| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,079,908.00 |
62,947,689.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,079,908.00 |
62,947,689.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.42 |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-41.05% |
756.91% |
83.54% |
170.79% |
177.78% |
67.35% |
59.85% |
173.91% |
59.07% |
- |
85.93% |
| EBITDA Growth |
|
6.72% |
-7.09% |
-1.41% |
-19.04% |
-10.17% |
22.11% |
7.30% |
-333.67% |
388.64% |
- |
2.54% |
| EBIT Growth |
|
5.87% |
-6.84% |
-1.46% |
-18.83% |
-10.40% |
20.85% |
5.20% |
-326.04% |
373.80% |
- |
3.28% |
| NOPAT Growth |
|
6.10% |
17.01% |
-0.21% |
-28.11% |
-6.71% |
7.07% |
18.55% |
28.60% |
-25.00% |
- |
-15.51% |
| Net Income Growth |
|
8.94% |
-5.37% |
-0.43% |
-20.69% |
-12.51% |
19.61% |
1.30% |
-344.18% |
387.45% |
- |
-0.32% |
| EPS Growth |
|
8.94% |
-5.37% |
16.25% |
0.00% |
6.67% |
31.31% |
4.48% |
-325.61% |
25.71% |
- |
12.50% |
| Operating Cash Flow Growth |
|
-11.75% |
-1.92% |
14.02% |
-6.41% |
7.78% |
23.55% |
0.55% |
-2.26% |
-24.81% |
- |
16.06% |
| Free Cash Flow Firm Growth |
|
25.48% |
-4.91% |
22.38% |
26.61% |
86.32% |
85.61% |
98.90% |
891.74% |
-515.68% |
- |
-9,054.35% |
| Invested Capital Growth |
|
16.99% |
21.26% |
-34.56% |
-101.40% |
-132.28% |
-270.69% |
-237.33% |
-75,589.19% |
-181.99% |
- |
-24.10% |
| Revenue Q/Q Growth |
|
9.02% |
98.89% |
30.79% |
-4.51% |
11.83% |
19.82% |
24.93% |
63.63% |
-35.06% |
- |
11.40% |
| EBITDA Q/Q Growth |
|
7.42% |
-33.89% |
20.17% |
-20.29% |
14.32% |
5.34% |
4.98% |
-462.74% |
157.03% |
- |
-37.01% |
| EBIT Q/Q Growth |
|
7.13% |
-33.64% |
20.26% |
-20.08% |
13.72% |
4.18% |
4.50% |
-439.66% |
155.45% |
- |
-33.61% |
| NOPAT Q/Q Growth |
|
7.03% |
-3.80% |
-1.35% |
-30.98% |
22.56% |
9.60% |
11.16% |
-14.81% |
-35.57% |
- |
-20.76% |
| Net Income Q/Q Growth |
|
7.56% |
-35.28% |
21.44% |
-22.84% |
13.82% |
3.34% |
3.54% |
-452.79% |
155.77% |
- |
-38.18% |
| EPS Q/Q Growth |
|
7.56% |
-35.28% |
32.32% |
-22.39% |
14.63% |
2.86% |
5.88% |
-445.31% |
85.10% |
- |
-27.27% |
| Operating Cash Flow Q/Q Growth |
|
-2.43% |
2.63% |
-13.27% |
5.80% |
11.24% |
19.28% |
-47.34% |
3.14% |
-8.34% |
- |
-16.70% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.84% |
0.94% |
20.81% |
15.60% |
79.34% |
-4.23% |
93.93% |
60,692.52% |
-116.06% |
- |
-2.99% |
| Invested Capital Q/Q Growth |
|
8.21% |
-56.94% |
19.67% |
-102.50% |
-2,403.15% |
-127.73% |
3.72% |
-1,279.10% |
90.67% |
- |
-26.09% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-211.73% |
-54.13% |
-66.07% |
-42.15% |
-32.04% |
-30.75% |
9.20% |
-49.36% |
12.01% |
- |
31.00% |
| EBITDA Margin |
|
-4,236.67% |
-2,852.08% |
-1,740.86% |
-2,193.04% |
-1,680.27% |
-1,327.37% |
-1,009.62% |
-3,472.20% |
3,049.04% |
- |
-529.24% |
| Operating Margin |
|
-4,382.22% |
-2,287.09% |
-1,772.38% |
-2,431.06% |
-1,683.38% |
-1,269.99% |
-903.15% |
-633.70% |
-926.54% |
- |
-561.10% |
| EBIT Margin |
|
-4,377.41% |
-2,941.22% |
-1,793.21% |
-2,254.92% |
-1,739.73% |
-1,391.17% |
-1,063.45% |
-3,507.37% |
2,994.58% |
- |
-553.19% |
| Profit (Net Income) Margin |
|
-4,103.46% |
-2,791.19% |
-1,676.60% |
-2,156.71% |
-1,662.04% |
-1,340.73% |
-1,035.24% |
-3,497.41% |
3,003.49% |
- |
-558.59% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.28% |
100.06% |
100.07% |
100.16% |
100.04% |
99.94% |
- |
100.09% |
| Interest Burden Percent |
|
93.74% |
94.90% |
93.50% |
95.37% |
95.48% |
96.30% |
97.19% |
99.68% |
100.36% |
- |
100.88% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.06% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-555.07% |
-1,020.60% |
-583.11% |
-1,418.84% |
-1,613.06% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-552.17% |
-1,013.56% |
-579.26% |
-1,414.46% |
-1,607.08% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
523.36% |
989.01% |
553.28% |
1,363.28% |
1,557.21% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
-31.71% |
-31.59% |
-29.82% |
-55.56% |
-55.86% |
-92.90% |
-113.70% |
-1,441.64% |
-192.35% |
- |
-516.07% |
| Cash Return on Invested Capital (CROIC) |
|
-696.71% |
-1,548.66% |
-881.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
-38.72% |
-41.31% |
-34.70% |
-60.21% |
-63.86% |
-62.30% |
-64.72% |
-335.27% |
346.50% |
- |
-88.62% |
| Return on Assets (ROA) |
|
-36.30% |
-39.20% |
-32.44% |
-57.59% |
-61.01% |
-60.04% |
-63.00% |
-334.32% |
347.53% |
- |
-89.48% |
| Return on Common Equity (ROCE) |
|
-31.71% |
-31.59% |
-29.82% |
-55.56% |
-55.86% |
-92.90% |
-113.70% |
-1,441.64% |
-192.35% |
- |
-516.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-59.67% |
0.00% |
-75.42% |
-98.10% |
-124.62% |
0.00% |
-220.60% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-25 |
-26 |
-26 |
-34 |
-27 |
-24 |
-21 |
-24 |
-33 |
-20 |
-25 |
| NOPAT Margin |
|
-3,067.56% |
-1,600.96% |
-1,240.66% |
-1,701.74% |
-1,178.36% |
-888.99% |
-632.20% |
-443.59% |
-925.98% |
- |
-392.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.89% |
-7.04% |
-3.85% |
-4.38% |
-5.98% |
-7.31% |
-10.04% |
-160.26% |
153.11% |
- |
-24.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-11.29% |
-13.19% |
- |
- |
-24.12% |
-30.94% |
20.69% |
-99.77% |
-18.53% |
-29.15% |
| Cost of Revenue to Revenue |
|
311.73% |
154.13% |
166.07% |
142.15% |
132.04% |
130.75% |
90.80% |
149.36% |
87.99% |
- |
69.00% |
| SG&A Expenses to Revenue |
|
1,046.17% |
480.51% |
399.19% |
430.57% |
375.82% |
286.68% |
214.28% |
144.60% |
268.90% |
- |
197.25% |
| R&D to Revenue |
|
2,936.67% |
1,626.13% |
1,187.09% |
1,301.99% |
1,205.16% |
902.93% |
640.41% |
414.46% |
619.28% |
- |
364.52% |
| Operating Expenses to Revenue |
|
4,170.49% |
2,232.96% |
1,706.31% |
2,388.92% |
1,651.33% |
1,239.24% |
912.35% |
584.34% |
938.56% |
- |
592.10% |
| Earnings before Interest and Taxes (EBIT) |
|
-35 |
-47 |
-38 |
-45 |
-39 |
-38 |
-36 |
-193 |
107 |
-26 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-34 |
-46 |
-37 |
-44 |
-38 |
-36 |
-34 |
-191 |
109 |
-24 |
-33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.69 |
0.74 |
1.05 |
0.83 |
1.37 |
2.58 |
5.57 |
0.00 |
24.59 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.70 |
0.75 |
1.06 |
0.84 |
1.39 |
2.62 |
5.69 |
0.00 |
25.39 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
58.97 |
39.26 |
39.34 |
20.36 |
22.12 |
28.23 |
37.09 |
150.40 |
53.90 |
- |
39.50 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
3.42 |
0.00 |
5.22 |
15.88 |
29.25 |
146.80 |
50.67 |
- |
39.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| 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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.35 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-7.80 |
| Long-Term Debt to Equity |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-7.80 |
| Financial Leverage |
|
-0.95 |
-0.98 |
-0.96 |
-0.96 |
-0.97 |
-1.02 |
-1.01 |
-5.03 |
-1.13 |
- |
-1.48 |
| Leverage Ratio |
|
1.07 |
1.10 |
1.09 |
1.13 |
1.16 |
1.24 |
1.27 |
6.92 |
1.61 |
- |
4.64 |
| Compound Leverage Factor |
|
1.00 |
1.04 |
1.02 |
1.08 |
1.11 |
1.19 |
1.24 |
6.90 |
1.62 |
- |
4.68 |
| Debt to Total Capital |
|
1.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
114.71% |
| 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% |
| Long-Term Debt to Total Capital |
|
1.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
114.71% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
98.21% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
-14.71% |
| Debt to EBITDA |
|
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.69 |
| Net Debt to EBITDA |
|
1.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.02 |
| Long-Term Debt to EBITDA |
|
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.69 |
| Debt to NOPAT |
|
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-1.05 |
| Net Debt to NOPAT |
|
2.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.03 |
| Long-Term Debt to NOPAT |
|
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-1.05 |
| Altman Z-Score |
|
3.72 |
1.40 |
2.03 |
-1.59 |
-2.03 |
-2.71 |
-3.19 |
-14.27 |
1.75 |
- |
-4.30 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
16.48 |
12.46 |
11.89 |
5.28 |
4.32 |
3.15 |
2.88 |
0.65 |
3.18 |
- |
4.09 |
| Quick Ratio |
|
15.92 |
12.04 |
11.47 |
4.93 |
4.03 |
2.89 |
2.56 |
0.51 |
2.44 |
- |
3.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-27 |
-27 |
-21 |
-18 |
-3.74 |
-3.90 |
-0.24 |
143 |
-23 |
-21 |
-22 |
| Operating Cash Flow to CapEx |
|
-2,712.37% |
-1,019.54% |
-1,878.76% |
-3,743.90% |
-4,776.38% |
-977.46% |
-6,708.50% |
-2,183.31% |
-2,536.26% |
- |
-1,161.71% |
| 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 |
- |
-18.31 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-21.85 |
| 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 |
- |
-23.73 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.01 |
0.02 |
0.03 |
0.04 |
0.04 |
0.06 |
0.10 |
0.12 |
- |
0.16 |
| Accounts Receivable Turnover |
|
1.39 |
2.45 |
3.08 |
7.64 |
11.88 |
9.99 |
11.78 |
5.83 |
12.02 |
- |
9.92 |
| Inventory Turnover |
|
5.25 |
3.83 |
4.32 |
3.93 |
4.90 |
5.45 |
4.11 |
5.34 |
5.08 |
- |
4.05 |
| Fixed Asset Turnover |
|
0.28 |
0.40 |
0.45 |
0.56 |
0.71 |
0.81 |
0.83 |
1.11 |
1.28 |
- |
1.64 |
| Accounts Payable Turnover |
|
2.40 |
2.32 |
3.07 |
2.31 |
3.74 |
2.84 |
3.36 |
4.13 |
4.84 |
- |
4.66 |
| Days Sales Outstanding (DSO) |
|
262.54 |
148.77 |
118.52 |
47.77 |
30.74 |
36.54 |
30.98 |
62.57 |
30.36 |
- |
36.80 |
| Days Inventory Outstanding (DIO) |
|
69.57 |
95.29 |
84.47 |
92.90 |
74.42 |
66.99 |
88.87 |
68.32 |
71.87 |
- |
90.02 |
| Days Payable Outstanding (DPO) |
|
152.03 |
157.20 |
118.98 |
157.73 |
97.58 |
128.55 |
108.63 |
88.42 |
75.42 |
- |
78.27 |
| Cash Conversion Cycle (CCC) |
|
180.08 |
86.87 |
84.00 |
-17.06 |
7.58 |
-25.02 |
11.22 |
42.47 |
26.81 |
- |
48.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17 |
7.41 |
8.87 |
-0.22 |
-5.56 |
-13 |
-12 |
-168 |
-16 |
-12 |
-15 |
| Invested Capital Turnover |
|
0.18 |
0.64 |
0.47 |
0.83 |
1.37 |
-3.46 |
-6.24 |
-0.16 |
-1.43 |
- |
-1.54 |
| Increase / (Decrease) in Invested Capital |
|
2.50 |
1.30 |
-4.69 |
-16 |
-23 |
-20 |
-21 |
-168 |
-10 |
0.66 |
-2.94 |
| Enterprise Value (EV) |
|
-59 |
-52 |
18 |
-27 |
42 |
144 |
302 |
2,029 |
768 |
- |
826 |
| Market Capitalization |
|
170 |
169 |
207 |
133 |
177 |
256 |
383 |
2,079 |
817 |
- |
828 |
| Book Value per Share |
|
$1.11 |
$1.02 |
$0.75 |
$3.03 |
$2.41 |
$1.84 |
$1.26 |
($2.15) |
$0.59 |
$0.22 |
($0.20) |
| Tangible Book Value per Share |
|
$1.09 |
$1.01 |
$0.74 |
$2.99 |
$2.37 |
$1.81 |
$1.23 |
($2.17) |
$0.57 |
$0.21 |
($0.21) |
| Total Capital |
|
251 |
228 |
198 |
160 |
129 |
99 |
69 |
-118 |
33 |
110 |
84 |
| Total Debt |
|
4.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
97 |
97 |
| Total Long-Term Debt |
|
4.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
97 |
97 |
| Net Debt |
|
-229 |
-221 |
-189 |
-160 |
-135 |
-112 |
-81 |
-50 |
-49 |
-25 |
-2.71 |
| Capital Expenditures (CapEx) |
|
1.04 |
2.68 |
1.65 |
0.78 |
0.54 |
2.14 |
0.46 |
1.37 |
1.27 |
1.51 |
2.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.65 |
-10 |
-8.57 |
-20 |
-23 |
-28 |
-21 |
-87 |
-3.33 |
-4.24 |
-7.23 |
| Debt-free Net Working Capital (DFNWC) |
|
228 |
211 |
181 |
140 |
112 |
84 |
60 |
-37 |
46 |
118 |
92 |
| Net Working Capital (NWC) |
|
228 |
211 |
181 |
140 |
112 |
84 |
60 |
-37 |
46 |
118 |
92 |
| Net Nonoperating Expense (NNE) |
|
8.39 |
19 |
9.19 |
9.15 |
11 |
12 |
14 |
168 |
-141 |
4.95 |
10 |
| Net Nonoperating Obligations (NNO) |
|
-229 |
-221 |
-189 |
-160 |
-135 |
-112 |
-81 |
-50 |
-49 |
-25 |
-2.71 |
| Total Depreciation and Amortization (D&A) |
|
1.14 |
1.44 |
1.10 |
1.25 |
1.34 |
1.72 |
1.81 |
1.94 |
1.95 |
1.74 |
1.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-195.50% |
-236.71% |
-162.59% |
-312.52% |
-290.26% |
-307.40% |
-204.53% |
-631.12% |
-21.96% |
- |
-34.47% |
| Debt-free Net Working Capital to Revenue |
|
7,893.49% |
4,889.17% |
3,429.29% |
2,136.74% |
1,399.17% |
928.20% |
579.86% |
-270.55% |
300.65% |
- |
439.97% |
| Net Working Capital to Revenue |
|
7,893.49% |
4,889.17% |
3,429.29% |
2,136.74% |
1,399.17% |
928.20% |
579.86% |
-270.55% |
300.65% |
- |
439.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.75) |
($4.95) |
($0.67) |
($0.82) |
($0.70) |
($0.68) |
($0.64) |
($3.49) |
$1.86 |
($0.44) |
($0.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
44.57M |
9.08M |
52.74M |
53.00M |
53.70M |
53.36M |
54.75M |
55.16M |
57.88M |
57.02M |
62.81M |
| Adjusted Diluted Earnings per Share |
|
($0.75) |
($4.95) |
($0.67) |
($0.82) |
($0.70) |
($0.68) |
($0.64) |
($3.49) |
($0.52) |
($0.44) |
($0.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
44.57M |
9.08M |
52.74M |
53.00M |
53.70M |
53.36M |
54.75M |
55.16M |
61.09M |
57.02M |
62.81M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($4.95) |
$0.00 |
$0.00 |
$0.00 |
($0.68) |
$0.00 |
$0.00 |
$0.00 |
($0.44) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
44.69M |
52.77M |
52.85M |
53.65M |
53.88M |
54.71M |
55.02M |
56.33M |
60.08M |
62.95M |
63.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-26 |
-26 |
-26 |
-27 |
-24 |
-21 |
-24 |
-33 |
-20 |
-25 |
| Normalized NOPAT Margin |
|
-3,067.56% |
-1,600.96% |
-1,240.66% |
-1,301.65% |
-1,178.36% |
-888.99% |
-632.20% |
-443.59% |
-925.98% |
- |
-392.77% |
| Pre Tax Income Margin |
|
-4,103.46% |
-2,791.19% |
-1,676.60% |
-2,150.60% |
-1,661.07% |
-1,339.76% |
-1,033.55% |
-3,496.14% |
3,005.34% |
- |
-558.08% |
| 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 |
- |
-29.28 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-20.79 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-31.16 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-22.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |