| 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 |
|
55.80% |
-336.58% |
-119.17% |
-1.49% |
-23.83% |
-50.38% |
-5.71% |
-37.00% |
-22.92% |
-9.34% |
7.27% |
| EBIT Growth |
|
25.01% |
-157.22% |
-119.16% |
-1.48% |
-23.83% |
-50.38% |
-5.71% |
-37.00% |
-22.92% |
-9.34% |
7.27% |
| NOPAT Growth |
|
-38.91% |
-139.43% |
-119.29% |
-0.59% |
-23.30% |
-50.55% |
-6.81% |
-35.11% |
-21.39% |
-9.36% |
5.16% |
| Net Income Growth |
|
-169.41% |
-21.47% |
-21.71% |
8.66% |
-28.17% |
-52.41% |
0.06% |
-44.25% |
-26.56% |
0.99% |
9.48% |
| EPS Growth |
|
-750.00% |
36.27% |
35.38% |
21.43% |
-18.18% |
-38.46% |
0.00% |
0.00% |
0.00% |
0.00% |
13.33% |
| Operating Cash Flow Growth |
|
-242.01% |
-58.95% |
-118.52% |
2.38% |
-39.54% |
-47.25% |
-14.90% |
-42.73% |
20.23% |
-14.63% |
-10.89% |
| Free Cash Flow Firm Growth |
|
-136.70% |
-6.24% |
-179.07% |
-2.29% |
-51.01% |
-18.48% |
-13.40% |
-39.17% |
-0.63% |
-20.49% |
6.19% |
| Invested Capital Growth |
|
55.43% |
-106.99% |
-20.12% |
-10.69% |
80.89% |
-211.35% |
-6.15% |
35.92% |
-416.97% |
-37.57% |
-30.00% |
| 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 |
|
65.12% |
-68.76% |
-20.10% |
12.58% |
-9.22% |
-1.63% |
-5.54% |
-12.04% |
-6.67% |
4.93% |
-2.55% |
| EBIT Q/Q Growth |
|
40.92% |
-68.75% |
-20.10% |
12.58% |
-9.22% |
-1.63% |
-5.54% |
-12.04% |
-6.67% |
4.93% |
-2.55% |
| NOPAT Q/Q Growth |
|
21.83% |
-87.99% |
-20.17% |
12.83% |
-9.11% |
-1.60% |
-3.88% |
-12.74% |
-6.32% |
4.51% |
-3.29% |
| Net Income Q/Q Growth |
|
-114.01% |
19.55% |
-8.50% |
14.43% |
-8.49% |
-0.05% |
-1.38% |
-17.89% |
-5.66% |
8.02% |
-3.55% |
| EPS Q/Q Growth |
|
-500.00% |
51.85% |
14.29% |
5.71% |
7.14% |
3.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-19.41% |
-13.92% |
-6.72% |
-2.00% |
-17.36% |
7.58% |
-21.18% |
-4.90% |
13.03% |
-6.95% |
-2.70% |
| Free Cash Flow Firm Q/Q Growth |
|
28.01% |
-89.28% |
-24.84% |
19.29% |
-40.07% |
-2.27% |
-0.01% |
-5.32% |
3.83% |
-3.55% |
1.89% |
| Invested Capital Q/Q Growth |
|
-103.44% |
-93.03% |
-46.29% |
-137.56% |
72.84% |
47.81% |
31.50% |
-211.27% |
-170.71% |
-13.76% |
-32.86% |
| 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 |
|
87.69% |
100.00% |
100.20% |
100.44% |
100.42% |
100.31% |
100.09% |
100.71% |
100.75% |
100.01% |
100.00% |
| Interest Burden Percent |
|
415.47% |
172.04% |
95.35% |
85.61% |
88.63% |
89.93% |
85.22% |
89.17% |
91.77% |
83.72% |
81.73% |
| 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) |
|
878.04% |
-186.26% |
-154.17% |
-88.09% |
-74.08% |
-123.42% |
-110.59% |
-42.58% |
-32.72% |
-33.41% |
-32.81% |
| 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) |
|
878.04% |
-186.26% |
-154.17% |
-88.09% |
-74.08% |
-123.42% |
-110.59% |
-42.58% |
-32.72% |
-33.41% |
-32.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-94.53% |
-233.61% |
-55.50% |
-77.29% |
-129.60% |
-96.49% |
-25.14% |
-33.67% |
-33.49% |
-35.76% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.08 |
-4.98 |
-11 |
-11 |
-14 |
-20 |
-22 |
-29 |
-36 |
-39 |
-37 |
| 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) |
|
-1,062.95% |
-86.16% |
-31.36% |
-13.56% |
-14.77% |
-26.24% |
-17.57% |
-9.38% |
-8.16% |
-5.65% |
-4.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-27.51% |
-30.78% |
| 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) |
|
-2.74 |
-7.04 |
-15 |
-16 |
-19 |
-29 |
-31 |
-42 |
-52 |
-57 |
-53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.61 |
-7.04 |
-15 |
-16 |
-19 |
-29 |
-31 |
-42 |
-52 |
-57 |
-53 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
61.57 |
2.92 |
20.55 |
7.20 |
5.56 |
8.20 |
10.06 |
9.01 |
5.65 |
3.78 |
4.00 |
| Price to Tangible Book Value (P/TBV) |
|
61.57 |
2.92 |
20.55 |
7.20 |
5.56 |
8.20 |
10.06 |
9.01 |
5.65 |
3.78 |
4.00 |
| 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 |
|
30.69 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
29.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.65 |
-1.27 |
-1.28 |
-1.20 |
-1.08 |
-1.06 |
-1.08 |
-1.02 |
-1.03 |
-1.06 |
-1.08 |
| Leverage Ratio |
|
-3.41 |
1.76 |
1.31 |
1.22 |
1.16 |
1.21 |
1.26 |
1.10 |
1.07 |
1.08 |
1.11 |
| Compound Leverage Factor |
|
-14.18 |
3.02 |
1.25 |
1.05 |
1.03 |
1.09 |
1.07 |
0.98 |
0.98 |
0.90 |
0.90 |
| Debt to Total Capital |
|
96.84% |
0.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
3.15% |
0.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
93.70% |
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% |
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 |
|
3.16% |
99.34% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-3.67 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.84 |
2.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-3.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-2.84 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.65 |
3.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-2.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-9.01 |
2.18 |
8.31 |
23.81 |
12.01 |
9.47 |
13.85 |
73.99 |
45.00 |
22.91 |
15.18 |
| 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 |
|
5.10 |
5.81 |
2.96 |
7.75 |
6.71 |
4.50 |
4.06 |
14.73 |
15.63 |
13.06 |
9.20 |
| Quick Ratio |
|
5.04 |
5.75 |
2.88 |
7.66 |
5.90 |
4.40 |
4.00 |
14.69 |
15.27 |
13.00 |
9.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.52 |
-3.74 |
-10 |
-11 |
-16 |
-19 |
-22 |
-30 |
-30 |
-37 |
-34 |
| Operating Cash Flow to CapEx |
|
-88,204.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.41 |
-0.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.31 |
-0.83 |
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 |
|
-0.31 |
-0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-1.16 |
-2.40 |
-2.88 |
-3.19 |
-0.61 |
-1.90 |
-2.01 |
-1.29 |
-6.67 |
-9.17 |
-12 |
| 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 |
|
1.44 |
-1.24 |
-0.48 |
-0.31 |
2.58 |
-1.29 |
-0.12 |
0.72 |
-5.38 |
-2.51 |
-2.75 |
| Enterprise Value (EV) |
|
11 |
22 |
120 |
147 |
101 |
144 |
245 |
1,207 |
655 |
386 |
349 |
| Market Capitalization |
|
12 |
37 |
130 |
175 |
124 |
166 |
274 |
1,359 |
804 |
537 |
482 |
| Book Value per Share |
|
$0.01 |
$0.11 |
$0.18 |
$0.58 |
$0.49 |
$0.39 |
$0.45 |
$1.99 |
$1.83 |
$1.73 |
$1.42 |
| Tangible Book Value per Share |
|
$0.01 |
$0.11 |
$0.18 |
$0.58 |
$0.49 |
$0.39 |
$0.45 |
$1.99 |
$1.83 |
$1.73 |
$1.42 |
| Total Capital |
|
6.10 |
13 |
6.31 |
24 |
22 |
20 |
27 |
151 |
142 |
142 |
120 |
| Total Debt |
|
5.91 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
5.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.35 |
-15 |
-9.19 |
-27 |
-23 |
-22 |
-29 |
-152 |
-149 |
-151 |
-132 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.16 |
-2.40 |
-2.93 |
-3.24 |
-0.76 |
-4.54 |
-6.86 |
-9.98 |
-6.22 |
-11 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
6.10 |
13 |
6.26 |
24 |
22 |
18 |
22 |
142 |
143 |
140 |
119 |
| Net Working Capital (NWC) |
|
5.91 |
13 |
6.26 |
24 |
22 |
18 |
22 |
142 |
143 |
140 |
119 |
| Net Nonoperating Expense (NNE) |
|
7.89 |
7.13 |
3.82 |
2.48 |
3.72 |
5.92 |
4.52 |
8.51 |
12 |
8.48 |
5.99 |
| Net Nonoperating Obligations (NNO) |
|
-1.35 |
-15 |
-9.19 |
-27 |
-23 |
-22 |
-29 |
-152 |
-149 |
-151 |
-132 |
| Total Depreciation and Amortization (D&A) |
|
1.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
($0.29) |
($0.65) |
($0.42) |
($0.33) |
($0.39) |
($0.54) |
($0.45) |
($0.54) |
$0.00 |
$0.00 |
($0.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.73M |
18.58M |
35.15M |
44.22M |
46.59M |
56.12M |
66.96M |
76.02M |
77.96M |
82.09M |
83.47M |
| Adjusted Diluted Earnings per Share |
|
($0.30) |
($0.65) |
($0.42) |
($0.33) |
($0.39) |
($0.54) |
($0.45) |
($0.54) |
$0.00 |
$0.00 |
($0.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.73M |
18.58M |
35.15M |
44.22M |
46.59M |
56.12M |
66.96M |
76.02M |
77.96M |
82.09M |
83.47M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.33) |
($0.39) |
($0.54) |
($0.45) |
($0.54) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
54.68M |
34.60M |
39.61M |
40.84M |
44.66M |
48.91M |
58.19M |
69.80M |
76.91M |
82.09M |
84.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.08 |
-4.98 |
-11 |
-11 |
-14 |
-20 |
-22 |
-29 |
-36 |
-39 |
-37 |
| 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 |
|
-0.32 |
-1.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.24 |
-0.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-0.32 |
-1.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.24 |
-0.98 |
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% |
0.00% |
0.00% |
-1.54% |
-14.64% |
-1.47% |
0.00% |
0.00% |