| DEI Shares Outstanding |
|
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,639,316.00 |
8,639,316.00 |
8,639,316.00 |
- |
8,639,316.00 |
| DEI Adjusted Shares Outstanding |
|
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,717,767.00 |
8,639,316.00 |
8,639,316.00 |
8,639,316.00 |
- |
8,639,316.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.88 |
0.00 |
-1.92 |
20.71 |
-3.09 |
0.77 |
1.09 |
54.20 |
0.69 |
- |
1.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
34.75% |
18.95% |
2.99% |
-9.01% |
-57.83% |
18.66% |
-28.49% |
-10.09% |
36.13% |
-5.68% |
4.23% |
| EBITDA Growth |
|
22.75% |
43.81% |
-2.45% |
88.82% |
-108.21% |
172.10% |
-241.29% |
426.94% |
-76.68% |
21.30% |
-6.94% |
| EBIT Growth |
|
89.28% |
115.80% |
-16.80% |
249.94% |
-140.16% |
41.10% |
-66.63% |
148.28% |
-183.44% |
35.84% |
-9.87% |
| NOPAT Growth |
|
1,106.36% |
152.30% |
-14.32% |
209.63% |
-112.29% |
99.48% |
-40,327.71% |
35.49% |
-12.94% |
44.69% |
217.75% |
| Net Income Growth |
|
-117.88% |
104.29% |
-15,647.21% |
465.63% |
-114.28% |
128.56% |
35.01% |
4,554.20% |
-98.45% |
-8.15% |
116.73% |
| EPS Growth |
|
-120.68% |
89.80% |
-1,820.00% |
1,178.65% |
-114.92% |
124.92% |
41.56% |
4,872.48% |
-98.73% |
-1.45% |
135.29% |
| Operating Cash Flow Growth |
|
-73.30% |
104.33% |
-1,237.14% |
-622.61% |
80.27% |
115.75% |
-295.10% |
-313.20% |
31.55% |
104.22% |
-320.31% |
| Free Cash Flow Firm Growth |
|
-198.08% |
81.09% |
70.09% |
6,658.10% |
-97.32% |
-318.61% |
234.96% |
-600.15% |
20.85% |
69.26% |
15.05% |
| Invested Capital Growth |
|
22.34% |
4.99% |
2.30% |
-56.74% |
-4.93% |
8.66% |
-13.15% |
60.24% |
29.38% |
6.74% |
6.38% |
| Revenue Q/Q Growth |
|
4.55% |
2.72% |
0.00% |
0.00% |
11.56% |
-6.63% |
-20.57% |
14.59% |
1.36% |
-3.41% |
0.55% |
| EBITDA Q/Q Growth |
|
12.73% |
-3.53% |
51.43% |
179.66% |
-116.46% |
-59.82% |
74.61% |
56.02% |
-74.74% |
-9.95% |
-13.21% |
| EBIT Q/Q Growth |
|
75.43% |
-17.08% |
0.00% |
0.00% |
-214.44% |
-359.90% |
51.48% |
318.51% |
-214.80% |
7.10% |
-39.55% |
| NOPAT Q/Q Growth |
|
4.14% |
72.03% |
0.00% |
0.00% |
-138.47% |
98.63% |
-102.24% |
35.87% |
-688.15% |
13.68% |
683.51% |
| Net Income Q/Q Growth |
|
-128.57% |
107.21% |
0.00% |
0.00% |
0.00% |
0.00% |
-42.76% |
16.90% |
-89.42% |
56.31% |
129.63% |
| EPS Q/Q Growth |
|
-128.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-43.81% |
16.89% |
-91.17% |
83.78% |
150.00% |
| Operating Cash Flow Q/Q Growth |
|
19.79% |
-79.25% |
12.45% |
-472.22% |
78.99% |
113.51% |
-180.48% |
-394.38% |
3.36% |
105.99% |
83.90% |
| Free Cash Flow Firm Q/Q Growth |
|
-677.69% |
30.45% |
-118.09% |
42.07% |
-80.11% |
24.90% |
1.77% |
-2,683.21% |
47.74% |
6.08% |
53.36% |
| Invested Capital Q/Q Growth |
|
1.23% |
0.43% |
8.46% |
-12.39% |
-3.20% |
-5.01% |
-7.12% |
56.32% |
5.68% |
4.91% |
-1.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
48.88% |
100.00% |
100.00% |
100.00% |
47.53% |
100.00% |
48.84% |
49.98% |
44.10% |
42.50% |
43.16% |
| EBITDA Margin |
|
32.29% |
39.03% |
36.97% |
76.72% |
-14.93% |
9.07% |
-17.93% |
65.18% |
11.17% |
14.36% |
12.82% |
| Operating Margin |
|
9.10% |
14.51% |
16.05% |
38.85% |
-15.92% |
-0.05% |
-39.64% |
-25.32% |
-20.02% |
-12.27% |
-12.93% |
| EBIT Margin |
|
8.82% |
16.01% |
12.93% |
49.74% |
-47.36% |
-23.51% |
-54.78% |
29.42% |
-18.03% |
-12.27% |
-12.93% |
| Profit (Net Income) Margin |
|
-7.34% |
0.26% |
-39.98% |
160.64% |
-54.39% |
13.09% |
24.71% |
1,279.33% |
14.53% |
14.15% |
29.42% |
| Tax Burden Percent |
|
28.01% |
92.80% |
330.75% |
89.58% |
60.86% |
93.45% |
-70.54% |
97.10% |
65.43% |
72.55% |
377.21% |
| Interest Burden Percent |
|
-297.08% |
1.78% |
-93.47% |
360.57% |
188.69% |
-59.58% |
63.95% |
4,478.42% |
-123.12% |
-158.95% |
-60.31% |
| Effective Tax Rate |
|
0.00% |
6.92% |
0.00% |
1.57% |
0.00% |
0.05% |
0.00% |
21.36% |
17.50% |
21.03% |
184.63% |
| Return on Invested Capital (ROIC) |
|
0.72% |
1.62% |
1.34% |
5.72% |
-1.19% |
-0.01% |
-2.55% |
-1.36% |
-1.09% |
-0.51% |
0.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.36% |
-0.42% |
-6.33% |
35.51% |
-26.56% |
7.57% |
24.92% |
-696.84% |
-19.44% |
30.98% |
11.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.00% |
-1.47% |
-24.47% |
56.47% |
-5.92% |
2.09% |
5.29% |
78.74% |
1.94% |
1.30% |
1.11% |
| Return on Equity (ROE) |
|
-3.27% |
0.14% |
-23.14% |
62.19% |
-7.12% |
2.09% |
2.75% |
77.38% |
0.86% |
0.78% |
1.68% |
| Cash Return on Invested Capital (CROIC) |
|
-19.38% |
-3.25% |
-0.94% |
84.92% |
3.87% |
-8.31% |
11.53% |
-47.65% |
-26.71% |
-7.04% |
-5.61% |
| Operating Return on Assets (OROA) |
|
0.88% |
1.70% |
1.30% |
5.21% |
-2.63% |
-1.54% |
-2.68% |
1.08% |
-0.80% |
-0.55% |
-0.58% |
| Return on Assets (ROA) |
|
-0.74% |
0.03% |
-4.01% |
16.83% |
-3.02% |
0.86% |
1.21% |
46.75% |
0.64% |
0.63% |
1.31% |
| Return on Common Equity (ROCE) |
|
-3.01% |
0.13% |
-21.12% |
57.99% |
-6.71% |
1.97% |
2.60% |
74.73% |
0.84% |
0.76% |
1.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.63% |
0.16% |
-26.46% |
50.88% |
-7.86% |
2.18% |
2.87% |
57.23% |
0.00% |
0.80% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.51 |
16 |
14 |
44 |
-5.36 |
-0.03 |
-11 |
-7.30 |
-8.24 |
-4.56 |
5.37 |
| NOPAT Margin |
|
6.37% |
13.51% |
11.24% |
38.24% |
-11.15% |
-0.05% |
-27.75% |
-19.91% |
-16.52% |
-9.69% |
10.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.09% |
2.04% |
7.67% |
-29.79% |
25.37% |
-7.57% |
-27.47% |
695.48% |
18.35% |
-31.49% |
-10.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.71% |
-0.80% |
-0.44% |
0.50% |
| Cost of Revenue to Revenue |
|
51.12% |
0.00% |
0.00% |
0.00% |
52.47% |
0.00% |
51.16% |
50.02% |
55.90% |
57.50% |
56.84% |
| SG&A Expenses to Revenue |
|
5.39% |
4.50% |
5.01% |
9.97% |
18.11% |
16.29% |
30.47% |
27.12% |
18.43% |
11.57% |
11.88% |
| 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 |
|
39.78% |
69.59% |
83.95% |
-68.45% |
63.46% |
43.74% |
88.48% |
75.29% |
64.12% |
54.77% |
56.09% |
| Earnings before Interest and Taxes (EBIT) |
|
9.02 |
19 |
16 |
57 |
-23 |
-13 |
-22 |
11 |
-9.00 |
-5.77 |
-6.34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
47 |
46 |
87 |
-7.18 |
5.17 |
-7.31 |
24 |
5.57 |
6.76 |
6.29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.43 |
0.51 |
1.44 |
0.69 |
1.05 |
0.61 |
0.96 |
0.47 |
0.36 |
0.31 |
0.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.43 |
0.51 |
1.44 |
0.69 |
1.05 |
0.61 |
0.96 |
0.47 |
0.36 |
0.31 |
0.60 |
| Price to Revenue (P/Rev) |
|
0.88 |
0.86 |
2.18 |
2.17 |
7.23 |
3.69 |
8.28 |
10.41 |
5.98 |
5.47 |
10.32 |
| Price to Earnings (P/E) |
|
0.00 |
2,831.63 |
0.00 |
1.37 |
0.00 |
31.52 |
35.94 |
0.82 |
50.29 |
43.93 |
36.69 |
| 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% |
0.04% |
0.00% |
73.13% |
0.00% |
3.17% |
2.78% |
122.68% |
1.99% |
2.28% |
2.73% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
0.90 |
1.08 |
0.76 |
1.02 |
0.69 |
0.95 |
0.34 |
0.38 |
0.37 |
0.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.56 |
7.72 |
9.17 |
3.05 |
9.27 |
5.74 |
9.65 |
6.12 |
6.60 |
7.22 |
12.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
26.53 |
19.78 |
24.80 |
3.98 |
0.00 |
63.26 |
0.00 |
9.39 |
59.08 |
50.25 |
100.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
97.07 |
48.24 |
70.91 |
6.14 |
0.00 |
0.00 |
0.00 |
20.80 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
134.47 |
57.16 |
81.59 |
7.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
117.79 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
425.82 |
0.00 |
0.00 |
0.00 |
58.11 |
0.00 |
0.00 |
0.00 |
259.28 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.54 |
25.67 |
0.00 |
7.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.43 |
3.72 |
4.28 |
0.73 |
0.68 |
0.65 |
0.48 |
0.22 |
0.21 |
0.21 |
0.24 |
| Long-Term Debt to Equity |
|
3.43 |
3.72 |
4.28 |
0.73 |
0.68 |
0.65 |
0.48 |
0.22 |
0.21 |
0.21 |
0.24 |
| Financial Leverage |
|
2.93 |
3.52 |
3.86 |
1.59 |
0.22 |
0.28 |
0.21 |
-0.11 |
-0.10 |
0.04 |
0.10 |
| Leverage Ratio |
|
4.45 |
5.11 |
5.78 |
3.70 |
2.35 |
2.44 |
2.27 |
1.66 |
1.34 |
1.24 |
1.28 |
| Compound Leverage Factor |
|
-13.22 |
0.09 |
-5.40 |
13.33 |
4.44 |
-1.45 |
1.45 |
74.13 |
-1.65 |
-1.98 |
-0.77 |
| Debt to Total Capital |
|
77.44% |
78.82% |
81.07% |
42.16% |
40.55% |
39.50% |
32.23% |
18.00% |
17.46% |
17.58% |
19.58% |
| 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 |
|
77.44% |
78.82% |
81.07% |
42.16% |
40.55% |
39.50% |
32.23% |
18.00% |
17.46% |
17.58% |
19.58% |
| 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 |
|
1.83% |
1.75% |
1.73% |
3.14% |
3.60% |
3.30% |
3.72% |
2.06% |
2.04% |
1.98% |
1.80% |
| Common Equity to Total Capital |
|
20.72% |
19.42% |
17.19% |
54.70% |
55.84% |
57.20% |
64.05% |
79.94% |
80.50% |
80.44% |
78.62% |
| Debt to EBITDA |
|
23.41 |
17.60 |
19.27 |
3.17 |
-33.66 |
45.63 |
-24.18 |
7.72 |
32.15 |
26.91 |
33.52 |
| Net Debt to EBITDA |
|
23.25 |
17.18 |
18.49 |
0.92 |
-10.66 |
18.81 |
-4.81 |
-7.47 |
1.73 |
9.11 |
16.94 |
| Long-Term Debt to EBITDA |
|
23.41 |
17.60 |
19.27 |
3.17 |
-33.66 |
45.63 |
-24.18 |
7.72 |
32.15 |
26.91 |
33.52 |
| Debt to NOPAT |
|
118.67 |
50.86 |
63.39 |
6.36 |
-45.09 |
-8,435.26 |
-15.62 |
-25.27 |
-21.73 |
-39.88 |
39.27 |
| Net Debt to NOPAT |
|
117.87 |
49.65 |
60.83 |
1.84 |
-14.28 |
-3,477.31 |
-3.11 |
24.46 |
-1.17 |
-13.51 |
19.85 |
| Long-Term Debt to NOPAT |
|
118.67 |
50.86 |
63.39 |
6.36 |
-45.09 |
-8,435.26 |
-15.62 |
-25.27 |
-21.73 |
-39.88 |
39.27 |
| Altman Z-Score |
|
0.02 |
0.04 |
0.17 |
0.91 |
0.56 |
0.46 |
0.66 |
1.73 |
2.18 |
1.76 |
2.12 |
| Noncontrolling Interest Sharing Ratio |
|
7.95% |
8.21% |
8.71% |
6.76% |
5.74% |
5.76% |
5.47% |
3.43% |
2.49% |
2.44% |
2.32% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.15 |
0.55 |
2.41 |
2.21 |
2.54 |
1.77 |
7.73 |
25.93 |
8.04 |
4.99 |
| Quick Ratio |
|
0.00 |
0.15 |
0.55 |
0.82 |
1.36 |
1.07 |
1.33 |
6.01 |
23.43 |
7.46 |
4.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-174 |
-33 |
-9.87 |
647 |
17 |
-38 |
51 |
-256 |
-203 |
-62 |
-53 |
| Operating Cash Flow to CapEx |
|
-50.91% |
7.67% |
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 |
|
-3.75 |
-0.62 |
-0.16 |
0.00 |
0.47 |
-1.29 |
2.10 |
-12.73 |
-18.43 |
-8.16 |
-7.62 |
| Operating Cash Flow to Interest Expense |
|
-1.09 |
0.04 |
-0.42 |
0.00 |
-0.97 |
0.19 |
-0.45 |
-2.26 |
-2.82 |
0.17 |
-0.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.24 |
-0.50 |
-0.31 |
0.00 |
-0.19 |
1.59 |
3.54 |
-0.04 |
-2.81 |
0.35 |
4.59 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.11 |
0.10 |
0.10 |
0.06 |
0.07 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.31 |
0.29 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.09 |
0.08 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.00 |
0.59 |
0.36 |
0.78 |
1.18 |
0.67 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,036.21 |
1,162.11 |
1,239.72 |
| 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 |
412.64 |
0.00 |
615.31 |
1,012.02 |
469.92 |
309.11 |
544.82 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-412.64 |
0.00 |
-615.31 |
-1,012.02 |
566.29 |
853.00 |
694.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
991 |
1,040 |
1,064 |
461 |
438 |
476 |
413 |
662 |
857 |
914 |
973 |
| Invested Capital Turnover |
|
0.11 |
0.12 |
0.12 |
0.15 |
0.11 |
0.12 |
0.09 |
0.07 |
0.07 |
0.05 |
0.05 |
| Increase / (Decrease) in Invested Capital |
|
181 |
49 |
24 |
-604 |
-23 |
38 |
-63 |
249 |
195 |
58 |
58 |
| Enterprise Value (EV) |
|
875 |
939 |
1,148 |
348 |
446 |
327 |
393 |
224 |
329 |
340 |
632 |
| Market Capitalization |
|
90 |
105 |
273 |
247 |
348 |
210 |
338 |
382 |
299 |
258 |
506 |
| Book Value per Share |
|
$23.72 |
$23.62 |
$21.70 |
$41.26 |
$38.15 |
$39.21 |
$40.65 |
$94.85 |
$95.61 |
$96.34 |
$98.01 |
| Tangible Book Value per Share |
|
$23.72 |
$23.62 |
$21.70 |
$41.26 |
$38.15 |
$39.21 |
$40.65 |
$94.85 |
$95.61 |
$96.34 |
$98.01 |
| Total Capital |
|
998 |
1,060 |
1,100 |
658 |
596 |
598 |
548 |
1,025 |
1,026 |
1,035 |
1,077 |
| Total Debt |
|
773 |
836 |
892 |
277 |
242 |
236 |
177 |
184 |
179 |
182 |
211 |
| Total Long-Term Debt |
|
773 |
836 |
892 |
277 |
242 |
236 |
177 |
184 |
179 |
182 |
211 |
| Net Debt |
|
767 |
816 |
856 |
80 |
76 |
97 |
35 |
-179 |
9.67 |
62 |
107 |
| Capital Expenditures (CapEx) |
|
100 |
29 |
-6.30 |
-253 |
-29 |
-41 |
-97 |
-45 |
-0.19 |
-1.34 |
-35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-73 |
-120 |
-61 |
-44 |
-38 |
-34 |
-50 |
84 |
253 |
128 |
115 |
| Debt-free Net Working Capital (DFNWC) |
|
-73 |
-102 |
-27 |
62 |
46 |
53 |
39 |
426 |
423 |
248 |
219 |
| Net Working Capital (NWC) |
|
-73 |
-102 |
-27 |
62 |
46 |
53 |
39 |
426 |
423 |
248 |
219 |
| Net Nonoperating Expense (NNE) |
|
14 |
16 |
64 |
-139 |
21 |
-7.49 |
-21 |
-476 |
-15 |
-11 |
-9.06 |
| Net Nonoperating Obligations (NNO) |
|
766 |
816 |
856 |
80 |
84 |
114 |
42 |
-179 |
9.67 |
62 |
107 |
| Total Depreciation and Amortization (D&A) |
|
24 |
28 |
30 |
31 |
16 |
19 |
15 |
13 |
15 |
13 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-71.26% |
-98.63% |
-48.67% |
-38.76% |
-78.23% |
-60.12% |
-122.67% |
228.72% |
507.16% |
272.40% |
233.99% |
| Debt-free Net Working Capital to Revenue |
|
-71.26% |
-84.23% |
-21.87% |
54.76% |
95.04% |
92.40% |
94.92% |
1,161.88% |
846.76% |
527.92% |
446.52% |
| Net Working Capital to Revenue |
|
-71.26% |
-84.23% |
-21.87% |
54.76% |
95.04% |
92.40% |
94.92% |
1,161.88% |
846.76% |
527.92% |
446.52% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.98) |
($0.10) |
($1.92) |
$20.71 |
($3.09) |
$0.77 |
$1.09 |
$54.20 |
$0.69 |
$0.68 |
$1.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.72M |
8.72M |
8.72M |
8.72M |
8.72M |
8.64M |
8.64M |
8.64M |
8.64M |
8.64M |
8.64M |
| Adjusted Diluted Earnings per Share |
|
($0.98) |
($0.10) |
($1.92) |
$20.71 |
($3.09) |
$0.77 |
$1.09 |
$54.20 |
$0.69 |
$0.68 |
$1.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.72M |
8.72M |
8.72M |
8.72M |
8.72M |
8.64M |
8.64M |
8.64M |
8.64M |
8.64M |
8.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.72M |
8.72M |
8.72M |
8.72M |
8.72M |
8.64M |
8.64M |
8.64M |
8.64M |
8.64M |
8.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
1.34 |
14 |
-125 |
-5.36 |
-32 |
-11 |
-7.30 |
-8.24 |
-4.56 |
-4.44 |
| Normalized NOPAT Margin |
|
10.00% |
1.10% |
11.24% |
-109.93% |
-11.15% |
-56.33% |
-27.75% |
-19.91% |
-16.52% |
-9.69% |
-9.05% |
| Pre Tax Income Margin |
|
-26.21% |
0.29% |
-12.09% |
179.33% |
-89.37% |
14.01% |
-35.04% |
1,317.51% |
22.20% |
19.50% |
7.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.19 |
0.37 |
0.27 |
0.00 |
-0.61 |
-0.46 |
-0.91 |
0.54 |
-0.82 |
-0.76 |
-0.91 |
| NOPAT to Interest Expense |
|
0.14 |
0.31 |
0.23 |
0.00 |
-0.14 |
0.00 |
-0.46 |
-0.36 |
-0.75 |
-0.60 |
0.77 |
| EBIT Less CapEx to Interest Expense |
|
-1.96 |
-0.18 |
0.38 |
0.00 |
0.16 |
0.94 |
3.08 |
2.75 |
-0.80 |
-0.58 |
4.09 |
| NOPAT Less CapEx to Interest Expense |
|
-2.01 |
-0.23 |
0.34 |
0.00 |
0.63 |
1.39 |
3.53 |
1.85 |
-0.73 |
-0.42 |
5.78 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.15% |
279.50% |
-1.80% |
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.15% |
279.50% |
-1.80% |
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
12.52% |
12.04% |
7.50% |