| DEI Shares Outstanding |
|
49,190,855.00 |
49,281,046.00 |
49,281,046.00 |
68,805,786.00 |
69,337,753.00 |
70,588,959.00 |
70,989,661.00 |
71,007,083.00 |
71,170,815.00 |
- |
97,578,175.00 |
| DEI Adjusted Shares Outstanding |
|
49,190,855.00 |
49,281,046.00 |
49,281,046.00 |
68,805,786.00 |
69,337,753.00 |
70,588,959.00 |
70,989,661.00 |
71,007,083.00 |
71,170,815.00 |
- |
97,578,175.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.53 |
-0.69 |
-0.58 |
-0.26 |
-0.36 |
-0.50 |
-0.37 |
-0.37 |
-0.45 |
- |
-0.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
63.93% |
14.26% |
-19.15% |
350.68% |
38.75% |
58.76% |
138.17% |
-46.17% |
-26.90% |
112.79% |
-15.00% |
| EBITDA Growth |
|
10.84% |
0.09% |
8.62% |
40.39% |
-2.76% |
-0.91% |
15.72% |
-32.91% |
-18.09% |
38.45% |
-2.26% |
| EBIT Growth |
|
14.41% |
2.26% |
11.07% |
42.92% |
-1.57% |
-0.75% |
9.48% |
-32.92% |
-21.84% |
38.62% |
4.73% |
| NOPAT Growth |
|
14.41% |
2.26% |
11.07% |
42.92% |
-1.57% |
-0.75% |
9.48% |
-32.92% |
-21.84% |
38.62% |
4.73% |
| Net Income Growth |
|
15.40% |
6.54% |
18.46% |
50.68% |
8.77% |
0.52% |
7.19% |
-46.87% |
-30.41% |
40.75% |
4.53% |
| EPS Growth |
|
15.38% |
10.53% |
42.25% |
64.38% |
36.36% |
26.47% |
9.76% |
-42.31% |
-25.71% |
82.00% |
45.95% |
| Operating Cash Flow Growth |
|
-9.59% |
17.57% |
45.30% |
73.82% |
21.41% |
25.31% |
-83.71% |
-142.40% |
-29.31% |
-23.49% |
10.04% |
| Free Cash Flow Firm Growth |
|
115.16% |
35.30% |
67.01% |
65.74% |
-158.65% |
60.18% |
-65.18% |
-123.41% |
-142.68% |
-152.15% |
-14.99% |
| Invested Capital Growth |
|
0.00% |
1.66% |
-26.90% |
-13.46% |
-33.47% |
-40.24% |
2.98% |
-0.45% |
-7.98% |
19.67% |
12.89% |
| Revenue Q/Q Growth |
|
315.62% |
-70.55% |
-6.81% |
295.06% |
27.95% |
-66.30% |
39.81% |
-10.71% |
73.76% |
-1.91% |
-44.15% |
| EBITDA Q/Q Growth |
|
25.27% |
-33.66% |
12.98% |
31.41% |
-28.81% |
-31.26% |
27.32% |
-8.17% |
-14.45% |
31.59% |
-20.74% |
| EBIT Q/Q Growth |
|
25.98% |
-34.59% |
13.92% |
33.45% |
-31.72% |
-33.51% |
22.66% |
2.27% |
-20.74% |
32.74% |
-20.05% |
| NOPAT Q/Q Growth |
|
25.98% |
-34.59% |
13.92% |
33.45% |
-31.72% |
-33.51% |
22.66% |
2.27% |
-20.74% |
32.74% |
-20.05% |
| Net Income Q/Q Growth |
|
24.73% |
-28.54% |
18.40% |
37.53% |
-39.23% |
-40.16% |
23.87% |
1.15% |
-23.62% |
36.31% |
-22.66% |
| EPS Q/Q Growth |
|
24.66% |
-23.64% |
39.71% |
36.59% |
-34.62% |
-42.86% |
26.00% |
0.00% |
-18.92% |
79.55% |
-122.22% |
| Operating Cash Flow Q/Q Growth |
|
-61.64% |
21.81% |
24.54% |
72.55% |
-385.18% |
25.70% |
-85.62% |
63.78% |
-158.83% |
29.04% |
-35.22% |
| Free Cash Flow Firm Q/Q Growth |
|
155.86% |
-286.64% |
51.01% |
32.92% |
4.38% |
-26.71% |
-103.23% |
9.27% |
-3.87% |
-31.66% |
7.32% |
| Invested Capital Q/Q Growth |
|
26.30% |
-15.25% |
-13.61% |
-17.58% |
13.30% |
-21.10% |
21.40% |
-21.72% |
6.80% |
9.92% |
14.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-256.53% |
-1,164.18% |
-1,087.07% |
-188.73% |
-189.99% |
-740.00% |
-384.66% |
-465.98% |
-306.92% |
-214.05% |
-462.78% |
| Operating Margin |
|
-251.16% |
-1,147.72% |
-1,060.18% |
-178.59% |
-183.86% |
-728.39% |
-402.93% |
-440.99% |
-306.43% |
-210.10% |
-451.64% |
| EBIT Margin |
|
-251.16% |
-1,147.72% |
-1,060.18% |
-178.59% |
-183.86% |
-728.39% |
-402.93% |
-440.99% |
-306.43% |
-210.10% |
-451.64% |
| Profit (Net Income) Margin |
|
-244.19% |
-1,065.75% |
-933.23% |
-147.56% |
-160.57% |
-667.82% |
-363.66% |
-402.60% |
-286.43% |
-185.97% |
-408.47% |
| Tax Burden Percent |
|
103.85% |
100.80% |
100.00% |
100.00% |
100.00% |
100.38% |
100.00% |
100.00% |
100.00% |
100.59% |
100.00% |
| Interest Burden Percent |
|
93.62% |
92.12% |
88.03% |
82.62% |
87.33% |
91.34% |
90.26% |
91.30% |
93.47% |
87.99% |
90.44% |
| 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) |
|
-124.92% |
-49.50% |
-48.42% |
-44.87% |
-46.00% |
-45.58% |
-45.55% |
-52.99% |
-59.98% |
-44.44% |
-48.35% |
| 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) |
|
-30.69% |
-59.02% |
-53.48% |
-13.88% |
-17.46% |
-71.40% |
-44.66% |
-44.57% |
-28.76% |
-21.31% |
-48.57% |
| Return on Assets (ROA) |
|
-29.84% |
-54.80% |
-47.07% |
-11.47% |
-15.25% |
-65.46% |
-40.31% |
-40.69% |
-26.88% |
-18.87% |
-43.92% |
| Return on Common Equity (ROCE) |
|
-124.92% |
-49.50% |
-48.42% |
-44.87% |
-46.00% |
-45.58% |
-45.55% |
-52.99% |
-59.98% |
-44.44% |
-48.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-26 |
-23 |
-15 |
-20 |
-26 |
-20 |
-20 |
-24 |
-16 |
-19 |
| NOPAT Margin |
|
-175.81% |
-803.40% |
-742.13% |
-125.02% |
-128.70% |
-509.88% |
-282.05% |
-308.69% |
-214.50% |
-147.07% |
-316.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.06% |
-2.79% |
-1.94% |
-0.94% |
-1.82% |
-2.94% |
-2.18% |
-2.31% |
-3.29% |
-1.50% |
-2.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-9.01% |
-10.65% |
-8.73% |
-6.08% |
-8.15% |
-12.22% |
-10.46% |
-11.46% |
-15.60% |
-6.31% |
-8.30% |
| 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 |
|
95.13% |
315.76% |
338.53% |
80.75% |
76.60% |
200.37% |
128.90% |
135.65% |
79.43% |
83.32% |
151.67% |
| R&D to Revenue |
|
256.02% |
931.95% |
741.46% |
197.84% |
207.25% |
628.03% |
374.03% |
405.34% |
231.42% |
226.78% |
399.97% |
| Operating Expenses to Revenue |
|
351.16% |
1,247.72% |
1,160.18% |
278.59% |
283.86% |
828.39% |
502.93% |
540.99% |
406.43% |
310.10% |
551.64% |
| Earnings before Interest and Taxes (EBIT) |
|
-28 |
-37 |
-32 |
-21 |
-28 |
-38 |
-29 |
-29 |
-34 |
-23 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
-38 |
-33 |
-23 |
-29 |
-38 |
-28 |
-30 |
-34 |
-24 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.42 |
1.13 |
1.56 |
1.29 |
1.63 |
1.18 |
0.58 |
0.58 |
1.02 |
0.72 |
1.10 |
| Price to Tangible Book Value (P/TBV) |
|
0.42 |
1.13 |
1.56 |
1.29 |
1.63 |
1.18 |
0.58 |
0.58 |
1.02 |
0.72 |
1.10 |
| Price to Revenue (P/Rev) |
|
4.50 |
13.41 |
20.10 |
10.82 |
11.74 |
7.14 |
2.86 |
2.97 |
5.25 |
5.15 |
7.36 |
| 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 |
5.16 |
0.75 |
3.29 |
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 |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.16 |
-1.15 |
-1.15 |
-1.20 |
-1.17 |
-1.20 |
-1.19 |
-1.25 |
-1.24 |
-1.21 |
-1.19 |
| Leverage Ratio |
|
1.54 |
1.51 |
1.53 |
1.57 |
1.55 |
1.57 |
1.58 |
1.61 |
1.62 |
1.50 |
1.51 |
| Compound Leverage Factor |
|
1.44 |
1.39 |
1.34 |
1.30 |
1.35 |
1.44 |
1.43 |
1.47 |
1.51 |
1.32 |
1.37 |
| 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% |
| 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 |
|
0.00% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-1.12 |
-0.23 |
0.23 |
-0.10 |
0.12 |
-0.92 |
-1.80 |
-2.21 |
-2.48 |
-1.16 |
-1.00 |
| 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 |
|
7.39 |
6.34 |
5.08 |
5.09 |
6.31 |
5.71 |
5.70 |
5.06 |
5.76 |
7.81 |
9.00 |
| Quick Ratio |
|
7.17 |
6.21 |
4.94 |
4.89 |
6.14 |
5.49 |
5.47 |
4.87 |
5.52 |
7.60 |
8.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
14 |
-27 |
-13 |
-8.83 |
-8.44 |
-11 |
-22 |
-20 |
-20 |
-27 |
-25 |
| Operating Cash Flow to CapEx |
|
-5,117.83% |
-15,292.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,592.94% |
-201,318.18% |
-46,787.50% |
| Free Cash Flow to Firm to Interest Expense |
|
18.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-38.97 |
0.00 |
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 |
|
-39.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.12 |
0.05 |
0.05 |
0.08 |
0.10 |
0.10 |
0.11 |
0.10 |
0.09 |
0.10 |
0.11 |
| Accounts Receivable Turnover |
|
0.00 |
3.13 |
2.84 |
26.77 |
6.21 |
4.78 |
3.68 |
20.60 |
3.57 |
13.06 |
6.39 |
| 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 |
2.86 |
2.78 |
4.15 |
4.99 |
5.49 |
6.50 |
5.65 |
5.31 |
6.79 |
6.99 |
| 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 |
116.70 |
128.68 |
13.64 |
58.76 |
76.42 |
99.21 |
17.72 |
102.34 |
27.94 |
57.12 |
| 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 |
116.70 |
128.68 |
13.64 |
58.76 |
76.42 |
99.21 |
17.72 |
102.34 |
27.94 |
57.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-34 |
-39 |
-44 |
-52 |
-45 |
-55 |
-43 |
-52 |
-49 |
-44 |
-37 |
| Invested Capital Turnover |
|
-1.20 |
-0.53 |
-0.51 |
-0.60 |
-0.85 |
-0.76 |
-0.91 |
-0.66 |
-0.64 |
-0.73 |
-0.87 |
| Increase / (Decrease) in Invested Capital |
|
-34 |
0.66 |
-9.40 |
-6.18 |
-11 |
-16 |
1.32 |
-0.23 |
-3.61 |
11 |
5.54 |
| Enterprise Value (EV) |
|
-155 |
-3.25 |
103 |
22 |
111 |
-13 |
-121 |
-121 |
-42 |
-112 |
-12 |
| Market Capitalization |
|
91 |
278 |
403 |
318 |
395 |
254 |
114 |
102 |
158 |
185 |
257 |
| Book Value per Share |
|
$4.39 |
$4.99 |
$3.77 |
$3.59 |
$3.50 |
$3.06 |
$2.75 |
$2.45 |
$2.17 |
$2.65 |
$2.40 |
| Tangible Book Value per Share |
|
$4.39 |
$4.99 |
$3.77 |
$3.59 |
$3.50 |
$3.06 |
$2.75 |
$2.45 |
$2.17 |
$2.65 |
$2.40 |
| Total Capital |
|
216 |
246 |
258 |
247 |
243 |
216 |
195 |
174 |
154 |
257 |
234 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-246 |
-282 |
-299 |
-296 |
-284 |
-267 |
-235 |
-223 |
-200 |
-297 |
-268 |
| Capital Expenditures (CapEx) |
|
0.60 |
0.16 |
0.00 |
0.00 |
-0.01 |
-0.00 |
0.00 |
0.00 |
0.41 |
0.01 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-23 |
-25 |
-34 |
-42 |
-26 |
-32 |
-23 |
-34 |
-21 |
-23 |
-18 |
| Debt-free Net Working Capital (DFNWC) |
|
193 |
228 |
225 |
222 |
230 |
213 |
192 |
180 |
171 |
225 |
218 |
| Net Working Capital (NWC) |
|
193 |
228 |
225 |
222 |
230 |
213 |
192 |
180 |
171 |
225 |
218 |
| Net Nonoperating Expense (NNE) |
|
7.57 |
8.56 |
5.81 |
2.71 |
4.90 |
8.18 |
5.91 |
6.07 |
8.08 |
4.28 |
5.68 |
| Net Nonoperating Obligations (NNO) |
|
-250 |
-285 |
-303 |
-299 |
-288 |
-271 |
-238 |
-226 |
-203 |
-301 |
-272 |
| Total Depreciation and Amortization (D&A) |
|
-0.60 |
-0.54 |
-0.82 |
-1.22 |
-0.94 |
-0.60 |
1.32 |
-1.62 |
-0.06 |
-0.44 |
-0.69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-113.78% |
-121.69% |
-167.79% |
-143.83% |
-76.35% |
-90.81% |
-58.75% |
-100.12% |
-69.63% |
-65.26% |
-50.34% |
| Debt-free Net Working Capital to Revenue |
|
950.49% |
1,100.52% |
1,120.85% |
755.13% |
682.95% |
597.43% |
481.90% |
526.50% |
567.69% |
626.14% |
625.69% |
| Net Working Capital to Revenue |
|
950.49% |
1,100.52% |
1,120.85% |
755.13% |
682.95% |
597.43% |
481.90% |
526.50% |
567.69% |
626.14% |
625.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.55) |
($0.68) |
($0.41) |
($0.26) |
($0.35) |
($0.50) |
($0.37) |
($0.37) |
($0.44) |
($0.09) |
($0.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
49.21M |
49.64M |
68.43M |
68.81M |
69.63M |
69.37M |
70.83M |
71.01M |
72.56M |
82.89M |
126.07M |
| Adjusted Diluted Earnings per Share |
|
($0.55) |
($0.68) |
($0.41) |
($0.26) |
($0.35) |
($0.50) |
($0.37) |
($0.37) |
($0.44) |
($0.09) |
($0.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
49.21M |
49.64M |
68.43M |
68.81M |
69.63M |
69.37M |
70.83M |
71.01M |
72.56M |
82.89M |
126.07M |
| 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 |
|
49.28M |
68.60M |
68.81M |
69.34M |
70.59M |
70.99M |
71.01M |
71.17M |
96.91M |
97.58M |
110.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-26 |
-21 |
-15 |
-20 |
-26 |
-20 |
-20 |
-17 |
-16 |
-19 |
| Normalized NOPAT Margin |
|
-175.81% |
-803.40% |
-686.00% |
-125.02% |
-128.70% |
-509.88% |
-282.05% |
-308.69% |
-147.60% |
-147.07% |
-316.15% |
| Pre Tax Income Margin |
|
-235.13% |
-1,057.25% |
-933.23% |
-147.56% |
-160.57% |
-665.29% |
-363.66% |
-402.60% |
-286.43% |
-184.87% |
-408.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-35.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-24.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-36.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-25.46 |
0.00 |
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 |
|
-0.08% |
-0.08% |
-0.10% |
-0.12% |
-0.18% |
-0.18% |
-0.23% |
-0.22% |
-0.15% |
-0.18% |
-0.23% |