| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,862,871.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,862,871.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1,110.36% |
-6.68% |
11,461.88% |
32.11% |
-33.22% |
237.08% |
-44.76% |
2,449.93% |
4,318.01% |
4,051.27% |
66.78% |
| EBITDA Growth |
|
-33.18% |
-25.23% |
109.13% |
-22.11% |
-16.78% |
-44.78% |
-930.48% |
27.60% |
32.42% |
44.82% |
-5.86% |
| EBIT Growth |
|
-32.73% |
-24.84% |
107.75% |
-21.81% |
-16.55% |
-44.18% |
-1,078.43% |
27.50% |
32.23% |
43.07% |
-5.79% |
| NOPAT Growth |
|
-22.13% |
-37.28% |
100.27% |
-20.15% |
-21.60% |
-27.40% |
-30,529.15% |
23.51% |
24.28% |
38.25% |
-1.52% |
| Net Income Growth |
|
-28.03% |
-21.17% |
74.67% |
52.99% |
8.49% |
-56.98% |
-369.05% |
-143.25% |
-12.59% |
27.21% |
1.80% |
| EPS Growth |
|
-16.13% |
-6.59% |
78.26% |
60.20% |
20.37% |
-47.42% |
-340.00% |
-143.59% |
-10.47% |
30.07% |
4.55% |
| Operating Cash Flow Growth |
|
-7.45% |
-33.86% |
-52.12% |
165.90% |
-24.33% |
-56.49% |
9.25% |
-208.00% |
39.32% |
71.12% |
0.98% |
| Free Cash Flow Firm Growth |
|
189.45% |
-161.69% |
-141.29% |
-107.24% |
-108.30% |
438.23% |
745.11% |
1,511.46% |
-554.50% |
124.64% |
-242.44% |
| Invested Capital Growth |
|
-5,445.64% |
-1.80% |
13.34% |
-2.89% |
-2.78% |
-36.93% |
-105.66% |
-95.68% |
39.94% |
-58.90% |
65.46% |
| Revenue Q/Q Growth |
|
149.30% |
-57.35% |
11,998.57% |
-98.97% |
26.01% |
115.30% |
1,882.88% |
-5.20% |
9.17% |
27.74% |
26.16% |
| EBITDA Q/Q Growth |
|
-12.83% |
4.51% |
107.41% |
-1,628.60% |
-7.91% |
-18.37% |
57.47% |
-33.27% |
-0.73% |
1.95% |
20.95% |
| EBIT Q/Q Growth |
|
-12.69% |
4.50% |
106.31% |
-1,892.91% |
-7.82% |
-18.14% |
57.16% |
-32.86% |
-0.79% |
0.77% |
20.39% |
| NOPAT Q/Q Growth |
|
-7.94% |
-12.51% |
100.19% |
-51,277.55% |
-9.24% |
-17.88% |
53.82% |
-28.65% |
-8.13% |
3.88% |
24.08% |
| Net Income Q/Q Growth |
|
-11.69% |
5.10% |
78.77% |
-108.92% |
-117.43% |
-62.79% |
36.57% |
-8.34% |
-0.64% |
-5.24% |
14.43% |
| EPS Q/Q Growth |
|
-10.20% |
10.19% |
79.38% |
-95.00% |
-120.51% |
-66.28% |
38.46% |
-7.95% |
0.00% |
-5.26% |
16.00% |
| Operating Cash Flow Q/Q Growth |
|
-28.12% |
14.05% |
-75.88% |
134.03% |
-341.71% |
-8.17% |
-2.00% |
59.50% |
-35.81% |
48.51% |
-249.66% |
| Free Cash Flow Firm Q/Q Growth |
|
0.41% |
-108.52% |
-71.85% |
50.76% |
-15.19% |
447.01% |
227.76% |
7.74% |
-153.41% |
136.36% |
-780.69% |
| Invested Capital Q/Q Growth |
|
0.07% |
-2.72% |
16.75% |
-20.40% |
0.18% |
-36.85% |
-25.05% |
-14.56% |
69.36% |
-10.09% |
10.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
85.38% |
65.73% |
99.72% |
72.42% |
78.11% |
64.57% |
97.74% |
96.70% |
94.56% |
94.74% |
94.89% |
| EBITDA Margin |
|
-3,943.68% |
-8,828.25% |
5.41% |
-8,053.37% |
-6,896.60% |
-3,791.84% |
-81.33% |
-114.33% |
-105.50% |
-80.98% |
-50.74% |
| Operating Margin |
|
-3,854.61% |
-10,167.11% |
0.16% |
-8,096.82% |
-7,018.67% |
-3,842.69% |
-89.49% |
-121.45% |
-120.30% |
-90.52% |
-54.47% |
| EBIT Margin |
|
-3,983.74% |
-8,919.08% |
4.65% |
-8,125.97% |
-6,952.89% |
-3,815.08% |
-82.43% |
-115.52% |
-106.66% |
-82.85% |
-52.29% |
| Profit (Net Income) Margin |
|
-4,387.39% |
-9,760.92% |
-17.13% |
-3,484.50% |
-6,012.23% |
-4,545.89% |
-145.42% |
-166.20% |
-153.22% |
-126.24% |
-85.63% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.43% |
100.00% |
101.16% |
99.17% |
99.94% |
100.00% |
| Interest Burden Percent |
|
110.13% |
109.44% |
-368.00% |
42.88% |
86.47% |
118.64% |
176.42% |
142.22% |
144.85% |
152.46% |
163.77% |
| 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) |
|
53.65% |
50.49% |
48.58% |
37.96% |
37.00% |
38.81% |
50.59% |
54.89% |
51.30% |
41.48% |
37.36% |
| 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) |
|
-54.29% |
-141.91% |
1.38% |
-2,743.52% |
-2,294.11% |
-1,155.17% |
-12.14% |
-28.80% |
-45.10% |
-44.84% |
-26.92% |
| Return on Assets (ROA) |
|
-59.79% |
-155.30% |
-5.08% |
-1,176.45% |
-1,983.74% |
-1,376.45% |
-21.41% |
-41.43% |
-64.78% |
-68.32% |
-44.09% |
| Return on Common Equity (ROCE) |
|
54.16% |
50.91% |
49.12% |
38.32% |
37.39% |
39.11% |
51.02% |
55.27% |
51.66% |
41.72% |
37.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
51.63% |
0.00% |
52.09% |
42.23% |
36.29% |
0.00% |
41.06% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-110 |
-124 |
0.24 |
-123 |
-134 |
-158 |
-73 |
-94 |
-102 |
-98 |
-74 |
| NOPAT Margin |
|
-2,698.23% |
-7,116.97% |
0.11% |
-5,667.77% |
-4,913.07% |
-2,689.88% |
-62.64% |
-85.01% |
-84.21% |
-63.36% |
-38.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
13.98% |
-109.91% |
-43.82% |
40.81% |
-24.20% |
-55.60% |
-25.61% |
-15.84% |
16.95% |
9.31% |
23.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
13.85% |
- |
- |
- |
15.51% |
4.46% |
5.29% |
141.69% |
43.70% |
-36.07% |
| Cost of Revenue to Revenue |
|
14.62% |
34.27% |
0.28% |
27.58% |
21.89% |
35.43% |
2.26% |
3.30% |
5.44% |
5.26% |
5.11% |
| SG&A Expenses to Revenue |
|
874.53% |
2,726.82% |
31.17% |
2,745.53% |
2,519.00% |
1,611.39% |
91.20% |
116.81% |
114.02% |
102.53% |
84.26% |
| R&D to Revenue |
|
3,058.81% |
7,462.81% |
66.77% |
5,290.36% |
4,408.64% |
2,216.08% |
95.54% |
100.60% |
93.52% |
75.51% |
65.10% |
| Operating Expenses to Revenue |
|
3,939.99% |
10,232.84% |
99.55% |
8,169.23% |
7,096.78% |
3,907.26% |
187.22% |
218.14% |
214.86% |
185.26% |
149.36% |
| Earnings before Interest and Taxes (EBIT) |
|
-163 |
-156 |
9.83 |
-176 |
-190 |
-224 |
-96 |
-128 |
-129 |
-128 |
-102 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-161 |
-154 |
11 |
-175 |
-188 |
-223 |
-95 |
-126 |
-127 |
-125 |
-99 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
454.43 |
754.92 |
24.61 |
21.63 |
21.98 |
23.37 |
51.60 |
35.09 |
28.24 |
29.36 |
24.82 |
| 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) |
|
443.36 |
755.64 |
24.28 |
20.45 |
21.44 |
21.67 |
46.43 |
31.43 |
31.43 |
31.74 |
27.38 |
| 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) |
|
4.66 |
0.00 |
0.00 |
0.00 |
0.00 |
58.26 |
8.49 |
8.82 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.37 |
-0.33 |
-0.42 |
-0.40 |
-0.36 |
-0.30 |
0.00 |
0.00 |
-0.96 |
-0.89 |
-1.09 |
| Long-Term Debt to Equity |
|
-0.37 |
-0.33 |
-0.42 |
-0.40 |
-0.36 |
-0.30 |
0.00 |
0.00 |
-0.96 |
-0.89 |
-0.85 |
| Financial Leverage |
|
-0.43 |
0.03 |
0.07 |
0.10 |
0.10 |
0.14 |
0.28 |
0.40 |
-0.31 |
-0.59 |
-0.21 |
| Leverage Ratio |
|
-0.60 |
-0.45 |
-0.66 |
-0.53 |
-0.55 |
-0.52 |
-0.65 |
-0.66 |
-0.53 |
-0.53 |
-0.58 |
| Compound Leverage Factor |
|
-0.66 |
-0.49 |
2.41 |
-0.23 |
-0.47 |
-0.62 |
-1.14 |
-0.93 |
-0.77 |
-0.80 |
-0.94 |
| Debt to Total Capital |
|
-58.74% |
-49.82% |
-72.20% |
-67.34% |
-55.77% |
-42.86% |
0.00% |
0.00% |
-2,581.14% |
-826.59% |
1,208.47% |
| 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% |
267.47% |
| Long-Term Debt to Total Capital |
|
-58.74% |
-49.82% |
-72.20% |
-67.34% |
-55.77% |
-42.86% |
0.00% |
0.00% |
-2,581.14% |
-826.59% |
940.99% |
| 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 |
|
-1.84% |
-1.31% |
-2.10% |
-1.68% |
-1.47% |
-1.01% |
-0.59% |
-0.53% |
-14.42% |
-4.48% |
4.64% |
| Common Equity to Total Capital |
|
160.57% |
151.13% |
174.30% |
169.01% |
157.24% |
143.87% |
100.59% |
100.53% |
2,695.56% |
931.06% |
-1,113.10% |
| Debt to EBITDA |
|
-0.80 |
-0.77 |
-0.97 |
-0.91 |
-0.86 |
-0.76 |
0.00 |
0.00 |
-3.24 |
-3.95 |
-5.21 |
| Net Debt to EBITDA |
|
0.21 |
0.01 |
0.19 |
0.56 |
0.26 |
0.67 |
0.00 |
0.00 |
-1.95 |
-2.53 |
-3.10 |
| Long-Term Debt to EBITDA |
|
-0.80 |
-0.77 |
-0.97 |
-0.91 |
-0.86 |
-0.76 |
0.00 |
0.00 |
-3.24 |
-3.95 |
-4.06 |
| Debt to NOPAT |
|
-1.13 |
-1.05 |
-1.29 |
-1.22 |
-1.14 |
-1.05 |
0.00 |
0.00 |
-4.34 |
-5.06 |
-6.73 |
| Net Debt to NOPAT |
|
0.30 |
0.01 |
0.25 |
0.75 |
0.34 |
0.93 |
0.00 |
0.00 |
-2.61 |
-3.23 |
-4.01 |
| Long-Term Debt to NOPAT |
|
-1.13 |
-1.05 |
-1.29 |
-1.22 |
-1.14 |
-1.05 |
0.00 |
0.00 |
-4.34 |
-5.06 |
-5.24 |
| Altman Z-Score |
|
-3.65 |
-4.52 |
-1.37 |
-2.92 |
-4.50 |
-3.23 |
-3.09 |
-2.10 |
-2.37 |
-2.04 |
-1.15 |
| Noncontrolling Interest Sharing Ratio |
|
-0.94% |
-0.83% |
-1.10% |
-0.95% |
-1.05% |
-0.79% |
-0.84% |
-0.71% |
-0.70% |
-0.58% |
-0.49% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.54 |
3.32 |
5.54 |
4.59 |
3.19 |
4.67 |
4.57 |
5.19 |
3.88 |
2.77 |
1.52 |
| Quick Ratio |
|
5.17 |
3.04 |
5.34 |
3.34 |
1.92 |
4.44 |
4.31 |
4.74 |
3.52 |
2.52 |
1.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,178 |
-100 |
-172 |
-85 |
-98 |
339 |
1,112 |
1,198 |
-640 |
233 |
-1,585 |
| Operating Cash Flow to CapEx |
|
-33,695.13% |
-28,694.02% |
-31,588.06% |
138,338.89% |
-131,800.00% |
-415,587.23% |
0.00% |
-13,582.66% |
-23,313.62% |
-170,969.70% |
-285,911.59% |
| Free Cash Flow to Firm to Interest Expense |
|
58.01 |
-4.95 |
-3.44 |
-3.70 |
-4.24 |
11.38 |
17.58 |
31.84 |
-13.30 |
4.63 |
-30.00 |
| Operating Cash Flow to Interest Expense |
|
-7.15 |
-6.16 |
-4.39 |
3.26 |
-7.83 |
-6.55 |
-3.15 |
-2.14 |
-2.28 |
-1.12 |
-3.74 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.17 |
-6.18 |
-4.40 |
3.25 |
-7.84 |
-6.55 |
-3.15 |
-2.16 |
-2.29 |
-1.12 |
-3.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.02 |
0.30 |
0.34 |
0.33 |
0.30 |
0.15 |
0.25 |
0.42 |
0.54 |
0.51 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
68.56 |
0.00 |
0.00 |
0.00 |
6.97 |
3.62 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.53 |
| Fixed Asset Turnover |
|
0.67 |
0.71 |
17.50 |
19.15 |
20.63 |
23.57 |
14.07 |
29.30 |
48.39 |
81.13 |
99.66 |
| Accounts Payable Turnover |
|
0.53 |
0.22 |
0.54 |
0.22 |
0.27 |
0.38 |
0.37 |
0.38 |
0.89 |
0.91 |
1.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.32 |
0.00 |
0.00 |
0.00 |
52.40 |
100.85 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
238.50 |
| Days Payable Outstanding (DPO) |
|
694.76 |
1,657.35 |
671.43 |
1,678.51 |
1,360.74 |
954.05 |
994.45 |
964.36 |
408.05 |
399.15 |
365.38 |
| Cash Conversion Cycle (CCC) |
|
-694.76 |
-1,657.35 |
-671.43 |
-1,678.51 |
-1,360.74 |
-948.73 |
-994.45 |
-964.36 |
-408.05 |
-346.74 |
-26.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1,312 |
-1,348 |
-1,122 |
-1,351 |
-1,348 |
-1,845 |
-2,307 |
-2,643 |
-810 |
-892 |
-797 |
| Invested Capital Turnover |
|
-0.01 |
-0.01 |
-0.18 |
-0.16 |
-0.16 |
-0.14 |
-0.07 |
-0.12 |
-0.33 |
-0.69 |
-0.37 |
| Increase / (Decrease) in Invested Capital |
|
-1,288 |
-24 |
173 |
-38 |
-36 |
-498 |
-1,185 |
-1,292 |
539 |
-330 |
1,510 |
| Enterprise Value (EV) |
|
4,180 |
7,030 |
5,307 |
4,482 |
4,669 |
4,809 |
5,916 |
7,344 |
11,053 |
15,935 |
15,878 |
| Market Capitalization |
|
4,284 |
7,023 |
5,379 |
4,740 |
4,787 |
5,186 |
6,575 |
8,199 |
9,929 |
14,740 |
14,396 |
| Book Value per Share |
|
($7.43) |
($7.78) |
($5.87) |
($5.84) |
($6.54) |
($7.77) |
($8.67) |
($9.42) |
($10.11) |
($10.83) |
($11.75) |
| Tangible Book Value per Share |
|
($7.60) |
($7.94) |
($6.02) |
($5.97) |
($6.67) |
($7.89) |
($8.81) |
($9.57) |
($10.26) |
($10.97) |
($11.89) |
| Total Capital |
|
-752 |
-896 |
-602 |
-647 |
-782 |
-1,020 |
-1,639 |
-1,778 |
-72 |
-224 |
205 |
| Total Debt |
|
442 |
446 |
435 |
435 |
436 |
437 |
0.00 |
0.00 |
1,851 |
1,852 |
2,474 |
| Total Long-Term Debt |
|
442 |
446 |
435 |
435 |
436 |
437 |
0.00 |
0.00 |
1,851 |
1,852 |
1,926 |
| Net Debt |
|
-118 |
-5.09 |
-85 |
-269 |
-130 |
-388 |
-669 |
-865 |
1,113 |
1,185 |
1,472 |
| Capital Expenditures (CapEx) |
|
0.43 |
0.44 |
0.70 |
0.05 |
0.14 |
0.05 |
0.00 |
0.59 |
0.47 |
0.03 |
0.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-78 |
-118 |
122 |
-105 |
-100 |
-115 |
2.47 |
-20 |
-23 |
-78 |
32 |
| Debt-free Net Working Capital (DFNWC) |
|
482 |
334 |
642 |
482 |
305 |
566 |
543 |
736 |
623 |
510 |
972 |
| Net Working Capital (NWC) |
|
482 |
334 |
642 |
482 |
305 |
566 |
543 |
736 |
623 |
510 |
425 |
| Net Nonoperating Expense (NNE) |
|
69 |
46 |
36 |
-47 |
30 |
109 |
97 |
90 |
83 |
97 |
92 |
| Net Nonoperating Obligations (NNO) |
|
-118 |
-5.09 |
-85 |
-269 |
-130 |
-388 |
-669 |
-865 |
1,113 |
1,185 |
1,472 |
| Total Depreciation and Amortization (D&A) |
|
1.64 |
1.59 |
1.60 |
1.57 |
1.54 |
1.37 |
1.28 |
1.32 |
1.40 |
2.89 |
3.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-830.63% |
-1,266.13% |
55.87% |
-48.06% |
-46.09% |
-51.80% |
1.94% |
-8.76% |
-6.59% |
-15.48% |
5.56% |
| Debt-free Net Working Capital to Revenue |
|
5,108.24% |
3,587.54% |
293.67% |
219.91% |
140.23% |
255.20% |
426.22% |
315.19% |
177.12% |
101.53% |
167.67% |
| Net Working Capital to Revenue |
|
5,108.24% |
3,587.54% |
293.67% |
219.91% |
140.23% |
255.20% |
426.22% |
315.19% |
177.12% |
101.53% |
73.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.08) |
($0.97) |
($0.20) |
($0.39) |
($0.86) |
($1.43) |
($0.88) |
($0.95) |
($0.95) |
($1.00) |
($0.84) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
163.31M |
162.79M |
178.71M |
187.59M |
188.51M |
186.08M |
190.15M |
190.52M |
191.85M |
191.53M |
194.79M |
| Adjusted Diluted Earnings per Share |
|
($1.08) |
($0.97) |
($0.20) |
($0.39) |
($0.86) |
($1.43) |
($0.88) |
($0.95) |
($0.95) |
($1.00) |
($0.84) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
163.31M |
162.79M |
178.71M |
187.59M |
188.51M |
186.08M |
190.15M |
190.52M |
191.85M |
191.53M |
194.79M |
| 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 |
|
173.97M |
175.83M |
187.13M |
188.03M |
188.99M |
190.19M |
189.88M |
191.17M |
192.71M |
193.86M |
195.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-110 |
-124 |
2.62 |
-121 |
-131 |
-155 |
-73 |
-93 |
-95 |
-90 |
-74 |
| Normalized NOPAT Margin |
|
-2,693.57% |
-7,086.73% |
1.24% |
-5,574.43% |
-4,794.67% |
-2,634.03% |
-62.30% |
-84.50% |
-79.08% |
-58.31% |
-38.13% |
| Pre Tax Income Margin |
|
-4,387.39% |
-9,760.92% |
-17.13% |
-3,484.50% |
-6,012.23% |
-4,526.28% |
-145.42% |
-164.30% |
-154.50% |
-126.32% |
-85.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.03 |
-7.68 |
0.20 |
-7.68 |
-8.24 |
-7.53 |
-1.52 |
-3.39 |
-2.67 |
-2.54 |
-1.93 |
| NOPAT to Interest Expense |
|
-5.44 |
-6.13 |
0.00 |
-5.36 |
-5.82 |
-5.31 |
-1.15 |
-2.50 |
-2.11 |
-1.94 |
-1.40 |
| EBIT Less CapEx to Interest Expense |
|
-8.05 |
-7.70 |
0.18 |
-7.68 |
-8.24 |
-7.53 |
-1.52 |
-3.41 |
-2.68 |
-2.54 |
-1.93 |
| NOPAT Less CapEx to Interest Expense |
|
-5.46 |
-6.15 |
-0.01 |
-5.36 |
-5.83 |
-5.31 |
-1.15 |
-2.51 |
-2.12 |
-1.94 |
-1.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.29% |
0.19% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.29% |
-11.12% |