Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
25.78% |
-32.92% |
1.73% |
48.82% |
-2.51% |
0.42% |
-22.90% |
-4.80% |
-1.92% |
44.94% |
38.49% |
EBITDA Growth |
|
26.12% |
-141.59% |
-280.05% |
69.52% |
-44.08% |
-10.59% |
-191.29% |
-51.09% |
-28.20% |
61.60% |
86.42% |
EBIT Growth |
|
20.74% |
-109.38% |
-147.68% |
50.02% |
-37.65% |
-20.48% |
-234.29% |
-57.74% |
-28.55% |
63.75% |
86.54% |
NOPAT Growth |
|
18.09% |
-108.14% |
-150.50% |
51.54% |
-23.20% |
-22.83% |
-258.06% |
-68.77% |
-24.61% |
50.85% |
96.31% |
Net Income Growth |
|
30.87% |
-159.10% |
-147.57% |
55.82% |
-33.47% |
-47.11% |
-261.51% |
-67.39% |
-24.44% |
51.29% |
97.13% |
EPS Growth |
|
33.18% |
-150.00% |
-136.11% |
58.14% |
-27.41% |
-45.16% |
-269.09% |
-67.26% |
-25.99% |
44.59% |
84.71% |
Operating Cash Flow Growth |
|
77.86% |
-56.85% |
13.66% |
25.96% |
-21.86% |
61.06% |
-71.35% |
-24.63% |
-8.29% |
136.44% |
52.13% |
Free Cash Flow Firm Growth |
|
-32.05% |
42.98% |
77.42% |
-966.04% |
-30.76% |
38.28% |
-311.18% |
-60.63% |
-22.05% |
86.45% |
39.16% |
Invested Capital Growth |
|
-8.27% |
-15.45% |
7.50% |
800.18% |
-18.54% |
-15.32% |
27.28% |
-3.34% |
18.47% |
42.27% |
125.31% |
Revenue Q/Q Growth |
|
12.83% |
-12.28% |
-2.01% |
9.25% |
2.26% |
2.76% |
-7.89% |
-5.42% |
6.72% |
1.04% |
12.78% |
EBITDA Q/Q Growth |
|
15.66% |
-18.79% |
-13.03% |
14.06% |
-2.53% |
2.21% |
-86.25% |
-36.02% |
20.94% |
-8.27% |
27.70% |
EBIT Q/Q Growth |
|
12.37% |
-16.34% |
-9.57% |
2.81% |
-2.25% |
-2.72% |
-60.38% |
-41.53% |
21.95% |
-8.44% |
28.24% |
NOPAT Q/Q Growth |
|
11.44% |
-13.41% |
-17.58% |
5.35% |
-0.30% |
1.06% |
-63.89% |
-49.17% |
30.04% |
-14.31% |
31.58% |
Net Income Q/Q Growth |
|
25.63% |
-41.28% |
-3.01% |
11.10% |
0.82% |
-23.21% |
-23.55% |
-47.55% |
29.75% |
-14.12% |
31.59% |
EPS Q/Q Growth |
|
26.62% |
-40.73% |
-2.41% |
13.25% |
1.71% |
-21.62% |
-24.00% |
-47.62% |
29.23% |
-14.34% |
29.75% |
Operating Cash Flow Q/Q Growth |
|
673.57% |
-32.41% |
-25.99% |
26.34% |
37.22% |
-19.98% |
-31.27% |
-7.73% |
1.75% |
12.63% |
10.67% |
Free Cash Flow Firm Q/Q Growth |
|
1.22% |
34.32% |
77.66% |
-525.44% |
5.90% |
0.40% |
-66.86% |
-36.31% |
0.87% |
13.90% |
7.24% |
Invested Capital Q/Q Growth |
|
-5.12% |
-7.47% |
2.29% |
367.13% |
-8.51% |
-3.15% |
-3.11% |
-13.54% |
-2.52% |
-25.31% |
27.98% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
60.50% |
60.41% |
61.89% |
62.72% |
60.80% |
58.02% |
60.65% |
63.55% |
66.07% |
64.91% |
63.74% |
EBITDA Margin |
|
-32.38% |
-55.14% |
-15.31% |
-4.10% |
-20.01% |
-13.54% |
-12.29% |
10.38% |
20.21% |
27.61% |
24.76% |
Operating Margin |
|
-44.44% |
-68.25% |
-21.99% |
-8.93% |
-27.43% |
-21.71% |
-17.75% |
8.27% |
19.45% |
26.77% |
23.76% |
EBIT Margin |
|
-41.33% |
-65.58% |
-21.01% |
-8.63% |
-25.70% |
-18.20% |
-15.17% |
8.71% |
19.62% |
26.93% |
23.84% |
Profit (Net Income) Margin |
|
-41.12% |
-74.81% |
-19.37% |
-7.96% |
-26.81% |
-19.58% |
-13.37% |
6.38% |
18.63% |
24.18% |
23.17% |
Tax Burden Percent |
|
99.49% |
114.06% |
92.17% |
92.21% |
104.33% |
107.60% |
88.12% |
73.27% |
94.96% |
89.79% |
97.18% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
26.73% |
5.04% |
10.21% |
2.82% |
Return on Invested Capital (ROIC) |
|
-27.04% |
-29.00% |
-13.32% |
-9.93% |
-92.01% |
-62.14% |
-52.32% |
36.98% |
126.27% |
214.89% |
239.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-14.80% |
0.17% |
-6.13% |
-8.06% |
-87.92% |
-59.48% |
-51.78% |
36.75% |
126.13% |
214.70% |
238.92% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.15% |
-0.06% |
1.98% |
4.76% |
79.05% |
51.81% |
45.57% |
-32.95% |
-111.89% |
-188.80% |
-213.32% |
Return on Equity (ROE) |
|
-20.89% |
-29.06% |
-11.34% |
-5.17% |
-12.95% |
-10.33% |
-6.75% |
4.02% |
14.38% |
26.08% |
25.70% |
Cash Return on Invested Capital (CROIC) |
|
-18.42% |
-12.25% |
-20.55% |
-169.94% |
-71.58% |
-45.55% |
-76.33% |
40.38% |
109.36% |
179.99% |
161.98% |
Operating Return on Assets (OROA) |
|
-17.48% |
-21.72% |
-10.37% |
-4.65% |
-10.41% |
-8.37% |
-6.82% |
4.86% |
13.19% |
24.52% |
22.26% |
Return on Assets (ROA) |
|
-17.40% |
-24.77% |
-9.56% |
-4.29% |
-10.86% |
-9.01% |
-6.01% |
3.56% |
12.53% |
22.02% |
21.63% |
Return on Common Equity (ROCE) |
|
-20.89% |
-29.06% |
-11.34% |
-5.17% |
-12.95% |
-10.33% |
-6.75% |
4.02% |
14.38% |
26.08% |
25.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
-20.86% |
-30.26% |
-10.79% |
-4.83% |
-12.59% |
-10.00% |
-7.26% |
3.91% |
12.72% |
21.89% |
21.32% |
Net Operating Profit after Tax (NOPAT) |
|
-89 |
-108 |
-52 |
-21 |
-43 |
-35 |
-28 |
18 |
57 |
76 |
50 |
NOPAT Margin |
|
-31.11% |
-47.77% |
-15.40% |
-6.25% |
-19.20% |
-15.19% |
-12.42% |
6.06% |
18.47% |
24.03% |
23.09% |
Net Nonoperating Expense Percent (NNEP) |
|
-12.24% |
-29.17% |
-7.19% |
-1.87% |
-4.09% |
-2.66% |
-0.54% |
0.23% |
0.14% |
0.18% |
0.10% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-15.72% |
-19.26% |
-8.50% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
39.50% |
39.59% |
38.11% |
37.28% |
39.20% |
41.98% |
39.35% |
36.45% |
33.93% |
35.09% |
36.26% |
SG&A Expenses to Revenue |
|
25.56% |
33.70% |
23.18% |
21.23% |
25.10% |
23.01% |
22.16% |
16.18% |
14.00% |
11.93% |
13.42% |
R&D to Revenue |
|
79.37% |
94.96% |
60.71% |
50.42% |
63.12% |
56.71% |
56.23% |
39.10% |
32.62% |
26.21% |
26.56% |
Operating Expenses to Revenue |
|
104.94% |
128.66% |
83.88% |
71.65% |
88.23% |
79.73% |
78.40% |
55.28% |
46.62% |
38.14% |
39.98% |
Earnings before Interest and Taxes (EBIT) |
|
-118 |
-149 |
-71 |
-29 |
-57 |
-42 |
-35 |
26 |
61 |
85 |
52 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-92 |
-125 |
-52 |
-14 |
-45 |
-31 |
-28 |
31 |
63 |
87 |
54 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.70 |
3.78 |
5.74 |
9.48 |
6.99 |
4.43 |
2.90 |
3.48 |
3.61 |
3.64 |
7.07 |
Price to Tangible Book Value (P/TBV) |
|
15.20 |
10.52 |
14.27 |
26.29 |
7.72 |
4.91 |
3.19 |
3.81 |
3.88 |
3.99 |
7.07 |
Price to Revenue (P/Rev) |
|
11.23 |
9.34 |
10.31 |
15.63 |
14.88 |
8.67 |
5.35 |
5.68 |
5.29 |
4.02 |
7.68 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
89.04 |
28.42 |
16.62 |
33.16 |
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% |
1.12% |
3.52% |
6.02% |
3.02% |
Enterprise Value to Invested Capital (EV/IC) |
|
9.41 |
5.55 |
8.11 |
13.33 |
69.06 |
30.94 |
14.18 |
26.14 |
25.13 |
23.19 |
50.29 |
Enterprise Value to Revenue (EV/Rev) |
|
10.36 |
8.38 |
9.72 |
15.11 |
12.94 |
6.94 |
3.77 |
4.21 |
3.99 |
3.05 |
6.73 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.56 |
19.73 |
11.04 |
27.18 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.35 |
20.32 |
11.31 |
28.23 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
69.50 |
21.59 |
12.68 |
29.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
87.23 |
99.74 |
74.39 |
129.27 |
93.69 |
40.27 |
35.10 |
14.57 |
10.92 |
7.80 |
28.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
63.65 |
24.92 |
15.13 |
43.01 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.42 |
-0.36 |
-0.32 |
-0.59 |
-0.90 |
-0.87 |
-0.88 |
-0.90 |
-0.89 |
-0.88 |
-0.89 |
Leverage Ratio |
|
1.20 |
1.17 |
1.19 |
1.20 |
1.19 |
1.15 |
1.12 |
1.13 |
1.15 |
1.18 |
1.19 |
Compound Leverage Factor |
|
1.20 |
1.17 |
1.19 |
1.20 |
1.19 |
1.15 |
1.12 |
1.13 |
1.15 |
1.18 |
1.19 |
Debt to Total Capital |
|
0.43% |
0.34% |
0.83% |
0.00% |
1.56% |
1.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.43% |
0.34% |
0.83% |
0.00% |
1.56% |
1.75% |
0.00% |
0.00% |
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 |
|
99.57% |
99.66% |
99.17% |
100.00% |
98.44% |
98.25% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
-0.03 |
-0.02 |
-0.10 |
0.00 |
-0.17 |
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
2.69 |
1.75 |
3.90 |
0.00 |
9.71 |
12.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-0.03 |
-0.02 |
-0.10 |
0.00 |
-0.17 |
-0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.03 |
-0.02 |
-0.10 |
0.00 |
-0.18 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
2.80 |
2.02 |
3.88 |
0.00 |
10.12 |
11.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-0.03 |
-0.02 |
-0.10 |
0.00 |
-0.18 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
14.73 |
12.65 |
20.65 |
29.09 |
21.51 |
16.60 |
17.32 |
17.96 |
19.73 |
15.46 |
24.19 |
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 |
|
2.65 |
3.38 |
3.65 |
2.99 |
6.72 |
8.44 |
10.50 |
9.27 |
8.61 |
7.57 |
6.05 |
Quick Ratio |
|
2.31 |
2.95 |
3.10 |
2.41 |
6.30 |
7.92 |
9.87 |
8.75 |
8.16 |
7.11 |
5.46 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-60 |
-46 |
-80 |
-355 |
-33 |
-25 |
-41 |
20 |
50 |
64 |
34 |
Operating Cash Flow to CapEx |
|
325.94% |
158.84% |
292.96% |
400.82% |
623.23% |
2,164.42% |
832.38% |
2,316.35% |
4,195.34% |
5,926.19% |
3,839.68% |
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 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.42 |
0.33 |
0.49 |
0.54 |
0.41 |
0.46 |
0.45 |
0.56 |
0.67 |
0.91 |
0.93 |
Accounts Receivable Turnover |
|
10.41 |
5.89 |
7.01 |
9.58 |
10.26 |
10.23 |
7.92 |
8.45 |
7.96 |
7.95 |
7.40 |
Inventory Turnover |
|
3.55 |
2.58 |
3.00 |
3.47 |
3.56 |
4.66 |
4.31 |
4.95 |
5.50 |
5.57 |
4.92 |
Fixed Asset Turnover |
|
29.18 |
14.81 |
22.29 |
26.21 |
14.51 |
20.54 |
34.57 |
51.66 |
73.57 |
97.00 |
71.65 |
Accounts Payable Turnover |
|
4.48 |
3.87 |
5.25 |
4.73 |
4.85 |
6.93 |
5.50 |
5.41 |
6.17 |
6.31 |
5.39 |
Days Sales Outstanding (DSO) |
|
35.05 |
62.00 |
52.05 |
38.10 |
35.57 |
35.66 |
46.08 |
43.18 |
45.88 |
45.91 |
49.34 |
Days Inventory Outstanding (DIO) |
|
102.93 |
141.53 |
121.56 |
105.17 |
102.41 |
78.35 |
84.78 |
73.78 |
66.41 |
65.52 |
74.13 |
Days Payable Outstanding (DPO) |
|
81.54 |
94.34 |
69.52 |
77.14 |
75.23 |
52.67 |
66.42 |
67.41 |
59.16 |
57.88 |
67.70 |
Cash Conversion Cycle (CCC) |
|
56.45 |
109.18 |
104.09 |
66.14 |
62.75 |
61.35 |
64.44 |
49.55 |
53.13 |
53.55 |
55.77 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
314 |
342 |
404 |
376 |
42 |
51 |
61 |
48 |
49 |
42 |
29 |
Invested Capital Turnover |
|
0.87 |
0.61 |
0.87 |
1.59 |
4.79 |
4.09 |
4.21 |
6.10 |
6.84 |
8.94 |
10.35 |
Increase / (Decrease) in Invested Capital |
|
-28 |
-62 |
28 |
334 |
-9.51 |
-9.28 |
13 |
-1.65 |
7.68 |
12 |
16 |
Enterprise Value (EV) |
|
2,952 |
1,897 |
3,280 |
5,015 |
2,886 |
1,587 |
859 |
1,244 |
1,237 |
964 |
1,469 |
Market Capitalization |
|
3,199 |
2,115 |
3,482 |
5,186 |
3,319 |
1,984 |
1,218 |
1,679 |
1,643 |
1,272 |
1,677 |
Book Value per Share |
|
$13.46 |
$13.91 |
$15.64 |
$14.79 |
$13.50 |
$13.36 |
$13.09 |
$14.48 |
$13.73 |
$10.90 |
$7.82 |
Tangible Book Value per Share |
|
$5.05 |
$5.00 |
$6.29 |
$5.33 |
$12.22 |
$12.03 |
$11.92 |
$13.25 |
$12.80 |
$9.94 |
$7.82 |
Total Capital |
|
564 |
562 |
611 |
547 |
483 |
456 |
419 |
482 |
455 |
349 |
237 |
Total Debt |
|
2.44 |
1.90 |
5.10 |
0.00 |
7.53 |
7.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
2.44 |
1.90 |
5.10 |
0.00 |
7.53 |
7.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-248 |
-218 |
-202 |
-171 |
-433 |
-397 |
-359 |
-435 |
-405 |
-308 |
-208 |
Capital Expenditures (CapEx) |
|
10 |
12 |
15 |
9.68 |
4.94 |
1.82 |
2.94 |
3.69 |
2.70 |
2.09 |
1.36 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-51 |
-23 |
14 |
6.41 |
-17 |
-7.02 |
12 |
5.45 |
8.74 |
13 |
22 |
Debt-free Net Working Capital (DFNWC) |
|
200 |
197 |
221 |
177 |
423 |
398 |
371 |
440 |
414 |
321 |
230 |
Net Working Capital (NWC) |
|
200 |
197 |
221 |
177 |
423 |
398 |
371 |
440 |
414 |
321 |
230 |
Net Nonoperating Expense (NNE) |
|
29 |
61 |
13 |
5.66 |
17 |
10 |
2.15 |
-0.95 |
-0.49 |
-0.48 |
-0.17 |
Net Nonoperating Obligations (NNO) |
|
-248 |
-218 |
-202 |
-171 |
-433 |
-397 |
-359 |
-435 |
-405 |
-308 |
-208 |
Total Depreciation and Amortization (D&A) |
|
25 |
24 |
19 |
15 |
13 |
11 |
6.55 |
4.94 |
1.83 |
2.13 |
2.01 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-17.80% |
-10.05% |
4.24% |
1.93% |
-7.79% |
-3.07% |
5.11% |
1.84% |
2.82% |
4.09% |
10.03% |
Debt-free Net Working Capital to Revenue |
|
70.05% |
87.06% |
65.51% |
53.48% |
189.85% |
173.89% |
162.69% |
148.97% |
133.47% |
101.41% |
105.32% |
Net Working Capital to Revenue |
|
70.05% |
87.06% |
65.51% |
53.48% |
189.85% |
173.89% |
162.69% |
148.97% |
133.47% |
101.41% |
105.32% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($2.84) |
($4.25) |
($1.70) |
($0.72) |
($1.72) |
($1.35) |
($0.93) |
$0.57 |
$1.77 |
$2.42 |
$1.70 |
Adjusted Weighted Average Basic Shares Outstanding |
|
41.30M |
39.88M |
38.36M |
36.58M |
34.68M |
33.08M |
32.71M |
33.22M |
32.67M |
31.63M |
29.74M |
Adjusted Diluted Earnings per Share |
|
($2.84) |
($4.25) |
($1.70) |
($0.72) |
($1.72) |
($1.35) |
($0.93) |
$0.55 |
$1.68 |
$2.27 |
$1.57 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
41.30M |
39.88M |
38.36M |
36.58M |
34.68M |
33.08M |
32.71M |
34.58M |
34.33M |
33.76M |
32.28M |
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 |
|
42.44M |
40.96M |
39.58M |
38.07M |
36.25M |
34.21M |
32.72M |
33.64M |
33.52M |
32.33M |
30.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-89 |
-108 |
-52 |
-21 |
-43 |
-35 |
-28 |
18 |
57 |
76 |
50 |
Normalized NOPAT Margin |
|
-31.11% |
-47.77% |
-15.40% |
-6.25% |
-19.20% |
-15.19% |
-12.42% |
6.06% |
18.47% |
24.03% |
23.09% |
Pre Tax Income Margin |
|
-41.33% |
-65.58% |
-21.01% |
-8.63% |
-25.70% |
-18.20% |
-15.17% |
8.71% |
19.62% |
26.93% |
23.84% |
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 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
-1.67% |
0.00% |
-328.12% |
290.62% |
34.91% |
0.00% |
0.00% |