| DEI Shares Outstanding |
|
1,716,954.00 |
6,897,375.00 |
14,362,717.00 |
22,063,584.00 |
22,323,772.00 |
27,231,115.00 |
28,593,952.00 |
- |
- |
- |
31,453,434.00 |
| DEI Adjusted Shares Outstanding |
|
1,716,954.00 |
6,897,375.00 |
14,362,717.00 |
22,063,584.00 |
22,323,772.00 |
27,231,115.00 |
28,593,952.00 |
- |
- |
- |
31,453,434.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.61 |
- |
- |
- |
-0.07 |
0.00 |
1.84 |
- |
- |
- |
-0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1,547.70% |
-100.00% |
0.00% |
0.00% |
0.00% |
10.52% |
24.55% |
42.59% |
18.49% |
12.49% |
5.64% |
| EBITDA Growth |
|
-15,897.59% |
-527.88% |
-300.77% |
-368.47% |
131.94% |
34.05% |
-194.37% |
377.28% |
-4.83% |
10.38% |
40.54% |
| EBIT Growth |
|
-4,403.87% |
-407.61% |
0.00% |
-254.27% |
47.24% |
58.00% |
-301.20% |
83.78% |
-160.93% |
4.35% |
53.61% |
| NOPAT Growth |
|
-4,746.01% |
-371.77% |
0.00% |
-247.36% |
47.24% |
59.76% |
-415.38% |
61.74% |
10.11% |
-48.77% |
70.17% |
| Net Income Growth |
|
-1,468.52% |
0.00% |
0.00% |
0.00% |
0.00% |
-63.93% |
2,384.76% |
-81.29% |
-159.42% |
154.66% |
-642.96% |
| EPS Growth |
|
-184.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
-81.32% |
-167.65% |
82.61% |
-900.00% |
| Operating Cash Flow Growth |
|
-1,393.68% |
-82.25% |
-114.96% |
101.20% |
24,984.28% |
-46.18% |
50.13% |
-166.49% |
410.91% |
32.27% |
-15.93% |
| Free Cash Flow Firm Growth |
|
-489,807.22% |
157.80% |
-563.73% |
-110.20% |
42.02% |
-232.81% |
90.42% |
210.12% |
-305.30% |
59.51% |
38.42% |
| Invested Capital Growth |
|
45,164.48% |
-100.00% |
0.00% |
194.14% |
38.99% |
108.72% |
-0.13% |
-7.61% |
10.52% |
1.95% |
1.99% |
| Revenue Q/Q Growth |
|
0.00% |
-100.00% |
49,763.62% |
0.00% |
0.00% |
0.00% |
7.26% |
10.19% |
2.20% |
3.10% |
1.58% |
| EBITDA Q/Q Growth |
|
-340.13% |
-210.00% |
-631.25% |
-380.81% |
-73.06% |
-44.45% |
-176.01% |
927.08% |
-6.27% |
1.77% |
7.07% |
| EBIT Q/Q Growth |
|
0.00% |
-96.78% |
-266.44% |
0.00% |
0.00% |
0.00% |
-263.89% |
83.64% |
-29.60% |
10.73% |
0.37% |
| NOPAT Q/Q Growth |
|
0.00% |
-96.78% |
-273.74% |
0.00% |
0.00% |
0.00% |
-178.04% |
57.89% |
-29.60% |
-38.85% |
0.37% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-276.90% |
0.00% |
0.00% |
0.00% |
-34.55% |
203.05% |
-568.97% |
145.23% |
-1,166.80% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-1,400.00% |
0.00% |
0.00% |
0.00% |
-44.34% |
160.71% |
-291.67% |
87.88% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-47.87% |
-8.29% |
-32.42% |
101.31% |
40.83% |
-35.88% |
-6.44% |
38.71% |
-3.56% |
33.30% |
-15.67% |
| Free Cash Flow Firm Q/Q Growth |
|
-7.88% |
152.08% |
-129.95% |
31.23% |
-499.98% |
-1,226.20% |
89.09% |
-26.39% |
46.51% |
-71.86% |
-64.30% |
| Invested Capital Q/Q Growth |
|
-0.18% |
-100.00% |
6.48% |
-32.44% |
1.87% |
95.94% |
4.27% |
10.60% |
-1.51% |
-0.35% |
0.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.49% |
0.00% |
19.48% |
0.00% |
43.06% |
31.03% |
12.84% |
34.72% |
66.17% |
64.77% |
70.02% |
| EBITDA Margin |
|
-78.98% |
0.00% |
-36.46% |
0.00% |
11.88% |
14.41% |
-10.92% |
21.24% |
17.06% |
16.74% |
22.27% |
| Operating Margin |
|
-153.11% |
0.00% |
-75.14% |
0.00% |
-29.99% |
-10.92% |
-41.72% |
-6.44% |
-9.20% |
-7.82% |
-3.43% |
| EBIT Margin |
|
-142.30% |
0.00% |
-73.67% |
0.00% |
-29.99% |
-11.40% |
-36.71% |
-4.18% |
-9.20% |
-7.82% |
-3.43% |
| Profit (Net Income) Margin |
|
-144.89% |
0.00% |
-71.88% |
0.00% |
-3.58% |
-5.31% |
97.38% |
12.78% |
-6.41% |
3.11% |
-16.00% |
| Tax Burden Percent |
|
100.00% |
0.00% |
100.00% |
0.00% |
100.00% |
100.00% |
75.82% |
131.81% |
67.43% |
108.87% |
99.57% |
| Interest Burden Percent |
|
101.82% |
0.00% |
97.57% |
0.00% |
11.93% |
46.59% |
-349.91% |
-232.09% |
103.32% |
-36.57% |
468.02% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
24.18% |
-31.81% |
0.00% |
-8.87% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-15.92% |
0.00% |
-23.42% |
0.00% |
-6.11% |
-1.37% |
-5.22% |
-2.08% |
-1.85% |
-2.59% |
-0.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-11.82% |
0.00% |
-20.20% |
0.00% |
-9.91% |
-1.96% |
-36.06% |
-8.90% |
-1.86% |
-7.98% |
7.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.83% |
0.00% |
14.69% |
0.00% |
5.66% |
0.81% |
14.73% |
3.85% |
0.77% |
3.16% |
-2.57% |
| Return on Equity (ROE) |
|
-9.10% |
0.00% |
-8.73% |
0.00% |
-0.45% |
-0.56% |
9.51% |
1.77% |
-1.08% |
0.57% |
-3.33% |
| Cash Return on Invested Capital (CROIC) |
|
-108.17% |
125.04% |
-223.42% |
-119.15% |
-38.73% |
-71.80% |
-5.09% |
5.83% |
-11.84% |
-4.52% |
-2.73% |
| Operating Return on Assets (OROA) |
|
-8.63% |
0.00% |
-8.65% |
0.00% |
-3.23% |
-0.97% |
-2.89% |
-0.45% |
-1.22% |
-1.13% |
-0.55% |
| Return on Assets (ROA) |
|
-8.79% |
0.00% |
-8.44% |
0.00% |
-0.39% |
-0.45% |
7.66% |
1.39% |
-0.85% |
0.45% |
-2.54% |
| Return on Common Equity (ROCE) |
|
-9.10% |
0.00% |
-8.66% |
0.00% |
-0.44% |
-0.46% |
7.15% |
1.52% |
-0.98% |
0.52% |
-3.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-4.46% |
0.00% |
-4.40% |
-2.91% |
-0.43% |
-0.64% |
11.18% |
2.05% |
-1.15% |
0.63% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.77 |
-3.66 |
-4.74 |
-16 |
-8.69 |
-3.50 |
-18 |
-6.89 |
-6.20 |
-9.22 |
-2.75 |
| NOPAT Margin |
|
-107.18% |
0.00% |
-52.59% |
0.00% |
-20.99% |
-7.64% |
-31.63% |
-8.49% |
-6.44% |
-8.51% |
-2.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.10% |
53.20% |
-3.22% |
10.79% |
3.80% |
0.59% |
30.84% |
6.82% |
0.01% |
5.38% |
-8.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.99% |
-1.53% |
-0.47% |
| Cost of Revenue to Revenue |
|
66.51% |
0.00% |
80.52% |
0.00% |
56.94% |
68.97% |
87.16% |
65.28% |
33.83% |
35.23% |
29.98% |
| SG&A Expenses to Revenue |
|
123.27% |
0.00% |
45.19% |
0.00% |
24.19% |
24.39% |
30.65% |
22.36% |
21.59% |
19.52% |
17.49% |
| 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 |
|
186.60% |
0.00% |
94.62% |
0.00% |
73.05% |
41.95% |
54.56% |
41.15% |
75.37% |
72.59% |
73.46% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.03 |
-5.22 |
-6.64 |
-24 |
-12 |
-5.21 |
-21 |
-3.39 |
-8.85 |
-8.47 |
-3.93 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.57 |
-3.58 |
-3.29 |
-15 |
4.92 |
6.59 |
-6.22 |
17 |
16 |
18 |
25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.00 |
1.64 |
1.36 |
1.97 |
1.66 |
1.55 |
0.91 |
0.84 |
0.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
5.21 |
2.23 |
2.27 |
3.54 |
2.74 |
3.04 |
1.70 |
1.52 |
1.38 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
65.34 |
0.00 |
11.35 |
16.46 |
14.42 |
9.69 |
5.12 |
4.11 |
3.40 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.57 |
76.91 |
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% |
0.00% |
-1.10% |
0.00% |
0.00% |
0.00% |
6.42% |
1.30% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
11.91 |
3.13 |
1.75 |
2.07 |
1.94 |
1.88 |
0.87 |
0.76 |
0.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
53.51 |
0.00 |
7.01 |
15.67 |
11.76 |
7.38 |
3.18 |
2.51 |
2.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
58.96 |
108.73 |
0.00 |
34.73 |
18.67 |
14.97 |
9.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9,718.70 |
30.16 |
138.54 |
86.28 |
0.00 |
19.09 |
12.77 |
13.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.97 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.04 |
0.05 |
0.05 |
0.04 |
0.07 |
0.09 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.04 |
0.04 |
0.05 |
0.04 |
0.07 |
0.09 |
| Financial Leverage |
|
-0.58 |
-0.58 |
-0.73 |
-0.66 |
-0.57 |
-0.42 |
-0.41 |
-0.43 |
-0.41 |
-0.40 |
-0.34 |
| Leverage Ratio |
|
1.04 |
1.01 |
1.03 |
1.04 |
1.16 |
1.23 |
1.24 |
1.28 |
1.27 |
1.27 |
1.31 |
| Compound Leverage Factor |
|
1.05 |
0.00 |
1.01 |
0.00 |
0.14 |
0.57 |
-4.34 |
-2.96 |
1.31 |
-0.46 |
6.14 |
| Debt to Total Capital |
|
0.42% |
0.00% |
0.00% |
0.00% |
4.95% |
4.20% |
4.47% |
5.11% |
4.25% |
6.57% |
8.34% |
| Short-Term Debt to Total Capital |
|
0.42% |
0.00% |
0.00% |
0.00% |
0.14% |
0.23% |
0.22% |
0.28% |
0.13% |
0.20% |
0.41% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.81% |
3.96% |
4.25% |
4.83% |
4.12% |
6.37% |
7.93% |
| 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% |
0.83% |
0.43% |
0.47% |
26.39% |
21.51% |
4.14% |
12.15% |
4.96% |
3.41% |
| Common Equity to Total Capital |
|
99.58% |
0.00% |
99.17% |
99.57% |
94.58% |
69.42% |
74.01% |
90.75% |
83.60% |
88.47% |
88.25% |
| Debt to EBITDA |
|
-0.18 |
0.00 |
0.00 |
0.00 |
3.67 |
3.50 |
-4.82 |
1.65 |
1.67 |
2.18 |
1.92 |
| Net Debt to EBITDA |
|
24.08 |
0.00 |
0.00 |
0.00 |
-36.89 |
-27.47 |
47.51 |
-12.23 |
-16.09 |
-11.23 |
-6.66 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.57 |
3.30 |
-4.58 |
1.56 |
1.62 |
2.12 |
1.82 |
| Debt to NOPAT |
|
-0.13 |
0.00 |
0.00 |
0.00 |
-2.08 |
-6.59 |
-1.66 |
-4.13 |
-4.41 |
-4.29 |
-17.74 |
| Net Debt to NOPAT |
|
17.74 |
0.00 |
0.00 |
0.00 |
20.88 |
51.80 |
16.40 |
30.60 |
42.63 |
22.08 |
61.73 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.02 |
-6.23 |
-1.58 |
-3.91 |
-4.28 |
-4.16 |
-16.87 |
| Altman Z-Score |
|
0.00 |
0.00 |
69.96 |
19.88 |
3.45 |
4.46 |
3.47 |
3.24 |
2.19 |
1.82 |
1.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.83% |
0.56% |
0.47% |
16.80% |
24.79% |
14.30% |
8.84% |
9.17% |
4.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
46.68 |
0.00 |
18.65 |
9.53 |
7.48 |
9.72 |
7.23 |
2.15 |
2.56 |
2.14 |
1.98 |
| Quick Ratio |
|
46.44 |
0.00 |
18.42 |
9.22 |
7.31 |
5.25 |
4.44 |
1.51 |
2.11 |
1.81 |
1.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-11 |
6.10 |
-45 |
-95 |
-55 |
-183 |
-18 |
19 |
-40 |
-16 |
-9.90 |
| Operating Cash Flow to CapEx |
|
-651.18% |
-208.49% |
-128.84% |
1.24% |
347.32% |
60.36% |
36.98% |
-12.89% |
30.96% |
65.97% |
64.01% |
| Free Cash Flow to Firm to Interest Expense |
|
-468.71 |
0.00 |
-5,479.02 |
0.00 |
-182.07 |
-217.92 |
-18.38 |
16.02 |
-34.63 |
-10.06 |
-4.25 |
| Operating Cash Flow to Interest Expense |
|
-36.14 |
0.00 |
-386.00 |
0.00 |
31.75 |
6.15 |
8.13 |
-4.28 |
14.00 |
13.29 |
7.66 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-41.69 |
0.00 |
-685.59 |
0.00 |
22.61 |
-4.04 |
-13.85 |
-37.45 |
-31.21 |
-6.86 |
-4.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.00 |
0.12 |
0.00 |
0.11 |
0.08 |
0.08 |
0.11 |
0.13 |
0.14 |
0.16 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.56 |
11.11 |
13.39 |
15.77 |
10.71 |
8.81 |
8.04 |
| 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 |
1.05 |
1.07 |
0.91 |
0.85 |
0.74 |
0.71 |
0.68 |
| Accounts Payable Turnover |
|
6.17 |
0.00 |
0.00 |
0.00 |
5.11 |
5.05 |
3.09 |
2.93 |
2.21 |
1.88 |
2.26 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
38.16 |
32.84 |
27.26 |
23.14 |
34.08 |
41.42 |
45.40 |
| 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) |
|
59.12 |
0.00 |
0.00 |
0.00 |
71.44 |
72.31 |
117.97 |
124.69 |
164.79 |
194.67 |
161.45 |
| Cash Conversion Cycle (CCC) |
|
-59.12 |
0.00 |
0.00 |
0.00 |
-33.28 |
-39.46 |
-90.70 |
-101.55 |
-130.72 |
-153.25 |
-116.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9.75 |
0.00 |
40 |
119 |
166 |
345 |
345 |
319 |
352 |
359 |
366 |
| Invested Capital Turnover |
|
0.15 |
0.00 |
0.45 |
0.00 |
0.29 |
0.18 |
0.17 |
0.24 |
0.29 |
0.30 |
0.32 |
| Increase / (Decrease) in Invested Capital |
|
9.77 |
-9.75 |
40 |
79 |
46 |
180 |
-0.45 |
-26 |
34 |
6.86 |
7.16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
482 |
372 |
290 |
717 |
670 |
599 |
307 |
271 |
239 |
| Market Capitalization |
|
0.00 |
0.00 |
589 |
516 |
470 |
753 |
822 |
787 |
492 |
445 |
389 |
| Book Value per Share |
|
$13.68 |
$0.00 |
$8.09 |
$14.29 |
$15.47 |
$14.01 |
$17.36 |
$17.06 |
$17.19 |
$16.98 |
$16.41 |
| Tangible Book Value per Share |
|
$10.57 |
$0.00 |
$6.22 |
$10.51 |
$9.26 |
$7.81 |
$10.48 |
$8.71 |
$9.27 |
$9.31 |
$8.98 |
| Total Capital |
|
24 |
0.00 |
148 |
317 |
365 |
550 |
671 |
558 |
644 |
602 |
585 |
| Total Debt |
|
0.10 |
0.00 |
0.00 |
0.00 |
18 |
23 |
30 |
28 |
27 |
40 |
49 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
18 |
22 |
29 |
27 |
27 |
38 |
46 |
| Net Debt |
|
-14 |
0.00 |
-108 |
-145 |
-181 |
-181 |
-296 |
-211 |
-264 |
-204 |
-170 |
| Capital Expenditures (CapEx) |
|
0.12 |
0.71 |
2.47 |
3.08 |
2.77 |
8.57 |
21 |
40 |
52 |
32 |
28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.16 |
0.00 |
-3.18 |
-5.11 |
-15 |
133 |
94 |
-33 |
-29 |
-33 |
-31 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
0.00 |
89 |
106 |
141 |
296 |
338 |
63 |
81 |
64 |
61 |
| Net Working Capital (NWC) |
|
13 |
0.00 |
89 |
106 |
140 |
295 |
337 |
61 |
80 |
63 |
59 |
| Net Nonoperating Expense (NNE) |
|
0.27 |
-3.66 |
1.74 |
-16 |
-7.21 |
-1.07 |
-73 |
-17 |
-0.03 |
-13 |
16 |
| Net Nonoperating Obligations (NNO) |
|
-14 |
0.00 |
-108 |
-197 |
-181 |
-181 |
-296 |
-211 |
-264 |
-204 |
-170 |
| Total Depreciation and Amortization (D&A) |
|
0.46 |
1.64 |
3.35 |
8.13 |
17 |
12 |
15 |
21 |
25 |
27 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.75% |
0.00% |
-35.28% |
0.00% |
-36.50% |
290.00% |
164.27% |
-40.09% |
-30.45% |
-30.34% |
-27.20% |
| Debt-free Net Working Capital to Revenue |
|
1,846.19% |
0.00% |
985.21% |
0.00% |
340.64% |
648.10% |
593.58% |
76.97% |
83.96% |
58.87% |
53.46% |
| Net Working Capital to Revenue |
|
1,832.36% |
0.00% |
985.21% |
0.00% |
339.42% |
645.29% |
590.97% |
75.07% |
83.12% |
57.76% |
51.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.71) |
($0.53) |
($0.60) |
$0.00 |
$0.00 |
$0.00 |
$1.82 |
$0.24 |
($0.23) |
($0.04) |
($0.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.25M |
6.90M |
18.18M |
0.00 |
23.51M |
0.00 |
28.98M |
29.70M |
31.09M |
31.50M |
31.41M |
| Adjusted Diluted Earnings per Share |
|
($0.71) |
($0.53) |
($0.60) |
$0.00 |
$0.00 |
$0.00 |
$1.82 |
$0.24 |
($0.23) |
($0.04) |
($0.40) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.25M |
6.90M |
18.18M |
0.00 |
23.51M |
0.00 |
29.05M |
29.77M |
31.09M |
31.50M |
31.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.71) |
($0.53) |
($0.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.48M |
6.04M |
10.82M |
0.00 |
23.51M |
0.00 |
29.70M |
30.82M |
31.35M |
31.45M |
30.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.77 |
-3.66 |
-4.49 |
-16 |
-8.53 |
-3.36 |
-18 |
-3.70 |
-6.14 |
-5.42 |
-2.77 |
| Normalized NOPAT Margin |
|
-107.18% |
0.00% |
-49.78% |
0.00% |
-20.61% |
-7.34% |
-31.39% |
-4.56% |
-6.38% |
-5.01% |
-2.43% |
| Pre Tax Income Margin |
|
-144.89% |
0.00% |
-71.88% |
0.00% |
-3.58% |
-5.31% |
128.44% |
9.69% |
-9.50% |
2.86% |
-16.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-45.71 |
0.00 |
-804.45 |
0.00 |
-41.00 |
-6.19 |
-21.87 |
-2.81 |
-7.72 |
-5.30 |
-1.69 |
| NOPAT to Interest Expense |
|
-34.42 |
0.00 |
-574.32 |
0.00 |
-28.70 |
-4.15 |
-18.85 |
-5.71 |
-5.40 |
-5.77 |
-1.18 |
| EBIT Less CapEx to Interest Expense |
|
-51.25 |
0.00 |
-1,104.05 |
0.00 |
-50.14 |
-16.38 |
-43.85 |
-35.98 |
-52.93 |
-25.45 |
-13.66 |
| NOPAT Less CapEx to Interest Expense |
|
-39.97 |
0.00 |
-873.92 |
0.00 |
-37.84 |
-14.34 |
-40.82 |
-38.88 |
-50.61 |
-25.92 |
-13.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.92% |
1.20% |
0.00% |
-12.48% |
1,112.65% |
-38.70% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-14.85% |
0.00% |
-69.10% |
-199.10% |
7.80% |
2.34% |
-33.24% |
1,656.95% |
-70.15% |