0.03% |
0.02% |
0.01% |
| Short-Term Debt to Total Capital |
|
0.58% |
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 |
|
12.93% |
0.00% |
2.07% |
1.45% |
4.39% |
3.73% |
2.38% |
0.04% |
0.03% |
0.02% |
0.01% |
| 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 |
|
86.49% |
100.00% |
97.93% |
98.55% |
95.61% |
96.27% |
97.62% |
99.96% |
99.97% |
99.98% |
99.99% |
| Debt to EBITDA |
|
-1.04 |
0.00 |
-0.79 |
-0.51 |
-0.53 |
0.32 |
0.09 |
0.01 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.13 |
0.00 |
3.86 |
4.61 |
1.85 |
-2.00 |
-0.63 |
-2.59 |
-3.90 |
-3.21 |
-4.12 |
| Long-Term Debt to EBITDA |
|
-0.99 |
0.00 |
-0.79 |
-0.51 |
-0.53 |
0.32 |
0.09 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.20 |
0.00 |
-0.93 |
-0.29 |
-0.70 |
0.52 |
0.13 |
0.00 |
0.01 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.15 |
0.00 |
4.53 |
2.65 |
2.44 |
-3.20 |
-0.87 |
-1.20 |
-5.00 |
-3.52 |
-5.80 |
| Long-Term Debt to NOPAT |
|
-1.15 |
0.00 |
-0.93 |
-0.29 |
-0.70 |
0.52 |
0.13 |
0.00 |
0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
1.16 |
2.50 |
2.67 |
3.50 |
2.69 |
7.24 |
7.97 |
11.35 |
15.24 |
21.35 |
24.36 |
| 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 |
|
2.43 |
2.59 |
3.23 |
4.48 |
5.60 |
5.56 |
13.65 |
17.65 |
6.37 |
28.12 |
29.60 |
| Quick Ratio |
|
2.42 |
2.59 |
1.35 |
4.48 |
5.60 |
5.56 |
2.59 |
4.12 |
6.26 |
10.42 |
13.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.94 |
8.18 |
2.06 |
-13 |
1.30 |
10 |
14 |
-4.26 |
8.48 |
9.09 |
11 |
| Operating Cash Flow to CapEx |
|
0.00% |
4,191.57% |
1,021.15% |
7,400.00% |
8,500.00% |
252,180.00% |
1,202.49% |
4,877.10% |
2,344.42% |
1,852.08% |
12,625.49% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
253.83 |
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 |
315.23 |
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 |
315.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.32 |
0.37 |
0.08 |
0.25 |
0.19 |
0.41 |
0.61 |
0.46 |
0.43 |
0.39 |
0.38 |
| Accounts Receivable Turnover |
|
4.50 |
6.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
0.46 |
0.47 |
| Fixed Asset Turnover |
|
3.00 |
3.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.28 |
3.91 |
3.62 |
3.40 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
1.24 |
3.76 |
4.53 |
6.75 |
6.13 |
5.45 |
7.69 |
7.10 |
8.05 |
| Days Sales Outstanding (DSO) |
|
81.19 |
58.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
814.37 |
0.00 |
799.23 |
774.05 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
295.14 |
97.07 |
80.61 |
54.05 |
59.58 |
66.98 |
47.47 |
51.39 |
45.33 |
| Cash Conversion Cycle (CCC) |
|
81.19 |
58.80 |
-295.14 |
-97.07 |
-80.61 |
-54.05 |
-59.58 |
747.39 |
-47.47 |
747.84 |
728.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
81 |
73 |
69 |
78 |
71 |
68 |
69 |
90 |
88 |
91 |
89 |
| Invested Capital Turnover |
|
0.47 |
0.55 |
0.13 |
0.35 |
0.25 |
0.58 |
0.86 |
0.61 |
0.58 |
0.56 |
0.59 |
| Increase / (Decrease) in Invested Capital |
|
-17 |
-8.20 |
-4.05 |
8.93 |
-6.87 |
-3.49 |
1.85 |
21 |
-2.45 |
2.13 |
-1.67 |
| Enterprise Value (EV) |
|
34 |
37 |
50 |
33 |
26 |
57 |
81 |
53 |
77 |
80 |
94 |
| Market Capitalization |
|
36 |
49 |
59 |
45 |
39 |
78 |
94 |
73 |
107 |
119 |
146 |
| Book Value per Share |
|
$10.28 |
$10.50 |
$10.76 |
$11.05 |
$10.40 |
$12.14 |
$11.34 |
$21.12 |
$22.39 |
$24.58 |
$26.53 |
| Tangible Book Value per Share |
|
$10.28 |
$10.50 |
$10.76 |
$11.05 |
$10.40 |
$12.14 |
$11.34 |
$21.12 |
$22.39 |
$24.58 |
$26.53 |
| Total Capital |
|
96 |
85 |
89 |
91 |
89 |
92 |
85 |
111 |
118 |
130 |
141 |
| Total Debt |
|
13 |
0.00 |
1.84 |
1.32 |
3.89 |
3.45 |
2.03 |
0.04 |
0.04 |
0.03 |
0.02 |
| Total Long-Term Debt |
|
12 |
0.00 |
1.84 |
1.32 |
3.89 |
3.45 |
2.03 |
0.04 |
0.04 |
0.03 |
0.02 |
| Net Debt |
|
-1.62 |
-12 |
-9.01 |
-12 |
-14 |
-21 |
-14 |
-20 |
-30 |
-39 |
-52 |
| Capital Expenditures (CapEx) |
|
-0.80 |
0.25 |
0.05 |
0.01 |
0.01 |
0.01 |
1.29 |
0.13 |
0.46 |
0.55 |
0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.13 |
-0.66 |
7.15 |
-2.96 |
-3.13 |
-4.46 |
61 |
61 |
-4.75 |
63 |
63 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
11 |
18 |
10 |
14 |
20 |
77 |
81 |
25 |
103 |
115 |
| Net Working Capital (NWC) |
|
13 |
11 |
18 |
10 |
14 |
20 |
77 |
81 |
25 |
103 |
115 |
| Net Nonoperating Expense (NNE) |
|
-0.58 |
0.00 |
-2.23 |
-6.04 |
0.33 |
-0.73 |
-0.19 |
-5.16 |
-0.65 |
-1.50 |
-1.26 |
| Net Nonoperating Obligations (NNO) |
|
-1.62 |
-12 |
-18 |
-12 |
-14 |
-21 |
-14 |
-21 |
-30 |
-39 |
-52 |
| Total Depreciation and Amortization (D&A) |
|
2.98 |
1.40 |
0.51 |
0.63 |
0.60 |
0.61 |
0.31 |
0.06 |
0.15 |
0.18 |
0.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.72% |
-1.55% |
80.08% |
-11.62% |
-16.64% |
-11.13% |
103.81% |
124.85% |
-9.24% |
127.34% |
118.34% |
| Debt-free Net Working Capital to Revenue |
|
32.23% |
26.33% |
201.64% |
40.39% |
76.54% |
50.77% |
130.49% |
165.93% |
49.63% |
206.75% |
217.36% |
| Net Working Capital to Revenue |
|
30.90% |
26.33% |
201.64% |
40.39% |
76.54% |
50.77% |
130.49% |
165.93% |
49.63% |
206.75% |
217.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.27) |
$0.00 |
$0.03 |
$0.19 |
($0.73) |
$0.95 |
$2.21 |
$4.13 |
$1.26 |
$2.39 |
$1.93 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.07M |
8.05M |
8.07M |
8.10M |
8.13M |
7.74M |
7.17M |
5.28M |
5.30M |
5.32M |
5.34M |
| Adjusted Diluted Earnings per Share |
|
($1.27) |
$0.00 |
$0.03 |
$0.19 |
($0.73) |
$0.95 |
$2.21 |
$4.11 |
$1.25 |
$2.37 |
$1.91 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.07M |
8.08M |
8.10M |
8.15M |
8.13M |
7.77M |
7.19M |
5.31M |
5.35M |
5.37M |
5.39M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.27) |
$0.00 |
$0.03 |
$0.19 |
($0.73) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.04M |
8.09M |
8.13M |
8.14M |
8.14M |
7.32M |
5.25M |
5.25M |
5.29M |
5.31M |
5.32M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.52 |
0.79 |
-1.99 |
-4.52 |
-5.57 |
6.66 |
16 |
4.08 |
6.04 |
11 |
9.03 |
| Normalized NOPAT Margin |
|
-8.45% |
1.87% |
-22.29% |
-17.70% |
-29.66% |
16.63% |
26.59% |
8.38% |
11.75% |
22.57% |
17.08% |
| Pre Tax Income Margin |
|
-37.05% |
2.32% |
-31.85% |
-12.44% |
-40.60% |
25.04% |
36.60% |
15.70% |
16.40% |
27.62% |
26.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
251.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
166.61 |
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 |
251.75 |
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 |
166.48 |
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% |
69.21% |
138.09% |
0.00% |
0.00% |
0.00% |
0.00% |