| DEI Shares Outstanding |
|
16,843,618.00 |
17,896,570.00 |
18,986,578.00 |
20,100,000.00 |
21,400,000.00 |
22,700,000.00 |
23,800,000.00 |
- |
- |
- |
27,600,000.00 |
| DEI Adjusted Shares Outstanding |
|
16,843,618.00 |
17,896,570.00 |
18,986,578.00 |
20,100,000.00 |
21,400,000.00 |
22,700,000.00 |
23,800,000.00 |
- |
- |
- |
27,600,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.83 |
1.68 |
-0.69 |
-0.73 |
-0.88 |
-0.11 |
-0.07 |
- |
- |
- |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.96% |
32.83% |
-2.91% |
12.88% |
17.30% |
11.45% |
13.82% |
12.42% |
9.52% |
8.50% |
6.52% |
| EBITDA Growth |
|
-109.06% |
1.71% |
-6.30% |
-11.50% |
-7.78% |
109.94% |
286.20% |
-39.63% |
113.33% |
-11.41% |
199.94% |
| EBIT Growth |
|
-99.26% |
-1.12% |
-3.37% |
-15.02% |
-24.86% |
85.92% |
30.45% |
-198.29% |
30.50% |
-73.46% |
161.33% |
| NOPAT Growth |
|
-121.07% |
-4.64% |
-3.37% |
-15.02% |
-24.86% |
85.92% |
30.45% |
-198.29% |
30.50% |
-73.46% |
229.40% |
| Net Income Growth |
|
-119.22% |
7.85% |
-1.33% |
-11.06% |
-29.02% |
87.02% |
28.27% |
-108.74% |
77.15% |
-726.47% |
193.60% |
| EPS Growth |
|
50.89% |
46.38% |
4.05% |
-4.23% |
-20.27% |
87.64% |
36.36% |
-114.29% |
80.00% |
-766.67% |
188.46% |
| Operating Cash Flow Growth |
|
88.44% |
181.91% |
724.16% |
-223.73% |
-92.66% |
157.73% |
52.39% |
31.83% |
39.90% |
116.78% |
4.07% |
| Free Cash Flow Firm Growth |
|
-221.79% |
-37.22% |
-6.05% |
-95.94% |
-58.83% |
57.89% |
8.72% |
-107.73% |
-109.70% |
109.95% |
-1,429.11% |
| Invested Capital Growth |
|
-36.87% |
-12.62% |
-10.02% |
34.95% |
124.55% |
378.09% |
75.94% |
83.47% |
110.98% |
-11.95% |
93.84% |
| Revenue Q/Q Growth |
|
0.00% |
16.44% |
11.15% |
-12.06% |
4.07% |
2.19% |
-0.66% |
6.67% |
2.24% |
1.35% |
3.59% |
| EBITDA Q/Q Growth |
|
0.00% |
3.13% |
-6.38% |
-2.20% |
20.48% |
25.87% |
206.78% |
-39.18% |
-13.82% |
50.51% |
24.94% |
| EBIT Q/Q Growth |
|
0.00% |
1.94% |
-1.43% |
-4.78% |
6.43% |
40.81% |
60.11% |
-97.77% |
-88.99% |
22.89% |
132.57% |
| NOPAT Q/Q Growth |
|
0.00% |
2.07% |
-1.43% |
-4.78% |
6.43% |
40.81% |
60.11% |
-97.77% |
-88.99% |
22.89% |
258.50% |
| Net Income Q/Q Growth |
|
0.00% |
2.64% |
-0.73% |
-4.01% |
5.98% |
41.04% |
62.99% |
-328.49% |
-146.06% |
28.89% |
187.58% |
| EPS Q/Q Growth |
|
0.00% |
-229.82% |
1.39% |
-2.78% |
7.29% |
42.11% |
63.16% |
-400.00% |
-142.86% |
29.73% |
228.57% |
| Operating Cash Flow Q/Q Growth |
|
68.65% |
116.29% |
7.93% |
-288.33% |
15.04% |
215.99% |
-5.94% |
20.94% |
21.91% |
9.62% |
11.52% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-14.58% |
-21.71% |
5.43% |
17.85% |
65.70% |
-161.75% |
44.90% |
327.74% |
-2,093.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
-2.88% |
3.54% |
23.40% |
5,210.87% |
14.02% |
-43.97% |
0.00% |
-0.16% |
-2.84% |
91.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.84% |
86.82% |
59.47% |
59.19% |
58.96% |
62.03% |
61.59% |
63.68% |
62.19% |
60.74% |
61.13% |
| EBITDA Margin |
|
-12.69% |
-9.39% |
-10.28% |
-10.15% |
-9.33% |
0.83% |
2.82% |
1.52% |
2.95% |
2.41% |
6.79% |
| Operating Margin |
|
-14.29% |
-11.26% |
-11.99% |
-12.22% |
-13.00% |
-1.64% |
-1.00% |
-2.66% |
-1.69% |
-2.70% |
1.56% |
| EBIT Margin |
|
-14.79% |
-11.26% |
-11.99% |
-12.22% |
-13.00% |
-1.64% |
-1.00% |
-2.66% |
-1.69% |
-2.70% |
1.56% |
| Profit (Net Income) Margin |
|
-15.83% |
-10.98% |
-11.46% |
-11.28% |
-12.40% |
-1.44% |
-0.91% |
-1.69% |
-0.35% |
-2.69% |
2.36% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
97.43% |
99.31% |
103.61% |
100.00% |
67.37% |
29.68% |
112.38% |
147.70% |
| Interest Burden Percent |
|
107.03% |
97.54% |
95.61% |
94.74% |
96.04% |
84.90% |
90.73% |
94.23% |
70.31% |
88.49% |
102.75% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-47.70% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-28.59% |
-8.71% |
-14.38% |
-4.96% |
-6.75% |
6.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-26.75% |
-7.37% |
-15.67% |
-18.81% |
14.31% |
8.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.40% |
4.85% |
7.98% |
3.78% |
-1.70% |
0.90% |
| Return on Equity (ROE) |
|
1,246.30% |
-31.31% |
-34.13% |
-41.57% |
-61.18% |
-7.18% |
-3.87% |
-6.40% |
-1.18% |
-8.45% |
7.25% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,094.20% |
-159.39% |
-63.75% |
-73.27% |
-76.34% |
5.95% |
-57.52% |
| Operating Return on Assets (OROA) |
|
-24.36% |
-17.72% |
-18.70% |
-20.80% |
-24.79% |
-3.27% |
-1.95% |
-4.79% |
-2.76% |
-4.50% |
2.26% |
| Return on Assets (ROA) |
|
-26.07% |
-17.28% |
-17.88% |
-19.20% |
-23.65% |
-2.88% |
-1.77% |
-3.04% |
-0.58% |
-4.47% |
3.43% |
| Return on Common Equity (ROCE) |
|
1,246.30% |
-31.31% |
-34.13% |
-41.57% |
-61.18% |
-7.18% |
-3.87% |
-6.40% |
-1.18% |
-8.45% |
7.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-32.76% |
-32.52% |
-35.40% |
-44.09% |
-66.17% |
-6.17% |
-3.43% |
-5.79% |
-1.07% |
-8.09% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.88 |
-9.29 |
-9.61 |
-11 |
-14 |
-1.94 |
-1.35 |
-4.03 |
-2.80 |
-4.86 |
6.29 |
| NOPAT Margin |
|
-10.00% |
-7.88% |
-8.39% |
-8.55% |
-9.10% |
-1.15% |
-0.70% |
-1.86% |
-1.18% |
-1.89% |
2.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
-56.49% |
-6.77% |
-6.69% |
-7.46% |
-14.57% |
-1.83% |
-1.34% |
1.29% |
13.84% |
-21.05% |
-1.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-6.38% |
-2.98% |
-5.70% |
4.17% |
| Cost of Revenue to Revenue |
|
47.16% |
63.47% |
40.53% |
40.81% |
41.04% |
37.97% |
38.41% |
36.32% |
37.81% |
39.26% |
38.87% |
| SG&A Expenses to Revenue |
|
14.15% |
12.38% |
13.26% |
13.63% |
13.74% |
12.18% |
12.24% |
12.86% |
11.74% |
12.20% |
12.57% |
| R&D to Revenue |
|
20.84% |
20.56% |
25.62% |
26.23% |
24.92% |
21.36% |
19.86% |
21.25% |
21.09% |
21.14% |
18.37% |
| Operating Expenses to Revenue |
|
67.13% |
61.57% |
71.46% |
71.40% |
71.96% |
63.68% |
62.60% |
66.34% |
63.88% |
63.44% |
59.57% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-13 |
-14 |
-16 |
-20 |
-2.78 |
-1.93 |
-5.76 |
-4.00 |
-6.94 |
4.26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-11 |
-12 |
-13 |
-14 |
1.41 |
5.43 |
3.28 |
6.99 |
6.20 |
19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.67 |
4.34 |
5.25 |
9.19 |
9.89 |
7.73 |
8.41 |
5.64 |
3.57 |
4.55 |
3.49 |
| Price to Tangible Book Value (P/TBV) |
|
2.80 |
4.53 |
5.75 |
11.45 |
16.21 |
10.27 |
10.08 |
8.09 |
10.31 |
9.69 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.29 |
1.46 |
1.70 |
2.35 |
1.85 |
1.81 |
2.23 |
1.65 |
1.18 |
1.51 |
1.19 |
| Price to Earnings (P/E) |
|
0.00 |
5.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50.21 |
| 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% |
17.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.99% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
108.43 |
24.68 |
20.13 |
9.08 |
3.63 |
5.49 |
2.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.67 |
1.01 |
1.25 |
2.02 |
1.68 |
1.64 |
2.07 |
1.52 |
1.17 |
1.44 |
1.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
197.34 |
73.31 |
100.52 |
39.70 |
59.74 |
19.48 |
| 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 |
85.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
310.39 |
45.01 |
0.00 |
0.00 |
63.54 |
59.82 |
37.56 |
22.62 |
13.91 |
13.07 |
| 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 |
86.36 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.62 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
0.55 |
| Financial Leverage |
|
8.12 |
-1.31 |
-1.37 |
-1.35 |
-1.12 |
-0.80 |
-0.66 |
-0.51 |
-0.20 |
-0.12 |
0.11 |
| Leverage Ratio |
|
-47.81 |
1.81 |
1.91 |
2.17 |
2.59 |
2.50 |
2.19 |
2.10 |
2.06 |
1.89 |
2.11 |
| Compound Leverage Factor |
|
-51.17 |
1.77 |
1.83 |
2.05 |
2.48 |
2.12 |
1.99 |
1.98 |
1.45 |
1.67 |
2.17 |
| Debt to Total Capital |
|
1.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.01% |
0.00% |
38.39% |
| Short-Term Debt to Total Capital |
|
1.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.23% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.01% |
0.00% |
34.16% |
| 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 |
|
98.55% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
82.99% |
100.00% |
61.61% |
| Debt to EBITDA |
|
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.29 |
0.00 |
3.12 |
| Net Debt to EBITDA |
|
4.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.22 |
0.00 |
2.03 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.29 |
0.00 |
2.77 |
| Debt to NOPAT |
|
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.71 |
0.00 |
9.21 |
| Net Debt to NOPAT |
|
6.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.55 |
0.00 |
6.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.71 |
0.00 |
8.19 |
| Altman Z-Score |
|
2.01 |
3.18 |
2.90 |
3.38 |
2.16 |
3.63 |
4.69 |
3.40 |
2.39 |
3.93 |
1.86 |
| 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 |
|
2.07 |
2.04 |
1.82 |
1.38 |
1.02 |
1.20 |
1.41 |
1.30 |
1.24 |
1.09 |
0.93 |
| Quick Ratio |
|
1.82 |
1.76 |
1.53 |
1.04 |
0.65 |
0.72 |
0.82 |
0.59 |
0.53 |
0.50 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.68 |
-7.79 |
-8.27 |
-16 |
-26 |
-11 |
-9.89 |
-21 |
-43 |
4.29 |
-57 |
| Operating Cash Flow to CapEx |
|
-16.30% |
24.71% |
128.05% |
-204.37% |
-231.10% |
138.20% |
158.30% |
168.36% |
199.27% |
412.69% |
495.17% |
| 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 |
|
1.65 |
1.57 |
1.56 |
1.70 |
1.91 |
1.99 |
1.94 |
1.80 |
1.63 |
1.67 |
1.45 |
| Accounts Receivable Turnover |
|
17.75 |
22.85 |
30.24 |
39.27 |
36.47 |
34.41 |
30.67 |
29.94 |
27.86 |
28.69 |
27.54 |
| Inventory Turnover |
|
6.40 |
13.81 |
7.79 |
6.51 |
6.73 |
6.23 |
5.66 |
3.92 |
3.89 |
6.14 |
7.28 |
| Fixed Asset Turnover |
|
24.71 |
27.85 |
25.71 |
27.81 |
30.83 |
32.68 |
33.29 |
29.86 |
26.46 |
23.48 |
21.62 |
| Accounts Payable Turnover |
|
9.57 |
14.06 |
8.20 |
6.73 |
6.64 |
8.02 |
9.84 |
7.49 |
8.40 |
14.56 |
14.89 |
| Days Sales Outstanding (DSO) |
|
20.56 |
15.98 |
12.07 |
9.29 |
10.01 |
10.61 |
11.90 |
12.19 |
13.10 |
12.72 |
13.26 |
| Days Inventory Outstanding (DIO) |
|
57.07 |
26.43 |
46.84 |
56.04 |
54.23 |
58.62 |
64.43 |
93.18 |
93.85 |
59.46 |
50.17 |
| Days Payable Outstanding (DPO) |
|
38.16 |
25.95 |
44.49 |
54.27 |
54.94 |
45.52 |
37.08 |
48.74 |
43.45 |
25.08 |
24.51 |
| Cash Conversion Cycle (CCC) |
|
39.48 |
16.46 |
14.43 |
11.07 |
9.29 |
23.71 |
39.25 |
56.63 |
63.50 |
47.10 |
38.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-12 |
-13 |
-15 |
-9.58 |
2.35 |
11 |
20 |
36 |
77 |
67 |
131 |
| Invested Capital Turnover |
|
-8.63 |
-9.34 |
-8.15 |
-10.64 |
-41.96 |
24.86 |
12.40 |
7.71 |
4.20 |
3.57 |
2.76 |
| Increase / (Decrease) in Invested Capital |
|
-3.20 |
-1.50 |
-1.34 |
5.15 |
12 |
8.89 |
8.54 |
17 |
40 |
-9.14 |
63 |
| Enterprise Value (EV) |
|
60 |
120 |
143 |
261 |
255 |
277 |
398 |
330 |
278 |
370 |
362 |
| Market Capitalization |
|
114 |
173 |
195 |
304 |
281 |
306 |
429 |
356 |
279 |
388 |
324 |
| Book Value per Share |
|
$2.55 |
$2.23 |
$1.95 |
$1.64 |
$1.33 |
$1.74 |
$2.15 |
$2.55 |
$3.03 |
$3.16 |
$3.37 |
| Tangible Book Value per Share |
|
$2.43 |
$2.13 |
$1.78 |
$1.32 |
$0.81 |
$1.31 |
$1.79 |
$1.78 |
$1.05 |
$1.48 |
($0.70) |
| Total Capital |
|
44 |
40 |
37 |
33 |
28 |
40 |
51 |
63 |
94 |
85 |
151 |
| Total Debt |
|
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
0.00 |
58 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
0.00 |
52 |
| Net Debt |
|
-55 |
-53 |
-52 |
-43 |
-26 |
-28 |
-31 |
-27 |
-1.54 |
-18 |
38 |
| Capital Expenditures (CapEx) |
|
2.88 |
1.56 |
2.48 |
1.92 |
3.27 |
3.16 |
4.20 |
5.21 |
6.16 |
6.45 |
5.59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-19 |
-19 |
-22 |
-25 |
-25 |
-19 |
-12 |
-9.66 |
-5.33 |
-13 |
-19 |
| Debt-free Net Working Capital (DFNWC) |
|
37 |
34 |
29 |
17 |
1.14 |
9.34 |
19 |
17 |
12 |
4.52 |
1.39 |
| Net Working Capital (NWC) |
|
36 |
34 |
29 |
17 |
1.14 |
9.34 |
19 |
17 |
12 |
4.52 |
-4.99 |
| Net Nonoperating Expense (NNE) |
|
5.17 |
3.66 |
3.51 |
3.52 |
5.00 |
0.50 |
0.40 |
-0.37 |
-1.97 |
2.04 |
-0.17 |
| Net Nonoperating Obligations (NNO) |
|
-55 |
-53 |
-52 |
-43 |
-26 |
-28 |
-31 |
-27 |
-1.54 |
-18 |
38 |
| Total Depreciation and Amortization (D&A) |
|
1.87 |
2.21 |
1.96 |
2.67 |
5.57 |
4.18 |
7.36 |
9.04 |
11 |
13 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-21.27% |
-16.03% |
-19.61% |
-19.68% |
-16.44% |
-11.23% |
-6.33% |
-4.47% |
-2.25% |
-5.20% |
-6.86% |
| Debt-free Net Working Capital to Revenue |
|
41.14% |
29.09% |
25.62% |
13.30% |
0.75% |
5.53% |
9.93% |
7.96% |
5.16% |
1.76% |
0.51% |
| Net Working Capital to Revenue |
|
40.43% |
29.09% |
25.62% |
13.30% |
0.75% |
5.53% |
9.93% |
7.96% |
5.16% |
1.76% |
-1.82% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.38) |
($0.74) |
($0.71) |
($0.74) |
($0.89) |
($0.11) |
($0.07) |
($0.15) |
($0.03) |
($0.26) |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.17M |
18.25M |
19.40M |
20.60M |
22.10M |
23.20M |
24.30M |
24.51M |
25.57M |
26.69M |
27.55M |
| Adjusted Diluted Earnings per Share |
|
($1.38) |
($0.74) |
($0.71) |
($0.74) |
($0.89) |
($0.11) |
($0.07) |
($0.15) |
($0.03) |
($0.26) |
$0.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.17M |
18.25M |
19.40M |
20.60M |
22.10M |
23.20M |
24.30M |
24.51M |
25.57M |
26.69M |
28.12M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.38) |
($0.74) |
($0.71) |
($0.74) |
($0.89) |
($0.11) |
($0.07) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.17M |
17.49M |
18.57M |
19.80M |
21.05M |
22.36M |
23.47M |
25.30M |
26.40M |
27.60M |
27.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.88 |
-9.29 |
-9.61 |
-11 |
-14 |
-1.94 |
-1.35 |
-4.03 |
-2.80 |
-4.86 |
2.98 |
| Normalized NOPAT Margin |
|
-10.00% |
-7.88% |
-8.39% |
-8.55% |
-9.10% |
-1.15% |
-0.70% |
-1.86% |
-1.18% |
-1.89% |
1.09% |
| Pre Tax Income Margin |
|
-15.83% |
-10.98% |
-11.46% |
-11.57% |
-12.49% |
-1.39% |
-0.91% |
-2.51% |
-1.19% |
-2.39% |
1.60% |
| 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% |
0.00% |
0.00% |
-2.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.23% |
0.00% |
0.00% |
0.00% |
0.00% |
-64.77% |
180.01% |