Stock Fundamentals
Dividends
| Yield (%) | -- |
| Ex-Dividend Date | |
| Dividend Rate | -- |
Income Statement (Mil)
| Year Ending Dec 2022 (Update) | Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | |
|---|---|---|---|---|---|
| Net Sales | 355.74 | 293.39 | 235.94 | 405.55 | 379.10 |
| Revenue | 355.74 | 293.39 | 235.94 | 405.55 | 379.10 |
| Total Revenue | 355.74 | 293.39 | 235.94 | 405.55 | 379.10 |
| Cost of Revenue | 396.15 | 296.80 | 243.89 | 359.11 | 326.78 |
| Cost of Revenue, Total | 396.15 | 296.80 | 243.89 | 359.11 | 326.78 |
| Gross Profit | -40.41 | -3.42 | -7.95 | 46.44 | 52.32 |
| Selling/General/Administrative Expense | 1.14 | 1.77 | 2.42 | 1.50 | 2.42 |
| Labor & Related Expense | 19.38 | 19.28 | 16.73 | 21.13 | 20.86 |
| Selling/General/Administrative Expenses, Total | 20.52 | 21.06 | 19.15 | 22.63 | 23.27 |
| Depreciation | 6.71 | 7.19 | 7.52 | 7.79 | 7.13 |
| Amortization of Intangibles, Operating | -- | -- | -- | -- | 0.09 |
| Depreciation/Amortization | 6.71 | 7.19 | 7.52 | 7.79 | 7.22 |
| Investment Income - Operating | -0.76 | -- | -- | -- | 0.70 |
| Interest/Investment Income - Operating | -0.76 | -- | -- | -- | 0.70 |
| Interest Expense (Income), Net-Operating, Total | -0.76 | -- | -- | -- | 0.70 |
| Impairment-Assets Held for Use | 11.00 | 20.22 | 0.34 | -2.57 | 0.01 |
| Loss (Gain) on Sale of Assets - Operating | -0.16 | -2.20 | -2.43 | -0.17 | -0.72 |
| Other Unusual Expense (Income) | 0.00 | -3.57 | -6.42 | -7.69 | -- |
| Unusual Expense (Income) | 10.84 | 14.45 | -8.51 | -10.44 | -0.71 |
| Other Operating Expense | 11.84 | 9.06 | 15.97 | 10.12 | 10.98 |
| Other, Net | -4.72 | -3.95 | -10.66 | -3.22 | -4.04 |
| Other Operating Expenses, Total | 7.11 | 5.11 | 5.31 | 6.90 | 6.95 |
| Total Operating Expense | 440.57 | 344.61 | 267.36 | 385.99 | 364.20 |
| Operating Income | -84.83 | -51.22 | -31.42 | 19.56 | 14.90 |
| Interest Expense - Non-Operating | -3.24 | -1.69 | -2.02 | -3.58 | -2.44 |
| Interest Expense, Net Non-Operating | -3.24 | -1.69 | -2.02 | -3.58 | -2.44 |
| Interest Income, Non-Operating | -- | -- | 0.40 | 0.31 | 0.35 |
| Investment Income, Non-Operating | 5.61 | 1.08 | -3.41 | 2.56 | -0.55 |
| Interest/Investment Income, Non-Operating | 5.61 | 1.08 | -3.01 | 2.87 | -0.20 |
| Interest Income (Expense), Net-Non-Operating, Total | 2.38 | -0.61 | -5.02 | -0.70 | -2.64 |
| Other Non-Operating Income (Expense) | -3.29 | -- | -0.16 | -0.95 | -3.53 |
| Other, Net | -3.29 | -- | -0.16 | -0.95 | -3.53 |
| Net Income Before Taxes | -85.74 | -51.83 | -36.59 | 17.91 | 8.73 |
| Income Tax – Total | -0.70 | 0.91 | -1.69 | 7.87 | 0.31 |
| Income After Tax | -85.04 | -52.74 | -34.91 | 10.04 | 8.42 |
| Minority Interest | 0.34 | 2.54 | 2.92 | 0.56 | 0.39 |
| Net Income Before Extraordinary Items | -84.70 | -50.20 | -31.99 | 10.59 | 8.81 |
| Net Income | -84.70 | -50.20 | -31.99 | 10.59 | 8.81 |
| Income Available to Common Excluding Extraordinary Items | -84.70 | -50.20 | -31.99 | 10.59 | 8.81 |
| Income Available to Common Stocks Including Extraordinary Items | -84.70 | -50.20 | -31.99 | 10.59 | 8.81 |
| Basic Weighted Average Shares | 441.36 | 441.42 | 442.76 | 444.79 | 445.52 |
| Basic EPS Excluding Extraordinary Items | -0.19 | -0.11 | -0.07 | 0.02 | 0.02 |
| Basic EPS Including Extraordinary Items | -0.19 | -0.11 | -0.07 | 0.02 | 0.02 |
| Diluted Net Income | -84.70 | -50.20 | -31.99 | 10.59 | 8.81 |
| Diluted Weighted Average Shares | 441.36 | 441.42 | 442.76 | 444.79 | 445.52 |
| Diluted EPS Excluding Extraordinary Items | -0.19 | -0.11 | -0.07 | 0.02 | 0.02 |
| Diluted EPS Including Extraordinary Items | -0.19 | -0.11 | -0.07 | 0.02 | 0.02 |
| DPS - Common Stock Primary Issue | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 |
| Gross Dividends - Common Stock | -- | -- | 2.21 | 2.22 | 2.22 |
| Total Special Items | 10.84 | 14.45 | -8.51 | -10.44 | -0.71 |
| Normalized Income Before Taxes | -74.91 | -37.38 | -45.10 | 7.47 | 8.02 |
| Effect of Special Items on Income Taxes | 3.79 | 5.06 | -2.98 | -4.59 | -0.02 |
| Income Taxes Excluding Impact of Special Items | 3.09 | 5.97 | -4.67 | 3.28 | 0.28 |
| Normalized Income After Taxes | -78.00 | -43.34 | -40.43 | 4.19 | 7.74 |
| Normalized Income Available to Common | -77.66 | -40.81 | -37.52 | 4.74 | 8.12 |
| Basic Normalized EPS | -0.18 | -0.09 | -0.08 | 0.01 | 0.02 |
| Diluted Normalized EPS | -0.18 | -0.09 | -0.08 | 0.01 | 0.02 |
| Amortization of Intangibles, Supplemental | 0.05 | 0.07 | 0.10 | 0.10 | 0.09 |
| Depreciation, Supplemental | 13.78 | 15.42 | 15.20 | 23.09 | 18.11 |
| Interest Expense, Supplemental | 3.24 | 1.69 | 2.02 | 3.58 | 2.44 |
| Rental Expense, Supplemental | -- | -- | -- | -- | 2.41 |
| Equity in Affiliates, Supplemental | 4.85 | 1.88 | -1.84 | 3.98 | 0.21 |
| Minority Interest, Supplemental | 0.34 | 2.54 | 2.92 | 0.56 | 0.39 |
| Audit-Related Fees, Supplemental | -- | -- | -- | -- | -- |
| All Other Fees Paid to Auditor, Supplemental | -- | -- | -- | -- | -- |
| Gross Margin | -11.36 | -1.16 | -3.37 | 11.45 | 13.80 |
| Operating Margin | -23.84 | -17.46 | -13.32 | 4.82 | 3.93 |
| Pretax Margin | -24.10 | -17.67 | -15.51 | 4.42 | 2.30 |
| Effective Tax Rate | -- | -- | -- | 43.96 | 3.50 |
| Net Profit Margin | -23.81 | -17.11 | -13.56 | 2.61 | 2.32 |
| Normalized EBIT | -74.75 | -36.77 | -39.92 | 9.12 | 14.89 |
| Normalized EBITDA | -60.92 | -21.28 | -24.63 | 32.31 | 33.09 |
| Current Tax - Domestic | -- | -- | 1.36 | 5.98 | 3.45 |
| Current Tax - Other | -- | -- | -0.39 | -2.63 | -3.32 |
| Current Tax - Total | -- | -- | -- | -- | -- |
| Current Tax - Total | -- | -- | 0.97 | 3.35 | 0.14 |
| Deferred Tax - Domestic | -- | -- | -- | -- | -0.50 |
| Deferred Tax - Other | -- | -- | -- | -- | -- |
| Deferred Tax - Total | -- | -- | -4.58 | 0.20 | -- |
| Deferred Tax - Total | -- | -- | -4.58 | 0.20 | -0.50 |
| Other Tax | -- | -- | 1.93 | 4.32 | 0.67 |
| Income Tax - Total | -- | -- | -1.69 | 7.87 | 0.31 |
| Defined Contribution Expense - Domestic | -- | -- | -- | -- | -- |
| Total Pension Expense | -- | -- | -- | -- | -- |
Valuation
| P/E (TTM) | -- |
| P/E (FY) | -- |
| P/E 5 Fiscal Year High | 14.16 |
| P/E 5 Fiscal Year Low | 8.40 |
| Price to Revenue (TTM) | 0.08 |
| Price to Revenue (MRQ) | 0.09 |
| Price to Revenue (FY) | 0.08 |
| Price to Cash Flow (TTM) | -- |
| Price to Cash Flow (MRQ) | -- |
| Price to Cash Flow (FY) | -- |
| Price to Free Cash Flow (TTM) | -- |
| Price to Free Cash Flow (FY) | -- |
| Price to Book (MRQ) | 0.40 |
| Price to Book (FY) | 0.31 |
| Price to Tangible Book (MRQ) | 0.43 |
| Price to Tangible Book (FY) | 0.33 |
| Price to Tangible Book - Common (MRQ) | 0.62 |
| Price to Tangible Book - Common (FY) | 0.46 |
Financial Strength
| Quick Ratio (MRQ) | 0.65 |
| Quick Ratio (FY)) | 0.61 |
| Current Ratio (MRQ) | 1.00 |
| LT Debt to Equity (MRQ) (%) | 15.44 |
| LT Debt to Equity (MRQ) (%) | 15.44 |
| LT Debt to Equity (FY) (%) | 20.65 |
| Total Debt to Equity (MRQ) (%) | 152.26 |
| Total Debt to Equity (FY) (%) | 121.33 |
Profitability
| Operating Margin (TTM) (%) | -15.49 |
| Operating Margin (MRQ) (%) | -8.13 |
| Operating Margin (FY) (%) | -23.84 |
| Net Profit Margin (TTM) (%) | -15.27 |
| Net Profit Margin (MRQ) (%) | -9.73 |
| Net Profit Margin (FY) (%) | -23.91 |
| Gross Margin (TTM) (%) | -4.83 |
| Gross Margin (MRQ) (%) | 1.76 |
| Gross Margin (FY) (%) | -11.36 |
Management Effectiveness
| Return on Equity (TTM) (%) | -52.94 |
| Return on Equity (MRQ) (%) | -38.27 |
| Return on Equity (FY) (%) | -59.78 |
| Return on Assets (TTM) (%) | -11.25 |
| Return on Assets (MRQ) (%) | -6.27 |
| Return on Assets (FY) (%) | -16.55 |
| Return on Investment (TTM) (%) | -40.03 |
| Return on Investment (MRQ) (%) | -28.22 |
| Return on Investment (FY) (%) | -47.14 |
Growth
| 5-Year Annual Dividend Growth Rate (%) | --% |
| 5-Year Annual Revenue Growth Rate (%) | -15.02% |