| DEI Shares Outstanding |
|
8,998,910.00 |
737,585,438.00 |
755,924,333.00 |
755,599,676.00 |
756,431,729.00 |
- |
15,170,021.00 |
15,204,485.00 |
15,291,362.00 |
15,696,638.00 |
16,449,892.00 |
| DEI Adjusted Shares Outstanding |
|
179,978.00 |
14,751,709.00 |
15,118,487.00 |
15,111,994.00 |
15,128,635.00 |
- |
15,170,021.00 |
15,204,485.00 |
15,291,362.00 |
15,696,638.00 |
16,449,892.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1,966.29 |
-3.45 |
-3.41 |
-2.74 |
-3.58 |
- |
-3.33 |
-2.39 |
-2.56 |
-2.54 |
-4.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-41.31% |
-97.67% |
25.68% |
3.75% |
86.31% |
260.53% |
46.30% |
36.83% |
51.30% |
- |
51.61% |
| EBITDA Growth |
|
-127.92% |
160.86% |
40.59% |
-13.17% |
85.11% |
-123.24% |
-8.57% |
-0.07% |
17.23% |
- |
-13.85% |
| EBIT Growth |
|
-139.13% |
148.41% |
36.72% |
-6.34% |
82.92% |
-128.98% |
1.40% |
13.10% |
25.39% |
- |
-7.24% |
| NOPAT Growth |
|
-93.22% |
132.06% |
36.72% |
-6.34% |
82.92% |
-128.98% |
1.40% |
13.10% |
25.39% |
- |
-7.24% |
| Net Income Growth |
|
-56.17% |
134.84% |
41.23% |
6.01% |
84.68% |
-126.02% |
1.82% |
12.32% |
27.83% |
- |
-39.07% |
| EPS Growth |
|
-56.17% |
134.84% |
41.23% |
6.01% |
89.95% |
28.86% |
2.35% |
12.77% |
28.49% |
- |
-28.83% |
| Operating Cash Flow Growth |
|
-93.61% |
-98.09% |
73.70% |
-1,163.73% |
-116.87% |
-32.03% |
-33.60% |
74.46% |
139.86% |
- |
-118.89% |
| Free Cash Flow Firm Growth |
|
-25.36% |
161.28% |
-243.08% |
-299.35% |
-45.13% |
-129.38% |
12.31% |
95.05% |
91.04% |
- |
17.63% |
| Invested Capital Growth |
|
-27.58% |
-58.47% |
6,848.43% |
18,527.28% |
108.79% |
41.62% |
84.63% |
-1.25% |
-2.21% |
- |
35.79% |
| Revenue Q/Q Growth |
|
-49.95% |
-48.73% |
178.90% |
44.99% |
-10.13% |
-0.80% |
13.18% |
35.61% |
-0.63% |
- |
7.20% |
| EBITDA Q/Q Growth |
|
-907.21% |
170.32% |
-119.53% |
18.18% |
-32.54% |
-9.72% |
8.75% |
24.59% |
-9.64% |
- |
-18.28% |
| EBIT Q/Q Growth |
|
-686.55% |
163.44% |
-125.37% |
15.99% |
-26.32% |
-7.67% |
13.70% |
25.96% |
-8.45% |
- |
-16.63% |
| NOPAT Q/Q Growth |
|
-686.55% |
163.44% |
-125.37% |
15.99% |
-26.32% |
-7.67% |
13.70% |
25.96% |
-8.45% |
- |
-16.63% |
| Net Income Q/Q Growth |
|
-704.11% |
164.32% |
-122.62% |
19.67% |
-31.05% |
-9.25% |
14.63% |
28.26% |
-7.87% |
- |
-76.13% |
| EPS Q/Q Growth |
|
-704.11% |
164.32% |
-122.62% |
19.67% |
-30.66% |
-9.50% |
15.05% |
28.23% |
-7.11% |
- |
-65.00% |
| Operating Cash Flow Q/Q Growth |
|
201.92% |
-228.27% |
46.70% |
-415.29% |
95.21% |
-903.75% |
46.06% |
1.50% |
107.47% |
- |
-118.57% |
| Free Cash Flow Firm Q/Q Growth |
|
-173.03% |
382.02% |
-156.77% |
-70.49% |
46.83% |
42.92% |
-69.46% |
90.37% |
3.79% |
- |
-187.77% |
| Invested Capital Q/Q Growth |
|
8,010.54% |
22.60% |
2.23% |
83.24% |
-9.09% |
-16.84% |
33.27% |
-1.99% |
-9.97% |
- |
24.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-441.89% |
-22.98% |
-88.10% |
-25.24% |
-45.45% |
-31.90% |
-55.48% |
-3.04% |
-4.76% |
- |
-20.62% |
| EBITDA Margin |
|
-2,098.17% |
2,877.81% |
-201.52% |
-113.72% |
-167.71% |
-185.49% |
-149.55% |
-83.17% |
-91.76% |
- |
-104.16% |
| Operating Margin |
|
-2,201.36% |
2,724.30% |
-247.77% |
-143.56% |
-201.78% |
-219.00% |
-166.99% |
-91.17% |
-99.50% |
- |
-110.47% |
| EBIT Margin |
|
-2,201.36% |
2,724.30% |
-247.77% |
-143.56% |
-201.78% |
-219.00% |
-166.99% |
-91.17% |
-99.50% |
- |
-110.47% |
| Profit (Net Income) Margin |
|
-2,274.06% |
2,853.10% |
-231.41% |
-128.22% |
-186.97% |
-205.90% |
-155.31% |
-82.16% |
-89.19% |
- |
-148.03% |
| Tax Burden Percent |
|
100.19% |
-442.50% |
100.28% |
100.49% |
100.23% |
100.64% |
100.29% |
100.26% |
100.37% |
- |
138.09% |
| Interest Burden Percent |
|
103.11% |
-23.67% |
93.14% |
88.88% |
92.44% |
93.42% |
92.74% |
89.88% |
89.30% |
- |
97.04% |
| 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) |
|
-2,809.31% |
352.79% |
-112.07% |
-36.30% |
-44.72% |
-59.99% |
-41.59% |
-19.52% |
-26.23% |
- |
-27.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3,621.38% |
371.04% |
-128.43% |
-40.95% |
-51.02% |
-66.16% |
-45.20% |
-21.73% |
-28.58% |
- |
-33.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-243.70% |
-6,776.26% |
-252.43% |
-327.54% |
-136.07% |
-503.24% |
1,212.43% |
-131.13% |
-493.61% |
- |
398.34% |
| Return on Equity (ROE) |
|
-3,053.01% |
-6,423.47% |
-364.51% |
-363.84% |
-180.79% |
-563.23% |
1,170.84% |
-150.65% |
-519.84% |
- |
370.93% |
| Cash Return on Invested Capital (CROIC) |
|
-329.65% |
36.82% |
-326.06% |
-271.29% |
-56.56% |
-90.74% |
-106.05% |
-34.15% |
-34.22% |
- |
-55.96% |
| Operating Return on Assets (OROA) |
|
-1,463.84% |
198.18% |
-44.11% |
-22.83% |
-20.72% |
-26.13% |
-21.48% |
-10.88% |
-12.99% |
- |
-15.54% |
| Return on Assets (ROA) |
|
-1,512.19% |
207.54% |
-41.20% |
-20.39% |
-19.20% |
-24.57% |
-19.98% |
-9.81% |
-11.65% |
- |
-20.83% |
| Return on Common Equity (ROCE) |
|
-1,265.38% |
-68,283.18% |
-354.60% |
-347.16% |
-180.79% |
-563.23% |
1,170.84% |
-150.65% |
-519.84% |
- |
370.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-724.27% |
0.00% |
-290.69% |
0.00% |
0.00% |
0.00% |
201.04% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-240 |
152 |
-39 |
-32 |
-41 |
-44 |
-38 |
-28 |
-31 |
-31 |
-37 |
| NOPAT Margin |
|
-1,540.95% |
1,907.01% |
-173.44% |
-100.49% |
-141.25% |
-153.30% |
-116.89% |
-63.82% |
-69.65% |
- |
-77.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
812.07% |
-18.25% |
16.36% |
4.66% |
6.31% |
6.17% |
3.61% |
2.21% |
2.35% |
- |
6.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
19.93% |
-5.38% |
-4.01% |
-6.27% |
-6.25% |
-5.81% |
-4.35% |
-5.17% |
-4.86% |
-5.14% |
| Cost of Revenue to Revenue |
|
541.89% |
317.10% |
171.11% |
109.27% |
130.21% |
104.34% |
143.36% |
93.81% |
94.12% |
- |
117.35% |
| SG&A Expenses to Revenue |
|
91.47% |
206.14% |
63.13% |
46.97% |
43.50% |
36.22% |
35.73% |
26.07% |
23.18% |
- |
18.84% |
| R&D to Revenue |
|
40.80% |
93.67% |
24.53% |
20.40% |
25.00% |
23.71% |
22.06% |
15.74% |
15.33% |
- |
17.60% |
| Operating Expenses to Revenue |
|
1,759.47% |
-2,747.28% |
159.66% |
118.31% |
156.33% |
187.10% |
111.50% |
88.14% |
94.74% |
- |
89.85% |
| Earnings before Interest and Taxes (EBIT) |
|
-343 |
217 |
-55 |
-46 |
-59 |
-63 |
-54 |
-40 |
-44 |
-45 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-327 |
230 |
-45 |
-37 |
-49 |
-53 |
-49 |
-37 |
-40 |
-42 |
-49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.03 |
4.91 |
4.80 |
7.72 |
694.44 |
0.00 |
0.00 |
2.46 |
20.48 |
- |
68.51 |
| Price to Tangible Book Value (P/TBV) |
|
0.06 |
11.56 |
27.69 |
0.00 |
0.00 |
0.00 |
0.00 |
6.17 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.01 |
8.33 |
4.77 |
4.44 |
2.95 |
1.25 |
1.39 |
1.44 |
5.90 |
- |
3.24 |
| 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) |
|
0.18 |
3.09 |
2.24 |
1.70 |
1.69 |
1.61 |
1.60 |
1.27 |
3.14 |
- |
2.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.08 |
9.80 |
6.82 |
9.38 |
7.21 |
4.82 |
5.85 |
4.12 |
8.25 |
- |
6.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.64 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.50 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.42 |
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.73 |
5.23 |
8.40 |
17.01 |
1,681.68 |
-13.13 |
-7.42 |
7.47 |
13.09 |
- |
82.59 |
| Long-Term Debt to Equity |
|
3.73 |
5.23 |
8.40 |
17.01 |
1,681.68 |
-13.13 |
-7.42 |
7.47 |
13.09 |
- |
82.59 |
| Financial Leverage |
|
0.07 |
-18.26 |
1.97 |
8.00 |
2.67 |
7.61 |
-26.83 |
6.03 |
17.27 |
- |
-11.91 |
| Leverage Ratio |
|
2.93 |
-43.90 |
10.76 |
20.44 |
11.31 |
28.23 |
-71.42 |
18.03 |
52.70 |
- |
-27.50 |
| Compound Leverage Factor |
|
3.02 |
10.39 |
10.03 |
18.17 |
10.45 |
26.37 |
-66.23 |
16.20 |
47.06 |
- |
-26.69 |
| Debt to Total Capital |
|
78.86% |
83.94% |
89.36% |
94.45% |
99.94% |
108.24% |
115.59% |
88.19% |
92.90% |
- |
98.80% |
| 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% |
| Long-Term Debt to Total Capital |
|
78.86% |
83.94% |
89.36% |
94.45% |
99.94% |
108.24% |
115.59% |
88.19% |
92.90% |
- |
98.80% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
21.14% |
16.06% |
10.64% |
5.55% |
0.06% |
-8.24% |
-15.59% |
11.81% |
7.10% |
- |
1.20% |
| Debt to EBITDA |
|
-0.56 |
-3.13 |
-3.68 |
-4.28 |
6.56 |
-4.16 |
-4.04 |
-3.05 |
-3.06 |
- |
-4.07 |
| Net Debt to EBITDA |
|
-0.03 |
-0.52 |
-0.91 |
-2.16 |
3.93 |
-2.11 |
-2.83 |
-1.87 |
-1.92 |
- |
-3.70 |
| Long-Term Debt to EBITDA |
|
-0.56 |
-3.13 |
-3.68 |
-4.28 |
6.56 |
-4.16 |
-4.04 |
-3.05 |
-3.06 |
- |
-4.07 |
| Debt to NOPAT |
|
-0.73 |
-3.58 |
-4.09 |
-4.81 |
16.24 |
-4.89 |
-4.87 |
-3.78 |
-3.89 |
- |
-5.40 |
| Net Debt to NOPAT |
|
-0.04 |
-0.60 |
-1.01 |
-2.43 |
9.72 |
-2.48 |
-3.40 |
-2.31 |
-2.43 |
- |
-4.91 |
| Long-Term Debt to NOPAT |
|
-0.73 |
-3.58 |
-4.09 |
-4.81 |
16.24 |
-4.89 |
-4.87 |
-3.78 |
-3.89 |
- |
-5.40 |
| Altman Z-Score |
|
-2.59 |
-0.62 |
-2.08 |
-2.04 |
-2.79 |
-2.77 |
-2.74 |
-2.43 |
-2.11 |
- |
-2.24 |
| Noncontrolling Interest Sharing Ratio |
|
58.55% |
-963.03% |
2.72% |
4.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.50 |
7.31 |
7.71 |
4.41 |
1.85 |
1.73 |
0.90 |
0.53 |
0.36 |
- |
0.14 |
| Quick Ratio |
|
5.00 |
6.68 |
6.93 |
3.88 |
1.63 |
1.50 |
0.79 |
0.46 |
0.31 |
- |
0.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-169 |
475 |
-270 |
-460 |
-245 |
-140 |
-237 |
-23 |
-22 |
-36 |
-192 |
| Operating Cash Flow to CapEx |
|
2,598.88% |
-10,538.58% |
-4,983.24% |
-7,479.69% |
-325.92% |
-111,606.32% |
-2,250.57% |
-1,935.01% |
150.36% |
- |
-35,260.85% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.47 |
0.00 |
-55.58 |
-108.36 |
-44.91 |
-20.11 |
-36.41 |
-2.26 |
-1.80 |
- |
-33.46 |
| Operating Cash Flow to Interest Expense |
|
4.26 |
0.00 |
-8.82 |
-51.96 |
-1.94 |
-15.27 |
-8.80 |
-5.59 |
0.35 |
- |
-21.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.10 |
0.00 |
-9.00 |
-52.66 |
-2.53 |
-15.28 |
-9.19 |
-5.87 |
0.12 |
- |
-21.91 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.07 |
0.18 |
0.16 |
0.10 |
0.12 |
0.13 |
0.12 |
0.13 |
- |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
4.32 |
0.00 |
7.22 |
6.59 |
6.30 |
5.91 |
5.09 |
5.80 |
- |
8.07 |
| Inventory Turnover |
|
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 |
13.00 |
0.00 |
0.00 |
- |
83.74 |
| Accounts Payable Turnover |
|
12.48 |
2.27 |
5.57 |
5.23 |
1.54 |
2.39 |
2.51 |
2.39 |
2.15 |
- |
3.08 |
| Days Sales Outstanding (DSO) |
|
0.00 |
84.44 |
0.00 |
50.53 |
55.43 |
57.93 |
61.73 |
71.64 |
62.97 |
- |
45.20 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
29.26 |
161.05 |
65.59 |
69.80 |
236.50 |
152.82 |
145.14 |
152.85 |
169.44 |
- |
118.36 |
| Cash Conversion Cycle (CCC) |
|
-29.26 |
-76.61 |
-65.59 |
-19.27 |
-181.07 |
-94.89 |
-83.41 |
-81.21 |
-106.47 |
- |
-73.16 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
187 |
229 |
235 |
430 |
391 |
325 |
433 |
424 |
382 |
441 |
588 |
| Invested Capital Turnover |
|
1.82 |
0.19 |
0.65 |
0.36 |
0.32 |
0.39 |
0.36 |
0.31 |
0.38 |
- |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
-71 |
-323 |
231 |
428 |
204 |
96 |
199 |
-5.38 |
-8.63 |
4.05 |
155 |
| Enterprise Value (EV) |
|
34 |
709 |
525 |
732 |
660 |
523 |
695 |
538 |
1,201 |
- |
1,228 |
| Market Capitalization |
|
4.31 |
602 |
366 |
347 |
269 |
135 |
166 |
188 |
858 |
- |
586 |
| Book Value per Share |
|
$17.47 |
$0.17 |
$0.10 |
$0.06 |
$0.00 |
($3.84) |
($6.73) |
$5.04 |
$2.74 |
$2.37 |
$0.52 |
| Tangible Book Value per Share |
|
$8.48 |
$0.07 |
$0.02 |
($0.02) |
($0.08) |
($6.78) |
($9.67) |
$2.01 |
($0.27) |
$0.27 |
($1.24) |
| Total Capital |
|
744 |
763 |
717 |
809 |
653 |
706 |
655 |
648 |
590 |
648 |
715 |
| Total Debt |
|
587 |
641 |
641 |
764 |
652 |
764 |
757 |
572 |
549 |
611 |
706 |
| Total Long-Term Debt |
|
587 |
641 |
641 |
764 |
652 |
764 |
757 |
572 |
549 |
611 |
706 |
| Net Debt |
|
30 |
107 |
158 |
385 |
390 |
387 |
529 |
350 |
343 |
407 |
642 |
| Capital Expenditures (CapEx) |
|
2.41 |
0.76 |
0.86 |
2.95 |
3.24 |
0.10 |
2.54 |
2.91 |
2.80 |
2.98 |
0.36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-47 |
-13 |
-4.17 |
-28 |
-117 |
-127 |
-262 |
-480 |
-704 |
-791 |
-790 |
| Debt-free Net Working Capital (DFNWC) |
|
510 |
516 |
478 |
351 |
145 |
138 |
-34 |
-259 |
-498 |
-588 |
-726 |
| Net Working Capital (NWC) |
|
510 |
516 |
478 |
351 |
145 |
138 |
-34 |
-259 |
-498 |
-588 |
-726 |
| Net Nonoperating Expense (NNE) |
|
114 |
-75 |
13 |
8.95 |
13 |
15 |
13 |
8.10 |
8.57 |
8.43 |
34 |
| Net Nonoperating Obligations (NNO) |
|
30 |
107 |
158 |
385 |
390 |
383 |
535 |
348 |
340 |
403 |
580 |
| Total Depreciation and Amortization (D&A) |
|
16 |
12 |
10 |
9.63 |
9.88 |
9.64 |
5.68 |
3.54 |
3.40 |
3.16 |
3.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.49% |
-18.66% |
-5.42% |
-35.42% |
-128.02% |
-116.69% |
-220.48% |
-367.40% |
-483.78% |
- |
-436.58% |
| Debt-free Net Working Capital to Revenue |
|
125.53% |
712.87% |
622.29% |
449.86% |
158.46% |
127.46% |
-28.56% |
-197.87% |
-342.38% |
- |
-401.08% |
| Net Working Capital to Revenue |
|
125.53% |
712.87% |
622.29% |
449.86% |
158.46% |
127.46% |
-28.56% |
-197.87% |
-342.38% |
- |
-401.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($34.00) |
($275.50) |
($3.50) |
($2.50) |
($3.58) |
($3.92) |
($3.33) |
($2.39) |
($2.56) |
($2.60) |
($4.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.93M |
184.67K |
15.08M |
15.10M |
15.12M |
15.11M |
15.17M |
15.19M |
15.26M |
15.36M |
16.41M |
| Adjusted Diluted Earnings per Share |
|
($34.00) |
($275.50) |
($3.50) |
($2.50) |
($3.58) |
($3.92) |
($3.33) |
($2.39) |
($2.56) |
($2.60) |
($4.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.93M |
184.67K |
15.08M |
15.10M |
15.12M |
15.11M |
15.17M |
15.19M |
15.26M |
15.36M |
16.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($275.50) |
$0.00 |
$0.00 |
$0.00 |
($3.92) |
$0.00 |
$0.00 |
$0.00 |
($2.60) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.75M |
15.12M |
15.11M |
15.13M |
15.15M |
15.17M |
15.20M |
15.29M |
15.70M |
16.45M |
18.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-240 |
152 |
-39 |
-32 |
-41 |
-44 |
-38 |
-28 |
-31 |
-31 |
-37 |
| Normalized NOPAT Margin |
|
-1,540.95% |
1,907.01% |
-173.44% |
-100.49% |
-141.25% |
-153.30% |
-116.89% |
-63.82% |
-69.65% |
- |
-77.33% |
| Pre Tax Income Margin |
|
-2,269.82% |
-644.77% |
-230.77% |
-127.59% |
-186.54% |
-204.59% |
-154.86% |
-81.95% |
-88.86% |
- |
-107.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-23.31 |
0.00 |
-11.36 |
-10.91 |
-10.74 |
-9.07 |
-8.37 |
-3.99 |
-3.58 |
- |
-9.16 |
| NOPAT to Interest Expense |
|
-16.32 |
0.00 |
-7.95 |
-7.64 |
-7.52 |
-6.35 |
-5.86 |
-2.79 |
-2.51 |
- |
-6.41 |
| EBIT Less CapEx to Interest Expense |
|
-23.47 |
0.00 |
-11.53 |
-11.60 |
-11.34 |
-9.09 |
-8.76 |
-4.28 |
-3.81 |
- |
-9.22 |
| NOPAT Less CapEx to Interest Expense |
|
-16.48 |
0.00 |
-8.13 |
-8.33 |
-8.12 |
-6.36 |
-6.25 |
-3.08 |
-2.74 |
- |
-6.47 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-6.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
-1.38% |
-6.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |