| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
14,017,303.00 |
14,539,756.00 |
15,526,455.00 |
16,396,424.00 |
18,212,032.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
14,017,303.00 |
14,539,756.00 |
15,526,455.00 |
16,396,424.00 |
18,212,032.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
9.65 |
3.49 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-25.56% |
-29.84% |
240.38% |
-71.79% |
17.88% |
20.67% |
-1.51% |
8.99% |
38.04% |
1.52% |
| EBITDA Growth |
|
0.00% |
68.56% |
88.68% |
-1,638.18% |
91.21% |
813.10% |
141.24% |
-47.47% |
10.94% |
-12.23% |
-23.27% |
| EBIT Growth |
|
0.00% |
63.36% |
71.64% |
-488.57% |
85.05% |
441.56% |
158.37% |
-51.21% |
16.29% |
-18.55% |
-30.89% |
| NOPAT Growth |
|
0.00% |
63.36% |
-4.35% |
-43.51% |
78.68% |
479.60% |
68.01% |
-47.74% |
13.87% |
-8.04% |
-5.54% |
| Net Income Growth |
|
0.00% |
64.25% |
118.21% |
-953.28% |
84.15% |
429.70% |
221.69% |
-70.17% |
61.69% |
-13.27% |
6.28% |
| EPS Growth |
|
0.00% |
64.65% |
107.88% |
-2,208.62% |
79.23% |
122.44% |
1,610.53% |
-65.33% |
60.95% |
-17.83% |
-12.75% |
| Operating Cash Flow Growth |
|
0.00% |
343.53% |
-142.71% |
-362.11% |
115.19% |
493.81% |
-25.48% |
-58.80% |
-55.83% |
306.59% |
37.84% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-165.36% |
15.78% |
213.13% |
52.48% |
-202.68% |
14.14% |
26.59% |
108.36% |
2,737.42% |
| Invested Capital Growth |
|
0.00% |
-72.04% |
-0.53% |
-10.56% |
-18.97% |
-3.20% |
42.71% |
49.61% |
90.24% |
442.57% |
-150.00% |
| Revenue Q/Q Growth |
|
0.00% |
-6.43% |
-31.79% |
416.61% |
-73.40% |
17.71% |
-1.29% |
32.76% |
-15.31% |
12.18% |
-1.19% |
| EBITDA Q/Q Growth |
|
0.00% |
66.30% |
86.94% |
-761.26% |
83.56% |
43.99% |
73.05% |
24.22% |
-29.54% |
-12.85% |
-36.22% |
| EBIT Q/Q Growth |
|
0.00% |
61.10% |
67.41% |
-376.85% |
73.40% |
52.91% |
80.96% |
28.49% |
-31.04% |
-15.82% |
-45.13% |
| NOPAT Q/Q Growth |
|
0.00% |
61.10% |
-17.49% |
-75.67% |
53.76% |
119.62% |
30.71% |
304.46% |
-52.89% |
49.35% |
-45.52% |
| Net Income Q/Q Growth |
|
0.00% |
58.28% |
138.73% |
-344.87% |
71.99% |
54.55% |
132.71% |
-36.96% |
-25.77% |
-3.43% |
-31.57% |
| EPS Q/Q Growth |
|
0.00% |
58.32% |
114.43% |
-258.65% |
64.67% |
-79.93% |
1,074.70% |
-58.98% |
73.25% |
-7.45% |
-41.27% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
2,117.65% |
-636.67% |
-933.33% |
148.71% |
56.05% |
-20.26% |
46.10% |
-80.60% |
1,333.33% |
-67.58% |
| Free Cash Flow Firm Q/Q Growth |
|
100.00% |
-43.03% |
-255.19% |
-73.33% |
113.60% |
38.73% |
-244.17% |
75.71% |
-164.56% |
219.41% |
-44.95% |
| Invested Capital Q/Q Growth |
|
-326.89% |
-63.17% |
-16.09% |
-20.12% |
-18.81% |
-14.06% |
29.71% |
-22.63% |
72.63% |
2,022.22% |
81.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.48% |
14.49% |
13.83% |
43.26% |
15.50% |
39.48% |
38.38% |
40.13% |
35.01% |
25.23% |
26.19% |
| EBITDA Margin |
|
-36.97% |
-15.61% |
-2.52% |
-12.86% |
-4.01% |
24.23% |
48.44% |
25.83% |
26.30% |
16.72% |
12.64% |
| Operating Margin |
|
-40.27% |
-19.82% |
-20.47% |
-12.43% |
-9.39% |
20.63% |
22.90% |
20.32% |
16.36% |
10.86% |
11.19% |
| EBIT Margin |
|
-40.27% |
-19.82% |
-8.01% |
-13.86% |
-7.34% |
21.28% |
45.56% |
22.57% |
24.08% |
14.21% |
9.67% |
| Profit (Net Income) Margin |
|
-44.81% |
-21.52% |
5.59% |
-14.00% |
-7.87% |
22.01% |
58.67% |
17.77% |
26.36% |
16.56% |
17.34% |
| Tax Burden Percent |
|
99.84% |
99.11% |
100.83% |
100.00% |
101.85% |
102.64% |
128.77% |
76.99% |
99.88% |
100.27% |
90.57% |
| Interest Burden Percent |
|
111.46% |
109.56% |
-69.14% |
101.07% |
105.19% |
100.76% |
100.00% |
102.26% |
109.60% |
116.24% |
197.93% |
| Effective Tax Rate |
|
0.00% |
0.00% |
-0.83% |
0.00% |
0.00% |
-2.64% |
-28.77% |
23.01% |
0.12% |
-0.27% |
9.43% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
392.91% |
525.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
363.28% |
518.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-317.33% |
-508.83% |
| Return on Equity (ROE) |
|
261.73% |
33.42% |
-5.36% |
38.50% |
5.01% |
-16.55% |
-75.68% |
-48.33% |
-403.83% |
75.58% |
16.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.92% |
0.00% |
| Operating Return on Assets (OROA) |
|
-17.03% |
-8.05% |
-2.52% |
-16.52% |
-3.00% |
11.17% |
25.67% |
10.38% |
10.27% |
6.65% |
2.45% |
| Return on Assets (ROA) |
|
-18.95% |
-8.74% |
1.76% |
-16.70% |
-3.21% |
11.55% |
33.06% |
8.17% |
11.24% |
7.75% |
4.40% |
| Return on Common Equity (ROCE) |
|
261.73% |
33.50% |
-5.37% |
38.83% |
5.08% |
-16.67% |
-75.89% |
-48.33% |
-403.83% |
75.58% |
16.79% |
| Return on Equity Simple (ROE_SIMPLE) |
|
113.71% |
28.38% |
-5.57% |
32.34% |
4.90% |
-16.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-118 |
-43 |
-45 |
-65 |
-14 |
52 |
88 |
46 |
52 |
48 |
45 |
| NOPAT Margin |
|
-28.19% |
-13.87% |
-20.64% |
-8.70% |
-6.58% |
21.18% |
29.48% |
15.64% |
16.35% |
10.89% |
10.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
574.55% |
-328.41% |
159.52% |
-515.29% |
27.94% |
8.48% |
171.69% |
13.43% |
89.31% |
29.63% |
7.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-758.20% |
60.16% |
27.39% |
6.82% |
2.34% |
| Cost of Revenue to Revenue |
|
83.52% |
85.51% |
86.17% |
56.74% |
84.50% |
60.52% |
61.62% |
59.87% |
65.71% |
75.11% |
75.11% |
| SG&A Expenses to Revenue |
|
10.19% |
14.84% |
20.01% |
5.37% |
16.07% |
14.56% |
12.07% |
11.54% |
11.52% |
7.92% |
8.07% |
| R&D to Revenue |
|
7.89% |
15.39% |
7.19% |
3.51% |
6.96% |
1.13% |
0.70% |
5.04% |
4.43% |
3.89% |
3.77% |
| Operating Expenses to Revenue |
|
56.74% |
34.31% |
34.29% |
55.69% |
24.89% |
18.85% |
15.49% |
19.81% |
17.93% |
14.03% |
13.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-168 |
-62 |
-18 |
-103 |
-15 |
53 |
136 |
66 |
77 |
63 |
43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-155 |
-49 |
-5.50 |
-96 |
-8.40 |
60 |
145 |
76 |
84 |
74 |
57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.15 |
6.77 |
5.78 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.29 |
5.94 |
| Price to Revenue (P/Rev) |
|
0.03 |
0.19 |
0.17 |
0.02 |
0.31 |
0.95 |
2.35 |
1.61 |
2.64 |
2.47 |
9.85 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
6.87 |
0.00 |
0.00 |
40.37 |
5.17 |
9.31 |
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 |
|
-1,577.44% |
-115.40% |
14.55% |
-723.56% |
-36.92% |
2.48% |
19.34% |
10.74% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.90 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.06 |
0.10 |
0.00 |
0.07 |
0.29 |
0.79 |
2.13 |
1.51 |
2.51 |
2.18 |
8.11 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.28 |
4.40 |
5.83 |
9.53 |
13.06 |
64.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.73 |
4.68 |
6.68 |
10.41 |
15.37 |
83.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.75 |
7.23 |
9.63 |
15.33 |
20.06 |
80.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.93 |
0.83 |
0.00 |
0.00 |
5.30 |
2.93 |
12.72 |
21.50 |
88.18 |
26.09 |
71.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.47 |
0.00 |
0.00 |
1.44 |
3.09 |
0.00 |
0.00 |
0.00 |
281.32 |
37.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.50 |
-0.99 |
-0.75 |
-0.48 |
-0.36 |
-0.36 |
-0.92 |
-2.03 |
4.92 |
3.37 |
1.54 |
| Long-Term Debt to Equity |
|
-1.50 |
-0.99 |
-0.72 |
-0.37 |
-0.34 |
-0.34 |
-0.88 |
-1.95 |
4.73 |
3.09 |
1.54 |
| Financial Leverage |
|
-0.07 |
0.04 |
0.16 |
0.03 |
-0.03 |
0.07 |
0.22 |
0.43 |
1.72 |
-0.87 |
-0.98 |
| Leverage Ratio |
|
-13.81 |
-3.83 |
-3.05 |
-2.31 |
-1.56 |
-1.43 |
-2.29 |
-5.92 |
-35.93 |
9.76 |
3.82 |
| Compound Leverage Factor |
|
-15.39 |
-4.19 |
2.11 |
-2.33 |
-1.64 |
-1.44 |
-2.29 |
-6.05 |
-39.37 |
11.34 |
7.56 |
| Debt to Total Capital |
|
300.49% |
-11,705.00% |
-295.84% |
-90.59% |
-55.47% |
-55.25% |
-1,123.28% |
196.99% |
83.10% |
77.14% |
60.56% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
-11.03% |
-19.42% |
-2.82% |
-2.95% |
-52.59% |
7.98% |
3.19% |
6.50% |
0.00% |
| Long-Term Debt to Total Capital |
|
300.49% |
-11,705.00% |
-284.81% |
-71.17% |
-52.65% |
-52.30% |
-1,070.69% |
189.01% |
79.91% |
70.64% |
60.56% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
-2.72% |
-2.12% |
-0.05% |
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 |
|
-200.49% |
11,850.00% |
395.84% |
193.31% |
157.59% |
155.30% |
1,223.28% |
-96.99% |
16.90% |
22.86% |
39.44% |
| Debt to EBITDA |
|
-1.60 |
-4.82 |
-29.75 |
-1.60 |
-14.31 |
1.90 |
0.90 |
1.98 |
1.89 |
7.37 |
20.72 |
| Net Debt to EBITDA |
|
-0.08 |
0.55 |
8.22 |
-0.31 |
1.25 |
-0.63 |
-0.44 |
-0.39 |
-0.50 |
-1.72 |
-13.80 |
| Long-Term Debt to EBITDA |
|
-1.60 |
-4.82 |
-28.64 |
-1.26 |
-13.58 |
1.80 |
0.86 |
1.90 |
1.81 |
6.75 |
20.72 |
| Debt to NOPAT |
|
-2.10 |
-5.42 |
-3.63 |
-2.37 |
-8.72 |
2.18 |
1.48 |
3.27 |
3.03 |
11.31 |
25.84 |
| Net Debt to NOPAT |
|
-0.11 |
0.62 |
1.00 |
-0.46 |
0.76 |
-0.72 |
-0.72 |
-0.64 |
-0.81 |
-2.63 |
-17.21 |
| Long-Term Debt to NOPAT |
|
-2.10 |
-5.42 |
-3.49 |
-1.86 |
-8.27 |
2.06 |
1.41 |
3.14 |
2.92 |
10.36 |
25.84 |
| Altman Z-Score |
|
-0.10 |
0.00 |
-0.04 |
-0.14 |
-0.76 |
-0.04 |
1.35 |
0.86 |
1.45 |
1.93 |
2.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.22% |
-0.20% |
-0.85% |
-1.40% |
-0.71% |
-0.28% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.88 |
1.72 |
1.41 |
1.10 |
1.10 |
1.11 |
1.18 |
1.31 |
1.45 |
2.93 |
5.59 |
| Quick Ratio |
|
0.74 |
0.86 |
0.67 |
0.42 |
0.45 |
0.50 |
0.57 |
0.49 |
0.53 |
2.17 |
4.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
67 |
-44 |
-37 |
42 |
63 |
-65 |
-56 |
-41 |
3.43 |
97 |
| Operating Cash Flow to CapEx |
|
0.00% |
2,513.33% |
0.00% |
0.00% |
0.00% |
4,792.86% |
4,166.67% |
2,942.86% |
568.75% |
902.44% |
258.88% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
9.97 |
0.00 |
-10.22 |
13.87 |
634.47 |
-651.49 |
-111.87 |
-31.59 |
1.27 |
44.26 |
| Operating Cash Flow to Interest Expense |
|
0.43 |
5.63 |
0.00 |
-20.67 |
3.77 |
671.00 |
500.00 |
41.20 |
7.00 |
13.70 |
23.18 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.52 |
5.40 |
0.00 |
-20.56 |
3.97 |
657.00 |
488.00 |
39.80 |
5.77 |
12.19 |
14.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.41 |
0.31 |
1.19 |
0.41 |
0.52 |
0.56 |
0.46 |
0.43 |
0.47 |
0.25 |
| Accounts Receivable Turnover |
|
9.79 |
13.42 |
5.45 |
12.35 |
5.16 |
9.75 |
10.16 |
8.74 |
7.32 |
6.83 |
8.11 |
| Inventory Turnover |
|
0.89 |
1.07 |
1.14 |
2.98 |
1.82 |
2.31 |
2.36 |
1.17 |
0.82 |
1.42 |
1.39 |
| Fixed Asset Turnover |
|
119.49 |
65.54 |
40.07 |
163.38 |
53.09 |
57.49 |
58.49 |
54.41 |
51.23 |
53.90 |
23.07 |
| Accounts Payable Turnover |
|
2.18 |
2.25 |
1.61 |
3.73 |
2.38 |
4.16 |
4.16 |
3.41 |
3.92 |
8.23 |
8.38 |
| Days Sales Outstanding (DSO) |
|
37.27 |
27.20 |
66.93 |
29.56 |
70.75 |
37.43 |
35.91 |
41.74 |
49.87 |
53.43 |
45.03 |
| Days Inventory Outstanding (DIO) |
|
408.26 |
340.46 |
320.49 |
122.36 |
200.01 |
157.74 |
154.80 |
311.57 |
447.23 |
257.26 |
262.38 |
| Days Payable Outstanding (DPO) |
|
167.61 |
161.93 |
226.53 |
97.78 |
153.56 |
87.83 |
87.77 |
107.18 |
93.16 |
44.36 |
43.54 |
| Cash Conversion Cycle (CCC) |
|
277.92 |
205.73 |
160.90 |
54.13 |
117.20 |
107.33 |
102.94 |
246.13 |
403.94 |
266.33 |
263.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-153 |
-263 |
-264 |
-292 |
-347 |
-359 |
-205 |
-104 |
-10 |
35 |
-17 |
| Invested Capital Turnover |
|
-2.74 |
-1.50 |
-0.83 |
-2.67 |
-0.66 |
-0.70 |
-1.06 |
-1.90 |
-5.64 |
36.08 |
51.87 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-110 |
-1.40 |
-28 |
-55 |
-11 |
153 |
102 |
93 |
45 |
-52 |
| Enterprise Value (EV) |
|
25 |
31 |
-8.79 |
50 |
60 |
196 |
636 |
443 |
802 |
965 |
3,639 |
| Market Capitalization |
|
12 |
58 |
36 |
15 |
66 |
234 |
700 |
472 |
845 |
1,092 |
4,421 |
| Book Value per Share |
|
($18.31) |
($26.04) |
($24.11) |
($35.68) |
($35.70) |
($31.68) |
($10.12) |
($5.10) |
$2.08 |
$9.84 |
$42.01 |
| Tangible Book Value per Share |
|
($30.07) |
($36.30) |
($33.21) |
($43.98) |
($42.96) |
($37.88) |
($14.03) |
($8.24) |
($0.46) |
$8.04 |
$40.85 |
| Total Capital |
|
82 |
-2.00 |
-55 |
-169 |
-217 |
-207 |
-12 |
76 |
191 |
706 |
1,940 |
| Total Debt |
|
247 |
234 |
164 |
153 |
120 |
114 |
130 |
151 |
159 |
545 |
1,175 |
| Total Long-Term Debt |
|
247 |
234 |
158 |
120 |
114 |
108 |
124 |
144 |
153 |
499 |
1,175 |
| Net Debt |
|
13 |
-27 |
-45 |
30 |
-11 |
-38 |
-64 |
-29 |
-42 |
-127 |
-782 |
| Capital Expenditures (CapEx) |
|
-1.70 |
1.50 |
-4.20 |
-0.40 |
-0.60 |
1.40 |
1.20 |
0.70 |
1.60 |
4.10 |
20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
74 |
-26 |
-39 |
-45 |
-92 |
-106 |
-115 |
-36 |
19 |
43 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
308 |
235 |
170 |
79 |
39 |
46 |
79 |
144 |
220 |
714 |
1,941 |
| Net Working Capital (NWC) |
|
308 |
235 |
164 |
46 |
33 |
40 |
73 |
138 |
214 |
668 |
1,941 |
| Net Nonoperating Expense (NNE) |
|
70 |
24 |
-57 |
39 |
2.71 |
-2.05 |
-87 |
-6.24 |
-32 |
-25 |
-32 |
| Net Nonoperating Obligations (NNO) |
|
12 |
-27 |
-45 |
30 |
-11 |
-38 |
-64 |
-29 |
-42 |
-127 |
-782 |
| Total Depreciation and Amortization (D&A) |
|
14 |
13 |
12 |
7.40 |
7.00 |
7.30 |
8.60 |
9.60 |
7.10 |
11 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
17.62% |
-8.29% |
-17.95% |
-5.99% |
-43.78% |
-42.84% |
-38.59% |
-12.22% |
6.00% |
9.71% |
-3.66% |
| Debt-free Net Working Capital to Revenue |
|
73.58% |
75.46% |
77.66% |
10.57% |
18.55% |
18.65% |
26.38% |
49.01% |
68.83% |
161.61% |
432.54% |
| Net Working Capital to Revenue |
|
73.58% |
75.46% |
74.86% |
6.16% |
15.64% |
16.18% |
24.34% |
46.94% |
66.93% |
151.22% |
432.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($20.82) |
($7.36) |
$0.58 |
($12.23) |
($2.54) |
$0.59 |
$10.03 |
$3.47 |
$5.55 |
$4.49 |
$4.33 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9M |
9.10M |
9.08M |
9.15M |
9.57M |
9.83M |
13.49M |
14.60M |
15.21M |
16.31M |
17.97M |
| Adjusted Diluted Earnings per Share |
|
($20.82) |
($7.36) |
$0.58 |
($12.23) |
($2.54) |
$0.57 |
$9.75 |
$3.38 |
$5.44 |
$4.47 |
$3.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9M |
9.10M |
9.08M |
9.15M |
9.57M |
10.12M |
13.88M |
14.99M |
15.50M |
16.37M |
19.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
($20.82) |
($7.36) |
$0.58 |
($12.23) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9M |
9.10M |
9.08M |
9.15M |
0.00 |
0.00 |
0.00 |
14.64M |
15.68M |
16.77M |
19.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-42 |
-25 |
-63 |
-15 |
36 |
48 |
46 |
52 |
34 |
45 |
| Normalized NOPAT Margin |
|
-3.01% |
-13.56% |
-11.28% |
-8.49% |
-7.21% |
14.61% |
16.03% |
15.78% |
16.35% |
7.60% |
10.13% |
| Pre Tax Income Margin |
|
-44.88% |
-21.72% |
5.54% |
-14.00% |
-7.73% |
21.44% |
45.56% |
23.08% |
26.39% |
16.52% |
19.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.59 |
-9.21 |
0.00 |
-28.61 |
-5.13 |
526.00 |
1,359.00 |
132.60 |
59.31 |
23.26 |
19.73 |
| NOPAT to Interest Expense |
|
-6.01 |
-6.45 |
0.00 |
-17.97 |
-4.60 |
523.47 |
879.51 |
91.93 |
40.26 |
17.83 |
20.67 |
| EBIT Less CapEx to Interest Expense |
|
-8.51 |
-9.43 |
0.00 |
-28.50 |
-4.93 |
512.00 |
1,347.00 |
131.20 |
58.08 |
21.74 |
10.77 |
| NOPAT Less CapEx to Interest Expense |
|
-5.93 |
-6.67 |
0.00 |
-17.86 |
-4.40 |
509.47 |
867.51 |
90.53 |
39.03 |
16.31 |
11.71 |
| 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% |
-14.63% |
0.00% |
0.00% |
-8.48% |
0.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |