| DEI Shares Outstanding |
|
25,793,907.00 |
25,799,018.00 |
25,799,018.00 |
26,887,371.00 |
27,804,438.00 |
- |
30,703,865.00 |
30,704,132.00 |
31,482,756.00 |
- |
38,696,147.00 |
| DEI Adjusted Shares Outstanding |
|
25,793,907.00 |
25,799,018.00 |
25,799,018.00 |
26,887,371.00 |
27,804,438.00 |
- |
30,703,865.00 |
30,704,132.00 |
31,482,756.00 |
- |
38,696,147.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.20 |
-0.18 |
-0.19 |
-0.16 |
-0.17 |
- |
-0.17 |
-0.16 |
-0.18 |
- |
-0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
10,900.00% |
0.00% |
0.00% |
0.00% |
-95.82% |
-77.78% |
-100.00% |
-50.00% |
117.39% |
175.00% |
| EBITDA Growth |
|
-14.72% |
-11.20% |
2.68% |
15.65% |
9.38% |
-1.69% |
-9.88% |
-15.64% |
-23.29% |
4.79% |
-17.43% |
| EBIT Growth |
|
-11.04% |
-8.87% |
3.46% |
14.13% |
8.28% |
-1.56% |
-9.42% |
-14.90% |
-22.19% |
4.71% |
-14.80% |
| NOPAT Growth |
|
-14.99% |
-8.87% |
2.57% |
13.62% |
10.33% |
-1.56% |
-8.52% |
-13.50% |
-20.69% |
5.34% |
-15.76% |
| Net Income Growth |
|
-9.50% |
-7.21% |
3.93% |
15.35% |
8.81% |
-1.68% |
-8.03% |
-13.90% |
-21.28% |
4.98% |
-16.59% |
| EPS Growth |
|
0.00% |
-5.88% |
9.52% |
23.81% |
15.00% |
11.11% |
10.53% |
-6.25% |
0.00% |
12.50% |
0.00% |
| Operating Cash Flow Growth |
|
-17.23% |
0.34% |
2.01% |
19.65% |
16.74% |
-4.13% |
-15.26% |
-10.78% |
-16.13% |
-6.41% |
3.66% |
| Free Cash Flow Firm Growth |
|
-27.65% |
70.45% |
-406.13% |
5.08% |
30.82% |
-8.80% |
45.35% |
-42.87% |
-121.22% |
-105.50% |
-82.86% |
| Invested Capital Growth |
|
-56.88% |
-81.62% |
210.60% |
-82.30% |
-158.55% |
-420.57% |
-226.66% |
-345.82% |
-93.41% |
33.52% |
25.72% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-96.73% |
300.00% |
-69.44% |
4.55% |
-82.61% |
-100.00% |
0.00% |
354.55% |
-78.00% |
| EBITDA Q/Q Growth |
|
1.25% |
8.52% |
-4.00% |
10.22% |
-6.10% |
-2.65% |
-13.04% |
5.51% |
-13.12% |
21.21% |
-39.43% |
| EBIT Q/Q Growth |
|
1.60% |
7.20% |
-3.98% |
9.56% |
-5.10% |
-2.76% |
-12.65% |
5.04% |
-11.77% |
20.30% |
-35.72% |
| NOPAT Q/Q Growth |
|
0.13% |
10.39% |
-4.94% |
8.03% |
-3.67% |
-1.50% |
-12.13% |
3.81% |
-10.24% |
20.39% |
-37.12% |
| Net Income Q/Q Growth |
|
2.19% |
9.11% |
-5.28% |
9.56% |
-5.37% |
-1.35% |
-11.85% |
4.65% |
-12.20% |
20.60% |
-37.24% |
| EPS Q/Q Growth |
|
4.76% |
10.00% |
-5.56% |
15.79% |
-6.25% |
5.88% |
-6.25% |
0.00% |
0.00% |
17.65% |
-21.43% |
| Operating Cash Flow Q/Q Growth |
|
11.71% |
16.36% |
-42.68% |
23.74% |
8.50% |
-4.59% |
-57.93% |
26.70% |
4.08% |
4.16% |
-42.99% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.98% |
27.26% |
-183.08% |
59.91% |
16.21% |
-14.40% |
-42.19% |
-4.81% |
-29.74% |
-6.28% |
-26.53% |
| Invested Capital Q/Q Growth |
|
-32.45% |
-65.91% |
47.56% |
-47.91% |
-323.41% |
-86.68% |
41.70% |
-1.10% |
-75.78% |
35.84% |
34.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
94.91% |
-83.33% |
-2.78% |
86.36% |
43.48% |
100.00% |
0.00% |
-1,063.64% |
-162.00% |
-1,045.45% |
| EBITDA Margin |
|
0.00% |
-817.82% |
-25,988.89% |
-5,833.33% |
-20,254.55% |
-19,886.96% |
-128,500.00% |
0.00% |
-49,945.45% |
-8,658.00% |
-54,872.73% |
| Operating Margin |
|
0.00% |
-872.18% |
-27,966.67% |
-6,430.56% |
-21,818.18% |
-21,182.61% |
-136,575.00% |
0.00% |
-52,663.64% |
-9,224.00% |
-57,490.91% |
| EBIT Margin |
|
0.00% |
-872.18% |
-27,711.11% |
-6,265.28% |
-21,550.00% |
-21,182.61% |
-136,450.00% |
0.00% |
-52,663.64% |
-9,234.00% |
-56,963.64% |
| Profit (Net Income) Margin |
|
0.00% |
-832.73% |
-26,788.89% |
-6,056.94% |
-20,886.36% |
-20,247.83% |
-130,225.00% |
0.00% |
-50,663.64% |
-8,850.00% |
-55,209.09% |
| Tax Burden Percent |
|
100.00% |
100.04% |
100.00% |
100.00% |
100.00% |
101.26% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
97.49% |
95.43% |
96.67% |
96.67% |
96.92% |
94.40% |
95.44% |
95.83% |
96.20% |
95.84% |
96.92% |
| 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% |
-268.10% |
-404,347.15% |
-2,898.28% |
-42,750.72% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-261.30% |
-404,339.71% |
-2,892.49% |
-42,743.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
244.29% |
403,703.23% |
2,751.27% |
42,171.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-23.80% |
-643.92% |
-147.01% |
-578.90% |
-85.25% |
-90.30% |
-100.22% |
-116.86% |
-92.84% |
-65.92% |
| Cash Return on Invested Capital (CROIC) |
|
-670.46% |
-1,017.72% |
-2,695.78% |
-1,255.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-18.90% |
-698.48% |
-157.69% |
-634.49% |
-107.60% |
-671.35% |
0.00% |
-95.11% |
-23.90% |
-117.40% |
| Return on Assets (ROA) |
|
0.00% |
-18.05% |
-675.24% |
-152.44% |
-614.95% |
-102.85% |
-640.72% |
0.00% |
-91.50% |
-22.91% |
-113.78% |
| Return on Common Equity (ROCE) |
|
0.00% |
-23.80% |
-643.92% |
-147.01% |
-578.90% |
-85.25% |
-90.30% |
-100.22% |
-116.86% |
-92.84% |
-65.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-100.09% |
0.00% |
-106.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.75 |
-3.36 |
-3.52 |
-3.24 |
-3.36 |
-3.41 |
-3.82 |
-3.68 |
-4.06 |
-3.23 |
-4.43 |
| NOPAT Margin |
|
0.00% |
-610.53% |
-19,576.67% |
-4,501.39% |
-15,272.73% |
-14,827.83% |
-95,602.50% |
0.00% |
-36,864.55% |
-6,456.80% |
-40,243.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.74% |
-6.79% |
-7.44% |
-5.78% |
-7.08% |
-5.65% |
-6.62% |
-6.57% |
-8.23% |
-5.26% |
-5.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-16.86% |
-17.76% |
-17.44% |
-20.15% |
-13.36% |
-16.35% |
-17.28% |
-21.31% |
-17.56% |
-10.92% |
| Cost of Revenue to Revenue |
|
0.00% |
5.09% |
183.33% |
102.78% |
13.64% |
56.52% |
0.00% |
0.00% |
1,163.64% |
262.00% |
1,145.45% |
| SG&A Expenses to Revenue |
|
0.00% |
340.91% |
10,061.11% |
2,544.44% |
8,236.36% |
7,873.91% |
52,200.00% |
0.00% |
19,681.82% |
3,010.00% |
21,209.09% |
| R&D to Revenue |
|
0.00% |
544.00% |
15,877.78% |
3,595.83% |
12,540.91% |
12,273.91% |
81,375.00% |
0.00% |
30,036.36% |
5,480.00% |
31,427.27% |
| Operating Expenses to Revenue |
|
0.00% |
967.09% |
27,883.33% |
6,427.78% |
21,904.55% |
21,226.09% |
136,675.00% |
0.00% |
51,600.00% |
9,062.00% |
56,445.45% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.17 |
-4.80 |
-4.99 |
-4.51 |
-4.74 |
-4.87 |
-5.46 |
-5.18 |
-5.79 |
-4.62 |
-6.27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.92 |
-4.50 |
-4.68 |
-4.20 |
-4.46 |
-4.57 |
-5.14 |
-4.86 |
-5.49 |
-4.33 |
-6.04 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.30 |
9.95 |
8.63 |
5.86 |
4.60 |
13.31 |
5.27 |
7.27 |
7.31 |
3.81 |
3.64 |
| Price to Tangible Book Value (P/TBV) |
|
8.30 |
9.95 |
8.63 |
5.86 |
4.60 |
13.31 |
5.27 |
7.27 |
7.31 |
3.81 |
3.64 |
| Price to Revenue (P/Rev) |
|
32,293.97 |
328.82 |
279.79 |
160.06 |
110.46 |
2,472.79 |
1,015.00 |
3,158.14 |
3,661.94 |
1,077.16 |
2,047.67 |
| 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) |
|
125.46 |
419.20 |
245.80 |
285.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
28,629.37 |
296.49 |
248.40 |
133.22 |
85.45 |
2,277.79 |
816.57 |
2,708.63 |
3,127.15 |
781.62 |
1,476.98 |
| 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 |
|
0.11 |
0.10 |
0.08 |
0.06 |
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.11 |
0.10 |
0.08 |
0.06 |
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.91 |
-0.93 |
-1.00 |
-0.95 |
-0.99 |
-1.02 |
-1.00 |
-1.01 |
-1.06 |
-1.05 |
-1.02 |
| Leverage Ratio |
|
1.29 |
1.32 |
1.29 |
1.25 |
1.27 |
1.23 |
1.18 |
1.19 |
1.21 |
1.16 |
1.09 |
| Compound Leverage Factor |
|
1.25 |
1.26 |
1.25 |
1.21 |
1.23 |
1.16 |
1.13 |
1.14 |
1.16 |
1.11 |
1.06 |
| Debt to Total Capital |
|
9.60% |
8.79% |
7.21% |
5.96% |
4.68% |
1.76% |
0.48% |
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 |
|
9.60% |
8.79% |
7.21% |
5.96% |
4.68% |
1.76% |
0.48% |
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 |
|
90.40% |
91.21% |
92.79% |
94.04% |
95.32% |
98.24% |
99.52% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.11 |
-0.09 |
-0.07 |
-0.06 |
-0.04 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.96 |
0.93 |
0.92 |
0.92 |
0.92 |
1.47 |
1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.11 |
-0.09 |
-0.07 |
-0.06 |
-0.04 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.15 |
-0.12 |
-0.10 |
-0.08 |
-0.06 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.29 |
1.23 |
1.24 |
1.24 |
1.23 |
1.94 |
1.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.15 |
-0.12 |
-0.10 |
-0.08 |
-0.06 |
-0.03 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
7.04 |
6.88 |
8.56 |
0.63 |
-4.63 |
39.27 |
13.04 |
20.06 |
13.66 |
-0.27 |
21.48 |
| 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 |
|
7.06 |
5.35 |
6.78 |
6.03 |
5.25 |
7.58 |
8.59 |
8.14 |
7.23 |
9.80 |
19.34 |
| Quick Ratio |
|
6.93 |
5.29 |
6.66 |
5.84 |
5.14 |
7.51 |
8.47 |
7.91 |
7.05 |
9.63 |
18.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.24 |
-1.63 |
-4.62 |
-1.85 |
-1.55 |
-1.77 |
-2.52 |
-2.64 |
-3.43 |
-3.65 |
-4.61 |
| Operating Cash Flow to CapEx |
|
-26,746.15% |
0.00% |
0.00% |
-52,733.33% |
0.00% |
-37,850.00% |
-119,550.00% |
-35,050.00% |
-25,861.54% |
-14,645.45% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-47.70 |
-37.93 |
-118.38 |
-52.89 |
-51.70 |
0.00 |
-120.15 |
-146.92 |
-285.93 |
-405.16 |
-1,153.45 |
| Operating Cash Flow to Interest Expense |
|
-73.98 |
-67.63 |
-106.38 |
-90.40 |
-96.50 |
0.00 |
-227.71 |
-194.72 |
-280.17 |
-358.00 |
-1,151.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-74.26 |
-67.63 |
-106.38 |
-90.57 |
-96.50 |
0.00 |
-227.90 |
-195.28 |
-281.25 |
-360.44 |
-1,151.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.03 |
0.03 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.53 |
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 |
|
0.03 |
4.26 |
4.81 |
6.10 |
6.90 |
1.70 |
1.79 |
0.78 |
0.67 |
1.09 |
1.40 |
| Accounts Payable Turnover |
|
0.00 |
0.06 |
0.12 |
0.22 |
0.22 |
0.22 |
0.13 |
0.12 |
0.29 |
0.58 |
0.62 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
751.63 |
0.00 |
0.00 |
686.78 |
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 |
6,615.63 |
3,063.61 |
1,633.04 |
1,650.43 |
1,646.95 |
2,761.83 |
3,067.40 |
1,261.32 |
625.39 |
587.10 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-6,615.63 |
-3,063.61 |
-1,633.04 |
-1,650.43 |
-895.32 |
-2,761.83 |
-3,067.40 |
-574.54 |
-625.39 |
-587.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.14 |
0.39 |
0.57 |
0.30 |
-0.67 |
-1.25 |
-0.73 |
-0.74 |
-1.29 |
-0.83 |
-0.54 |
| Invested Capital Turnover |
|
0.00 |
0.44 |
20.65 |
0.64 |
2.80 |
-0.31 |
-1.58 |
-0.22 |
-0.04 |
-0.06 |
-0.11 |
| Increase / (Decrease) in Invested Capital |
|
-1.51 |
-1.73 |
1.09 |
-1.39 |
-1.81 |
-1.64 |
-1.30 |
-1.03 |
-0.62 |
0.42 |
0.19 |
| Enterprise Value (EV) |
|
143 |
163 |
141 |
85 |
57 |
308 |
99 |
133 |
119 |
51 |
106 |
| Market Capitalization |
|
161 |
181 |
159 |
102 |
73 |
334 |
123 |
155 |
139 |
70 |
147 |
| Book Value per Share |
|
$0.75 |
$0.70 |
$0.71 |
$0.65 |
$0.57 |
$0.87 |
$0.76 |
$0.69 |
$0.60 |
$0.58 |
$1.05 |
| Tangible Book Value per Share |
|
$0.75 |
$0.70 |
$0.71 |
$0.65 |
$0.57 |
$0.87 |
$0.76 |
$0.69 |
$0.60 |
$0.58 |
$1.05 |
| Total Capital |
|
22 |
20 |
20 |
19 |
17 |
26 |
23 |
21 |
19 |
18 |
41 |
| Total Debt |
|
2.07 |
1.75 |
1.43 |
1.11 |
0.78 |
0.45 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
2.07 |
1.75 |
1.43 |
1.11 |
0.78 |
0.45 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-18 |
-18 |
-18 |
-17 |
-17 |
-26 |
-24 |
-22 |
-20 |
-19 |
-41 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.02 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.50 |
-2.94 |
-2.50 |
-2.49 |
-2.94 |
-3.26 |
-2.44 |
-2.07 |
-2.19 |
-1.61 |
-1.21 |
| Debt-free Net Working Capital (DFNWC) |
|
18 |
17 |
17 |
16 |
14 |
24 |
22 |
20 |
18 |
18 |
40 |
| Net Working Capital (NWC) |
|
18 |
17 |
17 |
16 |
14 |
24 |
22 |
20 |
18 |
18 |
40 |
| Net Nonoperating Expense (NNE) |
|
1.29 |
1.22 |
1.30 |
1.12 |
1.24 |
1.25 |
1.38 |
1.29 |
1.52 |
1.20 |
1.65 |
| Net Nonoperating Obligations (NNO) |
|
-18 |
-18 |
-18 |
-17 |
-17 |
-26 |
-24 |
-22 |
-20 |
-19 |
-41 |
| Total Depreciation and Amortization (D&A) |
|
0.25 |
0.30 |
0.31 |
0.31 |
0.29 |
0.30 |
0.32 |
0.33 |
0.30 |
0.29 |
0.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-50,060.00% |
-534.73% |
-440.32% |
-388.44% |
-443.50% |
-2,412.59% |
-2,016.53% |
-4,226.53% |
-5,771.05% |
-2,473.85% |
-1,676.39% |
| Debt-free Net Working Capital to Revenue |
|
357,720.00% |
3,016.36% |
2,951.23% |
2,469.06% |
2,176.13% |
17,419.26% |
17,919.83% |
40,724.49% |
47,707.89% |
27,080.00% |
55,393.06% |
| Net Working Capital to Revenue |
|
357,720.00% |
3,016.36% |
2,951.23% |
2,469.06% |
2,176.13% |
17,419.26% |
17,919.83% |
40,724.49% |
47,707.89% |
27,080.00% |
55,393.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.20) |
($0.18) |
($0.19) |
($0.16) |
($0.17) |
($0.16) |
($0.17) |
($0.17) |
($0.17) |
($0.14) |
($0.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.26M |
24.76M |
26.04M |
26.47M |
27.41M |
27.22M |
30.24M |
30.40M |
31.13M |
30.84M |
35.26M |
| Adjusted Diluted Earnings per Share |
|
($0.20) |
($0.18) |
($0.19) |
($0.16) |
($0.17) |
($0.16) |
($0.17) |
($0.17) |
($0.17) |
($0.14) |
($0.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.26M |
24.76M |
26.04M |
26.47M |
27.41M |
27.22M |
30.24M |
30.40M |
31.13M |
30.84M |
35.26M |
| 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 |
|
25.80M |
26.62M |
26.89M |
27.80M |
28.78M |
30.70M |
30.70M |
31.48M |
31.68M |
38.70M |
38.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.75 |
-3.36 |
-3.52 |
-3.24 |
-3.36 |
-3.41 |
-3.82 |
-3.68 |
-4.06 |
-3.23 |
-4.43 |
| Normalized NOPAT Margin |
|
0.00% |
-610.53% |
-19,576.67% |
-4,501.39% |
-15,272.73% |
-14,827.83% |
-95,602.50% |
0.00% |
-36,864.55% |
-6,456.80% |
-40,243.64% |
| Pre Tax Income Margin |
|
0.00% |
-832.36% |
-26,788.89% |
-6,056.94% |
-20,886.36% |
-19,995.65% |
-130,225.00% |
0.00% |
-50,663.64% |
-8,850.00% |
-55,209.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-109.98 |
-111.56 |
-127.90 |
-128.89 |
-158.03 |
0.00 |
-259.90 |
-287.94 |
-482.75 |
-513.00 |
-1,566.50 |
| NOPAT to Interest Expense |
|
-79.73 |
-78.09 |
-90.35 |
-92.60 |
-112.00 |
0.00 |
-182.10 |
-204.36 |
-337.93 |
-358.71 |
-1,106.70 |
| EBIT Less CapEx to Interest Expense |
|
-110.26 |
-111.56 |
-127.90 |
-129.06 |
-158.03 |
0.00 |
-260.10 |
-288.50 |
-483.83 |
-515.44 |
-1,566.50 |
| NOPAT Less CapEx to Interest Expense |
|
-80.00 |
-78.09 |
-90.35 |
-92.77 |
-112.00 |
0.00 |
-182.29 |
-204.92 |
-339.01 |
-361.16 |
-1,106.70 |
| 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% |
0.00% |
0.00% |