| DEI Shares Outstanding |
|
9,712,521.00 |
12,576,326.00 |
19,117,676.00 |
26,244,434.00 |
27,952,937.00 |
38,820,347.00 |
58,092,105.00 |
58,560,078.00 |
58,822,083.00 |
- |
60,162,773.00 |
| DEI Adjusted Shares Outstanding |
|
9,712,521.00 |
12,576,326.00 |
19,117,676.00 |
26,244,434.00 |
27,952,937.00 |
38,820,347.00 |
58,092,105.00 |
58,560,078.00 |
58,822,083.00 |
- |
60,162,773.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.24 |
-1.49 |
-1.17 |
-1.48 |
-2.18 |
-0.97 |
-0.99 |
-1.06 |
-0.64 |
- |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-149.09% |
-53.90% |
-21.42% |
-78.50% |
-59.05% |
43.31% |
-54.77% |
-11.87% |
32.10% |
-45.43% |
41.42% |
| EBIT Growth |
|
-142.54% |
-55.94% |
-20.28% |
-76.53% |
-58.88% |
42.26% |
-54.36% |
-11.49% |
31.73% |
-40.48% |
41.34% |
| NOPAT Growth |
|
-64.90% |
-55.94% |
-20.28% |
-76.53% |
-58.88% |
42.26% |
-54.36% |
-11.49% |
31.73% |
-40.48% |
41.34% |
| Net Income Growth |
|
-133.08% |
-54.67% |
-19.47% |
-74.09% |
-56.39% |
38.26% |
-53.85% |
-7.35% |
39.47% |
-48.77% |
39.40% |
| EPS Growth |
|
54.69% |
-17.86% |
15.15% |
-27.86% |
-25.14% |
50.45% |
3.60% |
0.93% |
39.62% |
-46.88% |
40.43% |
| Operating Cash Flow Growth |
|
-94.97% |
-62.67% |
-26.90% |
-55.32% |
-50.66% |
16.65% |
-13.50% |
-33.09% |
46.46% |
-42.48% |
22.83% |
| Free Cash Flow Firm Growth |
|
0.43% |
-57.86% |
-24.80% |
-45.52% |
-76.97% |
18.29% |
-3.23% |
-32.04% |
34.33% |
-18.00% |
16.04% |
| Invested Capital Growth |
|
-43.75% |
-36.75% |
-3.22% |
-247.48% |
-54.03% |
69.73% |
-162.68% |
12.79% |
-5.68% |
-91.78% |
30.26% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-19.23% |
-1.29% |
-51.79% |
2.42% |
-4.22% |
6.35% |
-7.66% |
2.65% |
15.28% |
-21.78% |
22.34% |
| EBIT Q/Q Growth |
|
-19.16% |
-1.72% |
-49.91% |
2.57% |
-2.94% |
4.23% |
-7.90% |
2.65% |
15.08% |
-21.11% |
21.94% |
| NOPAT Q/Q Growth |
|
-19.16% |
-1.72% |
-49.91% |
2.57% |
-2.94% |
4.23% |
-7.90% |
2.65% |
15.08% |
-21.11% |
21.94% |
| Net Income Q/Q Growth |
|
-18.78% |
-1.62% |
-49.44% |
3.50% |
-4.34% |
5.89% |
-9.36% |
4.40% |
17.84% |
-24.68% |
21.64% |
| EPS Q/Q Growth |
|
-172.54% |
6.25% |
-37.25% |
16.36% |
-4.67% |
14.62% |
1.83% |
4.50% |
17.95% |
-25.33% |
23.29% |
| Operating Cash Flow Q/Q Growth |
|
-17.67% |
-6.35% |
-6.12% |
-10.96% |
-7.81% |
7.20% |
-8.30% |
0.61% |
27.89% |
-40.88% |
16.81% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.08% |
-8.19% |
-33.77% |
4.92% |
-8.59% |
6.99% |
-5.62% |
-2.28% |
23.19% |
-31.08% |
11.70% |
| Invested Capital Q/Q Growth |
|
-121.75% |
-2.77% |
-197.97% |
-34.28% |
1.39% |
-58.63% |
-36.22% |
-1.01% |
-87.26% |
-22.21% |
2.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
97.89% |
98.74% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.84% |
100.02% |
99.34% |
97.97% |
98.51% |
104.43% |
102.77% |
98.95% |
87.73% |
92.90% |
95.98% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-77.60% |
-80.38% |
-72.95% |
-61.63% |
-90.31% |
-69.81% |
-43.56% |
-34.77% |
-27.73% |
-58.54% |
-58.73% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-77.60% |
-80.38% |
-72.95% |
-61.63% |
-90.31% |
-69.81% |
-43.56% |
-34.77% |
-27.73% |
-58.54% |
-58.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-48.60% |
-86.37% |
-56.41% |
-44.90% |
-126.51% |
-63.11% |
-28.08% |
-41.07% |
-31.34% |
-78.66% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.39 |
-13 |
-16 |
-28 |
-44 |
-25 |
-39 |
-44 |
-30 |
-42 |
-25 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-22.03% |
-22.49% |
-20.24% |
-16.42% |
-21.88% |
-19.83% |
-13.30% |
-9.74% |
-5.30% |
-12.88% |
-13.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-22.20% |
-48.91% |
-41.49% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-19 |
-22 |
-40 |
-63 |
-36 |
-56 |
-63 |
-43 |
-60 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-18 |
-22 |
-40 |
-63 |
-36 |
-56 |
-62 |
-42 |
-61 |
-36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.65 |
3.11 |
3.28 |
2.51 |
3.38 |
4.48 |
1.13 |
2.70 |
1.72 |
4.19 |
7.04 |
| Price to Tangible Book Value (P/TBV) |
|
2.65 |
3.11 |
3.28 |
2.51 |
3.38 |
4.48 |
1.13 |
2.70 |
1.72 |
4.19 |
7.04 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
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 |
|
0.00% |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
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 |
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 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.05 |
0.06 |
0.03 |
0.00 |
0.30 |
0.25 |
0.08 |
0.10 |
0.13 |
0.21 |
0.34 |
| Long-Term Debt to Equity |
|
0.05 |
0.06 |
0.03 |
0.00 |
0.30 |
0.19 |
0.08 |
0.10 |
0.00 |
0.21 |
0.00 |
| Financial Leverage |
|
-1.08 |
-1.07 |
-1.06 |
-1.07 |
-1.13 |
-1.13 |
-1.04 |
-1.04 |
-1.06 |
-1.12 |
-1.22 |
| Leverage Ratio |
|
1.19 |
1.15 |
1.13 |
1.10 |
1.27 |
1.48 |
1.19 |
1.16 |
1.22 |
1.33 |
1.53 |
| Compound Leverage Factor |
|
1.20 |
1.15 |
1.13 |
1.08 |
1.25 |
1.54 |
1.23 |
1.15 |
1.07 |
1.23 |
1.47 |
| Debt to Total Capital |
|
4.93% |
5.73% |
3.26% |
0.00% |
23.20% |
20.23% |
7.01% |
9.49% |
11.22% |
17.47% |
25.63% |
| Short-Term Debt to Total Capital |
|
0.30% |
0.34% |
0.28% |
0.00% |
0.00% |
4.91% |
0.00% |
0.55% |
11.22% |
0.04% |
25.63% |
| Long-Term Debt to Total Capital |
|
4.63% |
5.39% |
2.98% |
0.00% |
23.20% |
15.33% |
7.01% |
8.94% |
0.00% |
17.43% |
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 |
|
95.07% |
94.27% |
96.74% |
100.00% |
76.80% |
79.77% |
92.99% |
90.51% |
88.78% |
82.53% |
74.37% |
| Debt to EBITDA |
|
-0.11 |
-0.07 |
-0.06 |
0.00 |
-0.23 |
-0.42 |
-0.28 |
-0.25 |
-0.36 |
-0.25 |
-0.42 |
| Net Debt to EBITDA |
|
2.20 |
1.28 |
1.87 |
0.00 |
0.93 |
1.75 |
3.86 |
2.55 |
3.03 |
1.40 |
1.52 |
| Long-Term Debt to EBITDA |
|
-0.10 |
-0.07 |
-0.05 |
0.00 |
-0.23 |
-0.32 |
-0.28 |
-0.24 |
0.00 |
-0.24 |
0.00 |
| Debt to NOPAT |
|
-0.15 |
-0.10 |
-0.08 |
0.00 |
-0.33 |
-0.59 |
-0.39 |
-0.36 |
-0.51 |
-0.36 |
-0.62 |
| Net Debt to NOPAT |
|
3.13 |
1.80 |
2.64 |
0.00 |
1.33 |
2.46 |
5.45 |
3.61 |
4.26 |
2.05 |
2.22 |
| Long-Term Debt to NOPAT |
|
-0.14 |
-0.09 |
-0.08 |
0.00 |
-0.33 |
-0.45 |
-0.39 |
-0.34 |
0.00 |
-0.36 |
0.00 |
| Altman Z-Score |
|
8.67 |
5.75 |
13.32 |
13.10 |
-1.91 |
2.30 |
3.66 |
5.28 |
0.68 |
-1.63 |
-3.56 |
| 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 |
|
13.28 |
10.93 |
13.11 |
11.18 |
5.82 |
6.69 |
19.77 |
11.78 |
6.64 |
5.59 |
2.58 |
| Quick Ratio |
|
13.04 |
10.84 |
12.81 |
11.05 |
5.68 |
6.27 |
19.52 |
11.35 |
6.42 |
5.44 |
2.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.96 |
-13 |
-16 |
-23 |
-40 |
-33 |
-34 |
-45 |
-30 |
-35 |
-29 |
| Operating Cash Flow to CapEx |
|
-10,812.66% |
-128,260.05% |
-77,639.90% |
-11,353.99% |
-472,077.09% |
0.00% |
-545,169.19% |
-347,105.39% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-70.87 |
-119.08 |
-138.20 |
-155.44 |
-66.87 |
-17.33 |
-19.55 |
-26.55 |
-14.26 |
-18.09 |
-15.36 |
| Operating Cash Flow to Interest Expense |
|
-82.91 |
-143.57 |
-169.43 |
-203.40 |
-74.50 |
-19.69 |
-24.43 |
-33.43 |
-14.64 |
-22.43 |
-17.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-83.68 |
-143.68 |
-169.65 |
-205.19 |
-74.51 |
-19.69 |
-24.43 |
-33.44 |
-14.64 |
-22.43 |
-17.50 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.42 |
-1.95 |
-2.01 |
-6.98 |
-11 |
-3.26 |
-8.55 |
-7.46 |
-7.88 |
-15 |
-11 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.43 |
-0.52 |
-0.06 |
-4.97 |
-3.77 |
7.50 |
-5.30 |
1.09 |
-0.42 |
-7.23 |
4.57 |
| Enterprise Value (EV) |
|
40 |
44 |
88 |
124 |
104 |
204 |
18 |
249 |
79 |
211 |
257 |
| Market Capitalization |
|
66 |
67 |
130 |
218 |
162 |
266 |
232 |
408 |
206 |
297 |
312 |
| Book Value per Share |
|
$2.56 |
$1.72 |
$2.07 |
$3.30 |
$1.72 |
$1.53 |
$3.54 |
$2.58 |
$2.04 |
$1.19 |
$0.74 |
| Tangible Book Value per Share |
|
$2.56 |
$1.72 |
$2.07 |
$3.30 |
$1.72 |
$1.53 |
$3.54 |
$2.58 |
$2.04 |
$1.19 |
$0.74 |
| Total Capital |
|
26 |
23 |
41 |
87 |
63 |
75 |
221 |
167 |
135 |
86 |
60 |
| Total Debt |
|
1.29 |
1.32 |
1.34 |
0.00 |
15 |
15 |
16 |
16 |
15 |
15 |
15 |
| Total Long-Term Debt |
|
1.21 |
1.24 |
1.22 |
0.00 |
15 |
11 |
16 |
15 |
0.00 |
15 |
0.00 |
| Net Debt |
|
-26 |
-24 |
-42 |
-94 |
-59 |
-63 |
-214 |
-158 |
-128 |
-86 |
-55 |
| Capital Expenditures (CapEx) |
|
0.09 |
0.01 |
0.02 |
0.26 |
0.01 |
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.54 |
-2.00 |
-2.22 |
-7.30 |
-11 |
-3.55 |
-8.81 |
-7.73 |
-2.13 |
-16 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
26 |
23 |
41 |
86 |
62 |
74 |
221 |
167 |
141 |
86 |
59 |
| Net Working Capital (NWC) |
|
26 |
23 |
41 |
86 |
62 |
71 |
221 |
166 |
126 |
85 |
44 |
| Net Nonoperating Expense (NNE) |
|
3.70 |
5.61 |
6.60 |
11 |
17 |
12 |
18 |
18 |
7.59 |
14 |
9.16 |
| Net Nonoperating Obligations (NNO) |
|
-26 |
-24 |
-42 |
-94 |
-59 |
-63 |
-214 |
-158 |
-128 |
-86 |
-55 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
0.33 |
0.19 |
-0.11 |
-0.24 |
0.53 |
0.67 |
0.54 |
0.60 |
-1.24 |
-0.68 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.40) |
($1.65) |
($1.40) |
($1.79) |
($2.24) |
($1.11) |
($1.07) |
($1.06) |
($0.64) |
($0.94) |
($0.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.63M |
15.13M |
19.66M |
27.40M |
29.66M |
47.25M |
58.10M |
58.41M |
58.94M |
59.48M |
60.06M |
| Adjusted Diluted Earnings per Share |
|
($1.40) |
($1.65) |
($1.40) |
($1.79) |
($2.24) |
($1.11) |
($1.07) |
($1.06) |
($0.64) |
($0.94) |
($0.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.63M |
15.13M |
19.66M |
27.40M |
29.66M |
47.25M |
58.10M |
58.41M |
58.94M |
59.48M |
60.06M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.40) |
($1.65) |
($1.40) |
($1.79) |
($2.24) |
($1.11) |
($1.07) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.71M |
11.35M |
15.92M |
21.69M |
27.11M |
33.97M |
54.04M |
58.58M |
58.90M |
59.71M |
60.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.39 |
-13 |
-16 |
-28 |
-44 |
-25 |
-39 |
-44 |
-30 |
-42 |
-25 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-106.75 |
-177.20 |
-198.22 |
-270.44 |
-104.45 |
-19.13 |
-32.27 |
-37.00 |
-20.66 |
-31.21 |
-18.51 |
| NOPAT to Interest Expense |
|
-74.73 |
-124.04 |
-138.75 |
-189.31 |
-73.12 |
-13.39 |
-22.59 |
-25.90 |
-14.46 |
-21.85 |
-12.96 |
| EBIT Less CapEx to Interest Expense |
|
-107.52 |
-177.31 |
-198.44 |
-272.24 |
-104.47 |
-19.13 |
-32.28 |
-37.01 |
-20.66 |
-31.21 |
-18.51 |
| NOPAT Less CapEx to Interest Expense |
|
-75.49 |
-124.15 |
-138.97 |
-191.10 |
-73.13 |
-13.39 |
-22.59 |
-25.91 |
-14.46 |
-21.85 |
-12.96 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.48% |
0.00% |