| DEI Shares Outstanding |
|
27,891,874.00 |
29,654,754.00 |
32,666,454.00 |
32,666,454.00 |
32,674,954.00 |
33,816,604.00 |
33,764,283.00 |
32,937,159.00 |
29,937,159.00 |
29,937,159.00 |
29,937,159.00 |
| DEI Adjusted Shares Outstanding |
|
27,891,874.00 |
29,654,754.00 |
32,666,454.00 |
32,666,454.00 |
32,674,954.00 |
33,816,604.00 |
33,764,283.00 |
32,937,159.00 |
29,937,159.00 |
29,937,159.00 |
29,937,159.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.21 |
-0.15 |
-0.14 |
-0.06 |
0.07 |
0.79 |
1.65 |
0.15 |
-0.24 |
-0.40 |
-0.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-14.39% |
0.93% |
15.65% |
-3.53% |
25.61% |
95.86% |
130.12% |
-49.67% |
-54.02% |
-24.19% |
15.78% |
| EBITDA Growth |
|
596.32% |
-149.00% |
-11.75% |
84.96% |
963.74% |
600.14% |
177.44% |
-89.79% |
-70.17% |
-437.57% |
-38.75% |
| EBIT Growth |
|
309.35% |
-177.64% |
-7.74% |
64.81% |
323.53% |
772.89% |
181.49% |
-95.92% |
-276.67% |
-188.82% |
-20.75% |
| NOPAT Growth |
|
-112.01% |
23.33% |
-7.74% |
64.81% |
418.53% |
654.37% |
142.83% |
-101.55% |
-858.36% |
-83.72% |
-0.33% |
| Net Income Growth |
|
283.23% |
-185.64% |
-1.11% |
64.13% |
334.95% |
669.42% |
131.45% |
-90.94% |
-238.05% |
-69.54% |
-5.71% |
| EPS Growth |
|
266.67% |
-175.00% |
6.67% |
57.14% |
216.67% |
1,042.86% |
103.75% |
-90.80% |
-260.00% |
-66.67% |
-7.50% |
| Operating Cash Flow Growth |
|
15.92% |
75.56% |
-267.67% |
59.10% |
283.58% |
765.61% |
72.62% |
-48.87% |
-83.50% |
-517.70% |
38.87% |
| Free Cash Flow Firm Growth |
|
-197.33% |
84.23% |
-37.35% |
54.99% |
1,139.73% |
-89.80% |
1,679.82% |
-104.33% |
-172.11% |
-95.26% |
-82.83% |
| Invested Capital Growth |
|
114.48% |
-3.43% |
-0.31% |
1.50% |
-57.11% |
306.24% |
115.11% |
0.19% |
-9.01% |
-17.65% |
-12.24% |
| Revenue Q/Q Growth |
|
-10.70% |
1.06% |
6.23% |
-3.62% |
11.66% |
30.99% |
69.95% |
-50.53% |
3.84% |
-13.63% |
0.96% |
| EBITDA Q/Q Growth |
|
439.53% |
-67.90% |
18.49% |
71.31% |
110.42% |
85.11% |
29.73% |
-83.03% |
137.30% |
-56.23% |
-198.13% |
| EBIT Q/Q Growth |
|
385.31% |
-42.90% |
14.43% |
45.61% |
209.95% |
90.36% |
29.60% |
-92.76% |
61.03% |
-23.92% |
-65.99% |
| NOPAT Q/Q Growth |
|
-102.55% |
-42.90% |
14.43% |
45.61% |
209.18% |
64.10% |
23.53% |
-102.85% |
30.52% |
-26.65% |
-2.38% |
| Net Income Q/Q Growth |
|
-27.39% |
-39.63% |
18.42% |
42.26% |
176.79% |
66.19% |
20.19% |
-83.23% |
37.51% |
24.44% |
-94.92% |
| EPS Q/Q Growth |
|
17.65% |
-400.00% |
17.65% |
33.33% |
250.00% |
66.67% |
18.12% |
-83.15% |
35.14% |
25.93% |
-115.00% |
| Operating Cash Flow Q/Q Growth |
|
-62.22% |
72.78% |
-149.18% |
11.03% |
202.44% |
99.01% |
15.90% |
-13.08% |
-78.74% |
-35.04% |
6.71% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.70% |
52.16% |
-208.51% |
-21.29% |
11,424.68% |
-86.68% |
95.08% |
-109.43% |
-175.58% |
-40.75% |
9.21% |
| Invested Capital Q/Q Growth |
|
1.92% |
-13.54% |
-1.78% |
4.54% |
-57.52% |
36.27% |
13.26% |
-16.77% |
-4.50% |
-8.55% |
-12.20% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.75% |
100.00% |
100.00% |
30.72% |
33.83% |
45.21% |
50.62% |
29.80% |
20.89% |
-3.11% |
0.12% |
| EBITDA Margin |
|
18.19% |
-8.83% |
-8.53% |
-1.33% |
9.15% |
32.70% |
39.43% |
8.00% |
5.19% |
-23.10% |
-27.69% |
| Operating Margin |
|
-10.85% |
-11.76% |
-10.95% |
-4.00% |
7.11% |
29.40% |
38.54% |
-0.90% |
-26.35% |
-63.86% |
-55.34% |
| EBIT Margin |
|
15.28% |
-11.76% |
-10.95% |
-4.00% |
7.11% |
31.69% |
38.76% |
3.14% |
-12.08% |
-46.01% |
-47.98% |
| Profit (Net Income) Margin |
|
14.60% |
-12.39% |
-10.83% |
-4.03% |
7.53% |
29.59% |
29.76% |
5.36% |
-16.08% |
-35.97% |
-32.84% |
| Tax Burden Percent |
|
99.82% |
100.03% |
95.22% |
99.02% |
99.75% |
92.90% |
74.80% |
98.38% |
78.63% |
337.65% |
102.37% |
| Interest Burden Percent |
|
95.69% |
105.33% |
103.84% |
101.78% |
106.20% |
100.51% |
102.64% |
173.25% |
169.37% |
23.15% |
66.85% |
| Effective Tax Rate |
|
0.18% |
0.00% |
0.00% |
0.00% |
0.25% |
7.10% |
25.20% |
1.62% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-26.54% |
-15.18% |
-16.67% |
-5.83% |
25.80% |
128.08% |
122.99% |
-1.39% |
-13.94% |
-29.49% |
-34.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-72.81% |
-5.83% |
-7.40% |
-1.91% |
11.85% |
103.21% |
117.19% |
-15.31% |
-16.22% |
-36.18% |
-40.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
41.78% |
2.63% |
3.15% |
0.75% |
-1.22% |
-30.96% |
-47.76% |
6.33% |
7.13% |
16.74% |
19.33% |
| Return on Equity (ROE) |
|
15.24% |
-12.55% |
-13.52% |
-5.08% |
24.58% |
97.12% |
75.23% |
4.94% |
-6.81% |
-12.75% |
-15.56% |
| Cash Return on Invested Capital (CROIC) |
|
-99.35% |
-11.68% |
-16.36% |
-7.32% |
105.73% |
7.09% |
49.93% |
-1.58% |
-4.51% |
-10.13% |
-21.85% |
| Operating Return on Assets (OROA) |
|
10.31% |
-8.65% |
-9.82% |
-3.54% |
7.81% |
35.99% |
46.92% |
1.48% |
-2.81% |
-8.93% |
-12.10% |
| Return on Assets (ROA) |
|
9.84% |
-9.12% |
-9.71% |
-3.57% |
8.27% |
33.61% |
36.02% |
2.53% |
-3.74% |
-6.98% |
-8.28% |
| Return on Common Equity (ROCE) |
|
15.03% |
-12.22% |
-13.13% |
-4.93% |
23.83% |
96.61% |
74.98% |
4.93% |
-6.80% |
-12.72% |
-15.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.02% |
-13.15% |
-13.75% |
-5.23% |
0.00% |
48.56% |
56.53% |
4.77% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.20 |
-2.45 |
-2.65 |
-0.93 |
2.96 |
22 |
54 |
-0.84 |
-8.04 |
-15 |
-15 |
| NOPAT Margin |
|
-10.84% |
-8.23% |
-7.67% |
-2.80% |
7.09% |
27.32% |
28.83% |
-0.89% |
-18.45% |
-44.70% |
-38.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
46.27% |
-9.35% |
-9.27% |
-3.92% |
13.95% |
24.87% |
5.80% |
13.92% |
2.28% |
6.70% |
5.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.77% |
-7.98% |
-16.71% |
-19.69% |
| Cost of Revenue to Revenue |
|
64.25% |
0.00% |
0.00% |
69.28% |
66.17% |
54.79% |
49.38% |
70.20% |
79.11% |
103.11% |
99.88% |
| SG&A Expenses to Revenue |
|
31.56% |
29.49% |
24.21% |
20.39% |
15.39% |
10.14% |
9.23% |
25.35% |
32.82% |
41.02% |
33.38% |
| R&D to Revenue |
|
2.06% |
1.92% |
2.15% |
1.87% |
1.23% |
0.70% |
0.48% |
0.55% |
1.33% |
2.04% |
1.77% |
| Operating Expenses to Revenue |
|
46.61% |
111.76% |
110.95% |
34.72% |
26.72% |
15.80% |
12.08% |
30.70% |
47.24% |
60.75% |
55.46% |
| Earnings before Interest and Taxes (EBIT) |
|
4.52 |
-3.51 |
-3.78 |
-1.33 |
2.97 |
26 |
73 |
2.98 |
-5.26 |
-15 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.38 |
-2.63 |
-2.94 |
-0.44 |
3.82 |
27 |
74 |
7.58 |
2.26 |
-7.64 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.88 |
1.01 |
0.84 |
0.78 |
1.77 |
7.32 |
2.37 |
0.51 |
0.34 |
0.24 |
0.31 |
| Price to Tangible Book Value (P/TBV) |
|
2.88 |
1.01 |
0.84 |
0.78 |
1.77 |
7.32 |
2.37 |
0.51 |
0.34 |
0.24 |
0.31 |
| Price to Revenue (P/Rev) |
|
2.93 |
0.92 |
0.64 |
0.58 |
1.17 |
4.44 |
1.24 |
0.57 |
0.76 |
0.62 |
0.60 |
| Price to Earnings (P/E) |
|
14.63 |
0.00 |
0.00 |
0.00 |
20.04 |
13.64 |
4.19 |
11.15 |
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 |
|
6.84% |
0.00% |
0.00% |
0.00% |
4.99% |
7.33% |
23.86% |
8.97% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.43 |
1.01 |
0.73 |
0.66 |
5.50 |
12.19 |
3.22 |
0.11 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.47 |
0.54 |
0.34 |
0.32 |
0.91 |
4.17 |
1.03 |
0.07 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.56 |
0.00 |
0.00 |
0.00 |
9.92 |
12.76 |
2.61 |
0.88 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.13 |
0.00 |
0.00 |
0.00 |
12.77 |
13.17 |
2.66 |
2.25 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.80 |
15.27 |
3.57 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.29 |
17.98 |
5.91 |
0.40 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.12 |
275.75 |
8.80 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.14 |
0.13 |
0.12 |
0.00 |
0.08 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.11 |
0.12 |
0.11 |
0.10 |
0.00 |
0.05 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Financial Leverage |
|
-0.57 |
-0.45 |
-0.43 |
-0.40 |
-0.10 |
-0.30 |
-0.41 |
-0.41 |
-0.44 |
-0.46 |
-0.47 |
| Leverage Ratio |
|
1.55 |
1.38 |
1.39 |
1.42 |
2.97 |
2.89 |
2.09 |
1.95 |
1.82 |
1.83 |
1.88 |
| Compound Leverage Factor |
|
1.48 |
1.45 |
1.45 |
1.45 |
3.16 |
2.90 |
2.14 |
3.39 |
3.09 |
0.42 |
1.26 |
| Debt to Total Capital |
|
10.64% |
12.26% |
11.39% |
10.63% |
100.00% |
6.98% |
2.08% |
1.68% |
1.52% |
1.39% |
1.19% |
| Short-Term Debt to Total Capital |
|
0.72% |
1.34% |
1.34% |
1.42% |
9.89% |
1.92% |
0.29% |
0.26% |
0.30% |
0.38% |
0.49% |
| Long-Term Debt to Total Capital |
|
9.92% |
10.92% |
10.05% |
9.21% |
90.11% |
5.05% |
1.79% |
1.42% |
1.22% |
1.02% |
0.70% |
| Preferred Equity to Total Capital |
|
2.27% |
2.44% |
2.55% |
2.73% |
0.00% |
0.49% |
0.23% |
0.21% |
0.23% |
0.26% |
0.31% |
| 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 |
|
87.09% |
85.30% |
86.06% |
86.65% |
0.00% |
92.53% |
97.69% |
98.11% |
98.25% |
98.35% |
98.50% |
| Debt to EBITDA |
|
0.68 |
-1.49 |
-1.19 |
-6.88 |
0.69 |
0.14 |
0.03 |
0.24 |
0.68 |
-0.16 |
-0.08 |
| Net Debt to EBITDA |
|
-2.67 |
4.66 |
3.87 |
21.66 |
-2.89 |
-0.82 |
-0.54 |
-6.27 |
-20.23 |
5.67 |
3.41 |
| Long-Term Debt to EBITDA |
|
0.64 |
-1.33 |
-1.05 |
-5.96 |
0.62 |
0.10 |
0.02 |
0.20 |
0.55 |
-0.12 |
-0.05 |
| Debt to NOPAT |
|
-1.15 |
-1.60 |
-1.32 |
-3.27 |
0.89 |
0.17 |
0.04 |
-2.17 |
-0.19 |
-0.08 |
-0.06 |
| Net Debt to NOPAT |
|
4.49 |
5.00 |
4.30 |
10.30 |
-3.73 |
-0.98 |
-0.74 |
56.68 |
5.69 |
2.93 |
2.43 |
| Long-Term Debt to NOPAT |
|
-1.07 |
-1.43 |
-1.17 |
-2.84 |
0.80 |
0.12 |
0.03 |
-1.83 |
-0.15 |
-0.06 |
-0.04 |
| Altman Z-Score |
|
5.27 |
1.47 |
1.07 |
0.97 |
3.49 |
5.90 |
4.07 |
1.70 |
1.15 |
0.78 |
0.63 |
| Noncontrolling Interest Sharing Ratio |
|
1.38% |
2.65% |
2.83% |
2.96% |
3.05% |
0.53% |
0.33% |
0.23% |
0.22% |
0.25% |
0.29% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.81 |
3.72 |
3.37 |
3.00 |
3.44 |
2.49 |
2.96 |
7.32 |
8.28 |
8.34 |
6.57 |
| Quick Ratio |
|
2.83 |
2.71 |
2.53 |
2.04 |
2.45 |
2.10 |
2.36 |
4.63 |
6.18 |
5.96 |
4.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-12 |
-1.89 |
-2.60 |
-1.17 |
12 |
1.24 |
22 |
-0.96 |
-2.60 |
-5.08 |
-9.28 |
| Operating Cash Flow to CapEx |
|
-221.99% |
-40.82% |
-3,181.00% |
-312.83% |
347.21% |
90.25% |
56.19% |
99.63% |
324.37% |
-802.60% |
-1,318.86% |
| Free Cash Flow to Firm to Interest Expense |
|
-54.57 |
-8.86 |
-12.32 |
-6.59 |
72.79 |
4.76 |
0.00 |
-5.60 |
-17.09 |
-41.45 |
-105.60 |
| Operating Cash Flow to Interest Expense |
|
-14.80 |
-3.73 |
-13.87 |
-6.75 |
13.15 |
72.99 |
0.00 |
98.26 |
18.18 |
-94.34 |
-80.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-21.47 |
-12.86 |
-14.30 |
-8.90 |
9.36 |
-7.89 |
0.00 |
-0.36 |
12.58 |
-106.10 |
-86.46 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.74 |
0.90 |
0.89 |
1.10 |
1.14 |
1.21 |
0.47 |
0.23 |
0.19 |
0.25 |
| Accounts Receivable Turnover |
|
5.61 |
7.30 |
8.24 |
6.64 |
7.28 |
5.91 |
6.73 |
4.78 |
5.62 |
3.58 |
4.88 |
| Inventory Turnover |
|
3.46 |
0.00 |
0.00 |
3.35 |
3.69 |
5.07 |
6.04 |
3.23 |
1.80 |
1.85 |
2.10 |
| Fixed Asset Turnover |
|
2.65 |
2.53 |
2.94 |
3.00 |
0.00 |
0.00 |
3.17 |
1.01 |
0.45 |
0.37 |
0.46 |
| Accounts Payable Turnover |
|
3.50 |
0.00 |
0.00 |
4.46 |
5.33 |
4.22 |
5.08 |
4.97 |
6.17 |
7.51 |
7.94 |
| Days Sales Outstanding (DSO) |
|
65.11 |
49.98 |
44.30 |
54.94 |
50.11 |
61.74 |
54.24 |
76.40 |
64.91 |
101.93 |
74.83 |
| Days Inventory Outstanding (DIO) |
|
105.35 |
0.00 |
0.00 |
108.86 |
98.94 |
71.96 |
60.47 |
113.16 |
202.48 |
196.92 |
173.71 |
| Days Payable Outstanding (DPO) |
|
104.20 |
0.00 |
0.00 |
81.76 |
68.47 |
86.52 |
71.92 |
73.50 |
59.18 |
48.57 |
45.99 |
| Cash Conversion Cycle (CCC) |
|
66.26 |
49.98 |
44.30 |
82.05 |
80.58 |
47.18 |
42.79 |
116.06 |
208.22 |
250.28 |
202.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
16 |
16 |
16 |
16 |
6.90 |
28 |
60 |
60 |
55 |
45 |
40 |
| Invested Capital Turnover |
|
2.45 |
1.84 |
2.17 |
2.08 |
3.64 |
4.69 |
4.27 |
1.57 |
0.76 |
0.66 |
0.90 |
| Increase / (Decrease) in Invested Capital |
|
8.78 |
-0.57 |
-0.05 |
0.24 |
-9.18 |
21 |
32 |
0.12 |
-5.44 |
-9.70 |
-5.54 |
| Enterprise Value (EV) |
|
73 |
16 |
12 |
11 |
38 |
342 |
194 |
6.69 |
-12 |
-22 |
-13 |
| Market Capitalization |
|
86 |
28 |
22 |
19 |
49 |
363 |
234 |
54 |
33 |
21 |
23 |
| Book Value per Share |
|
$1.08 |
$0.92 |
$0.81 |
$0.76 |
$0.00 |
$1.47 |
$2.93 |
$3.23 |
$3.31 |
$2.90 |
$2.48 |
| Tangible Book Value per Share |
|
$1.08 |
$0.92 |
$0.81 |
$0.76 |
$0.00 |
$1.47 |
$2.93 |
$3.23 |
$3.31 |
$2.90 |
$2.48 |
| Total Capital |
|
34 |
32 |
31 |
29 |
2.64 |
54 |
101 |
108 |
101 |
88 |
75 |
| Total Debt |
|
3.67 |
3.93 |
3.49 |
3.05 |
2.64 |
3.74 |
2.10 |
1.82 |
1.54 |
1.23 |
0.90 |
| Total Long-Term Debt |
|
3.42 |
3.50 |
3.08 |
2.64 |
2.38 |
2.71 |
1.81 |
1.53 |
1.23 |
0.90 |
0.53 |
| Net Debt |
|
-14 |
-12 |
-11 |
-9.59 |
-11 |
-22 |
-40 |
-48 |
-46 |
-43 |
-36 |
| Capital Expenditures (CapEx) |
|
1.47 |
1.95 |
0.09 |
0.38 |
0.63 |
21 |
58 |
17 |
0.85 |
1.44 |
0.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4.92 |
3.74 |
4.24 |
4.99 |
6.70 |
17 |
27 |
28 |
21 |
20 |
17 |
| Debt-free Net Working Capital (DFNWC) |
|
23 |
20 |
19 |
18 |
20 |
43 |
69 |
77 |
69 |
65 |
54 |
| Net Working Capital (NWC) |
|
23 |
20 |
19 |
17 |
20 |
42 |
69 |
77 |
68 |
64 |
53 |
| Net Nonoperating Expense (NNE) |
|
-7.52 |
1.24 |
1.09 |
0.41 |
-0.18 |
-1.86 |
-1.76 |
-5.92 |
-1.03 |
-2.89 |
-2.26 |
| Net Nonoperating Obligations (NNO) |
|
-14 |
-12 |
-11 |
-9.53 |
6.90 |
-22 |
-39 |
-46 |
-44 |
-42 |
-35 |
| Total Depreciation and Amortization (D&A) |
|
0.86 |
0.87 |
0.83 |
0.89 |
0.85 |
0.83 |
1.26 |
4.60 |
7.53 |
7.57 |
7.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.65% |
12.52% |
12.29% |
15.00% |
16.04% |
20.72% |
14.35% |
29.09% |
48.83% |
61.30% |
44.11% |
| Debt-free Net Working Capital to Revenue |
|
77.71% |
66.83% |
55.43% |
52.96% |
48.83% |
52.05% |
36.88% |
81.17% |
157.30% |
196.14% |
140.73% |
| Net Working Capital to Revenue |
|
76.86% |
65.39% |
54.24% |
51.74% |
48.21% |
50.79% |
36.72% |
80.86% |
156.60% |
195.13% |
139.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.21 |
($0.15) |
($0.14) |
($0.06) |
$0.07 |
$0.80 |
$1.65 |
$0.15 |
($0.24) |
($0.40) |
($0.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.82M |
29.35M |
31.96M |
32.67M |
32.67M |
33.17M |
33.87M |
32.90M |
29.94M |
29.94M |
29.94M |
| Adjusted Diluted Earnings per Share |
|
$0.20 |
($0.15) |
($0.14) |
($0.06) |
$0.07 |
$0.80 |
$1.63 |
$0.15 |
($0.24) |
($0.40) |
($0.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
29.48M |
29.35M |
31.96M |
32.67M |
32.67M |
33.30M |
34.24M |
32.96M |
29.94M |
29.94M |
29.94M |
| 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 |
|
28.62M |
31.67M |
32.67M |
32.67M |
32.68M |
33.98M |
33.12M |
29.94M |
29.94M |
29.94M |
29.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.20 |
-2.14 |
-2.65 |
-0.93 |
2.96 |
22 |
54 |
-0.84 |
-8.04 |
-15 |
-14 |
| Normalized NOPAT Margin |
|
-10.84% |
-7.16% |
-7.67% |
-2.80% |
7.09% |
27.32% |
28.83% |
-0.89% |
-18.45% |
-44.70% |
-36.99% |
| Pre Tax Income Margin |
|
14.63% |
-12.38% |
-11.37% |
-4.07% |
7.55% |
31.85% |
39.79% |
5.44% |
-20.45% |
-10.65% |
-32.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
20.56 |
-16.44 |
-17.93 |
-7.50 |
17.81 |
99.67 |
0.00 |
17.46 |
-34.60 |
-124.12 |
-208.86 |
| NOPAT to Interest Expense |
|
-14.58 |
-11.51 |
-12.55 |
-5.25 |
17.76 |
85.92 |
0.00 |
-4.92 |
-52.85 |
-120.60 |
-168.62 |
| EBIT Less CapEx to Interest Expense |
|
13.89 |
-25.57 |
-18.36 |
-9.66 |
14.02 |
18.79 |
0.00 |
-81.16 |
-40.20 |
-135.87 |
-214.95 |
| NOPAT Less CapEx to Interest Expense |
|
-21.25 |
-20.64 |
-12.99 |
-7.41 |
13.97 |
5.04 |
0.00 |
-103.54 |
-58.45 |
-132.36 |
-174.72 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.57% |
-5.97% |
-5.90% |
-16.45% |
6.98% |
0.89% |
6.82% |
4.98% |
-3.32% |
-1.94% |
-1.83% |
| Augmented Payout Ratio |
|
6.57% |
-5.97% |
-5.90% |
-16.45% |
6.98% |
0.89% |
16.22% |
154.99% |
-3.32% |
-1.94% |
-1.83% |