| DEI Shares Outstanding |
|
88,913,252.00 |
9,378,892.00 |
9,878,892.00 |
10,783,457.00 |
12,538,411,000.00 |
17,667,123.00 |
114,100,455.00 |
114,100,455.00 |
113,145,730.00 |
108,771,578.00 |
109,413,244.00 |
| DEI Adjusted Shares Outstanding |
|
8,891,325.00 |
9,378,892.00 |
9,878,892.00 |
10,783,457.00 |
12,538,411,000.00 |
17,667,123.00 |
114,100,455.00 |
114,100,455.00 |
113,145,730.00 |
108,771,578.00 |
109,413,244.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.52 |
0.13 |
-0.24 |
-0.70 |
0.00 |
0.57 |
0.00 |
0.17 |
-0.04 |
-0.22 |
-0.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.98% |
91.47% |
62.48% |
22.45% |
-8.23% |
-14.40% |
14.67% |
10.90% |
-7.67% |
-29.85% |
-9.76% |
| EBITDA Growth |
|
-158.15% |
294.16% |
-168.91% |
24.99% |
212.29% |
-457.91% |
266.71% |
-31.15% |
-11.86% |
-413.14% |
-6.55% |
| EBIT Growth |
|
-110.02% |
148.78% |
-728.91% |
-13.89% |
41.20% |
-179.29% |
142.96% |
-36.47% |
-46.15% |
-1,364.19% |
1.52% |
| NOPAT Growth |
|
-154.76% |
204.45% |
-182.14% |
275.73% |
-301.18% |
-179.29% |
106.28% |
502.37% |
-229.92% |
-277.84% |
1.52% |
| Net Income Growth |
|
-244.06% |
125.16% |
-302.22% |
-218.89% |
-134.84% |
19.23% |
100.04% |
326,550.00% |
-51.95% |
-355.91% |
-44.17% |
| EPS Growth |
|
-244.06% |
117.65% |
-308.33% |
-196.00% |
-102.70% |
24.00% |
100.00% |
0.00% |
-52.94% |
-375.00% |
-190.91% |
| Operating Cash Flow Growth |
|
-327.27% |
211.23% |
-69.29% |
578.83% |
-126.14% |
-470.30% |
116.47% |
2,439.46% |
-37.31% |
-96.57% |
171.78% |
| Free Cash Flow Firm Growth |
|
-2,408.24% |
-35.44% |
-255.20% |
106.29% |
-592.26% |
279.38% |
-122.17% |
-4.62% |
-23.06% |
168.62% |
141.05% |
| Invested Capital Growth |
|
228.42% |
111.17% |
171.69% |
-2.18% |
16.51% |
-40.47% |
12.62% |
16.00% |
5.69% |
-28.18% |
-53.44% |
| Revenue Q/Q Growth |
|
7.46% |
12.67% |
22.24% |
-3.74% |
-0.70% |
-5.70% |
7.55% |
0.04% |
-4.54% |
-9.02% |
-10.86% |
| EBITDA Q/Q Growth |
|
-1,685.11% |
349.38% |
-671.25% |
28.34% |
-26.71% |
-362.53% |
2,368.93% |
-26.08% |
0.63% |
-6.97% |
7.66% |
| EBIT Q/Q Growth |
|
-274.96% |
199.16% |
-97.86% |
5.58% |
-18.24% |
-200.07% |
210.51% |
-39.43% |
-13.12% |
-3.44% |
7.16% |
| NOPAT Q/Q Growth |
|
-892.72% |
457.58% |
-20.98% |
5.85% |
-18.24% |
-200.07% |
116.17% |
-41.19% |
-303.48% |
-3.44% |
7.16% |
| Net Income Q/Q Growth |
|
-50.34% |
198.82% |
53.18% |
-167.28% |
-16.99% |
-166.52% |
100.04% |
-16.18% |
12.13% |
-11.49% |
4.77% |
| EPS Q/Q Growth |
|
-50.34% |
220.00% |
50.98% |
-174.07% |
-12.78% |
-218.75% |
100.00% |
-43.33% |
-11.11% |
45.00% |
-45.45% |
| Operating Cash Flow Q/Q Growth |
|
43.58% |
-52.65% |
128.21% |
-14.52% |
-252.71% |
-658.96% |
107.76% |
-11.17% |
44.68% |
-90.68% |
197.17% |
| Free Cash Flow Firm Q/Q Growth |
|
-35.78% |
13.01% |
-13.65% |
61.04% |
-5,898.08% |
435.45% |
-207.46% |
-1.50% |
-190.80% |
16.95% |
0.76% |
| Invested Capital Q/Q Growth |
|
16.46% |
3.97% |
9.82% |
8.32% |
30.28% |
-12.27% |
0.75% |
-2.30% |
-3.17% |
-6.56% |
-9.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.32% |
28.44% |
33.32% |
35.66% |
34.30% |
34.43% |
35.29% |
37.36% |
34.68% |
33.80% |
34.58% |
| EBITDA Margin |
|
-3.87% |
3.92% |
-1.66% |
-1.02% |
1.25% |
-5.21% |
7.58% |
4.70% |
4.49% |
-20.05% |
-23.67% |
| Operating Margin |
|
-3.76% |
1.44% |
-1.04% |
1.49% |
-3.27% |
-10.65% |
4.36% |
2.29% |
1.33% |
-24.03% |
-26.23% |
| EBIT Margin |
|
-5.56% |
1.42% |
-5.48% |
-5.10% |
-3.27% |
-10.65% |
3.99% |
2.29% |
1.33% |
-24.03% |
-26.23% |
| Profit (Net Income) Margin |
|
-10.75% |
1.41% |
-1.76% |
-4.58% |
-11.71% |
-11.05% |
0.00% |
11.87% |
6.18% |
-22.54% |
-36.01% |
| Tax Burden Percent |
|
100.00% |
99.74% |
28.27% |
89.80% |
102.13% |
104.34% |
9.38% |
97.09% |
434.21% |
95.29% |
138.62% |
| Interest Burden Percent |
|
193.36% |
100.00% |
113.44% |
100.00% |
351.16% |
99.40% |
1.08% |
534.76% |
106.69% |
98.42% |
99.04% |
| Effective Tax Rate |
|
0.00% |
0.26% |
0.00% |
0.00% |
0.00% |
0.00% |
90.63% |
2.91% |
334.21% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-10.85% |
4.75% |
-1.55% |
1.88% |
-3.53% |
-11.49% |
0.91% |
4.79% |
-5.64% |
-24.12% |
-38.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3,075.91% |
4.11% |
-5.10% |
-11.56% |
-29.35% |
-23.65% |
-3.80% |
-105.88% |
-74.27% |
3.46% |
40.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-32.92% |
0.61% |
-8.22% |
-35.37% |
-38.00% |
-19.76% |
-0.90% |
16.77% |
14.59% |
-0.79% |
-13.01% |
| Return on Equity (ROE) |
|
-43.77% |
5.36% |
-9.76% |
-33.50% |
-41.53% |
-31.25% |
0.01% |
21.56% |
8.96% |
-24.91% |
-51.78% |
| Cash Return on Invested Capital (CROIC) |
|
-117.48% |
-66.70% |
-93.93% |
4.08% |
-18.78% |
39.24% |
-10.96% |
-10.03% |
-11.17% |
8.68% |
34.15% |
| Operating Return on Assets (OROA) |
|
-13.13% |
3.23% |
-7.88% |
-6.12% |
-3.84% |
-11.32% |
5.00% |
3.18% |
1.67% |
-23.42% |
-32.47% |
| Return on Assets (ROA) |
|
-25.39% |
3.22% |
-2.53% |
-5.49% |
-13.77% |
-11.74% |
0.01% |
16.53% |
7.75% |
-21.96% |
-44.58% |
| Return on Common Equity (ROCE) |
|
-43.77% |
5.36% |
-9.76% |
-33.50% |
-28.13% |
-21.85% |
0.01% |
21.56% |
8.96% |
-24.91% |
-51.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-24.23% |
4.78% |
-9.86% |
-35.84% |
-192.89% |
-52.40% |
0.01% |
19.40% |
8.62% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.14 |
1.19 |
-0.98 |
1.72 |
-3.47 |
-9.68 |
0.61 |
3.67 |
-4.76 |
-18 |
-18 |
| NOPAT Margin |
|
-2.63% |
1.44% |
-0.73% |
1.04% |
-2.29% |
-7.46% |
0.41% |
2.22% |
-3.12% |
-16.82% |
-18.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3,086.75% |
0.64% |
3.56% |
13.44% |
25.81% |
12.16% |
4.71% |
110.67% |
68.63% |
-27.58% |
-79.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-4.36% |
-21.36% |
-35.15% |
| Cost of Revenue to Revenue |
|
69.68% |
71.56% |
66.68% |
64.35% |
65.70% |
65.57% |
64.71% |
62.64% |
65.32% |
66.20% |
65.42% |
| SG&A Expenses to Revenue |
|
31.78% |
23.91% |
29.26% |
28.68% |
30.82% |
34.20% |
27.98% |
31.44% |
31.21% |
37.23% |
36.91% |
| 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 |
|
34.08% |
27.00% |
34.36% |
34.17% |
37.56% |
45.09% |
30.93% |
35.07% |
33.35% |
57.83% |
60.81% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.41 |
1.18 |
-7.40 |
-8.42 |
-4.95 |
-14 |
5.94 |
3.78 |
2.03 |
-26 |
-25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.68 |
3.26 |
-2.25 |
-1.68 |
1.89 |
-6.77 |
11 |
7.77 |
6.85 |
-21 |
-23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.85 |
2.00 |
1.21 |
1.28 |
253.70 |
0.65 |
0.66 |
0.71 |
0.61 |
0.34 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
|
5.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.59 |
2.53 |
1.69 |
0.76 |
0.92 |
| Price to Revenue (P/Rev) |
|
0.82 |
0.59 |
0.22 |
0.16 |
61.59 |
0.14 |
0.36 |
0.44 |
0.44 |
0.27 |
0.23 |
| Price to Earnings (P/E) |
|
0.00 |
41.82 |
0.00 |
0.00 |
0.00 |
1.74 |
8,827.57 |
3.67 |
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% |
2.39% |
0.00% |
0.00% |
0.00% |
57.33% |
0.01% |
27.22% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.01 |
1.72 |
1.05 |
1.06 |
89.34 |
0.85 |
0.61 |
0.65 |
0.51 |
0.12 |
0.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.75 |
0.71 |
0.72 |
0.58 |
62.22 |
0.41 |
0.29 |
0.32 |
0.29 |
0.07 |
0.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
18.00 |
0.00 |
0.00 |
4,990.77 |
0.00 |
3.81 |
6.84 |
6.50 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
49.86 |
0.00 |
0.00 |
0.00 |
0.00 |
7.24 |
14.08 |
21.88 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
49.11 |
0.00 |
56.01 |
0.00 |
0.00 |
70.70 |
14.50 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
81.10 |
440.39 |
64.05 |
0.00 |
0.00 |
116.27 |
5.66 |
7.55 |
37.68 |
2.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
25.78 |
0.00 |
1.61 |
0.00 |
0.00 |
0.00 |
1.18 |
0.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.15 |
0.49 |
2.97 |
3.45 |
1.13 |
1.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.21 |
2.82 |
3.34 |
1.06 |
1.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.01 |
0.15 |
1.61 |
3.06 |
1.30 |
0.84 |
0.24 |
-0.16 |
-0.20 |
-0.23 |
-0.32 |
| Leverage Ratio |
|
1.72 |
1.66 |
3.86 |
6.10 |
3.02 |
2.66 |
2.20 |
1.30 |
1.16 |
1.13 |
1.16 |
| Compound Leverage Factor |
|
3.33 |
1.66 |
4.38 |
6.10 |
10.60 |
2.65 |
0.02 |
6.98 |
1.23 |
1.12 |
1.15 |
| Debt to Total Capital |
|
12.90% |
33.05% |
74.80% |
77.52% |
53.07% |
64.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.78% |
| Short-Term Debt to Total Capital |
|
12.90% |
19.30% |
3.60% |
2.48% |
3.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.39% |
| Long-Term Debt to Total Capital |
|
0.00% |
13.75% |
71.20% |
75.04% |
49.67% |
64.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.39% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.11% |
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 |
|
87.10% |
66.95% |
25.20% |
22.48% |
26.82% |
35.58% |
100.00% |
100.00% |
100.00% |
100.00% |
99.22% |
| Debt to EBITDA |
|
-1.70 |
3.72 |
-31.81 |
-43.22 |
38.53 |
-7.33 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
| Net Debt to EBITDA |
|
1.84 |
2.94 |
-30.57 |
-41.31 |
36.39 |
-5.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.92 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.55 |
-30.28 |
-41.83 |
36.06 |
-7.33 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
| Debt to NOPAT |
|
-2.49 |
10.14 |
-72.81 |
42.23 |
-21.02 |
-5.12 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
| Net Debt to NOPAT |
|
2.70 |
8.03 |
-69.97 |
40.36 |
-19.85 |
-3.67 |
0.00 |
0.00 |
0.00 |
0.00 |
1.18 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.22 |
-69.31 |
40.88 |
-19.67 |
-5.12 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
| Altman Z-Score |
|
3.62 |
2.85 |
0.86 |
1.05 |
64.65 |
0.59 |
1.96 |
3.95 |
4.37 |
1.64 |
0.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
32.28% |
30.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.76 |
0.96 |
1.49 |
2.00 |
1.46 |
1.74 |
1.08 |
2.71 |
3.64 |
3.80 |
4.12 |
| Quick Ratio |
|
1.63 |
0.87 |
1.33 |
1.83 |
1.34 |
1.66 |
1.06 |
2.67 |
3.56 |
3.59 |
4.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-12 |
-17 |
-60 |
3.74 |
-18 |
33 |
-7.33 |
-7.67 |
-9.44 |
6.48 |
16 |
| Operating Cash Flow to CapEx |
|
-349.46% |
602.50% |
88.80% |
465.12% |
-188.52% |
-1,888.24% |
293.65% |
2,864.63% |
6,617.98% |
348.28% |
3,431.25% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-59.91 |
0.00 |
-1.48 |
0.00 |
-1.25 |
0.00 |
-28.08 |
20.56 |
46.87 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.22 |
0.00 |
-0.03 |
0.00 |
0.06 |
0.00 |
17.53 |
0.64 |
1.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.03 |
0.00 |
-0.05 |
0.00 |
0.04 |
0.00 |
17.26 |
0.46 |
1.60 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.36 |
2.28 |
1.44 |
1.20 |
1.18 |
1.06 |
1.25 |
1.39 |
1.25 |
0.97 |
1.24 |
| Accounts Receivable Turnover |
|
7.84 |
9.37 |
7.77 |
7.52 |
7.30 |
7.04 |
7.61 |
7.20 |
7.40 |
6.85 |
8.60 |
| 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 |
|
74.87 |
126.16 |
177.02 |
183.14 |
174.04 |
147.71 |
178.19 |
173.35 |
153.52 |
153.64 |
214.45 |
| Accounts Payable Turnover |
|
34.85 |
38.99 |
32.93 |
36.89 |
31.86 |
29.44 |
44.73 |
39.67 |
34.82 |
29.98 |
37.67 |
| Days Sales Outstanding (DSO) |
|
46.53 |
38.94 |
46.98 |
48.51 |
50.03 |
51.83 |
47.95 |
50.67 |
49.35 |
53.25 |
42.45 |
| 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) |
|
10.47 |
9.36 |
11.09 |
9.89 |
11.46 |
12.40 |
8.16 |
9.20 |
10.48 |
12.17 |
9.69 |
| Cash Conversion Cycle (CCC) |
|
36.06 |
29.58 |
35.90 |
38.61 |
38.57 |
39.43 |
39.79 |
41.47 |
38.86 |
41.08 |
32.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
16 |
34 |
93 |
91 |
106 |
63 |
71 |
82 |
87 |
62 |
29 |
| Invested Capital Turnover |
|
4.12 |
3.31 |
2.13 |
1.80 |
1.55 |
1.54 |
2.23 |
2.16 |
1.80 |
1.43 |
2.11 |
| Increase / (Decrease) in Invested Capital |
|
11 |
18 |
59 |
-2.02 |
15 |
-43 |
7.94 |
11 |
4.68 |
-24 |
-33 |
| Enterprise Value (EV) |
|
32 |
59 |
98 |
97 |
9,438 |
53 |
43 |
53 |
44 |
7.61 |
1.64 |
| Market Capitalization |
|
36 |
49 |
29 |
27 |
9,341 |
18 |
53 |
72 |
67 |
28 |
23 |
| Book Value per Share |
|
$0.22 |
$2.62 |
$2.44 |
$1.96 |
$0.00 |
$1.55 |
$0.71 |
$0.89 |
$0.97 |
$0.77 |
$0.46 |
| Tangible Book Value per Share |
|
$0.07 |
($0.55) |
($8.87) |
($7.88) |
$0.00 |
($3.11) |
$0.02 |
$0.25 |
$0.35 |
$0.34 |
$0.23 |
| Total Capital |
|
22 |
37 |
95 |
94 |
137 |
77 |
81 |
101 |
109 |
84 |
50 |
| Total Debt |
|
2.85 |
12 |
71 |
73 |
73 |
50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
| Total Long-Term Debt |
|
0.00 |
5.04 |
68 |
70 |
68 |
50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
| Net Debt |
|
-3.08 |
9.58 |
69 |
70 |
69 |
36 |
-9.95 |
-19 |
-22 |
-21 |
-21 |
| Capital Expenditures (CapEx) |
|
0.19 |
0.12 |
0.25 |
0.32 |
0.21 |
0.12 |
0.13 |
0.33 |
0.09 |
0.06 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.55 |
3.95 |
10 |
12 |
9.15 |
-0.72 |
-7.42 |
7.80 |
7.82 |
5.34 |
2.83 |
| Debt-free Net Working Capital (DFNWC) |
|
8.49 |
6.48 |
13 |
15 |
13 |
13 |
2.53 |
27 |
30 |
26 |
24 |
| Net Working Capital (NWC) |
|
5.64 |
-0.60 |
9.49 |
13 |
8.53 |
13 |
2.53 |
27 |
30 |
26 |
24 |
| Net Nonoperating Expense (NNE) |
|
3.52 |
0.02 |
1.39 |
9.29 |
14 |
4.66 |
0.60 |
-16 |
-14 |
6.11 |
17 |
| Net Nonoperating Obligations (NNO) |
|
-3.08 |
9.58 |
69 |
70 |
41 |
36 |
-9.95 |
-19 |
-22 |
-22 |
-21 |
| Total Depreciation and Amortization (D&A) |
|
0.73 |
2.08 |
5.15 |
6.74 |
6.84 |
7.07 |
5.34 |
3.99 |
4.81 |
4.26 |
2.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.89% |
4.75% |
7.51% |
7.40% |
6.03% |
-0.56% |
-4.98% |
4.72% |
5.13% |
5.00% |
2.93% |
| Debt-free Net Working Capital to Revenue |
|
19.56% |
7.80% |
9.58% |
9.35% |
8.70% |
10.28% |
1.70% |
16.14% |
19.87% |
24.39% |
25.07% |
| Net Working Capital to Revenue |
|
12.99% |
-0.72% |
7.03% |
7.93% |
5.63% |
10.28% |
1.70% |
16.14% |
19.87% |
24.39% |
24.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.14) |
$0.16 |
($0.25) |
($0.74) |
($1.50) |
$0.67 |
$0.00 |
$0.17 |
$0.08 |
($0.22) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.08M |
9.31M |
9.63M |
11.20M |
13.09M |
15.21M |
60.59M |
114.14M |
114.02M |
109.14M |
110.01M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.15 |
($0.25) |
($0.74) |
($1.50) |
($1.14) |
$0.00 |
$0.17 |
$0.08 |
($0.22) |
($0.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.26M |
9.89M |
9.63M |
11.20M |
13.09M |
21.57M |
61.95M |
114.89M |
114.72M |
109.14M |
109.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.14) |
$0.00 |
$0.00 |
($0.74) |
($1.50) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.26M |
9.38M |
10.01M |
10.24M |
11.84M |
17.67M |
114.10M |
114.45M |
109.09M |
109.41M |
110.01M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.88 |
1.89 |
1.07 |
3.89 |
-0.46 |
-3.49 |
4.54 |
5.75 |
1.42 |
-4.40 |
-2.32 |
| Normalized NOPAT Margin |
|
-2.03% |
2.28% |
0.79% |
2.35% |
-0.30% |
-2.69% |
3.05% |
3.48% |
0.93% |
-4.12% |
-2.40% |
| Pre Tax Income Margin |
|
-10.75% |
1.42% |
-6.22% |
-5.10% |
-11.47% |
-10.59% |
0.04% |
12.23% |
1.42% |
-23.65% |
-25.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-7.44 |
0.00 |
-0.40 |
0.00 |
1.01 |
0.00 |
6.05 |
-81.59 |
-76.01 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-0.99 |
0.00 |
-0.28 |
0.00 |
0.10 |
0.00 |
-14.17 |
-57.11 |
-53.20 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-7.69 |
0.00 |
-0.42 |
0.00 |
0.99 |
0.00 |
5.79 |
-81.77 |
-76.05 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1.24 |
0.00 |
-0.30 |
0.00 |
0.08 |
0.00 |
-14.44 |
-57.30 |
-53.25 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |