| DEI Shares Outstanding |
|
10,562,678.00 |
10,376,770.00 |
10,413,058.00 |
10,489,958.00 |
10,494,761.00 |
10,529,123.00 |
10,873,392.00 |
11,022,949.00 |
24,326,010.00 |
- |
12,483,433.00 |
| DEI Adjusted Shares Outstanding |
|
10,562,678.00 |
10,376,770.00 |
10,413,058.00 |
10,489,958.00 |
10,494,761.00 |
10,529,123.00 |
10,873,392.00 |
11,022,949.00 |
24,326,010.00 |
- |
12,483,433.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.18 |
0.26 |
0.09 |
0.29 |
0.22 |
-0.09 |
0.67 |
0.77 |
0.38 |
- |
-0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.96% |
3.44% |
66.06% |
17.61% |
-22.79% |
-11.27% |
57.70% |
37.64% |
5.54% |
5.99% |
-12.90% |
| EBITDA Growth |
|
-43.65% |
44.02% |
16.87% |
23.09% |
-16.16% |
-66.48% |
498.87% |
33.33% |
5.78% |
-40.94% |
-58.48% |
| EBIT Growth |
|
-47.38% |
62.87% |
-8.77% |
31.40% |
-48.36% |
-147.27% |
789.76% |
26.96% |
8.78% |
-63.33% |
-164.47% |
| NOPAT Growth |
|
-46.40% |
41.91% |
-64.98% |
240.06% |
-27.14% |
-137.48% |
960.71% |
21.94% |
-1.28% |
-67.82% |
-191.79% |
| Net Income Growth |
|
-45.89% |
42.83% |
-63.32% |
211.49% |
-23.54% |
-138.54% |
913.74% |
16.17% |
10.41% |
-69.05% |
-187.41% |
| EPS Growth |
|
-45.45% |
44.44% |
-65.38% |
222.22% |
-24.14% |
-140.91% |
855.56% |
14.71% |
1.28% |
-69.62% |
-187.50% |
| Operating Cash Flow Growth |
|
-31.80% |
22.58% |
68.89% |
51.34% |
-176.69% |
138.64% |
233.81% |
-112.81% |
1,266.52% |
-76.42% |
91.44% |
| Free Cash Flow Firm Growth |
|
-32.13% |
21.22% |
-710.45% |
87.24% |
41.33% |
77.33% |
-2,991.88% |
70.34% |
507.66% |
-356.52% |
102.80% |
| Invested Capital Growth |
|
-9.43% |
-8.75% |
246.35% |
18.71% |
10.44% |
-1.20% |
45.79% |
20.81% |
-6.56% |
56.35% |
-3.44% |
| Revenue Q/Q Growth |
|
-4.71% |
6.16% |
15.79% |
-1.19% |
-7.36% |
2.40% |
9.67% |
9.41% |
-3.54% |
7.15% |
-3.22% |
| EBITDA Q/Q Growth |
|
-29.06% |
56.55% |
-50.84% |
141.66% |
32.02% |
-35.47% |
9.01% |
32.61% |
-11.97% |
0.75% |
7.74% |
| EBIT Q/Q Growth |
|
-33.99% |
72.42% |
-61.47% |
390.09% |
78.48% |
-854.26% |
10.10% |
52.99% |
-16.63% |
7.96% |
-26.17% |
| NOPAT Q/Q Growth |
|
-33.63% |
59.44% |
-85.70% |
495.95% |
176.14% |
-788.32% |
11.29% |
51.19% |
-20.69% |
32.70% |
-27.48% |
| Net Income Q/Q Growth |
|
-33.23% |
57.28% |
-85.10% |
512.08% |
188.09% |
-528.23% |
10.08% |
53.72% |
-16.07% |
1.72% |
-11.52% |
| EPS Q/Q Growth |
|
-30.77% |
44.44% |
-85.48% |
583.33% |
266.67% |
-550.00% |
11.48% |
52.94% |
-19.39% |
9.09% |
-16.67% |
| Operating Cash Flow Q/Q Growth |
|
-44.13% |
84.83% |
-6.37% |
18.15% |
-55.85% |
3.90% |
20.86% |
-47.92% |
17.50% |
-35.41% |
-33.04% |
| Free Cash Flow Firm Q/Q Growth |
|
-46.20% |
123.54% |
-39.44% |
62.12% |
-159.31% |
92.40% |
-186.00% |
87.91% |
27.58% |
6.95% |
-88.52% |
| Invested Capital Q/Q Growth |
|
-4.62% |
-13.67% |
-2.84% |
-3.78% |
11.67% |
-2.12% |
68.83% |
4.37% |
-3.27% |
-3.82% |
2.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
48.08% |
50.66% |
51.93% |
50.15% |
48.18% |
44.78% |
48.57% |
45.74% |
46.21% |
42.41% |
42.98% |
| EBITDA Margin |
|
8.58% |
11.95% |
8.41% |
8.80% |
9.56% |
3.61% |
13.71% |
13.28% |
13.31% |
7.42% |
3.54% |
| Operating Margin |
|
6.59% |
10.31% |
5.41% |
6.59% |
4.20% |
-2.26% |
9.97% |
9.18% |
8.47% |
2.60% |
-3.27% |
| EBIT Margin |
|
6.64% |
10.46% |
5.75% |
6.42% |
4.29% |
-2.29% |
10.00% |
9.23% |
9.51% |
3.29% |
-2.44% |
| Profit (Net Income) Margin |
|
4.79% |
6.61% |
1.46% |
3.87% |
3.83% |
-1.66% |
8.58% |
7.24% |
7.58% |
2.21% |
-2.22% |
| Tax Burden Percent |
|
72.05% |
63.18% |
25.40% |
60.22% |
89.17% |
72.71% |
86.68% |
83.40% |
84.56% |
83.70% |
78.43% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.95% |
94.11% |
94.21% |
80.33% |
116.23% |
| Effective Tax Rate |
|
27.95% |
36.82% |
74.60% |
39.78% |
10.83% |
0.00% |
13.32% |
16.60% |
15.44% |
16.30% |
0.00% |
| Return on Invested Capital (ROIC) |
|
17.79% |
27.77% |
4.57% |
9.15% |
5.84% |
-2.10% |
14.77% |
13.76% |
12.83% |
3.33% |
-2.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.72% |
27.63% |
4.25% |
10.33% |
4.84% |
-1.06% |
46.24% |
4.36% |
8.48% |
2.94% |
13.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-12.49% |
-20.56% |
-2.04% |
-1.76% |
-0.54% |
0.10% |
-0.15% |
0.37% |
-1.24% |
-0.39% |
0.07% |
| Return on Equity (ROE) |
|
5.30% |
7.21% |
2.53% |
7.39% |
5.29% |
-2.00% |
14.63% |
14.13% |
11.59% |
2.95% |
-2.48% |
| Cash Return on Invested Capital (CROIC) |
|
27.68% |
36.92% |
-105.82% |
-7.96% |
-4.09% |
-0.89% |
-22.48% |
-5.09% |
19.61% |
-40.63% |
0.95% |
| Operating Return on Assets (OROA) |
|
6.56% |
10.16% |
7.29% |
7.78% |
4.10% |
-2.02% |
10.23% |
10.08% |
9.58% |
3.00% |
-1.83% |
| Return on Assets (ROA) |
|
4.73% |
6.42% |
1.85% |
4.68% |
3.66% |
-1.47% |
8.78% |
7.91% |
7.63% |
2.01% |
-1.66% |
| Return on Common Equity (ROCE) |
|
5.30% |
7.21% |
2.53% |
7.39% |
5.29% |
-2.00% |
14.63% |
14.13% |
11.59% |
2.95% |
-2.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.18% |
7.03% |
2.48% |
7.08% |
5.18% |
-2.00% |
13.28% |
13.03% |
9.70% |
2.90% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.85 |
2.62 |
0.92 |
3.12 |
2.27 |
-0.85 |
7.33 |
8.94 |
8.83 |
2.84 |
-2.61 |
| NOPAT Margin |
|
4.75% |
6.51% |
1.37% |
3.97% |
3.75% |
-1.58% |
8.64% |
7.65% |
7.16% |
2.17% |
-2.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.06% |
0.14% |
0.31% |
-1.18% |
1.00% |
-1.04% |
-31.47% |
9.40% |
4.36% |
0.39% |
-15.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
7.89% |
2.29% |
-2.20% |
| Cost of Revenue to Revenue |
|
51.92% |
49.34% |
48.07% |
49.85% |
51.82% |
55.22% |
51.43% |
54.26% |
53.79% |
57.59% |
57.02% |
| SG&A Expenses to Revenue |
|
31.37% |
31.25% |
29.64% |
28.53% |
35.40% |
35.24% |
31.75% |
30.12% |
31.57% |
33.27% |
34.27% |
| R&D to Revenue |
|
10.12% |
9.10% |
6.44% |
6.25% |
8.18% |
9.42% |
6.52% |
6.44% |
6.18% |
6.54% |
8.29% |
| Operating Expenses to Revenue |
|
41.49% |
40.35% |
46.52% |
43.56% |
43.98% |
47.04% |
38.60% |
36.57% |
37.74% |
39.81% |
46.25% |
| Earnings before Interest and Taxes (EBIT) |
|
2.58 |
4.21 |
3.84 |
5.04 |
2.60 |
-1.23 |
8.49 |
11 |
12 |
4.30 |
-2.77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.34 |
4.81 |
5.62 |
6.91 |
5.80 |
1.94 |
12 |
16 |
16 |
9.69 |
4.02 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.24 |
1.26 |
2.29 |
1.50 |
1.39 |
1.53 |
2.52 |
1.75 |
1.72 |
1.07 |
0.90 |
| Price to Tangible Book Value (P/TBV) |
|
1.35 |
1.36 |
9.45 |
4.52 |
3.58 |
3.68 |
11.78 |
4.58 |
2.85 |
2.49 |
2.01 |
| Price to Revenue (P/Rev) |
|
1.15 |
1.19 |
1.35 |
0.82 |
1.03 |
1.27 |
1.63 |
0.97 |
1.34 |
0.81 |
0.82 |
| Price to Earnings (P/E) |
|
24.01 |
17.96 |
92.38 |
21.17 |
26.89 |
0.00 |
18.99 |
13.42 |
17.70 |
36.77 |
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 |
|
4.17% |
5.57% |
1.08% |
4.72% |
3.72% |
0.00% |
5.27% |
7.45% |
5.65% |
2.72% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.92 |
2.12 |
2.63 |
1.58 |
1.43 |
1.59 |
2.42 |
1.68 |
2.04 |
1.06 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.49 |
0.48 |
1.23 |
0.75 |
0.97 |
1.19 |
1.68 |
1.03 |
1.10 |
0.85 |
0.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.68 |
3.98 |
14.62 |
8.48 |
10.11 |
32.99 |
12.24 |
7.72 |
8.27 |
11.40 |
22.38 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.34 |
4.55 |
21.40 |
11.62 |
22.51 |
0.00 |
16.78 |
11.11 |
11.57 |
25.70 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.28 |
7.30 |
89.54 |
18.79 |
25.79 |
0.00 |
19.43 |
13.40 |
15.37 |
38.91 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.42 |
4.46 |
11.34 |
5.35 |
0.00 |
19.74 |
13.14 |
0.00 |
8.37 |
28.92 |
12.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.60 |
5.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.06 |
0.00 |
92.80 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.14 |
0.28 |
0.08 |
0.14 |
0.46 |
0.32 |
0.16 |
0.24 |
0.14 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.14 |
0.39 |
0.26 |
0.12 |
0.17 |
0.09 |
| Financial Leverage |
|
-0.70 |
-0.74 |
-0.48 |
-0.17 |
-0.11 |
-0.09 |
0.00 |
0.09 |
-0.15 |
-0.13 |
0.01 |
| Leverage Ratio |
|
1.12 |
1.12 |
1.37 |
1.58 |
1.45 |
1.36 |
1.67 |
1.79 |
1.52 |
1.46 |
1.49 |
| Compound Leverage Factor |
|
1.12 |
1.12 |
1.37 |
1.58 |
1.45 |
1.36 |
1.65 |
1.68 |
1.43 |
1.18 |
1.73 |
| Debt to Total Capital |
|
0.00% |
0.00% |
12.00% |
22.10% |
7.80% |
11.91% |
31.62% |
24.30% |
13.90% |
19.42% |
12.55% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
12.00% |
22.10% |
0.00% |
0.00% |
5.11% |
4.78% |
3.67% |
6.05% |
5.12% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.80% |
11.91% |
26.50% |
19.52% |
10.23% |
13.37% |
7.43% |
| 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 |
|
100.00% |
100.00% |
88.00% |
77.90% |
92.20% |
88.09% |
68.38% |
75.70% |
86.10% |
80.58% |
87.45% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.95 |
1.76 |
0.65 |
3.11 |
2.18 |
1.34 |
0.95 |
2.48 |
3.70 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-1.41 |
-0.82 |
-0.66 |
-2.18 |
0.36 |
0.40 |
-1.81 |
0.44 |
-0.79 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.65 |
3.11 |
1.83 |
1.08 |
0.70 |
1.71 |
2.19 |
| Debt to NOPAT |
|
0.00 |
0.00 |
5.84 |
3.90 |
1.67 |
-7.10 |
3.46 |
2.33 |
1.76 |
8.47 |
-5.70 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-8.65 |
-1.83 |
-1.68 |
4.96 |
0.57 |
0.70 |
-3.37 |
1.49 |
1.22 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.67 |
-7.10 |
2.90 |
1.87 |
1.30 |
5.83 |
-3.38 |
| Altman Z-Score |
|
9.01 |
8.23 |
4.20 |
3.58 |
4.43 |
3.91 |
3.42 |
3.67 |
4.76 |
2.95 |
2.60 |
| 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 |
|
8.44 |
7.52 |
2.15 |
1.66 |
2.98 |
3.04 |
2.08 |
2.24 |
3.53 |
2.47 |
2.20 |
| Quick Ratio |
|
7.42 |
6.72 |
1.77 |
1.33 |
2.02 |
2.11 |
1.50 |
1.29 |
2.61 |
1.54 |
1.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.87 |
3.48 |
-21 |
-2.71 |
-1.59 |
-0.36 |
-11 |
-3.31 |
13 |
-35 |
0.97 |
| Operating Cash Flow to CapEx |
|
583.97% |
1,264.90% |
1,021.44% |
495.48% |
-1,355.65% |
501.23% |
1,090.74% |
-101.76% |
1,255.07% |
288.60% |
448.22% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-125.38 |
-5.21 |
19.87 |
-40.91 |
2.16 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
121.82 |
-2.19 |
23.86 |
4.52 |
16.26 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
110.65 |
-4.34 |
21.96 |
2.95 |
12.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
0.97 |
1.27 |
1.21 |
0.96 |
0.88 |
1.02 |
1.09 |
1.01 |
0.91 |
0.75 |
| Accounts Receivable Turnover |
|
8.25 |
8.23 |
7.62 |
6.91 |
6.11 |
6.07 |
6.80 |
6.19 |
6.26 |
5.48 |
4.11 |
| Inventory Turnover |
|
5.54 |
5.52 |
7.43 |
6.82 |
4.59 |
4.06 |
4.29 |
3.58 |
3.11 |
3.21 |
2.22 |
| Fixed Asset Turnover |
|
32.68 |
39.13 |
53.76 |
36.90 |
23.62 |
22.57 |
33.70 |
40.15 |
39.01 |
34.18 |
24.65 |
| Accounts Payable Turnover |
|
18.84 |
17.43 |
18.89 |
20.51 |
16.67 |
13.48 |
13.02 |
10.86 |
10.27 |
11.14 |
3.36 |
| Days Sales Outstanding (DSO) |
|
44.25 |
44.33 |
47.93 |
52.80 |
59.75 |
60.12 |
53.69 |
58.97 |
58.30 |
66.57 |
88.80 |
| Days Inventory Outstanding (DIO) |
|
65.88 |
66.16 |
49.12 |
53.53 |
79.55 |
90.01 |
85.03 |
102.00 |
117.37 |
113.78 |
164.26 |
| Days Payable Outstanding (DPO) |
|
19.37 |
20.94 |
19.32 |
17.80 |
21.89 |
27.07 |
28.03 |
33.61 |
35.54 |
32.76 |
108.77 |
| Cash Conversion Cycle (CCC) |
|
90.76 |
89.56 |
77.72 |
88.53 |
117.40 |
123.07 |
110.69 |
127.36 |
140.13 |
147.59 |
144.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9.87 |
9.00 |
31 |
37 |
41 |
40 |
59 |
71 |
66 |
104 |
100 |
| Invested Capital Turnover |
|
3.75 |
4.26 |
3.33 |
2.30 |
1.56 |
1.32 |
1.71 |
1.80 |
1.79 |
1.53 |
1.11 |
| Increase / (Decrease) in Invested Capital |
|
-1.03 |
-0.86 |
22 |
5.83 |
3.87 |
-0.49 |
18 |
12 |
-4.67 |
37 |
-3.58 |
| Enterprise Value (EV) |
|
19 |
19 |
82 |
59 |
59 |
64 |
142 |
120 |
136 |
111 |
90 |
| Market Capitalization |
|
45 |
48 |
90 |
64 |
62 |
68 |
138 |
114 |
165 |
106 |
93 |
| Book Value per Share |
|
$3.40 |
$3.64 |
$3.77 |
$4.09 |
$4.27 |
$4.25 |
$5.04 |
$5.89 |
$7.92 |
$8.06 |
$8.30 |
| Tangible Book Value per Share |
|
$3.14 |
$3.39 |
$0.92 |
$1.36 |
$1.66 |
$1.77 |
$1.08 |
$2.25 |
$4.77 |
$3.45 |
$3.72 |
| Total Capital |
|
36 |
38 |
45 |
55 |
49 |
51 |
80 |
86 |
112 |
124 |
118 |
| Total Debt |
|
0.00 |
0.00 |
5.36 |
12 |
3.79 |
6.05 |
25 |
21 |
16 |
24 |
15 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.79 |
6.05 |
21 |
17 |
11 |
17 |
8.81 |
| Net Debt |
|
-26 |
-29 |
-7.94 |
-5.69 |
-3.82 |
-4.23 |
4.15 |
6.27 |
-30 |
4.22 |
-3.19 |
| Capital Expenditures (CapEx) |
|
0.60 |
0.34 |
0.71 |
2.21 |
0.62 |
0.65 |
0.99 |
1.37 |
1.29 |
1.32 |
1.63 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4.50 |
4.34 |
8.65 |
8.51 |
8.92 |
7.83 |
9.91 |
23 |
20 |
35 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
30 |
33 |
22 |
26 |
17 |
18 |
31 |
37 |
66 |
54 |
49 |
| Net Working Capital (NWC) |
|
30 |
33 |
17 |
14 |
17 |
18 |
27 |
33 |
61 |
47 |
43 |
| Net Nonoperating Expense (NNE) |
|
-0.02 |
-0.04 |
-0.06 |
0.08 |
-0.05 |
0.04 |
0.05 |
0.48 |
-0.51 |
-0.05 |
-0.08 |
| Net Nonoperating Obligations (NNO) |
|
-26 |
-29 |
-8.11 |
-5.87 |
-3.96 |
-4.37 |
4.05 |
6.17 |
-30 |
4.12 |
-3.19 |
| Total Depreciation and Amortization (D&A) |
|
0.75 |
0.60 |
1.78 |
1.87 |
3.19 |
3.17 |
3.15 |
4.73 |
4.68 |
5.39 |
6.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.56% |
10.79% |
12.94% |
10.83% |
14.71% |
14.55% |
11.68% |
19.44% |
16.48% |
26.42% |
27.14% |
| Debt-free Net Working Capital to Revenue |
|
77.67% |
81.91% |
32.84% |
33.57% |
27.26% |
33.64% |
36.65% |
31.91% |
53.19% |
41.59% |
43.00% |
| Net Working Capital to Revenue |
|
77.67% |
81.91% |
24.82% |
18.08% |
27.26% |
33.64% |
31.82% |
28.40% |
49.86% |
35.86% |
37.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.18 |
$0.26 |
$0.09 |
$0.29 |
$0.22 |
($0.09) |
$0.70 |
$0.00 |
$0.82 |
$0.24 |
($0.21) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.47M |
10.31M |
10.28M |
10.35M |
10.37M |
10.26M |
10.46M |
0.00 |
11.46M |
12.15M |
12.20M |
| Adjusted Diluted Earnings per Share |
|
$0.18 |
$0.26 |
$0.09 |
$0.29 |
$0.22 |
($0.09) |
$0.68 |
$0.00 |
$0.79 |
$0.24 |
($0.21) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.49M |
10.33M |
10.34M |
10.38M |
10.39M |
10.26M |
10.73M |
0.00 |
11.78M |
12.24M |
12.20M |
| 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 |
|
10.50M |
10.40M |
10.47M |
10.57M |
10.43M |
10.70M |
10.96M |
0.00 |
12.16M |
12.37M |
12.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.85 |
2.62 |
2.53 |
3.12 |
2.49 |
0.05 |
7.33 |
8.94 |
8.83 |
2.84 |
-2.01 |
| Normalized NOPAT Margin |
|
4.75% |
6.51% |
3.78% |
3.97% |
4.10% |
0.09% |
8.64% |
7.65% |
7.16% |
2.17% |
-1.77% |
| Pre Tax Income Margin |
|
6.64% |
10.46% |
5.75% |
6.42% |
4.29% |
-2.29% |
9.90% |
8.68% |
8.96% |
2.64% |
-2.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
95.40 |
16.98 |
17.27 |
5.08 |
-6.16 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
82.39 |
14.08 |
13.00 |
3.36 |
-5.79 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
84.24 |
14.83 |
15.37 |
3.52 |
-9.79 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
71.22 |
11.93 |
11.10 |
1.79 |
-9.42 |
| 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 |
|
8.33% |
36.79% |
6.36% |
0.00% |
49.18% |
-8.27% |
0.00% |
0.00% |
0.00% |
36.04% |
0.00% |