| DEI Shares Outstanding |
|
43,656,861.00 |
43,644,313.00 |
44,248,248.00 |
44,398,843.00 |
44,482,215.00 |
44,750,581.00 |
45,597,995.00 |
45,603,682.00 |
46,124,935.00 |
46,623,170.00 |
55,573,599.00 |
| DEI Adjusted Shares Outstanding |
|
43,656,861.00 |
43,644,313.00 |
44,248,248.00 |
44,398,843.00 |
44,482,215.00 |
44,750,581.00 |
45,597,995.00 |
45,603,682.00 |
46,124,935.00 |
46,623,170.00 |
55,573,599.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.13 |
-0.08 |
-0.05 |
-0.03 |
-0.07 |
-0.11 |
-0.19 |
-0.15 |
-0.04 |
-0.08 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-50.64% |
-23.76% |
16.92% |
50.16% |
36.16% |
22.89% |
-14.69% |
-35.63% |
18.23% |
- |
39.10% |
| EBITDA Growth |
|
-156.90% |
-110.99% |
93.94% |
121.70% |
86.55% |
-975.89% |
-6,158.54% |
-622.48% |
275.04% |
- |
112.60% |
| EBIT Growth |
|
-217.74% |
-314.07% |
44.28% |
77.03% |
55.77% |
-131.69% |
-328.55% |
-382.21% |
55.20% |
- |
84.79% |
| NOPAT Growth |
|
-210.78% |
-148.45% |
24.57% |
72.46% |
49.37% |
-73.17% |
-206.99% |
-257.82% |
67.03% |
- |
84.57% |
| Net Income Growth |
|
-195.32% |
-351.44% |
44.14% |
77.60% |
55.00% |
-50.49% |
-389.06% |
-540.03% |
42.05% |
- |
85.17% |
| EPS Growth |
|
-207.69% |
-300.00% |
37.50% |
66.67% |
50.00% |
-37.50% |
-300.00% |
-300.00% |
42.86% |
- |
85.00% |
| Operating Cash Flow Growth |
|
94.66% |
166.60% |
-474.05% |
-80.40% |
-584.22% |
-11.13% |
62.00% |
-642.82% |
-68.87% |
- |
-249.19% |
| Free Cash Flow Firm Growth |
|
111.70% |
126.43% |
145.41% |
88.20% |
-364.25% |
-124.45% |
-58.27% |
394.04% |
172.92% |
- |
-548.51% |
| Invested Capital Growth |
|
-3.52% |
-5.00% |
-5.12% |
0.06% |
4.14% |
-0.54% |
-4.53% |
-3.37% |
-3.80% |
- |
8.48% |
| Revenue Q/Q Growth |
|
-6.61% |
17.64% |
11.06% |
23.07% |
-15.32% |
6.17% |
-22.90% |
-7.14% |
55.53% |
- |
16.85% |
| EBITDA Q/Q Growth |
|
-9.73% |
91.55% |
66.30% |
794.31% |
-168.03% |
-575.90% |
-96.03% |
42.04% |
122.79% |
- |
221.10% |
| EBIT Q/Q Growth |
|
-7.19% |
59.06% |
13.07% |
39.78% |
-106.38% |
-114.46% |
-60.79% |
32.24% |
80.82% |
- |
51.63% |
| NOPAT Q/Q Growth |
|
1.72% |
47.08% |
5.98% |
43.68% |
-80.69% |
-81.00% |
-66.67% |
34.36% |
83.35% |
- |
58.65% |
| Net Income Q/Q Growth |
|
-19.84% |
41.40% |
45.52% |
41.46% |
-140.78% |
-95.95% |
-77.06% |
23.38% |
78.20% |
- |
61.32% |
| EPS Q/Q Growth |
|
-16.67% |
42.86% |
37.50% |
20.00% |
-75.00% |
-57.14% |
-81.82% |
20.00% |
75.00% |
- |
66.67% |
| Operating Cash Flow Q/Q Growth |
|
-118.42% |
280.43% |
-716.24% |
109.57% |
-742.82% |
123.44% |
-363.46% |
-36.76% |
-99.98% |
- |
-372.35% |
| Free Cash Flow Firm Q/Q Growth |
|
140.60% |
127.98% |
5.80% |
-112.05% |
-809.09% |
78.91% |
280.60% |
-15.08% |
125.46% |
- |
-585.60% |
| Invested Capital Q/Q Growth |
|
-0.04% |
-0.18% |
1.13% |
-0.85% |
4.03% |
-4.66% |
-2.93% |
0.36% |
3.57% |
- |
5.03% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
10.75% |
22.65% |
26.86% |
27.40% |
24.03% |
17.56% |
-6.41% |
7.97% |
22.26% |
- |
29.63% |
| EBITDA Margin |
|
-24.87% |
-1.79% |
-0.54% |
3.06% |
-2.46% |
-15.64% |
-39.77% |
-24.82% |
3.64% |
- |
3.60% |
| Operating Margin |
|
-38.74% |
-17.43% |
-14.75% |
-6.75% |
-14.40% |
-24.56% |
-53.08% |
-37.53% |
-4.02% |
- |
-5.89% |
| EBIT Margin |
|
-37.45% |
-13.04% |
-10.20% |
-4.99% |
-12.17% |
-24.58% |
-51.26% |
-37.40% |
-4.61% |
- |
-5.60% |
| Profit (Net Income) Margin |
|
-36.94% |
-18.40% |
-9.03% |
-4.29% |
-12.21% |
-22.53% |
-51.75% |
-42.70% |
-5.98% |
- |
-5.52% |
| Tax Burden Percent |
|
98.45% |
107.19% |
115.45% |
111.22% |
127.69% |
102.04% |
100.74% |
108.16% |
143.11% |
- |
140.76% |
| Interest Burden Percent |
|
100.18% |
131.69% |
76.63% |
77.33% |
78.59% |
89.85% |
100.21% |
105.55% |
90.69% |
- |
69.91% |
| Effective Tax Rate |
|
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) |
|
-8.10% |
-3.34% |
-2.91% |
-1.54% |
-3.46% |
-6.35% |
-13.38% |
-8.50% |
-0.92% |
- |
-1.46% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
105.00% |
46.74% |
5.45% |
5.42% |
-9.22% |
-25.35% |
-38.91% |
-29.39% |
-4.81% |
- |
0.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.57% |
-0.42% |
0.07% |
0.03% |
-0.30% |
-0.68% |
-1.68% |
-1.65% |
-0.43% |
- |
-0.03% |
| Return on Equity (ROE) |
|
-8.67% |
-3.76% |
-2.84% |
-1.51% |
-3.76% |
-7.03% |
-15.06% |
-10.15% |
-1.35% |
- |
-1.48% |
| Cash Return on Invested Capital (CROIC) |
|
-1.26% |
-0.32% |
0.14% |
-4.08% |
-7.15% |
-3.31% |
-1.07% |
-3.57% |
-2.29% |
- |
-11.56% |
| Operating Return on Assets (OROA) |
|
-8.74% |
-2.71% |
-2.26% |
-1.27% |
-3.30% |
-7.00% |
-14.42% |
-9.49% |
-1.21% |
- |
-1.38% |
| Return on Assets (ROA) |
|
-8.62% |
-3.83% |
-2.00% |
-1.09% |
-3.31% |
-6.42% |
-14.56% |
-10.83% |
-1.57% |
- |
-1.36% |
| Return on Common Equity (ROCE) |
|
-6.49% |
-2.82% |
-2.13% |
-1.13% |
-2.80% |
-5.23% |
-11.17% |
-7.50% |
-1.00% |
- |
-1.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-6.83% |
0.00% |
-8.74% |
0.00% |
0.00% |
0.00% |
-10.68% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.71 |
-2.49 |
-2.34 |
-1.32 |
-2.38 |
-4.32 |
-7.19 |
-4.72 |
-0.79 |
-2.68 |
-1.11 |
| NOPAT Margin |
|
-27.12% |
-12.20% |
-10.33% |
-4.73% |
-10.08% |
-17.19% |
-37.16% |
-26.27% |
-2.81% |
- |
-4.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
-113.10% |
-50.08% |
-8.36% |
-6.97% |
5.76% |
19.00% |
25.53% |
20.89% |
3.89% |
- |
-1.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.89% |
-0.86% |
-0.48% |
-0.85% |
-1.64% |
-2.76% |
-1.83% |
-0.30% |
-0.75% |
-0.30% |
| Cost of Revenue to Revenue |
|
89.25% |
77.35% |
73.14% |
72.60% |
75.97% |
82.44% |
106.41% |
92.03% |
77.74% |
- |
70.37% |
| SG&A Expenses to Revenue |
|
32.63% |
26.27% |
27.45% |
20.70% |
23.90% |
25.65% |
30.56% |
31.45% |
22.66% |
- |
24.33% |
| R&D to Revenue |
|
16.85% |
13.80% |
14.17% |
13.46% |
14.54% |
16.46% |
16.11% |
14.05% |
3.62% |
- |
11.19% |
| Operating Expenses to Revenue |
|
49.48% |
40.08% |
41.61% |
34.15% |
38.44% |
42.12% |
46.67% |
45.50% |
26.28% |
- |
35.52% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.50 |
-2.66 |
-2.32 |
-1.39 |
-2.88 |
-6.17 |
-9.92 |
-6.72 |
-1.29 |
-3.12 |
-1.51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.32 |
-0.37 |
-0.12 |
0.85 |
-0.58 |
-3.93 |
-7.70 |
-4.46 |
1.02 |
-0.80 |
0.97 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.52 |
0.52 |
1.03 |
0.77 |
0.55 |
0.51 |
0.35 |
0.54 |
1.18 |
- |
11.67 |
| Price to Tangible Book Value (P/TBV) |
|
0.52 |
0.52 |
1.03 |
0.77 |
0.55 |
0.51 |
0.35 |
0.54 |
1.18 |
- |
11.67 |
| Price to Revenue (P/Rev) |
|
1.28 |
1.38 |
2.57 |
1.70 |
1.14 |
0.98 |
0.67 |
1.11 |
2.29 |
- |
33.02 |
| 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 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
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) |
|
0.65 |
0.65 |
1.02 |
0.83 |
0.68 |
0.66 |
0.55 |
0.69 |
1.12 |
- |
11.25 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.12 |
2.30 |
3.52 |
2.54 |
2.03 |
1.77 |
1.49 |
2.10 |
3.34 |
- |
33.14 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
69.47 |
51.16 |
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 |
694.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.17 |
0.20 |
0.19 |
0.19 |
0.20 |
0.19 |
0.21 |
0.23 |
0.26 |
- |
0.20 |
| 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 |
|
-0.01 |
-0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.04 |
0.06 |
0.09 |
- |
-0.07 |
| Leverage Ratio |
|
1.27 |
1.30 |
1.29 |
1.29 |
1.31 |
1.33 |
1.33 |
1.35 |
1.36 |
- |
1.33 |
| Compound Leverage Factor |
|
1.27 |
1.72 |
0.99 |
1.00 |
1.03 |
1.20 |
1.34 |
1.42 |
1.23 |
- |
0.93 |
| Debt to Total Capital |
|
14.59% |
16.43% |
15.61% |
16.16% |
16.88% |
15.64% |
17.58% |
18.86% |
20.38% |
- |
16.97% |
| Short-Term Debt to Total Capital |
|
14.59% |
16.43% |
15.61% |
16.16% |
16.88% |
15.64% |
17.58% |
18.86% |
20.38% |
- |
16.97% |
| 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 |
|
1.13% |
1.10% |
1.12% |
1.13% |
1.10% |
1.17% |
1.18% |
1.19% |
1.17% |
- |
0.87% |
| Noncontrolling Interests to Total Capital |
|
20.34% |
20.23% |
20.38% |
20.21% |
20.45% |
20.56% |
20.47% |
20.54% |
20.30% |
- |
15.30% |
| Common Equity to Total Capital |
|
63.95% |
62.24% |
62.89% |
62.50% |
61.57% |
62.63% |
60.77% |
59.41% |
58.15% |
- |
66.86% |
| Debt to EBITDA |
|
-6.57 |
-4.97 |
-5.60 |
-12.82 |
-251.40 |
-12.51 |
-4.63 |
-3.36 |
-4.08 |
- |
-21.02 |
| Net Debt to EBITDA |
|
-0.32 |
-0.06 |
-0.89 |
-1.88 |
-70.98 |
-3.56 |
-1.26 |
-1.25 |
-2.01 |
- |
16.60 |
| 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 |
|
-3.44 |
-3.51 |
-3.42 |
-4.67 |
-6.33 |
-4.56 |
-3.45 |
-3.00 |
-3.62 |
- |
-7.41 |
| Net Debt to NOPAT |
|
-0.17 |
-0.04 |
-0.54 |
-0.69 |
-1.79 |
-1.30 |
-0.94 |
-1.12 |
-1.78 |
- |
5.85 |
| 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 |
|
1.23 |
1.06 |
1.84 |
1.46 |
1.11 |
1.04 |
0.68 |
0.83 |
1.56 |
- |
18.07 |
| Noncontrolling Interest Sharing Ratio |
|
25.14% |
25.11% |
25.19% |
25.13% |
25.53% |
25.64% |
25.86% |
26.09% |
26.42% |
- |
22.34% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.37 |
2.09 |
2.27 |
2.24 |
2.13 |
2.13 |
1.99 |
1.82 |
1.76 |
- |
2.59 |
| Quick Ratio |
|
0.76 |
0.73 |
0.73 |
0.76 |
0.67 |
0.65 |
0.72 |
0.63 |
0.67 |
- |
1.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.14 |
12 |
12 |
-1.49 |
-14 |
-2.86 |
5.17 |
4.39 |
9.90 |
-3.38 |
-23 |
| Operating Cash Flow to CapEx |
|
-18.06% |
0.00% |
-200.50% |
311.07% |
-575.88% |
760.48% |
-656.08% |
-1,640.14% |
-420.74% |
- |
-851.60% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-5.30 |
-34.72 |
0.00 |
0.00 |
21.74 |
25.07 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.99 |
-13.86 |
0.00 |
0.00 |
-22.65 |
-23.17 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.03 |
-16.27 |
0.00 |
0.00 |
-24.03 |
-28.67 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.21 |
0.22 |
0.25 |
0.27 |
0.28 |
0.28 |
0.25 |
0.26 |
- |
0.25 |
| Accounts Receivable Turnover |
|
2.88 |
3.13 |
3.41 |
3.76 |
4.04 |
4.43 |
4.01 |
3.45 |
2.92 |
- |
3.49 |
| Inventory Turnover |
|
0.74 |
0.71 |
0.73 |
0.79 |
0.82 |
0.88 |
0.96 |
0.91 |
0.97 |
- |
0.88 |
| Fixed Asset Turnover |
|
0.53 |
0.46 |
0.49 |
0.55 |
0.58 |
0.61 |
0.60 |
0.54 |
0.56 |
- |
0.59 |
| Accounts Payable Turnover |
|
6.58 |
6.34 |
7.61 |
8.34 |
7.38 |
6.87 |
7.44 |
6.62 |
6.73 |
- |
5.54 |
| Days Sales Outstanding (DSO) |
|
126.64 |
116.80 |
107.09 |
97.07 |
90.31 |
82.46 |
91.07 |
105.91 |
124.79 |
- |
104.44 |
| Days Inventory Outstanding (DIO) |
|
491.96 |
514.49 |
500.43 |
462.73 |
445.70 |
414.61 |
381.74 |
399.29 |
375.63 |
- |
412.69 |
| Days Payable Outstanding (DPO) |
|
55.48 |
57.55 |
47.97 |
43.77 |
49.48 |
53.10 |
49.04 |
55.13 |
54.20 |
- |
65.92 |
| Cash Conversion Cycle (CCC) |
|
563.12 |
573.74 |
559.55 |
516.03 |
486.53 |
443.98 |
423.78 |
450.07 |
446.22 |
- |
451.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
270 |
270 |
273 |
271 |
281 |
268 |
261 |
261 |
271 |
269 |
283 |
| Invested Capital Turnover |
|
0.30 |
0.27 |
0.28 |
0.33 |
0.34 |
0.37 |
0.36 |
0.32 |
0.33 |
- |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
-9.85 |
-14 |
-15 |
0.17 |
11 |
-1.45 |
-12 |
-9.11 |
-11 |
0.70 |
22 |
| Enterprise Value (EV) |
|
174 |
174 |
278 |
224 |
192 |
176 |
143 |
181 |
302 |
- |
3,178 |
| Market Capitalization |
|
105 |
105 |
203 |
150 |
108 |
97 |
64 |
95 |
207 |
- |
3,167 |
| Book Value per Share |
|
$4.60 |
$4.59 |
$4.46 |
$4.42 |
$4.43 |
$4.23 |
$3.98 |
$3.86 |
$3.81 |
$5.79 |
$4.88 |
| Tangible Book Value per Share |
|
$4.60 |
$4.59 |
$4.46 |
$4.42 |
$4.43 |
$4.23 |
$3.98 |
$3.86 |
$3.81 |
$5.79 |
$4.88 |
| Total Capital |
|
314 |
322 |
314 |
314 |
320 |
302 |
299 |
297 |
302 |
397 |
406 |
| Total Debt |
|
46 |
53 |
49 |
51 |
54 |
47 |
53 |
56 |
62 |
63 |
69 |
| 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 |
|
2.21 |
0.67 |
7.78 |
7.45 |
15 |
13 |
14 |
21 |
30 |
-66 |
-54 |
| Capital Expenditures (CapEx) |
|
4.39 |
-0.70 |
4.39 |
0.27 |
0.94 |
0.17 |
0.51 |
0.28 |
2.18 |
3.03 |
1.37 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
95 |
90 |
100 |
100 |
104 |
98 |
89 |
86 |
95 |
90 |
102 |
| Debt-free Net Working Capital (DFNWC) |
|
138 |
142 |
141 |
143 |
143 |
131 |
127 |
121 |
126 |
219 |
225 |
| Net Working Capital (NWC) |
|
93 |
89 |
92 |
93 |
89 |
84 |
74 |
65 |
65 |
156 |
156 |
| Net Nonoperating Expense (NNE) |
|
1.71 |
1.27 |
-0.29 |
-0.12 |
0.50 |
1.34 |
2.82 |
2.95 |
0.89 |
1.16 |
0.38 |
| Net Nonoperating Obligations (NNO) |
|
2.21 |
0.67 |
7.78 |
7.45 |
15 |
13 |
14 |
21 |
30 |
-66 |
-54 |
| Total Depreciation and Amortization (D&A) |
|
2.19 |
2.30 |
2.19 |
2.25 |
2.30 |
2.24 |
2.22 |
2.26 |
2.31 |
2.32 |
2.48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
115.45% |
118.43% |
125.85% |
113.34% |
110.21% |
98.18% |
92.28% |
100.18% |
105.32% |
- |
105.87% |
| Debt-free Net Working Capital to Revenue |
|
168.48% |
187.37% |
178.03% |
162.29% |
151.17% |
132.20% |
132.04% |
140.97% |
139.84% |
- |
234.39% |
| Net Working Capital to Revenue |
|
112.76% |
117.55% |
116.01% |
104.91% |
94.09% |
84.64% |
77.35% |
76.00% |
71.75% |
- |
162.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.14) |
($0.08) |
($0.05) |
($0.04) |
($0.07) |
($0.11) |
($0.20) |
($0.16) |
($0.04) |
($0.09) |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.64M |
42.64M |
42.99M |
43.09M |
43.16M |
43.15M |
43.55M |
43.71M |
43.84M |
43.93M |
53.32M |
| Adjusted Diluted Earnings per Share |
|
($0.14) |
($0.08) |
($0.05) |
($0.04) |
($0.07) |
($0.11) |
($0.20) |
($0.16) |
($0.04) |
($0.09) |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.64M |
42.64M |
42.99M |
43.09M |
43.16M |
43.15M |
43.55M |
43.71M |
43.84M |
43.93M |
53.32M |
| 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 |
|
43.64M |
44.25M |
44.40M |
44.48M |
44.75M |
45.60M |
45.60M |
46.12M |
46.62M |
55.57M |
65.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.71 |
-2.49 |
-2.34 |
-1.32 |
-2.38 |
-4.32 |
-7.19 |
-4.72 |
-0.79 |
-2.68 |
-1.11 |
| Normalized NOPAT Margin |
|
-27.12% |
-12.20% |
-10.33% |
-4.73% |
-10.08% |
-17.19% |
-37.16% |
-26.27% |
-2.81% |
- |
-4.12% |
| Pre Tax Income Margin |
|
-37.52% |
-17.17% |
-7.82% |
-3.86% |
-9.56% |
-22.08% |
-51.36% |
-39.47% |
-4.18% |
- |
-3.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.94 |
-7.36 |
0.00 |
0.00 |
-33.28 |
-3.26 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.68 |
-6.10 |
0.00 |
0.00 |
-23.37 |
-1.99 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-5.90 |
-9.76 |
0.00 |
0.00 |
-34.66 |
-8.77 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-5.64 |
-8.50 |
0.00 |
0.00 |
-24.76 |
-7.50 |
- |
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% |