| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
19.53% |
32.96% |
28.29% |
14.82% |
16.99% |
21.24% |
26.74% |
16.53% |
13.14% |
17.81% |
| EBITDA Growth |
|
0.00% |
-119.12% |
-133.00% |
-62.68% |
4.70% |
41.35% |
-211.24% |
-72.74% |
43.03% |
29.14% |
165.96% |
| EBIT Growth |
|
0.00% |
-104.98% |
-126.20% |
-64.63% |
-1.05% |
35.15% |
-172.42% |
-69.79% |
39.17% |
25.17% |
140.36% |
| NOPAT Growth |
|
0.00% |
-134.82% |
-179.78% |
-46.86% |
-8.02% |
24.90% |
-121.38% |
-72.82% |
25.54% |
43.64% |
100.27% |
| Net Income Growth |
|
0.00% |
-78.35% |
-148.83% |
-59.48% |
-2.55% |
33.99% |
-164.78% |
-70.26% |
26.16% |
17.21% |
101.34% |
| EPS Growth |
|
0.00% |
-69.57% |
-61.54% |
-26.98% |
3.75% |
37.66% |
-160.42% |
-66.40% |
26.92% |
17.11% |
101.59% |
| Operating Cash Flow Growth |
|
0.00% |
-261.59% |
-17.69% |
-243.13% |
71.50% |
14.63% |
-607.59% |
-97.62% |
-3.65% |
106.23% |
814.13% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-217.70% |
-195.76% |
-161.61% |
81.23% |
-344.99% |
-19.07% |
-7.80% |
99.46% |
8,742.67% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-46.90% |
23.01% |
309.23% |
-16.02% |
70.45% |
0.72% |
52.38% |
-42.03% |
-88.59% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.45% |
3.33% |
4.46% |
6.75% |
4.65% |
3.71% |
3.59% |
5.24% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-17.15% |
9.08% |
14.33% |
-30.98% |
-4.15% |
25.82% |
-6.76% |
30.07% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-17.32% |
6.73% |
12.28% |
-28.95% |
-4.18% |
23.32% |
-5.89% |
48.72% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-15.72% |
0.47% |
8.18% |
-24.03% |
-11.26% |
18.06% |
26.43% |
-97.37% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.58% |
5.77% |
11.65% |
-28.14% |
-6.02% |
17.97% |
-4.11% |
116.87% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-19.40% |
8.33% |
11.11% |
-27.55% |
-5.58% |
18.28% |
-4.13% |
120.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
9.41% |
-36.50% |
12.90% |
60.92% |
-88.10% |
6.02% |
3.79% |
145.14% |
-16.84% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-95.73% |
77.12% |
-24.72% |
-0.50% |
8.46% |
96.00% |
-16.83% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
14.59% |
631.70% |
-18.13% |
-4.21% |
-16.15% |
-5.78% |
-8.10% |
17.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.40% |
62.29% |
63.45% |
62.55% |
63.96% |
70.86% |
71.81% |
71.52% |
73.72% |
75.66% |
72.54% |
| EBITDA Margin |
|
-5.09% |
-9.33% |
-16.34% |
-20.73% |
-17.20% |
-8.62% |
-22.14% |
-30.17% |
-14.75% |
-9.24% |
5.17% |
| Operating Margin |
|
-4.35% |
-8.55% |
-18.00% |
-20.60% |
-19.38% |
-12.44% |
-22.72% |
-30.99% |
-19.80% |
-9.86% |
0.08% |
| EBIT Margin |
|
-5.77% |
-9.90% |
-16.85% |
-21.62% |
-19.02% |
-10.54% |
-23.69% |
-31.74% |
-16.57% |
-10.96% |
3.75% |
| Profit (Net Income) Margin |
|
-6.28% |
-9.37% |
-17.54% |
-21.81% |
-19.48% |
-10.99% |
-24.01% |
-32.25% |
-20.43% |
-14.95% |
0.17% |
| Tax Burden Percent |
|
105.72% |
88.10% |
102.52% |
100.49% |
101.64% |
102.71% |
100.89% |
100.46% |
102.96% |
101.16% |
19.13% |
| Interest Burden Percent |
|
102.93% |
107.46% |
101.59% |
100.40% |
100.74% |
101.49% |
100.43% |
101.13% |
119.77% |
134.87% |
23.61% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
80.87% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-297.57% |
-63.41% |
-113.71% |
-155.35% |
-91.34% |
-53.97% |
0.36% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-285.49% |
-60.09% |
-99.71% |
-115.65% |
129.07% |
-125.87% |
1.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
261.14% |
50.07% |
80.30% |
75.84% |
-21.21% |
-882.65% |
-3.46% |
| Return on Equity (ROE) |
|
0.00% |
154.28% |
-165.60% |
-83.31% |
-36.43% |
-13.34% |
-33.42% |
-79.51% |
-112.54% |
-936.62% |
-3.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-225.47% |
-46.00% |
-165.81% |
-156.07% |
-132.85% |
-0.75% |
159.40% |
| Operating Return on Assets (OROA) |
|
0.00% |
-12.81% |
-22.57% |
-24.87% |
-16.38% |
-7.27% |
-17.21% |
-27.04% |
-14.79% |
-10.83% |
4.16% |
| Return on Assets (ROA) |
|
0.00% |
-12.13% |
-23.51% |
-25.09% |
-16.77% |
-7.57% |
-17.43% |
-27.47% |
-18.24% |
-14.78% |
0.19% |
| Return on Common Equity (ROCE) |
|
0.00% |
1,212.75% |
79.46% |
-83.31% |
-36.43% |
-13.34% |
-33.42% |
-79.51% |
-112.54% |
-936.62% |
-3.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.63% |
-68.11% |
-67.56% |
-24.71% |
-11.29% |
-37.89% |
-103.58% |
-212.91% |
282.67% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.39 |
-7.96 |
-22 |
-33 |
-35 |
-27 |
-59 |
-102 |
-76 |
-43 |
0.12 |
| NOPAT Margin |
|
-3.05% |
-5.99% |
-12.60% |
-14.42% |
-13.57% |
-8.71% |
-15.91% |
-21.69% |
-13.86% |
-6.90% |
0.02% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-80.80% |
-20.59% |
-19.86% |
-12.08% |
-3.32% |
-14.00% |
-39.70% |
-220.41% |
71.90% |
-1.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-38.48% |
-29.19% |
-19.56% |
0.06% |
| Cost of Revenue to Revenue |
|
43.60% |
37.71% |
36.55% |
37.45% |
36.04% |
29.14% |
28.19% |
28.48% |
26.28% |
24.34% |
27.46% |
| SG&A Expenses to Revenue |
|
11.25% |
12.82% |
15.36% |
16.68% |
15.94% |
17.45% |
22.67% |
25.67% |
21.00% |
22.99% |
15.59% |
| R&D to Revenue |
|
15.06% |
17.30% |
19.71% |
19.72% |
22.29% |
23.06% |
26.41% |
29.75% |
28.07% |
25.12% |
23.69% |
| Operating Expenses to Revenue |
|
60.76% |
70.85% |
81.45% |
83.15% |
83.34% |
83.30% |
94.53% |
102.50% |
93.52% |
85.52% |
72.46% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.42 |
-13 |
-30 |
-49 |
-50 |
-32 |
-87 |
-149 |
-90 |
-68 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.66 |
-12 |
-29 |
-47 |
-45 |
-26 |
-82 |
-141 |
-80 |
-57 |
38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
41.70 |
23.24 |
12.50 |
38.28 |
19.84 |
16.21 |
52.69 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
41.70 |
23.24 |
12.50 |
39.15 |
23.33 |
20.70 |
129.19 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
10.74 |
7.50 |
9.86 |
37.28 |
12.57 |
5.05 |
5.06 |
3.95 |
3.60 |
| 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 |
2,120.69 |
| 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% |
0.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
52.90 |
290.49 |
68.70 |
34.80 |
28.07 |
43.63 |
403.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.32 |
7.08 |
9.24 |
36.43 |
12.11 |
4.88 |
5.14 |
4.10 |
3.67 |
| 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 |
70.97 |
| 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 |
97.77 |
| 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 |
22,899.66 |
| 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 |
367.46 |
42.44 |
| 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 |
51.88 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-2.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
3.95 |
-7.67 |
-5.12 |
| Long-Term Debt to Equity |
|
0.00 |
-1.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
2.68 |
-7.38 |
-4.92 |
| Financial Leverage |
|
0.00 |
1.38 |
-2.27 |
-1.42 |
-0.91 |
-0.83 |
-0.81 |
-0.66 |
-0.16 |
7.01 |
-1.81 |
| Leverage Ratio |
|
0.00 |
-12.72 |
7.04 |
3.32 |
2.17 |
1.76 |
1.92 |
2.89 |
6.17 |
63.37 |
-16.48 |
| Compound Leverage Factor |
|
0.00 |
-13.67 |
7.16 |
3.33 |
2.19 |
1.79 |
1.93 |
2.93 |
7.39 |
85.47 |
-3.89 |
| Debt to Total Capital |
|
0.00% |
167.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
44.77% |
79.79% |
114.99% |
124.24% |
| Short-Term Debt to Total Capital |
|
0.00% |
51.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.04% |
25.63% |
4.41% |
4.95% |
| Long-Term Debt to Total Capital |
|
0.00% |
116.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43.73% |
54.15% |
110.58% |
119.29% |
| 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% |
464.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-532.52% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
55.23% |
20.21% |
-14.99% |
-24.24% |
| Debt to EBITDA |
|
0.00 |
-1.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.84 |
-2.57 |
-4.39 |
6.40 |
| Net Debt to EBITDA |
|
0.00 |
0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.57 |
-0.59 |
-1.59 |
1.43 |
| Long-Term Debt to EBITDA |
|
0.00 |
-1.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.82 |
-1.74 |
-4.22 |
6.15 |
| Debt to NOPAT |
|
0.00 |
-2.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.16 |
-2.73 |
-5.88 |
2,066.71 |
| Net Debt to NOPAT |
|
0.00 |
1.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
-0.63 |
-2.13 |
459.99 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.14 |
-1.86 |
-5.65 |
1,984.34 |
| Altman Z-Score |
|
0.00 |
0.00 |
9.88 |
6.20 |
9.55 |
31.97 |
10.03 |
2.47 |
2.19 |
1.65 |
2.19 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-686.08% |
147.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.16 |
1.53 |
1.63 |
2.47 |
2.34 |
1.57 |
1.56 |
1.12 |
1.23 |
1.15 |
| Quick Ratio |
|
0.00 |
1.03 |
1.36 |
1.36 |
2.05 |
2.05 |
1.33 |
1.34 |
0.89 |
1.00 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
11 |
-13 |
-39 |
-103 |
-19 |
-86 |
-102 |
-110 |
-0.60 |
51 |
| Operating Cash Flow to CapEx |
|
-409.35% |
-788.21% |
-2,108.08% |
-446.80% |
-27.53% |
-609.11% |
-890.03% |
-1,171.53% |
-1,146.02% |
181.10% |
1,894.94% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-60.95 |
-6.15 |
-0.03 |
2.47 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-63.69 |
-6.18 |
0.29 |
3.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-69.12 |
-6.72 |
0.13 |
2.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.29 |
1.34 |
1.15 |
0.86 |
0.69 |
0.73 |
0.85 |
0.89 |
0.99 |
1.11 |
| Accounts Receivable Turnover |
|
0.00 |
2.84 |
3.46 |
3.37 |
3.48 |
3.63 |
3.25 |
3.16 |
3.23 |
3.37 |
3.23 |
| 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 |
42.86 |
61.32 |
44.45 |
11.06 |
8.13 |
10.21 |
0.00 |
0.00 |
15.47 |
21.01 |
| Accounts Payable Turnover |
|
0.00 |
9.91 |
12.56 |
11.73 |
12.97 |
21.68 |
23.84 |
19.37 |
20.23 |
28.62 |
36.37 |
| Days Sales Outstanding (DSO) |
|
0.00 |
128.55 |
105.46 |
108.42 |
105.00 |
100.48 |
112.35 |
115.43 |
112.95 |
108.44 |
113.01 |
| 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 |
36.83 |
29.05 |
31.11 |
28.14 |
16.84 |
15.31 |
18.84 |
18.04 |
12.75 |
10.04 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
91.72 |
76.41 |
77.31 |
76.86 |
83.64 |
97.04 |
96.59 |
94.90 |
95.69 |
102.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-19 |
-28 |
-22 |
45 |
38 |
65 |
66 |
100 |
58 |
6.61 |
| Invested Capital Turnover |
|
0.00 |
-13.83 |
-7.45 |
-9.07 |
21.93 |
7.28 |
7.15 |
7.16 |
6.59 |
7.82 |
22.53 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-19 |
-9.01 |
6.50 |
67 |
-7.29 |
27 |
0.47 |
34 |
-42 |
-51 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,825 |
1,606 |
2,406 |
11,096 |
4,473 |
2,282 |
2,805 |
2,527 |
2,668 |
| Market Capitalization |
|
0.00 |
0.00 |
1,898 |
1,701 |
2,566 |
11,354 |
4,642 |
2,362 |
2,758 |
2,437 |
2,615 |
| Book Value per Share |
|
$0.00 |
($1.85) |
$0.75 |
$1.15 |
$3.06 |
$4.23 |
$3.29 |
$2.01 |
$0.71 |
($0.44) |
($0.64) |
| Tangible Book Value per Share |
|
$0.00 |
($1.85) |
$0.75 |
$1.15 |
$3.06 |
$4.14 |
$2.80 |
$1.57 |
$0.29 |
($0.82) |
($1.04) |
| Total Capital |
|
0.00 |
12 |
46 |
73 |
205 |
297 |
234 |
264 |
259 |
218 |
194 |
| Total Debt |
|
0.00 |
20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
118 |
207 |
250 |
241 |
| Total Long-Term Debt |
|
0.00 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
115 |
140 |
241 |
231 |
| Net Debt |
|
0.00 |
-11 |
-74 |
-95 |
-160 |
-258 |
-169 |
-80 |
48 |
91 |
54 |
| Capital Expenditures (CapEx) |
|
0.52 |
0.98 |
0.43 |
7.01 |
32 |
1.25 |
6.06 |
9.10 |
9.64 |
3.80 |
3.32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-13 |
-24 |
-14 |
5.63 |
-13 |
-34 |
-43 |
-49 |
-69 |
-110 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
18 |
50 |
81 |
165 |
210 |
123 |
155 |
110 |
90 |
77 |
| Net Working Capital (NWC) |
|
0.00 |
12 |
50 |
81 |
165 |
210 |
123 |
152 |
43 |
81 |
67 |
| Net Nonoperating Expense (NNE) |
|
3.60 |
4.50 |
8.74 |
17 |
15 |
6.95 |
30 |
49 |
36 |
50 |
-1.12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-11 |
-74 |
-95 |
-160 |
-258 |
-169 |
-80 |
48 |
91 |
54 |
| Total Depreciation and Amortization (D&A) |
|
0.76 |
0.76 |
0.89 |
2.02 |
4.74 |
5.85 |
5.74 |
7.34 |
9.92 |
11 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-9.53% |
-13.38% |
-6.04% |
2.16% |
-4.19% |
-9.27% |
-9.24% |
-9.07% |
-11.26% |
-15.17% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
13.90% |
28.35% |
35.82% |
63.52% |
68.80% |
33.19% |
33.12% |
20.09% |
14.65% |
10.58% |
| Net Working Capital to Revenue |
|
0.00% |
9.30% |
28.35% |
35.82% |
63.52% |
68.80% |
33.19% |
32.53% |
7.92% |
13.09% |
9.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.48) |
($1.25) |
($2.08) |
($1.52) |
($1.26) |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
70.70M |
71.04M |
72.46M |
73.10M |
72.99M |
74.05M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.48) |
($1.25) |
($2.08) |
($1.52) |
($1.26) |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
70.70M |
71.04M |
72.46M |
73.10M |
72.99M |
74.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.48) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
69.05M |
72.23M |
72.84M |
73.40M |
74.05M |
73.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.39 |
-7.96 |
-22 |
-33 |
-35 |
-27 |
-59 |
-102 |
-76 |
-43 |
0.43 |
| Normalized NOPAT Margin |
|
-3.05% |
-5.99% |
-12.60% |
-14.42% |
-13.57% |
-8.71% |
-15.91% |
-21.69% |
-13.86% |
-6.90% |
0.06% |
| Pre Tax Income Margin |
|
-5.94% |
-10.64% |
-17.11% |
-21.70% |
-19.16% |
-10.70% |
-23.79% |
-32.10% |
-19.85% |
-14.78% |
0.89% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-88.80 |
-5.06 |
-2.87 |
1.31 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-60.67 |
-4.23 |
-1.81 |
0.01 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-94.23 |
-5.60 |
-3.03 |
1.15 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-66.11 |
-4.77 |
-1.97 |
-0.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-24.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-32.22% |
-0.87% |
-0.69% |
-1.03% |
0.00% |
0.00% |
0.00% |
-54.21% |
1,622.06% |