| DEI Shares Outstanding |
|
14,101,056.00 |
13,906,702.00 |
14,025,031.00 |
15,754,270.00 |
16,082,352.00 |
17,176,401.00 |
18,236,367.00 |
- |
- |
- |
19,020,394.00 |
| DEI Adjusted Shares Outstanding |
|
14,101,056.00 |
13,906,702.00 |
14,025,031.00 |
15,754,270.00 |
16,082,352.00 |
17,176,401.00 |
18,236,367.00 |
- |
- |
- |
19,020,394.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.17 |
2.25 |
0.97 |
1.62 |
0.05 |
-1.16 |
1.60 |
- |
- |
- |
-0.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
31.20% |
21.48% |
7.36% |
-78.60% |
22.67% |
1.23% |
14.07% |
120.01% |
32.74% |
2.15% |
1.46% |
| EBITDA Growth |
|
231.37% |
151.55% |
-13.67% |
-93.67% |
92.35% |
-176.00% |
191.41% |
79.64% |
62.70% |
-6.24% |
3.20% |
| EBIT Growth |
|
215.02% |
533.23% |
-31.94% |
-101.83% |
413.85% |
-699.82% |
82.36% |
-531.79% |
13.58% |
11.27% |
0.68% |
| NOPAT Growth |
|
-7.91% |
280.41% |
-221.12% |
81.73% |
181.49% |
-586.84% |
-6.11% |
-47.73% |
15.52% |
30.93% |
1.05% |
| Net Income Growth |
|
90.07% |
2,913.58% |
-21.10% |
-28.08% |
-93.39% |
-1,265.51% |
248.24% |
70.79% |
-91.96% |
-340.00% |
-22.21% |
| EPS Growth |
|
74.24% |
1,411.76% |
-56.50% |
73.20% |
-97.02% |
-2,420.00% |
239.66% |
64.20% |
-93.99% |
-425.00% |
-21.15% |
| Operating Cash Flow Growth |
|
273.88% |
19.90% |
29.87% |
106.26% |
-67.97% |
0.00% |
0.00% |
3,020.60% |
26.90% |
23.14% |
-41.61% |
| Free Cash Flow Firm Growth |
|
129.17% |
-470.00% |
32.59% |
615.63% |
-95.67% |
-88.46% |
-3,986.04% |
-145.62% |
100.95% |
-317.24% |
186.31% |
| Invested Capital Growth |
|
-10.56% |
41.68% |
17.30% |
-83.45% |
-20.54% |
-10.81% |
128.77% |
142.14% |
-2.63% |
-0.16% |
-2.56% |
| Revenue Q/Q Growth |
|
10.34% |
3.66% |
2.42% |
-80.58% |
162.13% |
0.45% |
11.22% |
21.39% |
0.86% |
0.48% |
0.33% |
| EBITDA Q/Q Growth |
|
82.90% |
-4.02% |
9.67% |
-95.32% |
211.24% |
-270.23% |
321.49% |
38.14% |
6.59% |
-3.35% |
6.06% |
| EBIT Q/Q Growth |
|
314.93% |
-3.42% |
7.82% |
-101.09% |
-22.51% |
-317.24% |
74.40% |
-17.20% |
17.11% |
-6.42% |
6.24% |
| NOPAT Q/Q Growth |
|
-101.64% |
-10.98% |
-26.38% |
84.63% |
-4.53% |
-317.24% |
-8.59% |
-17.59% |
28.05% |
-13.87% |
0.04% |
| Net Income Q/Q Growth |
|
89.23% |
-5.43% |
20.42% |
-59.95% |
105.47% |
-90.54% |
7.53% |
-5.85% |
188.85% |
-3.47% |
-23.66% |
| EPS Q/Q Growth |
|
75.00% |
-0.89% |
19.75% |
-25.33% |
109.43% |
-96.61% |
9.46% |
-6.99% |
220.00% |
5.45% |
-26.00% |
| Operating Cash Flow Q/Q Growth |
|
25.78% |
205.45% |
36.56% |
-4.02% |
0.34% |
0.00% |
0.00% |
89.76% |
-13.51% |
17.78% |
-44.41% |
| Free Cash Flow Firm Q/Q Growth |
|
114.62% |
-75.43% |
37.29% |
608.14% |
174.55% |
-99.59% |
-125.32% |
16.58% |
-90.89% |
-176.81% |
186.38% |
| Invested Capital Q/Q Growth |
|
-0.55% |
13.02% |
-0.06% |
-85.59% |
-89.03% |
-31.88% |
14.60% |
-6.76% |
-0.67% |
2.18% |
-0.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.46% |
51.77% |
51.52% |
100.00% |
100.00% |
100.00% |
100.00% |
34.67% |
100.00% |
30.83% |
100.00% |
| EBITDA Margin |
|
39.48% |
81.74% |
65.73% |
19.46% |
30.51% |
-22.91% |
18.36% |
14.99% |
18.37% |
16.87% |
17.14% |
| Operating Margin |
|
-7.33% |
11.04% |
-12.83% |
-10.49% |
8.08% |
-47.90% |
-31.41% |
-21.28% |
-13.51% |
-12.87% |
-12.56% |
| EBIT Margin |
|
11.17% |
58.21% |
36.91% |
-3.16% |
8.08% |
-47.90% |
-7.41% |
-21.28% |
-13.85% |
-12.03% |
-11.78% |
| Profit (Net Income) Margin |
|
-1.98% |
45.84% |
33.68% |
113.23% |
6.10% |
-70.22% |
91.24% |
70.83% |
4.29% |
-10.08% |
-12.14% |
| Tax Burden Percent |
|
-17.72% |
85.52% |
95.81% |
99.99% |
86.25% |
101.27% |
99.30% |
98.10% |
98.67% |
97.71% |
101.50% |
| Interest Burden Percent |
|
100.00% |
92.07% |
95.27% |
-3,584.20% |
87.48% |
144.75% |
-1,240.25% |
-339.35% |
-31.38% |
85.71% |
101.52% |
| Effective Tax Rate |
|
0.00% |
1.33% |
4.19% |
0.01% |
13.75% |
0.00% |
0.70% |
1.61% |
1.33% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-1.00% |
1.57% |
-1.50% |
-0.43% |
1.39% |
-8.08% |
-5.53% |
-3.43% |
-2.08% |
-1.45% |
-1.46% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.21% |
8.45% |
5.99% |
8.08% |
1.79% |
6.24% |
-416.16% |
28.32% |
2.48% |
-1.72% |
-2.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.87% |
23.39% |
17.75% |
12.20% |
-0.54% |
-2.38% |
20.90% |
25.49% |
3.75% |
-2.99% |
-4.70% |
| Return on Equity (ROE) |
|
-3.86% |
24.96% |
16.25% |
11.77% |
0.85% |
-10.46% |
15.37% |
22.05% |
1.68% |
-4.45% |
-6.16% |
| Cash Return on Invested Capital (CROIC) |
|
10.15% |
-32.92% |
-17.42% |
142.78% |
24.28% |
3.34% |
-83.86% |
-86.52% |
0.59% |
-1.30% |
1.13% |
| Operating Return on Assets (OROA) |
|
1.16% |
6.76% |
4.18% |
-0.10% |
0.59% |
-3.56% |
-0.58% |
-2.52% |
-1.80% |
-1.62% |
-1.61% |
| Return on Assets (ROA) |
|
-0.21% |
5.33% |
3.81% |
3.75% |
0.44% |
-5.22% |
7.09% |
8.38% |
0.56% |
-1.35% |
-1.65% |
| Return on Common Equity (ROCE) |
|
-11.74% |
18.90% |
11.76% |
9.85% |
0.85% |
-10.47% |
15.37% |
22.06% |
1.68% |
-4.45% |
-6.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.98% |
1.76% |
-4.70% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.95 |
11 |
-13 |
-2.37 |
1.94 |
-9.42 |
-10.00 |
-15 |
-12 |
-8.62 |
-8.53 |
| NOPAT Margin |
|
-7.33% |
10.89% |
-12.29% |
-10.49% |
6.97% |
-33.53% |
-31.19% |
-20.94% |
-13.33% |
-9.01% |
-8.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.78% |
-6.87% |
-7.49% |
-8.52% |
-0.40% |
-14.32% |
410.63% |
-31.75% |
-4.56% |
0.27% |
0.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-0.97% |
1.30% |
-1.34% |
-0.66% |
0.58% |
-3.06% |
-2.48% |
-2.19% |
-1.92% |
-1.32% |
-1.32% |
| Cost of Revenue to Revenue |
|
52.54% |
48.23% |
48.48% |
0.00% |
0.00% |
0.00% |
0.00% |
65.33% |
0.00% |
69.17% |
0.00% |
| SG&A Expenses to Revenue |
|
8.24% |
8.66% |
8.88% |
41.46% |
36.35% |
41.64% |
39.37% |
20.78% |
16.49% |
16.31% |
16.01% |
| 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 |
|
54.79% |
40.73% |
64.34% |
110.49% |
91.92% |
147.90% |
131.41% |
55.96% |
113.51% |
43.70% |
112.56% |
| Earnings before Interest and Taxes (EBIT) |
|
9.06 |
57 |
39 |
-0.72 |
2.24 |
-13 |
-2.38 |
-15 |
-13 |
-12 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
81 |
70 |
4.40 |
8.47 |
-6.44 |
5.89 |
11 |
17 |
16 |
17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.50 |
0.45 |
0.57 |
0.62 |
0.98 |
1.14 |
1.76 |
1.31 |
1.41 |
1.63 |
1.55 |
| Price to Tangible Book Value (P/TBV) |
|
0.50 |
0.45 |
0.57 |
0.62 |
0.98 |
1.14 |
1.76 |
1.31 |
1.41 |
1.63 |
1.55 |
| Price to Revenue (P/Rev) |
|
0.76 |
0.69 |
0.89 |
5.41 |
7.07 |
7.23 |
11.15 |
4.65 |
3.44 |
3.50 |
2.83 |
| Price to Earnings (P/E) |
|
0.00 |
2.18 |
6.91 |
4.80 |
229.42 |
0.00 |
12.28 |
6.58 |
83.11 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
2.69% |
10.30% |
6.88% |
7.44% |
4.59% |
5.66% |
5.78% |
5.62% |
6.93% |
| Earnings Yield |
|
0.00% |
45.78% |
14.47% |
20.83% |
0.44% |
0.00% |
8.14% |
15.19% |
1.20% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.90 |
0.92 |
0.51 |
0.97 |
1.23 |
1.61 |
1.13 |
1.16 |
1.22 |
1.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.51 |
7.27 |
8.19 |
3.50 |
4.32 |
4.82 |
12.67 |
9.74 |
7.33 |
7.55 |
6.95 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.49 |
8.90 |
12.45 |
17.97 |
14.17 |
0.00 |
69.01 |
64.98 |
39.91 |
44.74 |
40.53 |
| Enterprise Value to EBIT (EV/EBIT) |
|
58.30 |
12.49 |
22.18 |
0.00 |
53.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
66.77 |
0.00 |
0.00 |
62.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
62.81 |
71.08 |
66.13 |
2.93 |
13.88 |
0.00 |
0.00 |
44.47 |
35.02 |
29.89 |
47.83 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.70 |
0.00 |
0.00 |
0.10 |
3.55 |
34.72 |
0.00 |
0.00 |
194.06 |
0.00 |
101.65 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.82 |
3.10 |
3.10 |
0.81 |
0.67 |
0.73 |
0.98 |
1.69 |
1.85 |
2.18 |
2.66 |
| Long-Term Debt to Equity |
|
2.82 |
3.10 |
3.10 |
0.81 |
0.67 |
0.73 |
0.98 |
1.61 |
1.85 |
2.18 |
2.66 |
| Financial Leverage |
|
13.37 |
2.77 |
2.96 |
1.51 |
-0.30 |
-0.38 |
-0.05 |
0.90 |
1.51 |
1.74 |
2.06 |
| Leverage Ratio |
|
18.71 |
4.69 |
4.26 |
3.14 |
1.92 |
2.00 |
2.17 |
2.63 |
3.01 |
3.28 |
3.72 |
| Compound Leverage Factor |
|
18.71 |
4.31 |
4.06 |
-112.63 |
1.68 |
2.90 |
-26.89 |
-8.93 |
-0.95 |
2.82 |
3.78 |
| Debt to Total Capital |
|
73.80% |
75.62% |
75.64% |
44.73% |
40.03% |
42.33% |
49.62% |
62.83% |
64.90% |
68.54% |
72.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.82% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
73.80% |
75.62% |
75.64% |
44.73% |
40.03% |
42.33% |
49.62% |
60.01% |
64.90% |
68.54% |
72.67% |
| 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 |
|
6.14% |
6.09% |
7.28% |
0.10% |
-0.03% |
-0.03% |
0.00% |
0.00% |
0.00% |
-0.01% |
-0.01% |
| Common Equity to Total Capital |
|
20.06% |
18.29% |
17.09% |
55.18% |
60.00% |
57.70% |
50.38% |
37.17% |
35.10% |
31.47% |
27.34% |
| Debt to EBITDA |
|
14.09 |
7.77 |
10.57 |
36.52 |
15.73 |
-20.26 |
33.96 |
39.99 |
24.56 |
27.68 |
28.32 |
| Net Debt to EBITDA |
|
13.40 |
7.42 |
10.08 |
-9.90 |
-9.00 |
10.52 |
8.26 |
33.96 |
21.20 |
24.01 |
24.04 |
| Long-Term Debt to EBITDA |
|
14.09 |
7.77 |
10.57 |
36.52 |
15.73 |
-20.26 |
33.96 |
38.19 |
24.56 |
27.68 |
28.32 |
| Debt to NOPAT |
|
-75.85 |
58.29 |
-56.54 |
-67.73 |
68.83 |
-13.84 |
-19.99 |
-28.63 |
-33.86 |
-51.80 |
-55.24 |
| Net Debt to NOPAT |
|
-72.14 |
55.70 |
-53.94 |
18.36 |
-39.41 |
7.19 |
-4.86 |
-24.31 |
-29.23 |
-44.94 |
-46.88 |
| Long-Term Debt to NOPAT |
|
-75.85 |
58.29 |
-56.54 |
-67.73 |
68.83 |
-13.84 |
-19.99 |
-27.34 |
-33.86 |
-51.80 |
-55.24 |
| Altman Z-Score |
|
-0.14 |
0.32 |
0.25 |
0.41 |
0.62 |
0.37 |
0.77 |
0.36 |
0.40 |
0.35 |
0.20 |
| Noncontrolling Interest Sharing Ratio |
|
-204.03% |
24.29% |
27.62% |
16.32% |
0.06% |
-0.05% |
-0.02% |
-0.01% |
-0.01% |
-0.02% |
-0.03% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.14 |
1.32 |
0.55 |
1.67 |
1.56 |
1.40 |
1.99 |
0.51 |
1.07 |
1.12 |
1.03 |
| Quick Ratio |
|
0.10 |
1.32 |
0.55 |
1.22 |
1.09 |
0.97 |
1.65 |
0.49 |
1.07 |
1.12 |
1.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
61 |
-224 |
-151 |
780 |
34 |
3.90 |
-152 |
-372 |
3.54 |
-7.69 |
6.63 |
| Operating Cash Flow to CapEx |
|
46.97% |
9.57% |
21.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-49.36 |
-103.43 |
121.17 |
24.37 |
0.00 |
-96.25 |
-661.35 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
2.22 |
8.95 |
4.19 |
6.24 |
0.00 |
-0.34 |
27.44 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-20.96 |
-32.98 |
4.33 |
30.45 |
0.00 |
15.30 |
35.23 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.12 |
0.11 |
0.03 |
0.07 |
0.07 |
0.08 |
0.12 |
0.13 |
0.13 |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
2.84 |
2.68 |
2.38 |
0.00 |
0.00 |
0.00 |
0.00 |
2.18 |
0.00 |
2.82 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
128.34 |
136.32 |
153.26 |
0.00 |
0.00 |
0.00 |
0.00 |
167.31 |
0.00 |
129.29 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-128.34 |
-136.32 |
-153.26 |
0.00 |
0.00 |
0.00 |
0.00 |
-167.31 |
0.00 |
-129.29 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
564 |
799 |
938 |
155 |
123 |
110 |
252 |
609 |
593 |
592 |
577 |
| Invested Capital Turnover |
|
0.14 |
0.14 |
0.12 |
0.04 |
0.20 |
0.24 |
0.18 |
0.16 |
0.16 |
0.16 |
0.17 |
| Increase / (Decrease) in Invested Capital |
|
-67 |
235 |
138 |
-783 |
-32 |
-13 |
142 |
358 |
-16 |
-0.93 |
-15 |
| Enterprise Value (EV) |
|
528 |
716 |
866 |
79 |
120 |
135 |
406 |
687 |
687 |
722 |
674 |
| Market Capitalization |
|
61 |
68 |
94 |
122 |
196 |
203 |
357 |
328 |
322 |
334 |
274 |
| Book Value per Share |
|
$8.70 |
$10.88 |
$11.84 |
$12.59 |
$12.41 |
$10.35 |
$11.13 |
$13.20 |
$12.29 |
$10.90 |
$9.32 |
| Tangible Book Value per Share |
|
$8.70 |
$10.88 |
$11.84 |
$12.59 |
$12.41 |
$10.35 |
$11.13 |
$13.20 |
$12.29 |
$10.90 |
$9.32 |
| Total Capital |
|
611 |
827 |
972 |
360 |
333 |
308 |
403 |
673 |
651 |
651 |
648 |
| Total Debt |
|
451 |
625 |
735 |
161 |
133 |
130 |
200 |
423 |
422 |
446 |
471 |
| Total Long-Term Debt |
|
451 |
625 |
735 |
161 |
133 |
130 |
200 |
404 |
422 |
446 |
471 |
| Net Debt |
|
429 |
598 |
701 |
-44 |
-76 |
-68 |
49 |
359 |
365 |
387 |
400 |
| Capital Expenditures (CapEx) |
|
18 |
105 |
61 |
-0.86 |
-34 |
0.00 |
-25 |
-4.39 |
-0.71 |
-0.95 |
-0.91 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-153 |
-21 |
-22 |
-15 |
-21 |
-21 |
-20 |
-23 |
-22 |
-25 |
-24 |
| Debt-free Net Working Capital (DFNWC) |
|
-131 |
6.68 |
-9.97 |
9.96 |
12 |
8.15 |
19 |
-1.48 |
1.56 |
2.94 |
0.79 |
| Net Working Capital (NWC) |
|
-131 |
6.68 |
-9.97 |
9.96 |
12 |
8.15 |
19 |
-20 |
1.56 |
2.94 |
0.79 |
| Net Nonoperating Expense (NNE) |
|
-4.34 |
-34 |
-49 |
-28 |
0.24 |
10 |
-39 |
-65 |
-16 |
1.02 |
3.25 |
| Net Nonoperating Obligations (NNO) |
|
404 |
598 |
701 |
-44 |
-76 |
-68 |
49 |
359 |
365 |
387 |
400 |
| Total Depreciation and Amortization (D&A) |
|
23 |
23 |
30 |
5.12 |
6.23 |
7.02 |
8.26 |
26 |
30 |
28 |
28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-189.04% |
-21.03% |
-21.13% |
-65.89% |
-74.82% |
-73.08% |
-61.16% |
-32.09% |
-23.44% |
-26.05% |
-25.09% |
| Debt-free Net Working Capital to Revenue |
|
-161.82% |
6.78% |
-9.42% |
44.01% |
41.95% |
29.00% |
60.25% |
-2.10% |
1.67% |
3.08% |
0.82% |
| Net Working Capital to Revenue |
|
-161.82% |
6.78% |
-9.42% |
44.01% |
41.95% |
29.00% |
60.25% |
-29.04% |
1.67% |
3.08% |
0.82% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.17) |
$2.23 |
$0.97 |
$1.63 |
$0.00 |
($1.16) |
$1.63 |
$0.00 |
$0.16 |
($0.52) |
($0.63) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.10M |
13.90M |
13.99M |
14.58M |
0.00 |
17.12M |
17.02M |
0.00 |
17.92M |
17.75M |
18.01M |
| Adjusted Diluted Earnings per Share |
|
($0.17) |
$2.23 |
$0.97 |
$1.61 |
$0.00 |
($1.16) |
$1.62 |
$0.00 |
$0.16 |
($0.52) |
($0.63) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.10M |
13.90M |
14.02M |
14.78M |
0.00 |
17.12M |
17.08M |
0.00 |
17.95M |
17.75M |
18.01M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.17) |
$2.23 |
$0.97 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.13M |
14.02M |
14.02M |
15.75M |
0.00 |
17.33M |
18.53M |
0.00 |
18.58M |
18.93M |
18.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.16 |
-4.53 |
-13 |
-2.37 |
-7.22 |
-6.87 |
-9.48 |
-15 |
-14 |
-8.62 |
-8.75 |
| Normalized NOPAT Margin |
|
-5.13% |
-4.60% |
-12.29% |
-10.49% |
-26.02% |
-24.46% |
-29.58% |
-20.94% |
-15.05% |
-9.01% |
-9.02% |
| Pre Tax Income Margin |
|
11.17% |
53.60% |
35.16% |
113.24% |
7.07% |
-69.33% |
91.89% |
72.20% |
4.35% |
-10.31% |
-11.96% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
12.61 |
26.68 |
-0.11 |
1.62 |
0.00 |
-1.51 |
-26.65 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
2.36 |
-8.88 |
-0.37 |
1.40 |
0.00 |
-6.35 |
-26.23 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-10.56 |
-15.25 |
0.02 |
25.83 |
0.00 |
14.13 |
-18.86 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-20.81 |
-50.81 |
-0.24 |
25.61 |
0.00 |
9.29 |
-18.44 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-784.30% |
72.69% |
94.75% |
47.59% |
869.76% |
-77.20% |
54.12% |
36.07% |
474.42% |
-195.45% |
-161.78% |
| Augmented Payout Ratio |
|
-935.20% |
77.37% |
95.29% |
48.22% |
872.47% |
-80.33% |
54.12% |
36.07% |
833.05% |
-231.72% |
-204.13% |