| DEI Shares Outstanding |
|
0.00 |
0.00 |
24,026,591.00 |
24,066,033.00 |
23,131,195.00 |
23,131,195.00 |
42,477,612.00 |
21,189,215.00 |
21,163,416.00 |
22,600,576.00 |
22,614,376.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,201,330.00 |
1,203,302.00 |
1,156,560.00 |
1,156,560.00 |
2,123,881.00 |
21,189,215.00 |
21,163,416.00 |
22,600,576.00 |
22,614,376.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
5.82 |
-0.07 |
-13.56 |
-3.77 |
-8.47 |
-0.20 |
0.03 |
0.00 |
0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
106.54% |
60.01% |
5.58% |
11.51% |
-22.30% |
-8.41% |
-87.56% |
253.12% |
97.81% |
7.62% |
| EBITDA Growth |
|
0.00% |
226.75% |
104.23% |
-77.67% |
-652.40% |
77.54% |
-189.15% |
51.71% |
118.63% |
-199.92% |
875.83% |
| EBIT Growth |
|
0.00% |
218.12% |
93.87% |
-103.42% |
-4,773.49% |
66.22% |
-88.02% |
50.06% |
92.08% |
-505.57% |
236.37% |
| NOPAT Growth |
|
0.00% |
543.97% |
37.93% |
-100.45% |
-48,877.57% |
69.98% |
-86.23% |
50.99% |
74.40% |
1,646.95% |
-93.26% |
| Net Income Growth |
|
0.00% |
153.18% |
161.07% |
-103.32% |
-7,070.64% |
72.55% |
-336.80% |
74.33% |
107.98% |
-122.33% |
5,027.18% |
| EPS Growth |
|
0.00% |
142.53% |
110.64% |
-101.01% |
-7,070.64% |
72.55% |
-336.80% |
74.73% |
114.46% |
-81.16% |
430.91% |
| Operating Cash Flow Growth |
|
0.00% |
11,190.33% |
-13.11% |
-47.64% |
48.78% |
-59.16% |
-401.00% |
74.60% |
162.55% |
19.42% |
59.41% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-12.58% |
-597.53% |
132.16% |
-2.07% |
-183.54% |
61.74% |
-507.52% |
161.94% |
-200.63% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-62.29% |
401.11% |
-73.89% |
-196.48% |
70.38% |
65.87% |
3,115.22% |
-21.90% |
88.50% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.38% |
58.00% |
63.58% |
48.81% |
48.35% |
39.76% |
40.21% |
41.78% |
36.27% |
18.77% |
25.80% |
| EBITDA Margin |
|
-28.39% |
17.42% |
22.24% |
4.70% |
-23.30% |
-6.73% |
-21.26% |
-82.50% |
4.35% |
-2.20% |
15.85% |
| Operating Margin |
|
6.68% |
31.11% |
20.49% |
0.34% |
-33.68% |
-13.01% |
-26.46% |
-104.23% |
-7.39% |
-6.27% |
2.65% |
| EBIT Margin |
|
-28.95% |
16.56% |
20.06% |
-0.65% |
-28.37% |
-12.34% |
-25.33% |
-101.65% |
-2.28% |
-6.98% |
8.84% |
| Profit (Net Income) Margin |
|
-33.14% |
8.53% |
13.92% |
-0.44% |
-28.16% |
-9.95% |
-47.45% |
-97.87% |
2.21% |
-0.25% |
11.43% |
| Tax Burden Percent |
|
119.28% |
46.54% |
61.29% |
-16.84% |
104.20% |
144.68% |
197.43% |
103.06% |
71.59% |
-660.02% |
97.86% |
| Interest Burden Percent |
|
95.97% |
110.75% |
113.23% |
-400.50% |
95.26% |
55.75% |
94.90% |
93.43% |
-135.57% |
-0.54% |
132.14% |
| Effective Tax Rate |
|
0.00% |
53.15% |
38.71% |
115.92% |
0.00% |
0.00% |
0.00% |
0.00% |
28.41% |
760.03% |
2.14% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-0.19% |
-49.21% |
-2,026.09% |
0.00% |
0.00% |
-5.86% |
49.25% |
2.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.01% |
-45.93% |
-2,025.72% |
0.00% |
0.00% |
-8.13% |
83.20% |
-6.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-0.01% |
34.21% |
2,021.71% |
0.00% |
0.00% |
6.39% |
-49.37% |
3.25% |
| Return on Equity (ROE) |
|
0.00% |
10.11% |
10.25% |
-0.20% |
-14.99% |
-4.38% |
-20.97% |
-6.29% |
0.52% |
-0.12% |
5.87% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-133.27% |
67.99% |
0.00% |
0.00% |
0.00% |
-106.15% |
73.83% |
-58.73% |
| Operating Return on Assets (OROA) |
|
0.00% |
11.36% |
11.31% |
-0.25% |
-11.00% |
-3.58% |
-8.20% |
-5.51% |
-0.44% |
-2.48% |
3.15% |
| Return on Assets (ROA) |
|
0.00% |
5.86% |
7.85% |
-0.17% |
-10.92% |
-2.89% |
-15.37% |
-5.30% |
0.43% |
-0.09% |
4.07% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.11% |
8.20% |
-0.20% |
-14.07% |
-4.04% |
-18.88% |
-5.61% |
0.47% |
-0.11% |
5.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
935.22% |
6.42% |
-0.21% |
-17.37% |
-4.74% |
-26.63% |
-7.32% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.67 |
4.31 |
5.95 |
-0.03 |
-13 |
-3.95 |
-7.35 |
-3.60 |
-0.92 |
14 |
0.96 |
| NOPAT Margin |
|
4.67% |
14.57% |
12.56% |
-0.05% |
-23.58% |
-9.11% |
-18.52% |
-72.96% |
-5.29% |
41.37% |
2.59% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-10.63% |
0.85% |
-0.20% |
-3.28% |
-0.37% |
-11.87% |
-1.56% |
2.26% |
-33.95% |
9.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-4.88% |
-1.17% |
17.69% |
1.09% |
| Cost of Revenue to Revenue |
|
58.62% |
42.00% |
36.42% |
51.19% |
51.65% |
60.24% |
59.79% |
58.22% |
63.73% |
81.23% |
74.20% |
| SG&A Expenses to Revenue |
|
29.56% |
20.71% |
30.92% |
38.24% |
35.63% |
41.73% |
34.09% |
132.37% |
35.34% |
19.46% |
19.03% |
| 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 |
|
34.70% |
26.89% |
43.09% |
48.47% |
82.03% |
52.78% |
66.67% |
146.01% |
43.66% |
25.04% |
23.15% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.15 |
4.90 |
9.50 |
-0.32 |
-16 |
-5.34 |
-10 |
-5.02 |
-0.40 |
-2.41 |
3.28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.07 |
5.15 |
11 |
2.35 |
-13 |
-2.92 |
-8.43 |
-4.07 |
0.76 |
-0.76 |
5.88 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.41 |
0.40 |
0.40 |
0.20 |
2.82 |
2.84 |
2.79 |
3.31 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.56 |
0.43 |
0.43 |
0.20 |
2.84 |
2.86 |
2.81 |
3.33 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.87 |
0.66 |
0.84 |
0.35 |
37.76 |
10.77 |
5.05 |
6.15 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
272.23 |
1,583.62 |
50.85 |
| Dividend Yield |
|
0.00% |
0.00% |
5.60% |
0.00% |
5.93% |
0.00% |
0.00% |
0.00% |
0.00% |
27.95% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.37% |
0.06% |
1.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.74 |
5.40 |
4.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.16 |
8.85 |
3.98 |
5.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
203.27 |
0.00 |
35.22 |
| 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 |
63.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.62 |
215.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
67.02 |
49.93 |
47.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.41 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.16 |
0.17 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.16 |
0.16 |
| Financial Leverage |
|
0.00 |
-1.35 |
-1.18 |
-0.87 |
-0.74 |
-1.00 |
-1.08 |
-1.03 |
-0.79 |
-0.59 |
-0.49 |
| Leverage Ratio |
|
0.00 |
1.73 |
1.31 |
1.22 |
1.37 |
1.52 |
1.36 |
1.19 |
1.23 |
1.36 |
1.44 |
| Compound Leverage Factor |
|
0.00 |
1.91 |
1.48 |
-4.88 |
1.31 |
0.85 |
1.29 |
1.11 |
-1.66 |
-0.01 |
1.91 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.07% |
13.99% |
14.88% |
| 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% |
1.49% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.07% |
13.99% |
13.39% |
| 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% |
98.92% |
0.97% |
5.84% |
6.55% |
8.93% |
11.25% |
10.58% |
9.03% |
8.61% |
6.80% |
| Common Equity to Total Capital |
|
0.00% |
1.08% |
99.03% |
94.16% |
93.45% |
91.07% |
88.75% |
89.42% |
83.90% |
77.41% |
78.31% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.33 |
-14.88 |
2.23 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-53.50 |
58.01 |
-4.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.33 |
-14.88 |
2.01 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.03 |
0.79 |
13.65 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.00 |
-3.08 |
-28.27 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.03 |
0.79 |
12.29 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.78 |
0.76 |
0.77 |
0.87 |
8.75 |
5.45 |
3.37 |
4.35 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
98.92% |
19.99% |
3.51% |
6.17% |
7.76% |
9.96% |
10.93% |
10.15% |
9.86% |
8.96% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.27 |
4.43 |
3.02 |
2.89 |
2.28 |
5.62 |
5.85 |
3.02 |
2.19 |
1.85 |
| Quick Ratio |
|
0.00 |
2.22 |
4.34 |
2.88 |
2.81 |
1.80 |
5.46 |
5.64 |
2.80 |
1.98 |
1.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
13 |
11 |
-56 |
18 |
18 |
-15 |
-5.68 |
-35 |
21 |
-22 |
| Operating Cash Flow to CapEx |
|
61.90% |
1,793.71% |
415.19% |
297.41% |
894.79% |
298.09% |
-924.68% |
-294.41% |
29.24% |
34.95% |
481.08% |
| 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 |
|
0.00 |
0.69 |
0.56 |
0.38 |
0.39 |
0.29 |
0.32 |
0.05 |
0.19 |
0.36 |
0.36 |
| Accounts Receivable Turnover |
|
0.00 |
4.48 |
0.00 |
0.00 |
561.93 |
0.00 |
0.00 |
21.89 |
60.17 |
94.12 |
99.69 |
| 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 |
27.48 |
19.54 |
12.83 |
16.27 |
16.43 |
20.81 |
2.91 |
3.11 |
2.61 |
2.13 |
| Accounts Payable Turnover |
|
0.00 |
203.21 |
281.26 |
30.87 |
32.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.72 |
| Days Sales Outstanding (DSO) |
|
0.00 |
81.50 |
0.00 |
0.00 |
0.65 |
0.00 |
0.00 |
16.67 |
6.07 |
3.88 |
3.66 |
| 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) |
|
0.00 |
1.80 |
1.30 |
11.82 |
11.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.32 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
79.70 |
-1.30 |
-11.82 |
-10.67 |
0.00 |
0.00 |
16.67 |
6.07 |
3.88 |
-2.66 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-8.67 |
-14 |
42 |
11 |
-11 |
-3.16 |
-1.08 |
33 |
25 |
48 |
| Invested Capital Turnover |
|
0.00 |
-6.83 |
-4.16 |
3.53 |
2.09 |
222.41 |
-5.74 |
-2.33 |
1.11 |
1.19 |
1.01 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-8.67 |
-5.40 |
56 |
-31 |
-22 |
7.51 |
2.08 |
34 |
-7.12 |
22 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-20 |
-43 |
-24 |
-60 |
119 |
154 |
137 |
207 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
44 |
37 |
36 |
14 |
186 |
188 |
174 |
228 |
| Book Value per Share |
|
$0.00 |
$0.02 |
$6.02 |
$4.42 |
$3.76 |
$3.93 |
$3.06 |
$3.11 |
$3.11 |
$2.95 |
$3.06 |
| Tangible Book Value per Share |
|
$0.00 |
$0.01 |
$6.01 |
$3.22 |
$3.49 |
$3.64 |
$3.03 |
$3.09 |
$3.09 |
$2.93 |
$3.03 |
| Total Capital |
|
0.00 |
25 |
104 |
113 |
97 |
100 |
80 |
74 |
79 |
81 |
88 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.56 |
11 |
13 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.56 |
11 |
12 |
| Net Debt |
|
0.00 |
-34 |
-117 |
-70 |
-86 |
-69 |
-83 |
-75 |
-41 |
-44 |
-27 |
| Capital Expenditures (CapEx) |
|
0.25 |
0.97 |
3.64 |
2.66 |
1.32 |
1.61 |
1.57 |
1.25 |
7.87 |
7.86 |
0.91 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-11 |
-19 |
-21 |
-28 |
-18 |
-12 |
-9.82 |
-11 |
-14 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
23 |
73 |
49 |
58 |
45 |
69 |
61 |
30 |
22 |
18 |
| Net Working Capital (NWC) |
|
0.00 |
23 |
73 |
49 |
58 |
45 |
69 |
61 |
30 |
22 |
17 |
| Net Nonoperating Expense (NNE) |
|
5.42 |
1.79 |
-0.64 |
0.19 |
2.56 |
0.36 |
11 |
1.23 |
-1.31 |
14 |
-3.28 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-34 |
-118 |
-70 |
-86 |
-111 |
-83 |
-75 |
-41 |
-44 |
-27 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
0.26 |
1.03 |
2.68 |
2.83 |
2.43 |
1.61 |
0.94 |
1.16 |
1.65 |
2.60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-35.94% |
-40.81% |
-41.94% |
-49.68% |
-42.64% |
-30.38% |
-198.91% |
-64.00% |
-41.95% |
-41.86% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
77.73% |
153.29% |
98.77% |
103.64% |
103.42% |
172.81% |
1,238.63% |
172.00% |
64.28% |
49.08% |
| Net Working Capital to Revenue |
|
0.00% |
77.73% |
153.29% |
98.77% |
103.64% |
103.42% |
172.81% |
1,238.63% |
172.00% |
64.28% |
45.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$6.80 |
($0.08) |
($13.20) |
($3.80) |
$0.00 |
($0.20) |
$0.00 |
$0.00 |
$0.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
852.85K |
1.20M |
1.18M |
1.16M |
0.00 |
21.23M |
21.16M |
21.81M |
22.61M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$6.20 |
($0.08) |
($13.20) |
($3.80) |
$0.00 |
($0.20) |
$0.00 |
$0.00 |
$0.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
926.23K |
1.20M |
1.18M |
1.16M |
0.00 |
21.23M |
23.61M |
22.05M |
22.91M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.20M |
1.20M |
1.16M |
1.16M |
0.00 |
21.19M |
21.16M |
22.60M |
22.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.67 |
6.44 |
5.95 |
0.18 |
1.52 |
-3.95 |
-0.75 |
-3.60 |
-0.56 |
-1.51 |
0.96 |
| Normalized NOPAT Margin |
|
4.67% |
21.77% |
12.56% |
0.35% |
2.72% |
-9.11% |
-1.88% |
-72.96% |
-3.19% |
-4.39% |
2.59% |
| Pre Tax Income Margin |
|
-27.79% |
18.34% |
22.72% |
2.60% |
-27.03% |
-6.88% |
-24.03% |
-94.97% |
3.09% |
0.04% |
11.68% |
| 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% |
291.78% |
-250.14% |
-3.04% |
0.00% |
-0.74% |
0.00% |
0.00% |
-5,564.12% |
0.59% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
326.30% |
-307.76% |
-3.04% |
0.00% |
-0.74% |
0.00% |
0.00% |
-5,564.12% |
0.59% |