| DEI Shares Outstanding |
|
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
- |
- |
- |
- |
13,120,010.00 |
| DEI Adjusted Shares Outstanding |
|
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
13,120,010.00 |
- |
- |
- |
- |
13,120,010.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.65 |
0.74 |
2.55 |
3.47 |
2.29 |
1.78 |
- |
- |
- |
- |
1.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-62.72% |
11.99% |
216.84% |
37.10% |
-32.36% |
-18.88% |
175.37% |
-89.17% |
195.30% |
331.26% |
-82.23% |
| EBITDA Growth |
|
-65.44% |
14.08% |
242.32% |
36.31% |
-34.03% |
-22.12% |
193.77% |
-92.28% |
257.56% |
391.35% |
-85.13% |
| EBIT Growth |
|
-65.44% |
14.08% |
242.32% |
36.31% |
-34.03% |
-22.12% |
193.77% |
-92.28% |
257.56% |
391.35% |
-85.13% |
| NOPAT Growth |
|
-65.44% |
14.08% |
242.32% |
36.31% |
-34.03% |
-22.12% |
193.77% |
-92.28% |
257.56% |
391.35% |
-85.13% |
| Net Income Growth |
|
-65.44% |
14.08% |
242.32% |
36.31% |
-34.03% |
-22.12% |
193.77% |
-92.28% |
257.56% |
391.35% |
-85.13% |
| EPS 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 Growth |
|
-66.13% |
53.06% |
134.52% |
54.17% |
-23.97% |
-39.84% |
202.02% |
-77.94% |
5.35% |
543.14% |
-84.67% |
| Free Cash Flow Firm Growth |
|
-65.44% |
50.22% |
130.39% |
55.08% |
-23.97% |
-39.84% |
202.02% |
-77.94% |
8.61% |
522.43% |
-84.61% |
| Invested Capital Growth |
|
10.50% |
-344.86% |
193.70% |
3.16% |
-222.41% |
104.19% |
5,659.93% |
-141.95% |
155.26% |
-32.25% |
-59.07% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-0.77% |
6.58% |
-5.51% |
25.10% |
11.08% |
-72.22% |
58.08% |
0.64% |
-15.69% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-0.92% |
5.88% |
-5.36% |
26.54% |
12.15% |
-79.40% |
68.33% |
1.50% |
-19.41% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-0.92% |
5.88% |
-5.36% |
26.54% |
12.15% |
-79.40% |
68.33% |
1.50% |
-19.41% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-0.92% |
5.88% |
-5.36% |
26.54% |
12.15% |
-79.40% |
68.33% |
1.50% |
-19.41% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-0.92% |
5.88% |
-5.36% |
26.54% |
12.15% |
-79.40% |
68.33% |
1.50% |
-19.41% |
| 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 |
|
-55.53% |
142.31% |
-10.87% |
15.59% |
-8.40% |
15.17% |
16.22% |
-60.27% |
73.71% |
4.16% |
-25.69% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.29% |
-8.40% |
15.17% |
16.22% |
-60.27% |
60.02% |
4.31% |
-27.02% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-30.54% |
-72.50% |
-277.05% |
-94.31% |
-33.64% |
-4,829.87% |
-23.06% |
-75.49% |
-70.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
97.42% |
97.69% |
99.22% |
99.31% |
98.96% |
98.93% |
99.51% |
94.90% |
98.60% |
99.68% |
97.04% |
| EBITDA Margin |
|
88.04% |
89.68% |
96.89% |
96.33% |
93.95% |
90.20% |
96.23% |
68.58% |
83.03% |
94.60% |
79.14% |
| Operating Margin |
|
88.04% |
89.68% |
96.89% |
96.33% |
93.95% |
90.20% |
96.23% |
68.58% |
83.03% |
94.60% |
79.14% |
| EBIT Margin |
|
88.04% |
89.68% |
96.89% |
96.33% |
93.95% |
90.20% |
96.23% |
68.58% |
83.03% |
94.60% |
79.14% |
| Profit (Net Income) Margin |
|
88.04% |
89.68% |
96.89% |
96.33% |
93.95% |
90.20% |
96.23% |
68.58% |
83.03% |
94.60% |
79.14% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
1,043.32% |
0.00% |
0.00% |
2,269.79% |
0.00% |
0.00% |
2,242.89% |
303.47% |
0.00% |
7,959.21% |
2,079.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1,043.32% |
0.00% |
0.00% |
2,269.79% |
0.00% |
0.00% |
2,242.89% |
303.47% |
0.00% |
7,959.21% |
2,079.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-881.83% |
0.00% |
0.00% |
-1,937.39% |
0.00% |
0.00% |
-1,951.95% |
-278.32% |
0.00% |
-7,538.13% |
-2,015.71% |
| Return on Equity (ROE) |
|
161.48% |
101.73% |
321.19% |
332.40% |
209.91% |
165.38% |
290.94% |
25.14% |
117.13% |
421.08% |
63.43% |
| Cash Return on Invested Capital (CROIC) |
|
1,033.34% |
0.00% |
1,484.74% |
2,266.68% |
0.00% |
19,885.03% |
2,049.72% |
0.00% |
1,077.71% |
7,997.66% |
2,162.96% |
| Operating Return on Assets (OROA) |
|
85.96% |
81.14% |
165.17% |
147.74% |
101.71% |
100.51% |
178.98% |
15.61% |
93.04% |
145.27% |
22.00% |
| Return on Assets (ROA) |
|
85.96% |
81.14% |
165.17% |
147.74% |
101.71% |
100.51% |
178.98% |
15.61% |
93.04% |
145.27% |
22.00% |
| Return on Common Equity (ROCE) |
|
161.48% |
101.73% |
321.19% |
332.40% |
209.91% |
165.38% |
290.94% |
25.14% |
117.13% |
421.08% |
63.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
95.21% |
95.67% |
315.12% |
271.09% |
254.04% |
142.06% |
223.30% |
46.42% |
90.50% |
399.84% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.56 |
9.76 |
33 |
46 |
30 |
23 |
69 |
5.31 |
19 |
93 |
14 |
| NOPAT Margin |
|
88.04% |
89.68% |
96.89% |
96.33% |
93.95% |
90.20% |
96.23% |
68.58% |
83.03% |
94.60% |
79.14% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
399.84% |
67.97% |
| Cost of Revenue to Revenue |
|
2.58% |
2.31% |
0.78% |
0.69% |
1.04% |
1.07% |
0.49% |
5.10% |
1.40% |
0.32% |
2.96% |
| SG&A Expenses to Revenue |
|
0.71% |
1.06% |
0.15% |
0.86% |
0.77% |
1.32% |
0.07% |
0.68% |
1.44% |
0.51% |
1.04% |
| 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 |
|
9.38% |
8.01% |
2.32% |
2.98% |
5.01% |
8.73% |
3.28% |
26.32% |
15.57% |
5.07% |
17.90% |
| Earnings before Interest and Taxes (EBIT) |
|
8.56 |
9.76 |
33 |
46 |
30 |
23 |
69 |
5.31 |
19 |
93 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.56 |
9.76 |
33 |
46 |
30 |
23 |
69 |
5.31 |
19 |
93 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.19 |
9.30 |
18.15 |
14.15 |
16.59 |
15.63 |
10.73 |
25.50 |
12.20 |
13.27 |
20.97 |
| Price to Tangible Book Value (P/TBV) |
|
3.19 |
9.30 |
18.15 |
14.15 |
16.59 |
15.63 |
10.73 |
25.50 |
12.20 |
13.27 |
20.97 |
| Price to Revenue (P/Rev) |
|
2.95 |
8.72 |
5.58 |
5.03 |
6.13 |
9.92 |
4.62 |
37.67 |
11.20 |
3.14 |
24.41 |
| Price to Earnings (P/E) |
|
3.35 |
9.73 |
5.76 |
5.22 |
6.53 |
11.00 |
4.81 |
54.93 |
13.48 |
3.32 |
30.84 |
| Dividend Yield |
|
4.12% |
8.84% |
17.24% |
16.55% |
17.85% |
7.29% |
16.48% |
22.72% |
3.69% |
29.36% |
3.93% |
| Earnings Yield |
|
29.87% |
10.28% |
17.36% |
19.15% |
15.32% |
9.09% |
20.81% |
1.82% |
7.42% |
30.12% |
3.24% |
| Enterprise Value to Invested Capital (EV/IC) |
|
23.07 |
0.00 |
85.21 |
100.49 |
0.00 |
2,246.90 |
46.91 |
0.00 |
166.04 |
221.24 |
1,044.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.04 |
7.42 |
4.88 |
4.33 |
5.40 |
9.06 |
3.96 |
35.87 |
10.15 |
2.12 |
23.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.32 |
8.28 |
5.04 |
4.50 |
5.75 |
10.04 |
4.11 |
52.30 |
12.22 |
2.25 |
29.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.32 |
8.28 |
5.04 |
4.50 |
5.75 |
10.04 |
4.11 |
52.30 |
12.22 |
2.25 |
29.17 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
2.32 |
8.28 |
5.04 |
4.50 |
5.75 |
10.04 |
4.11 |
52.30 |
12.22 |
2.25 |
29.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.42 |
6.42 |
5.71 |
4.50 |
4.99 |
11.30 |
4.50 |
20.03 |
15.88 |
2.23 |
28.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.34 |
6.35 |
5.74 |
4.50 |
4.99 |
11.30 |
4.50 |
20.03 |
15.41 |
2.23 |
28.04 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.85 |
-1.07 |
-1.01 |
-0.85 |
-1.02 |
-1.08 |
-0.87 |
-0.92 |
-1.03 |
-0.95 |
-0.97 |
| Leverage Ratio |
|
1.88 |
1.25 |
1.94 |
2.25 |
2.06 |
1.65 |
1.63 |
1.61 |
1.26 |
2.90 |
2.88 |
| Compound Leverage Factor |
|
1.88 |
1.25 |
1.94 |
2.25 |
2.06 |
1.65 |
1.63 |
1.61 |
1.26 |
2.90 |
2.88 |
| Debt 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% |
| 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% |
0.00% |
| Long-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% |
0.00% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
25.68 |
18.15 |
13.40 |
13.80 |
16.24 |
29.31 |
14.80 |
68.27 |
31.02 |
6.64 |
68.52 |
| 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 |
|
11.31 |
7.33 |
1.68 |
1.90 |
2.54 |
3.55 |
2.33 |
37.06 |
4.67 |
1.30 |
6.16 |
| Quick Ratio |
|
10.06 |
7.28 |
1.67 |
1.90 |
2.53 |
3.51 |
2.26 |
36.72 |
4.54 |
1.29 |
6.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
8.48 |
13 |
29 |
45 |
35 |
21 |
63 |
14 |
15 |
94 |
14 |
| Operating Cash Flow to CapEx |
|
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 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 |
|
0.98 |
0.90 |
1.70 |
1.53 |
1.08 |
1.11 |
1.86 |
0.23 |
1.12 |
1.54 |
0.28 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
22.02 |
26.56 |
162.67 |
29.28 |
3.33 |
23.05 |
63.18 |
18.04 |
| 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 |
|
3,240,502.67 |
3,629,064.33 |
11,498,471.67 |
15,764,588.33 |
10,663,624.67 |
8,650,189.00 |
23,819,930.00 |
2,580,658.00 |
7,620,676.33 |
32,865,217.00 |
5,841,260.33 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
16.57 |
13.74 |
2.24 |
12.47 |
109.73 |
15.84 |
5.78 |
20.24 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
16.57 |
13.74 |
2.24 |
12.47 |
109.73 |
15.84 |
5.78 |
20.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.86 |
-2.11 |
1.98 |
2.04 |
-2.50 |
0.10 |
6.03 |
-2.53 |
1.40 |
0.95 |
0.39 |
| Invested Capital Turnover |
|
11.85 |
-17.45 |
-518.91 |
23.56 |
-140.09 |
-21.71 |
23.31 |
4.43 |
-40.43 |
84.13 |
26.27 |
| Increase / (Decrease) in Invested Capital |
|
0.08 |
-2.97 |
4.08 |
0.06 |
-4.53 |
2.60 |
5.92 |
-8.56 |
3.93 |
-0.45 |
-0.56 |
| Enterprise Value (EV) |
|
20 |
81 |
168 |
205 |
173 |
235 |
283 |
278 |
232 |
209 |
405 |
| Market Capitalization |
|
29 |
95 |
192 |
238 |
196 |
258 |
330 |
292 |
256 |
310 |
428 |
| Book Value per Share |
|
$0.69 |
$0.78 |
$0.81 |
$1.28 |
$0.90 |
$1.26 |
$2.35 |
$0.87 |
$1.60 |
$1.78 |
$1.56 |
| Tangible Book Value per Share |
|
$0.69 |
$0.78 |
$0.81 |
$1.28 |
$0.90 |
$1.26 |
$2.35 |
$0.87 |
$1.60 |
$1.78 |
$1.56 |
| Total Capital |
|
8.99 |
10 |
11 |
17 |
12 |
16 |
31 |
11 |
21 |
23 |
20 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-8.78 |
-14 |
-24 |
-33 |
-24 |
-22 |
-48 |
-14 |
-24 |
-100 |
-23 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.21 |
-1.85 |
-14 |
-16 |
-9.17 |
-5.93 |
-17 |
-0.23 |
-3.01 |
-77 |
-2.76 |
| Debt-free Net Working Capital (DFNWC) |
|
8.53 |
12 |
11 |
17 |
14 |
16 |
31 |
14 |
21 |
23 |
20 |
| Net Working Capital (NWC) |
|
8.53 |
12 |
11 |
17 |
14 |
16 |
31 |
14 |
21 |
23 |
20 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
-8.13 |
-12 |
-8.63 |
-15 |
-14 |
-16 |
-25 |
-14 |
-20 |
-22 |
-20 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.11% |
-16.96% |
-39.15% |
-34.25% |
-28.66% |
-22.85% |
-23.70% |
-2.97% |
-13.15% |
-77.97% |
-15.75% |
| Debt-free Net Working Capital to Revenue |
|
87.78% |
113.02% |
30.75% |
35.53% |
44.83% |
63.49% |
43.09% |
177.43% |
91.75% |
23.66% |
116.43% |
| Net Working Capital to Revenue |
|
87.78% |
113.02% |
30.75% |
35.53% |
44.83% |
63.49% |
43.09% |
177.43% |
91.75% |
23.66% |
116.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.65 |
$0.73 |
$2.55 |
$3.47 |
$2.29 |
$1.78 |
$5.24 |
$0.41 |
$1.45 |
$7.11 |
$1.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
| Adjusted 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 Diluted Shares Outstanding |
|
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
| 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 |
|
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
13.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.34 |
7.11 |
24 |
32 |
22 |
17 |
49 |
4.68 |
15 |
68 |
11 |
| Normalized NOPAT Margin |
|
65.19% |
65.35% |
68.57% |
68.37% |
67.80% |
67.07% |
69.05% |
60.41% |
66.00% |
68.96% |
64.56% |
| Pre Tax Income Margin |
|
88.04% |
89.68% |
96.89% |
96.33% |
93.95% |
90.20% |
96.23% |
68.58% |
83.03% |
94.60% |
79.14% |
| 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 |
|
104.24% |
73.91% |
58.49% |
80.35% |
146.67% |
93.60% |
54.57% |
897.06% |
24.19% |
18.99% |
659.37% |
| Augmented Payout Ratio |
|
104.24% |
73.91% |
58.49% |
80.35% |
146.67% |
93.60% |
54.57% |
897.06% |
24.19% |
18.99% |
659.37% |