| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
88,602,468.00 |
89,141,087.00 |
89,167,432.00 |
109,819,569.00 |
110,536,944.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
88,602,468.00 |
89,141,087.00 |
89,167,432.00 |
109,819,569.00 |
110,536,944.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.41 |
-0.46 |
-0.39 |
-0.30 |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
29,666.09% |
395.54% |
24.10% |
-101.04% |
-99.59% |
-100.61% |
-100.00% |
100.00% |
-100.00% |
- |
0.00% |
| EBITDA Growth |
|
129.50% |
99.65% |
-2,395.89% |
-532.94% |
-585.21% |
-25,278.31% |
68.29% |
43.84% |
52.07% |
- |
-11.79% |
| EBIT Growth |
|
133.46% |
104.65% |
-5,207.86% |
-481.56% |
-515.76% |
-2,023.85% |
68.96% |
43.46% |
52.23% |
- |
-14.99% |
| NOPAT Growth |
|
145.59% |
104.53% |
-3,614.16% |
-387.49% |
-403.48% |
-2,114.18% |
69.05% |
43.82% |
52.38% |
- |
-15.81% |
| Net Income Growth |
|
138.87% |
111.08% |
-7,652.00% |
-429.35% |
-447.98% |
-893.62% |
69.77% |
42.99% |
52.70% |
- |
-14.97% |
| EPS Growth |
|
132.61% |
111.48% |
-8,850.00% |
-445.16% |
-456.67% |
-871.43% |
76.00% |
57.01% |
65.42% |
- |
11.90% |
| Operating Cash Flow Growth |
|
88.00% |
127.27% |
90.36% |
-873.38% |
-704.22% |
-535.45% |
-8,043.97% |
62.08% |
26.95% |
- |
7.39% |
| Free Cash Flow Firm Growth |
|
-227.05% |
-104.18% |
-26.03% |
199.12% |
175.36% |
167.69% |
-145.00% |
-370.98% |
-205.83% |
- |
63.27% |
| Invested Capital Growth |
|
441.26% |
1,079.33% |
-800.56% |
-266.74% |
-160.28% |
-118.91% |
94.57% |
73.30% |
68.60% |
- |
-149.23% |
| Revenue Q/Q Growth |
|
4.56% |
5.61% |
-18.26% |
-101.15% |
140.66% |
-259.86% |
100.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
-12.85% |
-101.03% |
-75,287.95% |
36.28% |
2.32% |
45.91% |
5.80% |
-12.85% |
16.65% |
- |
-19.29% |
| EBIT Q/Q Growth |
|
-9.38% |
-88.45% |
-5,937.39% |
37.52% |
1.26% |
46.58% |
5.83% |
-13.81% |
16.58% |
- |
-21.00% |
| NOPAT Q/Q Growth |
|
-6.04% |
-91.90% |
-6,150.87% |
37.54% |
0.82% |
46.27% |
7.01% |
-13.37% |
15.94% |
- |
-19.60% |
| Net Income Q/Q Growth |
|
-5.35% |
-77.36% |
-2,610.95% |
38.80% |
-0.01% |
48.36% |
4.37% |
-15.42% |
17.03% |
- |
-25.11% |
| EPS Q/Q Growth |
|
-3.23% |
-76.67% |
-2,600.00% |
38.86% |
0.00% |
49.53% |
22.22% |
-9.52% |
19.57% |
- |
-32.14% |
| Operating Cash Flow Q/Q Growth |
|
-160.04% |
362.16% |
-103.61% |
-13,515.54% |
37.56% |
-41.95% |
32.51% |
36.60% |
-20.28% |
- |
-32.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-164.14% |
-3.92% |
55.73% |
181.56% |
100.83% |
-6.66% |
-260.24% |
9.79% |
21.57% |
- |
-4.00% |
| Invested Capital Q/Q Growth |
|
117.80% |
-2.03% |
-178.71% |
0.72% |
21.26% |
69.27% |
77.41% |
-388.46% |
7.38% |
- |
43.63% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
94.92% |
91.37% |
93.29% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
15.63% |
-0.15% |
-141.18% |
0.00% |
-18,722.60% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
18.23% |
1.78% |
-137.78% |
0.00% |
-18,187.74% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
17.75% |
1.94% |
-138.62% |
0.00% |
-18,221.63% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
20.35% |
4.36% |
-134.01% |
0.00% |
-17,476.92% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
93.23% |
73.05% |
100.20% |
100.00% |
100.00% |
98.34% |
100.00% |
100.00% |
100.00% |
- |
0.00% |
| Interest Burden Percent |
|
122.92% |
307.65% |
96.48% |
94.70% |
95.91% |
94.28% |
94.15% |
95.48% |
94.97% |
- |
0.00% |
| Effective Tax Rate |
|
6.77% |
26.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
223.27% |
17.80% |
0.00% |
0.00% |
-198,826.27% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
221.94% |
16.88% |
0.00% |
0.00% |
-198,819.57% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-204.27% |
-15.66% |
0.00% |
0.00% |
190,679.53% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
19.00% |
2.14% |
-21.00% |
-51.22% |
-8,146.74% |
0.00% |
-83.24% |
-87.42% |
-56.52% |
- |
-63.26% |
| Cash Return on Invested Capital (CROIC) |
|
-133.23% |
-53.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
16.12% |
1.63% |
-133.68% |
0.00% |
-9,982.69% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
18.47% |
3.66% |
-129.24% |
0.00% |
-9,574.70% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
19.00% |
2.14% |
-21.00% |
-51.22% |
-8,146.74% |
0.00% |
-83.24% |
-87.42% |
-56.52% |
- |
-63.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.44% |
0.00% |
-21.91% |
-63.48% |
-132.24% |
0.00% |
-108.66% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
17 |
1.41 |
-85 |
-53 |
-53 |
-28 |
-26 |
-30 |
-25 |
-26 |
-31 |
| NOPAT Margin |
|
16.99% |
1.30% |
-96.44% |
0.00% |
-12,731.42% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.33% |
0.92% |
-9.26% |
-5.79% |
-6.70% |
-3.32% |
-3.27% |
-4.66% |
-3.17% |
- |
-4.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.33% |
- |
- |
- |
-17.27% |
-13.14% |
-17.87% |
-7.60% |
-8.39% |
-11.22% |
| Cost of Revenue to Revenue |
|
5.08% |
8.63% |
6.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
47.44% |
48.17% |
65.16% |
0.00% |
4,285.58% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
29.25% |
41.41% |
41.30% |
0.00% |
13,807.69% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
76.69% |
89.59% |
231.07% |
0.00% |
18,287.74% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
2.11 |
-123 |
-77 |
-76 |
-40 |
-38 |
-43 |
-36 |
-36 |
-44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
-0.17 |
-125 |
-80 |
-78 |
-42 |
-40 |
-45 |
-37 |
-37 |
-44 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.95 |
2.29 |
0.59 |
0.49 |
1.12 |
1.57 |
1.56 |
3.40 |
3.65 |
- |
5.62 |
| Price to Tangible Book Value (P/TBV) |
|
2.95 |
2.29 |
0.59 |
0.49 |
1.12 |
1.57 |
1.56 |
3.40 |
3.65 |
- |
5.62 |
| Price to Revenue (P/Rev) |
|
4.19 |
2.61 |
0.48 |
0.43 |
1.12 |
2.97 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Earnings (P/E) |
|
671.94 |
20.17 |
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 |
|
0.15% |
4.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
13.87 |
10.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.99 |
1.63 |
0.00 |
0.00 |
0.00 |
0.95 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
21.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
16.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
17.68 |
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 |
52.23 |
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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.92 |
-0.93 |
-1.06 |
-1.03 |
-0.96 |
-0.92 |
-1.10 |
-1.14 |
-1.10 |
- |
-1.02 |
| Leverage Ratio |
|
1.15 |
1.17 |
1.22 |
1.21 |
1.17 |
1.19 |
1.21 |
1.23 |
1.16 |
- |
1.08 |
| Compound Leverage Factor |
|
1.42 |
3.61 |
1.18 |
1.15 |
1.12 |
1.12 |
1.14 |
1.17 |
1.10 |
- |
0.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
| Long-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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
16.19 |
7.91 |
0.71 |
0.07 |
-0.05 |
1.76 |
6.72 |
8.19 |
21.63 |
- |
41.92 |
| 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 |
|
9.52 |
5.66 |
4.48 |
4.66 |
4.55 |
6.67 |
12.05 |
8.72 |
13.70 |
- |
17.85 |
| Quick Ratio |
|
8.43 |
5.01 |
4.30 |
4.48 |
4.38 |
6.23 |
11.40 |
8.45 |
13.34 |
- |
17.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-64 |
-67 |
-30 |
24 |
49 |
45 |
-73 |
-66 |
-51 |
-23 |
-27 |
| Operating Cash Flow to CapEx |
|
-1,447.90% |
3,806.46% |
-729.85% |
-74,808.99% |
0.00% |
-295,040.00% |
-362,036.36% |
-148,517.65% |
-126,533.33% |
- |
0.00% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.91 |
0.84 |
0.96 |
0.76 |
0.55 |
0.25 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Receivable Turnover |
|
19.95 |
13.76 |
21.00 |
15.91 |
12.64 |
4.31 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
1.15 |
1.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
120.61 |
143.77 |
158.63 |
145.38 |
97.92 |
47.91 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
2.82 |
1.80 |
1.62 |
1.38 |
3.90 |
0.48 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
18.29 |
26.53 |
17.38 |
22.95 |
28.87 |
84.59 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
318.01 |
344.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
129.60 |
203.14 |
225.29 |
263.56 |
93.65 |
766.42 |
599,124.69 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
206.70 |
168.38 |
-207.91 |
-240.61 |
-64.78 |
-681.83 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
63 |
62 |
-49 |
-49 |
-38 |
-12 |
-2.65 |
-13 |
-12 |
-14 |
-6.61 |
| Invested Capital Turnover |
|
13.14 |
13.66 |
-19.01 |
-30.78 |
15.62 |
3.47 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
82 |
68 |
-56 |
-78 |
-102 |
-74 |
46 |
36 |
26 |
-2.46 |
-3.96 |
| Enterprise Value (EV) |
|
879 |
622 |
-182 |
-181 |
-14 |
83 |
110 |
391 |
868 |
- |
1,257 |
| Market Capitalization |
|
1,234 |
994 |
192 |
129 |
221 |
259 |
314 |
571 |
1,212 |
- |
1,536 |
| Book Value per Share |
|
$6.21 |
$6.42 |
$4.78 |
$3.84 |
$2.88 |
$2.40 |
$2.27 |
$1.88 |
$3.72 |
$2.78 |
$2.47 |
| Tangible Book Value per Share |
|
$6.21 |
$6.42 |
$4.78 |
$3.84 |
$2.88 |
$2.40 |
$2.27 |
$1.88 |
$3.72 |
$2.78 |
$2.47 |
| Total Capital |
|
418 |
433 |
324 |
261 |
196 |
165 |
201 |
168 |
332 |
305 |
273 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-355 |
-371 |
-373 |
-310 |
-234 |
-177 |
-204 |
-181 |
-344 |
-317 |
-280 |
| Capital Expenditures (CapEx) |
|
0.36 |
0.36 |
0.07 |
0.09 |
-0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.09 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
33 |
11 |
-54 |
-53 |
-43 |
-15 |
-5.86 |
-15 |
-16 |
-16 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
388 |
383 |
319 |
257 |
191 |
161 |
198 |
165 |
328 |
301 |
269 |
| Net Working Capital (NWC) |
|
388 |
383 |
319 |
257 |
191 |
161 |
198 |
165 |
328 |
301 |
269 |
| Net Nonoperating Expense (NNE) |
|
-3.44 |
-3.32 |
33 |
19 |
20 |
9.09 |
9.44 |
11 |
9.17 |
7.38 |
11 |
| Net Nonoperating Obligations (NNO) |
|
-355 |
-371 |
-373 |
-310 |
-234 |
-177 |
-204 |
-181 |
-344 |
-319 |
-280 |
| Total Depreciation and Amortization (D&A) |
|
-2.18 |
-2.27 |
-2.27 |
-2.97 |
-2.08 |
-1.63 |
-1.55 |
-1.38 |
-1.12 |
-0.95 |
-0.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.37% |
2.96% |
-13.67% |
-17.80% |
-21.91% |
-17.71% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
132.04% |
100.48% |
80.12% |
85.90% |
97.39% |
184.30% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
132.04% |
100.48% |
80.12% |
85.90% |
97.39% |
184.30% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.31 |
$0.07 |
($1.75) |
($1.07) |
($1.07) |
($0.54) |
($0.42) |
($0.46) |
($0.37) |
($0.28) |
($0.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
67.41M |
67.23M |
67.85M |
68.02M |
68.09M |
68.14M |
85.70M |
89.14M |
93.33M |
94.57M |
110.56M |
| Adjusted Diluted Earnings per Share |
|
$0.30 |
$0.07 |
($1.75) |
($1.07) |
($1.07) |
($0.54) |
($0.42) |
($0.46) |
($0.37) |
($0.28) |
($0.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
69.75M |
69.99M |
67.85M |
68.02M |
68.09M |
68.14M |
85.70M |
89.14M |
93.33M |
94.57M |
110.56M |
| 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 |
|
67.52M |
67.78M |
68.01M |
68.08M |
68.55M |
88.60M |
89.14M |
89.17M |
109.82M |
110.54M |
111.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
1.41 |
-85 |
-37 |
-53 |
-28 |
-26 |
-30 |
-25 |
-26 |
-31 |
| Normalized NOPAT Margin |
|
16.99% |
1.30% |
-96.44% |
0.00% |
-12,731.42% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
21.82% |
5.97% |
-133.74% |
0.00% |
-17,476.92% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |