| DEI Shares Outstanding |
|
38,892,650.00 |
43,652,743.00 |
57,945,430.00 |
68,024,998.00 |
70,129,340.00 |
72,048,012.00 |
76,785,431.00 |
77,777,938.00 |
111,364,152.00 |
- |
120,871,013.00 |
| DEI Adjusted Shares Outstanding |
|
38,892,650.00 |
43,652,743.00 |
57,945,430.00 |
68,024,998.00 |
70,129,340.00 |
72,048,012.00 |
76,785,431.00 |
77,777,938.00 |
111,364,152.00 |
- |
120,871,013.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-5.74 |
-2.92 |
-4.11 |
-3.08 |
1.28 |
1.84 |
-3.74 |
-3.75 |
-2.14 |
- |
1.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.42% |
532.82% |
-99.18% |
-100.00% |
0.00% |
33.63% |
-31.37% |
-35.37% |
21.89% |
3.78% |
59.81% |
| EBITDA Growth |
|
-261.39% |
48.49% |
-100.31% |
12.86% |
159.30% |
40.96% |
-256.42% |
4.86% |
21.16% |
48.39% |
8.86% |
| EBIT Growth |
|
-238.68% |
47.08% |
-97.30% |
12.68% |
155.26% |
42.13% |
-268.38% |
4.20% |
21.86% |
45.23% |
9.33% |
| NOPAT Growth |
|
-238.68% |
47.08% |
-100.24% |
11.94% |
172.93% |
45.98% |
-221.25% |
2.64% |
20.90% |
21.49% |
9.28% |
| Net Income Growth |
|
-156.88% |
42.94% |
-86.47% |
12.12% |
142.90% |
47.21% |
-317.10% |
-1.62% |
18.46% |
111.98% |
489.41% |
| EPS Growth |
|
43.52% |
49.42% |
-47.37% |
28.13% |
138.20% |
31.71% |
-335.19% |
1.31% |
32.71% |
109.88% |
472.00% |
| Operating Cash Flow Growth |
|
-351.33% |
-133.86% |
20.69% |
20.48% |
117.80% |
443.63% |
-124.28% |
-544.17% |
27.47% |
88.31% |
-577.66% |
| Free Cash Flow Firm Growth |
|
-47.70% |
-268.41% |
30.36% |
25.81% |
83.99% |
713.38% |
-204.21% |
-79.66% |
136.06% |
-297.85% |
-41.58% |
| Invested Capital Growth |
|
-111.27% |
99.62% |
1,314.72% |
-213.20% |
1,434.27% |
24.05% |
-38.26% |
59.84% |
-159.37% |
64.71% |
32.35% |
| Revenue Q/Q Growth |
|
14.07% |
-4.69% |
-35.17% |
0.00% |
53.34% |
-2.75% |
-10.19% |
-11.72% |
21.88% |
-12.28% |
-84.82% |
| EBITDA Q/Q Growth |
|
-13.17% |
-22.75% |
12.00% |
-5.20% |
1,557.73% |
-14.63% |
-27.42% |
-4.63% |
-9.82% |
-293.83% |
-96.97% |
| EBIT Q/Q Growth |
|
-13.26% |
-22.45% |
11.73% |
-4.91% |
4,842.95% |
-15.17% |
-27.06% |
-3.92% |
-10.97% |
-336.98% |
-92.46% |
| NOPAT Q/Q Growth |
|
-13.26% |
-22.45% |
10.42% |
-7.37% |
6,575.87% |
-15.36% |
-26.92% |
-4.88% |
-9.37% |
-15.32% |
-36.85% |
| Net Income Q/Q Growth |
|
-11.76% |
-22.37% |
10.14% |
-6.91% |
849.23% |
-18.28% |
-23.90% |
-4.72% |
-9.57% |
6,434.89% |
8.42% |
| EPS Q/Q Growth |
|
-300.67% |
1.62% |
10.93% |
-5.23% |
555.56% |
-22.12% |
-20.95% |
-5.92% |
3.44% |
725.00% |
9.16% |
| Operating Cash Flow Q/Q Growth |
|
26.46% |
-57.76% |
22.15% |
-12.30% |
177.22% |
-2.52% |
-230.78% |
-24.62% |
33.22% |
67.02% |
-53.58% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-56.33% |
19.92% |
-3.59% |
68.59% |
60.36% |
-485.93% |
-7.96% |
133.39% |
-340.73% |
-1,082.60% |
| Invested Capital Q/Q Growth |
|
-43.90% |
97.35% |
-4.40% |
-199.35% |
83.31% |
-13.15% |
110.28% |
64.00% |
-140.50% |
-170.45% |
-10.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
95.20% |
92.08% |
82.36% |
66.79% |
38.19% |
55.97% |
67.24% |
| EBITDA Margin |
|
-723.13% |
-58.86% |
-14,404.88% |
0.00% |
32.52% |
34.31% |
-78.19% |
-115.11% |
-74.46% |
-37.03% |
-403.58% |
| Operating Margin |
|
-729.23% |
-60.98% |
-14,918.77% |
0.00% |
30.27% |
32.85% |
-80.80% |
-121.72% |
-78.99% |
-41.83% |
-429.51% |
| EBIT Margin |
|
-729.23% |
-60.98% |
-14,700.13% |
0.00% |
31.00% |
32.97% |
-80.89% |
-119.91% |
-76.86% |
-40.57% |
-412.89% |
| Profit (Net Income) Margin |
|
-745.44% |
-67.22% |
-15,314.01% |
0.00% |
25.23% |
27.79% |
-87.92% |
-138.24% |
-92.48% |
10.68% |
398.43% |
| Tax Burden Percent |
|
102.21% |
103.13% |
100.00% |
100.00% |
96.83% |
97.45% |
100.00% |
100.00% |
99.84% |
100.00% |
-91.75% |
| Interest Burden Percent |
|
100.02% |
106.88% |
104.18% |
104.85% |
84.05% |
86.51% |
108.69% |
115.29% |
120.50% |
-26.32% |
105.17% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.17% |
2.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-4,613.06% |
0.00% |
194.58% |
117.27% |
-158.78% |
-155.84% |
-493.25% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-4,259.27% |
0.00% |
123.13% |
149.05% |
-18.55% |
-238.62% |
-542.49% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
3,657.80% |
0.00% |
75.10% |
-48.79% |
7.16% |
1,625.93% |
637.06% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-748.61% |
-2,056.95% |
-955.26% |
5,198.83% |
269.68% |
68.49% |
-151.62% |
1,470.09% |
143.81% |
-17.52% |
-473.47% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-2,224.88% |
0.00% |
-17.50% |
95.80% |
-111.47% |
-201.90% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-109.64% |
-59.32% |
-134.12% |
0.00% |
43.42% |
25.09% |
-34.73% |
-43.62% |
-35.61% |
-20.09% |
-49.27% |
| Return on Assets (ROA) |
|
-112.08% |
-65.39% |
-139.72% |
0.00% |
35.34% |
21.15% |
-37.75% |
-50.29% |
-42.85% |
5.29% |
47.54% |
| Return on Common Equity (ROCE) |
|
-758.19% |
-2,370.67% |
-1,002.41% |
4,366.99% |
269.68% |
68.49% |
-151.62% |
1,470.09% |
143.81% |
-17.52% |
-473.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3,607.83% |
-622.54% |
-748.76% |
542.64% |
85.38% |
47.07% |
-293.78% |
212.31% |
122.99% |
-21.60% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-153 |
-81 |
-162 |
-143 |
104 |
152 |
-185 |
-180 |
-142 |
-112 |
-127 |
| NOPAT Margin |
|
-510.46% |
-42.69% |
-10,443.14% |
0.00% |
29.31% |
32.01% |
-56.56% |
-85.20% |
-55.29% |
-41.83% |
-300.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
-46.66% |
-52.46% |
-353.80% |
1,883.23% |
71.45% |
-31.78% |
-140.23% |
82.78% |
49.24% |
-132.63% |
523.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-53.90% |
-425.06% |
-116.03% |
-129.30% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.80% |
7.92% |
17.64% |
33.21% |
61.81% |
44.03% |
32.76% |
| SG&A Expenses to Revenue |
|
119.99% |
27.14% |
4,582.46% |
0.00% |
38.49% |
29.23% |
51.97% |
94.05% |
74.64% |
62.83% |
238.56% |
| R&D to Revenue |
|
709.24% |
133.84% |
10,436.31% |
0.00% |
26.45% |
30.00% |
111.19% |
94.46% |
42.54% |
34.96% |
258.20% |
| Operating Expenses to Revenue |
|
829.23% |
160.98% |
15,018.77% |
0.00% |
64.94% |
59.23% |
163.17% |
188.51% |
117.18% |
97.80% |
496.76% |
| Earnings before Interest and Taxes (EBIT) |
|
-219 |
-116 |
-229 |
-200 |
110 |
157 |
-264 |
-253 |
-198 |
-108 |
-174 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-217 |
-112 |
-224 |
-195 |
116 |
163 |
-255 |
-243 |
-192 |
-99 |
-170 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
59.86 |
16.02 |
0.00 |
12.00 |
4.46 |
12.54 |
0.00 |
0.00 |
0.00 |
2.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
72.44 |
18.04 |
0.00 |
12.42 |
4.51 |
13.01 |
0.00 |
0.00 |
0.00 |
11.62 |
| Price to Revenue (P/Rev) |
|
29.73 |
6.46 |
327.71 |
0.00 |
3.55 |
2.63 |
3.75 |
2.92 |
1.44 |
0.60 |
4.07 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.06 |
9.47 |
0.00 |
0.00 |
0.00 |
5.58 |
1.02 |
| 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% |
7.11% |
10.56% |
0.00% |
0.00% |
0.00% |
17.93% |
97.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
63.38 |
0.00 |
10.98 |
7.75 |
13.70 |
6.31 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
24.47 |
6.36 |
312.70 |
0.00 |
3.58 |
2.34 |
3.73 |
4.24 |
1.87 |
0.98 |
0.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.00 |
6.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.54 |
7.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.21 |
7.32 |
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 |
44.92 |
7.23 |
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 |
8.96 |
0.00 |
0.00 |
5.71 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.18 |
5.47 |
3.44 |
-2.67 |
1.79 |
1.44 |
4.18 |
-3.43 |
-1.17 |
-1.73 |
0.61 |
| Long-Term Debt to Equity |
|
0.00 |
5.18 |
3.33 |
-2.67 |
1.79 |
1.44 |
4.18 |
-3.43 |
-1.17 |
-1.73 |
0.61 |
| Financial Leverage |
|
-5.06 |
-14.31 |
-0.86 |
-0.87 |
0.61 |
-0.33 |
-0.39 |
-6.81 |
-1.17 |
-0.65 |
1.59 |
| Leverage Ratio |
|
6.68 |
31.46 |
6.84 |
-32.53 |
7.63 |
3.24 |
4.02 |
-29.23 |
-3.36 |
-3.31 |
-9.96 |
| Compound Leverage Factor |
|
6.68 |
33.62 |
7.12 |
-34.11 |
6.41 |
2.80 |
4.37 |
-33.70 |
-4.04 |
0.87 |
-10.47 |
| Debt to Total Capital |
|
-21.90% |
84.54% |
77.45% |
159.83% |
64.20% |
58.98% |
80.69% |
141.19% |
678.03% |
237.15% |
37.78% |
| Short-Term Debt to Total Capital |
|
-21.90% |
4.43% |
2.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
80.10% |
75.02% |
159.83% |
64.20% |
58.98% |
80.69% |
141.19% |
678.03% |
237.15% |
37.78% |
| 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 |
|
12.70% |
-0.94% |
-0.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
109.20% |
16.40% |
23.50% |
-59.83% |
35.80% |
41.02% |
19.31% |
-41.19% |
-578.03% |
-137.15% |
62.22% |
| Debt to EBITDA |
|
-0.01 |
-0.95 |
-0.47 |
-0.53 |
1.63 |
2.48 |
-1.60 |
-1.94 |
-1.18 |
-2.31 |
-0.22 |
| Net Debt to EBITDA |
|
0.72 |
0.17 |
0.10 |
-0.16 |
0.09 |
-0.84 |
0.03 |
-1.15 |
-0.57 |
-1.03 |
0.79 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.90 |
-0.45 |
-0.53 |
1.63 |
2.48 |
-1.60 |
-1.94 |
-1.18 |
-2.31 |
-0.22 |
| Debt to NOPAT |
|
-0.01 |
-1.30 |
-0.65 |
-0.72 |
1.81 |
2.65 |
-2.21 |
-2.62 |
-1.60 |
-2.04 |
-0.29 |
| Net Debt to NOPAT |
|
1.02 |
0.24 |
0.14 |
-0.21 |
0.11 |
-0.90 |
0.05 |
-1.55 |
-0.77 |
-0.92 |
1.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.24 |
-0.63 |
-0.72 |
1.81 |
2.65 |
-2.21 |
-2.62 |
-1.60 |
-2.04 |
-0.29 |
| Altman Z-Score |
|
-3.01 |
0.05 |
-8.13 |
-17.19 |
1.86 |
2.14 |
-0.93 |
-4.00 |
-3.60 |
-4.72 |
-8.73 |
| Noncontrolling Interest Sharing Ratio |
|
-1.28% |
-15.25% |
-4.94% |
16.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.86 |
2.86 |
5.12 |
2.54 |
2.98 |
5.27 |
3.64 |
2.75 |
1.43 |
1.21 |
1.47 |
| Quick Ratio |
|
1.51 |
2.25 |
4.47 |
2.18 |
2.78 |
4.79 |
3.27 |
2.17 |
1.14 |
0.84 |
1.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-67 |
-245 |
-171 |
-127 |
-20 |
124 |
-130 |
-233 |
84 |
-166 |
-162 |
| Operating Cash Flow to CapEx |
|
-1,751.95% |
-3,876.36% |
-4,379.75% |
-20,185.80% |
1,556.26% |
2,184.59% |
-2,903.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-2,017.48 |
-30.74 |
-17.88 |
-13.09 |
-1.15 |
5.88 |
-5.65 |
-6.02 |
2.07 |
-4.18 |
-18.02 |
| Operating Cash Flow to Interest Expense |
|
-3,272.42 |
-31.65 |
-20.97 |
-16.45 |
1.61 |
7.28 |
-1.63 |
-6.23 |
-4.31 |
-0.51 |
-15.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3,459.21 |
-32.46 |
-21.45 |
-16.53 |
1.51 |
6.95 |
-1.69 |
-6.23 |
-4.31 |
-0.51 |
36.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.15 |
0.97 |
0.01 |
0.00 |
1.40 |
0.76 |
0.43 |
0.36 |
0.46 |
0.50 |
0.12 |
| Accounts Receivable Turnover |
|
15.11 |
111.21 |
0.00 |
0.00 |
0.00 |
3.18 |
2.33 |
1.81 |
1.39 |
1.44 |
0.65 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.98 |
1.39 |
1.41 |
1.83 |
3.14 |
1.77 |
3.74 |
| Fixed Asset Turnover |
|
4.01 |
17.87 |
0.13 |
0.00 |
0.00 |
0.00 |
36.44 |
25.48 |
37.09 |
67.11 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.83 |
1.83 |
3.67 |
5.06 |
6.80 |
3.69 |
0.72 |
| Days Sales Outstanding (DSO) |
|
24.16 |
3.28 |
0.00 |
0.00 |
0.00 |
114.69 |
156.52 |
201.48 |
262.84 |
254.20 |
558.85 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
122.53 |
261.83 |
259.45 |
199.04 |
116.39 |
206.01 |
97.49 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
441.12 |
199.55 |
99.38 |
72.09 |
53.66 |
98.85 |
506.93 |
| Cash Conversion Cycle (CCC) |
|
24.16 |
3.28 |
0.00 |
0.00 |
-318.59 |
176.97 |
316.60 |
328.42 |
325.57 |
361.36 |
149.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-165 |
-0.63 |
7.68 |
-8.69 |
116 |
144 |
89 |
142 |
-84 |
-30 |
-74 |
| Invested Capital Turnover |
|
-0.25 |
-2.30 |
0.44 |
0.00 |
6.64 |
3.66 |
2.81 |
1.83 |
8.92 |
-4.68 |
-0.46 |
| Increase / (Decrease) in Invested Capital |
|
-87 |
164 |
8.31 |
-16 |
125 |
28 |
-55 |
53 |
-226 |
55 |
35 |
| Enterprise Value (EV) |
|
735 |
1,208 |
487 |
646 |
1,274 |
1,115 |
1,217 |
895 |
480 |
261 |
37 |
| Market Capitalization |
|
893 |
1,229 |
510 |
616 |
1,263 |
1,252 |
1,225 |
616 |
371 |
159 |
172 |
| Book Value per Share |
|
($0.16) |
$0.47 |
$0.55 |
($0.57) |
$1.50 |
$3.90 |
$1.27 |
($1.77) |
($1.74) |
($1.15) |
$0.50 |
| Tangible Book Value per Share |
|
($0.25) |
$0.39 |
$0.49 |
($0.62) |
$1.45 |
$3.85 |
$1.23 |
($1.84) |
($2.38) |
($1.61) |
$0.12 |
| Total Capital |
|
-5.68 |
125 |
135 |
65 |
294 |
685 |
506 |
334 |
33 |
96 |
98 |
| Total Debt |
|
1.25 |
106 |
105 |
103 |
189 |
404 |
408 |
471 |
227 |
228 |
37 |
| Total Long-Term Debt |
|
0.00 |
100 |
102 |
103 |
189 |
404 |
408 |
471 |
227 |
228 |
37 |
| Net Debt |
|
-157 |
-19 |
-22 |
31 |
11 |
-137 |
-8.92 |
279 |
109 |
102 |
-135 |
| Capital Expenditures (CapEx) |
|
6.16 |
6.52 |
4.57 |
0.79 |
1.82 |
7.06 |
1.29 |
0.00 |
0.00 |
0.00 |
-470 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-66 |
-14 |
-6.60 |
-21 |
50 |
81 |
20 |
51 |
26 |
-67 |
-106 |
| Debt-free Net Working Capital (DFNWC) |
|
93 |
111 |
120 |
51 |
228 |
622 |
437 |
243 |
144 |
59 |
66 |
| Net Working Capital (NWC) |
|
91 |
105 |
117 |
51 |
228 |
622 |
437 |
243 |
144 |
59 |
66 |
| Net Nonoperating Expense (NNE) |
|
71 |
47 |
76 |
66 |
15 |
20 |
102 |
112 |
96 |
-140 |
-295 |
| Net Nonoperating Obligations (NNO) |
|
-158 |
-20 |
-23 |
30 |
11 |
-137 |
-8.92 |
279 |
109 |
102 |
-135 |
| Total Depreciation and Amortization (D&A) |
|
1.83 |
4.04 |
4.59 |
4.42 |
5.43 |
6.37 |
8.81 |
10 |
6.20 |
9.44 |
3.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-218.61% |
-7.55% |
-424.10% |
0.00% |
14.15% |
16.95% |
6.06% |
24.10% |
10.15% |
-25.24% |
-250.89% |
| Debt-free Net Working Capital to Revenue |
|
308.29% |
58.21% |
7,735.99% |
0.00% |
64.04% |
130.68% |
133.82% |
114.93% |
55.92% |
21.95% |
157.26% |
| Net Working Capital to Revenue |
|
304.14% |
55.29% |
7,524.55% |
0.00% |
64.04% |
130.68% |
133.82% |
114.93% |
55.92% |
21.95% |
157.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($6.01) |
($3.04) |
($4.48) |
($3.22) |
$1.29 |
$1.85 |
($3.81) |
($3.76) |
($2.53) |
$0.25 |
$1.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.10M |
51.15M |
60.14M |
69.26M |
69.68M |
71.41M |
75.45M |
77.63M |
94.16M |
114.55M |
117.14M |
| Adjusted Diluted Earnings per Share |
|
($6.01) |
($3.04) |
($4.48) |
($3.22) |
$1.23 |
$1.62 |
($3.81) |
($3.76) |
($2.53) |
$0.25 |
$1.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.10M |
51.15M |
60.14M |
69.26M |
73.19M |
83.49M |
75.45M |
77.63M |
94.16M |
114.83M |
117.14M |
| Adjusted Basic & Diluted Earnings per Share |
|
($6.01) |
($3.04) |
($4.48) |
($3.22) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.12M |
41.91M |
53.13M |
65.03M |
70.62M |
72.79M |
77.28M |
79.61M |
112.71M |
115.90M |
149.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-153 |
-81 |
-162 |
-143 |
104 |
152 |
-185 |
-180 |
-142 |
-78 |
-127 |
| Normalized NOPAT Margin |
|
-510.46% |
-42.69% |
-10,443.14% |
0.00% |
29.31% |
32.01% |
-56.56% |
-85.20% |
-55.29% |
-29.28% |
-300.66% |
| Pre Tax Income Margin |
|
-729.34% |
-65.18% |
-15,314.01% |
0.00% |
26.06% |
28.52% |
-87.92% |
-138.24% |
-92.62% |
10.68% |
-434.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6,638.39 |
-14.53 |
-23.95 |
-20.62 |
6.27 |
7.41 |
-11.50 |
-6.54 |
-4.88 |
-2.72 |
-19.34 |
| NOPAT to Interest Expense |
|
-4,646.88 |
-10.17 |
-17.01 |
-14.78 |
5.93 |
7.20 |
-8.04 |
-4.65 |
-3.51 |
-2.81 |
-14.09 |
| EBIT Less CapEx to Interest Expense |
|
-6,825.18 |
-15.34 |
-24.42 |
-20.71 |
6.17 |
7.08 |
-11.56 |
-6.54 |
-4.88 |
-2.72 |
32.91 |
| NOPAT Less CapEx to Interest Expense |
|
-4,833.66 |
-10.99 |
-17.49 |
-14.86 |
5.83 |
6.86 |
-8.10 |
-4.65 |
-3.51 |
-2.81 |
38.16 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |