| DEI Shares Outstanding |
|
5,448,007.00 |
5,466,063.00 |
5,595,779.00 |
5,691,164.00 |
5,733,318.00 |
5,916,123.00 |
5,989,129.00 |
6,039,617.00 |
6,107,148.00 |
6,179,881.00 |
6,180,388.00 |
| DEI Adjusted Shares Outstanding |
|
5,448,007.00 |
5,466,063.00 |
5,595,779.00 |
5,691,164.00 |
5,733,318.00 |
5,916,123.00 |
5,989,129.00 |
6,039,617.00 |
6,107,148.00 |
6,179,881.00 |
6,180,388.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.53 |
-2.07 |
-2.54 |
-1.26 |
-1.31 |
1.55 |
-0.12 |
-1.60 |
-1.42 |
-0.87 |
-0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.65% |
8.98% |
1.96% |
-8.44% |
1.12% |
1.00% |
-12.31% |
-15.75% |
-21.26% |
20.53% |
6.51% |
| EBITDA Growth |
|
-81.35% |
-126.33% |
36.54% |
778.59% |
-85.60% |
3,596.81% |
-64.78% |
-226.73% |
43.37% |
110.52% |
1,185.93% |
| EBIT Growth |
|
-163.83% |
-114.07% |
5.84% |
50.86% |
-32.48% |
237.91% |
-116.36% |
-776.33% |
32.79% |
42.05% |
113.03% |
| NOPAT Growth |
|
-174.14% |
-110.08% |
4.40% |
48.73% |
-19.11% |
310.54% |
-107.43% |
-1,176.77% |
36.01% |
42.80% |
103.50% |
| Net Income Growth |
|
-157.18% |
-294.67% |
-25.36% |
49.54% |
-4.69% |
222.45% |
-108.08% |
-1,197.44% |
9.83% |
38.07% |
86.46% |
| EPS Growth |
|
-157.61% |
-290.57% |
-25.12% |
49.81% |
-3.85% |
217.78% |
-108.18% |
-1,169.23% |
10.91% |
38.78% |
86.67% |
| Operating Cash Flow Growth |
|
-111.55% |
1,066.25% |
-2.33% |
-89.20% |
342.39% |
-92.16% |
766.82% |
-92.34% |
-557.38% |
6.46% |
110.35% |
| Free Cash Flow Firm Growth |
|
-12,899.40% |
133.52% |
-27.15% |
-67.54% |
148.72% |
-102.86% |
-519.18% |
235.39% |
223.19% |
-126.30% |
16.20% |
| Invested Capital Growth |
|
47.03% |
-18.79% |
-18.81% |
-9.42% |
-18.45% |
17.98% |
1.04% |
-16.86% |
-21.94% |
-4.12% |
3.58% |
| Revenue Q/Q Growth |
|
2.75% |
-3.26% |
-2.70% |
1.80% |
0.57% |
-1.79% |
-4.54% |
-6.34% |
-18.46% |
29.17% |
1.38% |
| EBITDA Q/Q Growth |
|
-37.18% |
-118.66% |
84.26% |
24.72% |
112.33% |
16.04% |
-55.97% |
-128.59% |
9.93% |
108.43% |
-5.26% |
| EBIT Q/Q Growth |
|
-107.89% |
-67.08% |
20.06% |
18.61% |
38.49% |
31.53% |
-125.73% |
-38.87% |
15.76% |
45.49% |
19.67% |
| NOPAT Q/Q Growth |
|
-85.50% |
-66.92% |
18.55% |
19.84% |
39.73% |
36.51% |
-109.90% |
-42.15% |
17.18% |
46.29% |
-27.13% |
| Net Income Q/Q Growth |
|
-65.44% |
-161.18% |
20.42% |
12.79% |
40.42% |
39.85% |
-110.96% |
-84.71% |
30.52% |
33.06% |
1.88% |
| EPS Q/Q Growth |
|
-60.61% |
-162.03% |
20.55% |
13.33% |
40.27% |
38.26% |
-111.21% |
-81.32% |
30.33% |
33.33% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
51.34% |
9.90% |
39.75% |
-73.97% |
-42.77% |
133.28% |
142.19% |
-73.79% |
48.93% |
68.59% |
-95.65% |
| Free Cash Flow Firm Q/Q Growth |
|
-195.42% |
167.78% |
-20.53% |
-28.83% |
2.50% |
-111.00% |
-328.25% |
967.29% |
366.28% |
75.82% |
-110.17% |
| Invested Capital Q/Q Growth |
|
32.74% |
-8.36% |
-5.27% |
-2.75% |
1.71% |
9.78% |
-0.29% |
-8.42% |
-22.25% |
-25.97% |
0.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
14.39% |
10.14% |
11.00% |
9.08% |
9.46% |
17.58% |
11.25% |
-2.21% |
5.06% |
7.51% |
12.48% |
| EBITDA Margin |
|
2.63% |
-0.64% |
-0.40% |
2.93% |
0.42% |
15.30% |
6.15% |
-9.24% |
-6.65% |
0.58% |
7.00% |
| Operating Margin |
|
-5.25% |
-10.13% |
-9.50% |
-5.32% |
-6.26% |
8.93% |
-1.11% |
-16.77% |
-13.63% |
-6.47% |
0.21% |
| EBIT Margin |
|
-4.99% |
-9.80% |
-9.05% |
-4.86% |
-6.36% |
8.69% |
-1.62% |
-16.86% |
-14.39% |
-6.92% |
0.85% |
| Profit (Net Income) Margin |
|
-2.63% |
-9.52% |
-11.70% |
-6.45% |
-6.67% |
8.09% |
-0.75% |
-11.49% |
-13.16% |
-6.76% |
-0.86% |
| Tax Burden Percent |
|
47.67% |
85.01% |
108.14% |
95.21% |
91.46% |
102.35% |
37.81% |
99.56% |
82.76% |
62.67% |
97.46% |
| Interest Burden Percent |
|
110.53% |
114.26% |
119.59% |
139.46% |
114.72% |
91.02% |
121.75% |
68.46% |
110.49% |
155.91% |
-104.18% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-3.94% |
-7.68% |
-9.04% |
-5.43% |
-7.50% |
16.12% |
-1.10% |
-15.27% |
-12.09% |
-8.05% |
0.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.30% |
-14.37% |
-27.08% |
-15.85% |
-17.53% |
11.08% |
-0.97% |
-14.19% |
-28.42% |
-22.40% |
-7.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.11% |
-9.31% |
-16.67% |
-9.77% |
-11.21% |
6.41% |
-0.46% |
-6.08% |
-11.08% |
-8.57% |
-2.45% |
| Return on Equity (ROE) |
|
-3.84% |
-16.99% |
-25.72% |
-15.20% |
-18.71% |
22.53% |
-1.56% |
-21.35% |
-23.17% |
-16.62% |
-2.17% |
| Cash Return on Invested Capital (CROIC) |
|
-42.02% |
13.06% |
11.71% |
4.45% |
12.83% |
-0.38% |
-2.14% |
3.14% |
12.56% |
-3.85% |
-3.23% |
| Operating Return on Assets (OROA) |
|
-4.09% |
-8.13% |
-9.11% |
-5.07% |
-7.21% |
9.05% |
-1.39% |
-13.60% |
-9.82% |
-5.48% |
0.81% |
| Return on Assets (ROA) |
|
-2.16% |
-7.89% |
-11.77% |
-6.73% |
-7.57% |
8.43% |
-0.64% |
-9.27% |
-8.98% |
-5.36% |
-0.82% |
| Return on Common Equity (ROCE) |
|
-3.84% |
-16.99% |
-25.72% |
-15.20% |
-18.71% |
22.53% |
-1.56% |
-21.35% |
-23.17% |
-16.62% |
-2.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.93% |
-18.78% |
-28.34% |
-16.23% |
-20.82% |
20.19% |
-1.50% |
-23.69% |
-25.32% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.02 |
-8.45 |
-8.07 |
-4.14 |
-4.93 |
10 |
-0.77 |
-9.85 |
-6.30 |
-3.61 |
0.13 |
| NOPAT Margin |
|
-3.68% |
-7.09% |
-6.65% |
-3.72% |
-4.38% |
9.14% |
-0.77% |
-11.74% |
-9.54% |
-4.53% |
0.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.24% |
6.69% |
18.04% |
10.42% |
10.04% |
5.04% |
-0.13% |
-1.08% |
16.34% |
14.35% |
7.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-12.36% |
-6.62% |
0.27% |
| Cost of Revenue to Revenue |
|
85.61% |
89.86% |
89.00% |
90.92% |
90.54% |
82.42% |
88.75% |
102.21% |
94.94% |
92.49% |
87.52% |
| SG&A Expenses to Revenue |
|
17.54% |
14.57% |
14.63% |
13.68% |
13.58% |
12.35% |
13.54% |
14.19% |
18.58% |
13.97% |
12.26% |
| 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 |
|
19.65% |
20.27% |
20.50% |
14.40% |
15.72% |
8.65% |
12.36% |
14.56% |
18.69% |
13.98% |
12.27% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.45 |
-12 |
-11 |
-5.40 |
-7.15 |
9.87 |
-1.61 |
-14 |
-9.51 |
-5.51 |
0.72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.88 |
-0.76 |
-0.48 |
3.26 |
0.47 |
17 |
6.12 |
-7.76 |
-4.39 |
0.46 |
5.94 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.84 |
0.90 |
0.64 |
0.65 |
0.43 |
0.48 |
1.04 |
0.46 |
0.65 |
0.94 |
1.18 |
| Price to Tangible Book Value (P/TBV) |
|
1.42 |
1.45 |
1.02 |
1.06 |
0.53 |
0.54 |
1.14 |
0.50 |
0.73 |
1.07 |
1.30 |
| Price to Revenue (P/Rev) |
|
0.56 |
0.45 |
0.26 |
0.26 |
0.14 |
0.19 |
0.52 |
0.22 |
0.34 |
0.36 |
0.51 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
1.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
42.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
0.94 |
0.77 |
0.79 |
0.65 |
0.66 |
1.03 |
0.62 |
0.85 |
1.16 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.00 |
0.78 |
0.51 |
0.51 |
0.34 |
0.40 |
0.73 |
0.43 |
0.59 |
0.64 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
38.13 |
0.00 |
0.00 |
17.47 |
82.08 |
2.65 |
11.82 |
0.00 |
0.00 |
110.45 |
8.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.66 |
0.00 |
0.00 |
0.00 |
0.00 |
72.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.43 |
0.00 |
0.00 |
0.00 |
0.00 |
412.98 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
7.52 |
5.15 |
44.03 |
6.73 |
102.37 |
18.58 |
122.21 |
0.00 |
0.00 |
394.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.43 |
5.91 |
16.80 |
4.57 |
0.00 |
0.00 |
17.98 |
5.96 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.67 |
0.64 |
0.62 |
0.67 |
0.65 |
0.54 |
0.43 |
0.47 |
0.49 |
0.79 |
0.29 |
| Long-Term Debt to Equity |
|
0.53 |
0.13 |
0.10 |
0.05 |
0.06 |
0.10 |
0.05 |
0.09 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.36 |
0.65 |
0.62 |
0.62 |
0.64 |
0.58 |
0.47 |
0.43 |
0.39 |
0.38 |
0.33 |
| Leverage Ratio |
|
1.78 |
2.15 |
2.18 |
2.26 |
2.47 |
2.67 |
2.44 |
2.30 |
2.58 |
3.10 |
2.64 |
| Compound Leverage Factor |
|
1.97 |
2.46 |
2.61 |
3.15 |
2.84 |
2.43 |
2.98 |
1.58 |
2.85 |
4.84 |
-2.76 |
| Debt to Total Capital |
|
40.11% |
39.02% |
38.41% |
40.06% |
39.34% |
35.10% |
29.90% |
31.89% |
32.67% |
44.10% |
22.26% |
| Short-Term Debt to Total Capital |
|
8.61% |
31.32% |
32.09% |
36.89% |
35.89% |
28.53% |
26.13% |
26.02% |
32.67% |
44.10% |
22.26% |
| Long-Term Debt to Total Capital |
|
31.50% |
7.70% |
6.33% |
3.16% |
3.45% |
6.57% |
3.77% |
5.87% |
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 |
|
59.89% |
60.98% |
61.59% |
59.94% |
60.66% |
64.90% |
70.10% |
68.11% |
67.33% |
55.90% |
77.74% |
| Debt to EBITDA |
|
17.00 |
-50.97 |
-65.01 |
9.05 |
49.74 |
1.42 |
3.46 |
-2.46 |
-3.79 |
51.96 |
1.78 |
| Net Debt to EBITDA |
|
16.76 |
-50.34 |
-62.10 |
8.66 |
49.02 |
1.39 |
3.40 |
-2.30 |
-3.79 |
48.25 |
1.43 |
| Long-Term Debt to EBITDA |
|
13.35 |
-10.06 |
-10.71 |
0.71 |
4.37 |
0.27 |
0.44 |
-0.45 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-12.17 |
-4.57 |
-3.87 |
-7.13 |
-4.74 |
2.37 |
-27.44 |
-1.93 |
-2.64 |
-6.66 |
83.82 |
| Net Debt to NOPAT |
|
-12.01 |
-4.52 |
-3.70 |
-6.83 |
-4.67 |
2.33 |
-26.99 |
-1.82 |
-2.64 |
-6.18 |
67.60 |
| Long-Term Debt to NOPAT |
|
-9.56 |
-0.90 |
-0.64 |
-0.56 |
-0.42 |
0.44 |
-3.46 |
-0.36 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
1.94 |
1.78 |
1.71 |
1.74 |
1.60 |
1.97 |
2.01 |
1.12 |
0.92 |
1.06 |
2.44 |
| 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 |
|
2.16 |
1.14 |
1.14 |
1.04 |
1.06 |
1.28 |
1.32 |
1.19 |
1.01 |
1.01 |
1.58 |
| Quick Ratio |
|
1.11 |
0.50 |
0.60 |
0.61 |
0.58 |
0.58 |
0.56 |
0.54 |
0.38 |
0.35 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-43 |
14 |
10 |
3.39 |
8.44 |
-0.24 |
-1.50 |
2.03 |
6.55 |
-1.72 |
-1.44 |
| Operating Cash Flow to CapEx |
|
-14.43% |
522.82% |
528.65% |
0.00% |
62.75% |
4.97% |
78.17% |
9.34% |
-122.02% |
-64.10% |
27.27% |
| Free Cash Flow to Firm to Interest Expense |
|
-73.34 |
8.37 |
4.74 |
1.59 |
8.02 |
-0.27 |
-4.26 |
0.00 |
6.57 |
-0.56 |
-0.98 |
| Operating Cash Flow to Interest Expense |
|
-2.18 |
7.16 |
5.43 |
0.61 |
5.44 |
0.51 |
11.09 |
0.00 |
-1.37 |
-0.41 |
0.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-17.26 |
5.79 |
4.40 |
0.93 |
-3.23 |
-9.68 |
-3.10 |
0.00 |
-2.49 |
-1.06 |
-0.24 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.82 |
0.83 |
1.01 |
1.04 |
1.13 |
1.04 |
0.86 |
0.81 |
0.68 |
0.79 |
0.95 |
| Accounts Receivable Turnover |
|
3.53 |
3.89 |
4.76 |
4.13 |
7.14 |
45.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
3.99 |
3.79 |
4.42 |
5.23 |
7.08 |
7.18 |
6.29 |
7.97 |
9.28 |
13.67 |
14.24 |
| Fixed Asset Turnover |
|
2.38 |
2.29 |
2.75 |
2.97 |
3.00 |
0.00 |
0.00 |
2.05 |
1.92 |
2.86 |
3.53 |
| Accounts Payable Turnover |
|
7.57 |
7.45 |
7.91 |
7.14 |
5.77 |
5.54 |
7.42 |
8.49 |
5.86 |
6.52 |
8.55 |
| Days Sales Outstanding (DSO) |
|
103.42 |
93.73 |
76.71 |
88.44 |
51.12 |
8.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
91.40 |
96.23 |
82.52 |
69.76 |
51.58 |
50.84 |
58.05 |
45.79 |
39.33 |
26.70 |
25.62 |
| Days Payable Outstanding (DPO) |
|
48.23 |
48.97 |
46.15 |
51.13 |
63.29 |
65.90 |
49.17 |
42.98 |
62.30 |
56.00 |
42.71 |
| Cash Conversion Cycle (CCC) |
|
146.59 |
140.99 |
113.08 |
107.07 |
39.41 |
-6.95 |
8.88 |
2.80 |
-22.97 |
-29.29 |
-17.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
121 |
99 |
80 |
72 |
59 |
70 |
70 |
59 |
46 |
44 |
45 |
| Invested Capital Turnover |
|
1.07 |
1.08 |
1.36 |
1.46 |
1.71 |
1.76 |
1.42 |
1.30 |
1.27 |
1.78 |
1.90 |
| Increase / (Decrease) in Invested Capital |
|
39 |
-23 |
-19 |
-7.53 |
-13 |
11 |
0.73 |
-12 |
-13 |
-1.88 |
1.57 |
| Enterprise Value (EV) |
|
110 |
92 |
62 |
57 |
39 |
46 |
72 |
36 |
39 |
51 |
52 |
| Market Capitalization |
|
62 |
54 |
32 |
29 |
16 |
22 |
52 |
19 |
22 |
29 |
44 |
| Book Value per Share |
|
$13.41 |
$11.04 |
$8.96 |
$7.76 |
$6.29 |
$7.69 |
$8.29 |
$6.74 |
$5.62 |
$4.92 |
$5.97 |
| Tangible Book Value per Share |
|
$7.95 |
$6.86 |
$5.57 |
$4.76 |
$5.10 |
$6.78 |
$7.56 |
$6.08 |
$5.05 |
$4.36 |
$5.40 |
| Total Capital |
|
122 |
99 |
81 |
74 |
59 |
70 |
71 |
60 |
51 |
54 |
47 |
| Total Debt |
|
49 |
39 |
31 |
30 |
23 |
25 |
21 |
19 |
17 |
24 |
11 |
| Total Long-Term Debt |
|
38 |
7.62 |
5.15 |
2.33 |
2.05 |
4.61 |
2.67 |
3.51 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
48 |
38 |
30 |
28 |
23 |
24 |
21 |
18 |
17 |
22 |
8.52 |
| Capital Expenditures (CapEx) |
|
8.81 |
2.35 |
2.27 |
-0.69 |
9.13 |
9.03 |
4.98 |
3.19 |
1.12 |
1.99 |
0.48 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
48 |
38 |
31 |
28 |
24 |
31 |
30 |
21 |
17 |
23 |
21 |
| Debt-free Net Working Capital (DFNWC) |
|
49 |
38 |
33 |
29 |
24 |
32 |
30 |
22 |
17 |
24 |
23 |
| Net Working Capital (NWC) |
|
38 |
7.31 |
6.41 |
1.77 |
2.77 |
12 |
12 |
6.19 |
0.24 |
0.31 |
13 |
| Net Nonoperating Expense (NNE) |
|
-1.15 |
2.89 |
6.14 |
3.03 |
2.58 |
1.19 |
-0.03 |
-0.21 |
2.39 |
1.78 |
0.86 |
| Net Nonoperating Obligations (NNO) |
|
48 |
38 |
30 |
28 |
23 |
24 |
21 |
18 |
11 |
13 |
8.52 |
| Total Depreciation and Amortization (D&A) |
|
8.33 |
11 |
11 |
8.66 |
7.62 |
7.51 |
7.73 |
6.39 |
5.11 |
5.97 |
5.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
44.12% |
31.77% |
25.63% |
24.92% |
21.13% |
27.73% |
29.88% |
24.50% |
25.55% |
28.39% |
25.19% |
| Debt-free Net Working Capital to Revenue |
|
44.73% |
32.17% |
26.78% |
26.04% |
21.43% |
28.11% |
30.23% |
25.90% |
25.58% |
30.54% |
27.60% |
| Net Working Capital to Revenue |
|
35.12% |
6.14% |
5.28% |
1.59% |
2.47% |
10.49% |
11.65% |
7.38% |
0.36% |
0.39% |
15.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.53) |
($2.07) |
($2.59) |
($1.30) |
($1.35) |
$1.62 |
($0.13) |
($1.65) |
($1.47) |
($0.90) |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.44M |
5.48M |
5.49M |
5.52M |
5.57M |
5.66M |
5.76M |
5.83M |
5.93M |
6.00M |
6.06M |
| Adjusted Diluted Earnings per Share |
|
($0.53) |
($2.07) |
($2.59) |
($1.30) |
($1.35) |
$1.59 |
($0.13) |
($1.65) |
($1.47) |
($0.90) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.44M |
5.48M |
5.49M |
5.52M |
5.57M |
5.79M |
5.76M |
5.83M |
5.93M |
6.00M |
6.06M |
| 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 |
|
5.45M |
5.53M |
5.60M |
5.69M |
5.77M |
5.92M |
6.02M |
6.10M |
6.10M |
6.17M |
6.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.98 |
-5.51 |
-4.60 |
-4.14 |
-4.20 |
2.99 |
-2.30 |
-9.85 |
-6.30 |
-3.60 |
0.13 |
| Normalized NOPAT Margin |
|
-3.64% |
-4.62% |
-3.79% |
-3.72% |
-3.74% |
2.63% |
-2.31% |
-11.74% |
-9.54% |
-4.52% |
0.16% |
| Pre Tax Income Margin |
|
-5.51% |
-11.19% |
-10.82% |
-6.77% |
-7.30% |
7.91% |
-1.97% |
-11.54% |
-15.90% |
-10.79% |
-0.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.33 |
-6.80 |
-4.98 |
-2.52 |
-6.79 |
11.14 |
-4.60 |
0.00 |
-9.53 |
-1.79 |
0.49 |
| NOPAT to Interest Expense |
|
-6.88 |
-4.92 |
-3.66 |
-1.94 |
-4.68 |
11.72 |
-2.20 |
0.00 |
-6.32 |
-1.17 |
0.09 |
| EBIT Less CapEx to Interest Expense |
|
-24.42 |
-8.17 |
-6.00 |
-2.20 |
-15.46 |
0.95 |
-18.78 |
0.00 |
-10.66 |
-2.43 |
0.16 |
| NOPAT Less CapEx to Interest Expense |
|
-21.97 |
-6.29 |
-4.68 |
-1.61 |
-13.35 |
1.53 |
-16.38 |
0.00 |
-7.44 |
-1.82 |
-0.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-37.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-37.95% |
0.00% |
0.00% |
0.00% |
-0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |