| DEI Shares Outstanding |
|
74,971,026.00 |
3,610,524.00 |
10,401,115.00 |
11,022,372.00 |
15,205,867.00 |
16,869,528.00 |
23,639,616.00 |
- |
- |
- |
28,423,308.00 |
| DEI Adjusted Shares Outstanding |
|
74,971,026.00 |
3,610,524.00 |
10,401,115.00 |
11,022,372.00 |
15,205,867.00 |
16,869,528.00 |
23,639,616.00 |
- |
- |
- |
28,423,308.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.11 |
-2.24 |
-0.69 |
-0.56 |
-0.36 |
-0.40 |
-0.61 |
- |
- |
- |
-0.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
27.46% |
25.15% |
28.35% |
-0.36% |
52.54% |
14.37% |
27.05% |
26.09% |
16.56% |
31.04% |
17.78% |
| EBITDA Growth |
|
-125.84% |
13.71% |
-2.22% |
21.56% |
20.09% |
-8.13% |
-224.40% |
-25.00% |
-33.23% |
15.32% |
-23.40% |
| EBIT Growth |
|
-100.35% |
13.84% |
-1.41% |
17.65% |
11.55% |
-16.42% |
-151.72% |
-21.71% |
-37.25% |
11.85% |
-22.94% |
| NOPAT Growth |
|
-68.67% |
16.55% |
15.40% |
17.17% |
12.46% |
-35.39% |
-115.02% |
-22.12% |
-37.44% |
12.03% |
-22.45% |
| Net Income Growth |
|
-86.73% |
4.49% |
11.18% |
14.01% |
10.12% |
-22.42% |
-112.47% |
-14.05% |
-34.40% |
14.37% |
-35.03% |
| EPS Growth |
|
-5,500.00% |
34.60% |
68.26% |
39.78% |
25.00% |
-2.38% |
-60.47% |
1.45% |
-32.35% |
22.22% |
-28.57% |
| Operating Cash Flow Growth |
|
-19.14% |
32.62% |
-2.96% |
22.73% |
38.45% |
-173.93% |
-62.64% |
-27.33% |
15.14% |
34.77% |
-167.32% |
| Free Cash Flow Firm Growth |
|
-112.43% |
39.89% |
-7.19% |
24.95% |
44.28% |
-203.68% |
-48.51% |
-57.05% |
11.13% |
22.76% |
-285.04% |
| Invested Capital Growth |
|
133.69% |
-24.63% |
246.98% |
29.75% |
-49.06% |
269.47% |
26.93% |
105.74% |
-14.09% |
-33.79% |
489.86% |
| Revenue Q/Q Growth |
|
13.65% |
2.20% |
0.60% |
8.84% |
9.08% |
4.10% |
3.60% |
4.54% |
7.33% |
3.16% |
7.69% |
| EBITDA Q/Q Growth |
|
11.33% |
-12.99% |
-6.76% |
16.61% |
-10.57% |
2.61% |
-27.68% |
-4.45% |
0.75% |
-5.35% |
-4.86% |
| EBIT Q/Q Growth |
|
10.28% |
-10.55% |
-6.43% |
14.31% |
-10.53% |
0.73% |
-24.08% |
-3.21% |
-1.07% |
-4.98% |
-6.22% |
| NOPAT Q/Q Growth |
|
12.30% |
-5.21% |
-0.67% |
14.00% |
-10.58% |
-15.74% |
-14.74% |
-3.07% |
-1.07% |
-4.76% |
-6.14% |
| Net Income Q/Q Growth |
|
7.82% |
-6.36% |
-5.92% |
12.29% |
-8.37% |
0.93% |
-21.68% |
-1.46% |
-1.07% |
-4.23% |
-10.37% |
| EPS Q/Q Growth |
|
-134.56% |
45.44% |
18.42% |
-21.74% |
2.33% |
99.52% |
-100.77% |
4.23% |
0.00% |
-2.94% |
-7.14% |
| Operating Cash Flow Q/Q Growth |
|
7.26% |
3.41% |
-11.83% |
20.08% |
3.91% |
-32.95% |
-9.97% |
2.92% |
12.14% |
-0.83% |
-82.80% |
| Free Cash Flow Firm Q/Q Growth |
|
12.46% |
1.70% |
-11.27% |
23.03% |
-300.21% |
3.71% |
-14.50% |
0.60% |
9.63% |
-1.74% |
-178.58% |
| Invested Capital Q/Q Growth |
|
72.88% |
-21.14% |
39.44% |
-10.36% |
523.83% |
10.23% |
10.63% |
-0.05% |
-17.60% |
-28.85% |
354.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.74% |
54.03% |
60.72% |
66.91% |
64.86% |
71.09% |
68.24% |
65.84% |
56.83% |
60.92% |
61.38% |
| EBITDA Margin |
|
-141.92% |
-97.86% |
-77.94% |
-61.35% |
-32.14% |
-30.38% |
-77.58% |
-76.91% |
-87.91% |
-56.81% |
-59.48% |
| Operating Margin |
|
-195.34% |
-130.25% |
-85.86% |
-71.37% |
-40.96% |
-48.48% |
-82.05% |
-79.47% |
-93.70% |
-62.91% |
-65.36% |
| EBIT Margin |
|
-156.79% |
-107.95% |
-85.30% |
-70.49% |
-40.88% |
-41.61% |
-82.44% |
-79.58% |
-93.70% |
-63.03% |
-65.75% |
| Profit (Net Income) Margin |
|
-183.91% |
-140.36% |
-97.12% |
-83.82% |
-49.39% |
-52.86% |
-88.41% |
-79.97% |
-92.21% |
-60.25% |
-69.08% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.99% |
100.00% |
100.00% |
100.00% |
100.00% |
100.13% |
100.00% |
100.22% |
| Interest Burden Percent |
|
117.30% |
130.02% |
113.87% |
118.91% |
120.83% |
127.05% |
107.24% |
100.50% |
98.28% |
95.59% |
104.83% |
| 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% |
-1,073.09% |
-472.59% |
-219.47% |
-225.39% |
-192.61% |
-231.90% |
-165.60% |
-181.93% |
-208.37% |
-92.79% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-1,225.35% |
-301.59% |
-94.73% |
-82.08% |
6.24% |
-208.47% |
-151.68% |
-150.66% |
-177.78% |
8.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1,662.73% |
190.00% |
51.52% |
43.66% |
-2.19% |
175.57% |
127.24% |
105.84% |
127.13% |
-2.85% |
| Return on Equity (ROE) |
|
811.85% |
589.64% |
-282.59% |
-167.95% |
-181.73% |
-194.80% |
-56.33% |
-38.37% |
-76.09% |
-81.24% |
-95.64% |
| Cash Return on Invested Capital (CROIC) |
|
-1,524.42% |
-1,045.00% |
-583.10% |
-245.37% |
-160.38% |
-307.41% |
-255.63% |
-234.77% |
-166.77% |
-167.71% |
-234.81% |
| Operating Return on Assets (OROA) |
|
-61.77% |
-71.60% |
-59.11% |
-47.65% |
-46.35% |
-25.76% |
-28.26% |
-27.02% |
-45.74% |
-48.35% |
-35.51% |
| Return on Assets (ROA) |
|
-72.46% |
-93.09% |
-67.30% |
-56.66% |
-56.01% |
-32.73% |
-30.31% |
-27.15% |
-45.01% |
-46.22% |
-37.30% |
| Return on Common Equity (ROCE) |
|
811.85% |
589.64% |
-282.59% |
-167.95% |
-181.73% |
-194.80% |
-56.33% |
-38.37% |
-76.09% |
-81.24% |
-95.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
426.48% |
1,067.35% |
-122.97% |
-407.91% |
-120.80% |
-285.32% |
-29.54% |
-44.56% |
-104.33% |
-74.50% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.28 |
-5.24 |
-4.44 |
-3.67 |
-3.22 |
-4.35 |
-9.36 |
-11 |
-16 |
-14 |
-17 |
| NOPAT Margin |
|
-136.74% |
-91.18% |
-60.10% |
-49.96% |
-28.67% |
-33.94% |
-57.44% |
-55.63% |
-65.59% |
-44.03% |
-45.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
440.12% |
152.27% |
-170.99% |
-124.74% |
-143.31% |
-198.85% |
-23.43% |
-13.92% |
-31.27% |
-30.59% |
-101.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-50.49% |
-54.44% |
-21.94% |
| Cost of Revenue to Revenue |
|
43.26% |
45.97% |
39.28% |
33.09% |
35.14% |
28.91% |
31.76% |
34.16% |
43.17% |
39.08% |
38.62% |
| SG&A Expenses to Revenue |
|
182.20% |
72.88% |
54.83% |
58.83% |
38.36% |
41.08% |
49.08% |
46.77% |
49.08% |
38.22% |
44.62% |
| R&D to Revenue |
|
42.60% |
45.71% |
38.13% |
31.42% |
25.05% |
36.53% |
56.94% |
53.01% |
48.88% |
39.48% |
37.59% |
| Operating Expenses to Revenue |
|
252.07% |
184.29% |
146.58% |
138.28% |
105.81% |
119.57% |
150.30% |
145.31% |
150.53% |
123.82% |
126.74% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.20 |
-6.21 |
-6.29 |
-5.18 |
-4.59 |
-5.34 |
-13 |
-16 |
-22 |
-20 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.52 |
-5.63 |
-5.75 |
-4.51 |
-3.61 |
-3.90 |
-13 |
-16 |
-21 |
-18 |
-22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.05 |
13.57 |
15.92 |
112.77 |
5.44 |
5.64 |
7.90 |
16.71 |
13.88 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.05 |
13.57 |
15.92 |
112.77 |
5.44 |
5.64 |
8.30 |
17.03 |
58.68 |
| Price to Revenue (P/Rev) |
|
18.77 |
0.72 |
1.62 |
2.79 |
6.51 |
20.89 |
16.27 |
10.12 |
6.98 |
13.52 |
10.52 |
| 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) |
|
152.63 |
12.69 |
5.21 |
11.05 |
72.03 |
75.67 |
48.93 |
19.41 |
19.29 |
76.47 |
12.57 |
| Enterprise Value to Revenue (EV/Rev) |
|
18.51 |
0.93 |
1.03 |
2.84 |
6.18 |
20.99 |
13.56 |
8.78 |
6.43 |
12.88 |
10.60 |
| 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 |
|
-2.13 |
-5.94 |
0.84 |
2.30 |
0.45 |
8.95 |
0.20 |
0.27 |
0.47 |
0.00 |
1.75 |
| Long-Term Debt to Equity |
|
0.00 |
-5.94 |
0.50 |
2.30 |
0.45 |
8.95 |
0.20 |
0.27 |
0.47 |
0.00 |
1.75 |
| Financial Leverage |
|
-0.47 |
-1.36 |
-0.63 |
-0.54 |
-0.53 |
-0.35 |
-0.84 |
-0.84 |
-0.70 |
-0.72 |
-0.32 |
| Leverage Ratio |
|
-11.20 |
-6.33 |
4.20 |
2.96 |
3.24 |
5.95 |
1.86 |
1.41 |
1.69 |
1.76 |
2.56 |
| Compound Leverage Factor |
|
-13.14 |
-8.24 |
4.78 |
3.52 |
3.92 |
7.56 |
1.99 |
1.42 |
1.66 |
1.68 |
2.69 |
| Debt to Total Capital |
|
188.31% |
120.24% |
45.76% |
69.73% |
31.13% |
89.95% |
16.78% |
21.15% |
31.97% |
0.00% |
63.66% |
| Short-Term Debt to Total Capital |
|
188.31% |
0.00% |
18.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
120.24% |
27.15% |
69.73% |
31.13% |
89.95% |
16.78% |
21.15% |
31.97% |
0.00% |
63.66% |
| 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 |
|
-88.31% |
-20.24% |
54.24% |
30.27% |
68.87% |
10.05% |
83.22% |
78.85% |
68.03% |
100.00% |
36.34% |
| Debt to EBITDA |
|
-0.65 |
-0.80 |
-0.86 |
-0.77 |
-0.58 |
-5.46 |
-0.78 |
-0.63 |
-0.47 |
0.00 |
-2.23 |
| Net Debt to EBITDA |
|
0.18 |
-0.21 |
0.76 |
-0.08 |
1.01 |
-0.30 |
3.50 |
1.75 |
0.63 |
0.00 |
-0.14 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.80 |
-0.51 |
-0.77 |
-0.58 |
-5.46 |
-0.78 |
-0.63 |
-0.47 |
0.00 |
-2.23 |
| Debt to NOPAT |
|
-0.67 |
-0.86 |
-1.11 |
-0.95 |
-0.64 |
-4.89 |
-1.05 |
-0.87 |
-0.63 |
0.00 |
-2.90 |
| Net Debt to NOPAT |
|
0.19 |
-0.22 |
0.99 |
-0.10 |
1.13 |
-0.27 |
4.73 |
2.41 |
0.84 |
0.00 |
-0.19 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.86 |
-0.66 |
-0.95 |
-0.64 |
-4.89 |
-1.05 |
-0.87 |
-0.63 |
0.00 |
-2.90 |
| Altman Z-Score |
|
-9.56 |
-18.94 |
-9.53 |
-17.67 |
-6.94 |
1.00 |
7.23 |
3.27 |
-1.36 |
11.45 |
0.45 |
| 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 |
|
1.11 |
2.02 |
2.90 |
3.56 |
2.71 |
7.96 |
13.02 |
7.54 |
4.87 |
3.22 |
5.91 |
| Quick Ratio |
|
0.87 |
1.39 |
2.33 |
2.32 |
1.77 |
6.87 |
11.88 |
5.92 |
3.55 |
2.40 |
4.87 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-8.49 |
-5.10 |
-5.47 |
-4.11 |
-2.29 |
-6.95 |
-10 |
-16 |
-14 |
-11 |
-43 |
| Operating Cash Flow to CapEx |
|
-11,234.91% |
-5,762.30% |
-22,400.24% |
-7,293.42% |
-28,500.00% |
-19,041.46% |
-7,557.74% |
-6,390.12% |
-1,913.53% |
-3,254.55% |
-4,583.33% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.73 |
-2.74 |
-6.27 |
-4.19 |
-2.40 |
-4.81 |
-10.61 |
-200.09 |
0.00 |
0.00 |
-17.92 |
| Operating Cash Flow to Interest Expense |
|
-6.84 |
-3.12 |
-6.86 |
-4.72 |
-2.98 |
-5.41 |
-13.05 |
-199.59 |
0.00 |
0.00 |
-10.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.90 |
-3.18 |
-6.90 |
-4.79 |
-2.99 |
-5.43 |
-13.22 |
-202.72 |
0.00 |
0.00 |
-10.24 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.39 |
0.66 |
0.69 |
0.68 |
1.13 |
0.62 |
0.34 |
0.34 |
0.49 |
0.77 |
0.54 |
| Accounts Receivable Turnover |
|
5.45 |
5.52 |
8.13 |
6.74 |
9.65 |
8.64 |
7.73 |
8.22 |
8.15 |
7.92 |
6.57 |
| Inventory Turnover |
|
1.05 |
1.48 |
1.42 |
1.10 |
1.47 |
1.15 |
1.27 |
0.99 |
1.20 |
1.66 |
1.88 |
| Fixed Asset Turnover |
|
9.95 |
14.96 |
24.77 |
22.79 |
27.20 |
33.50 |
37.99 |
30.56 |
21.83 |
18.50 |
15.98 |
| Accounts Payable Turnover |
|
2.35 |
2.35 |
2.51 |
3.86 |
5.37 |
5.86 |
14.24 |
20.09 |
31.10 |
14.16 |
11.00 |
| Days Sales Outstanding (DSO) |
|
67.01 |
66.15 |
44.89 |
54.19 |
37.81 |
42.26 |
47.23 |
44.42 |
44.77 |
46.07 |
55.59 |
| Days Inventory Outstanding (DIO) |
|
346.42 |
246.97 |
257.03 |
331.55 |
247.50 |
318.75 |
288.28 |
370.23 |
303.80 |
219.78 |
194.55 |
| Days Payable Outstanding (DPO) |
|
155.62 |
155.01 |
145.20 |
94.54 |
67.91 |
62.29 |
25.63 |
18.17 |
11.74 |
25.78 |
33.18 |
| Cash Conversion Cycle (CCC) |
|
257.81 |
158.10 |
156.72 |
291.20 |
217.40 |
298.72 |
309.87 |
396.47 |
336.83 |
240.07 |
216.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.56 |
0.42 |
1.46 |
1.89 |
0.96 |
3.56 |
4.52 |
9.29 |
7.98 |
5.29 |
31 |
| Invested Capital Turnover |
|
-8.38 |
11.77 |
7.86 |
4.39 |
7.86 |
5.68 |
4.04 |
2.98 |
2.77 |
4.73 |
2.03 |
| Increase / (Decrease) in Invested Capital |
|
2.21 |
-0.14 |
1.04 |
0.43 |
-0.93 |
2.60 |
0.96 |
4.78 |
-1.31 |
-2.70 |
26 |
| Enterprise Value (EV) |
|
85 |
5.33 |
7.59 |
21 |
69 |
269 |
221 |
180 |
154 |
404 |
392 |
| Market Capitalization |
|
86 |
4.15 |
12 |
21 |
73 |
268 |
265 |
208 |
167 |
424 |
389 |
| Book Value per Share |
|
($0.03) |
($0.21) |
$0.56 |
$0.14 |
$0.30 |
$0.14 |
$2.06 |
$1.50 |
$0.86 |
$0.92 |
$0.99 |
| Tangible Book Value per Share |
|
($0.03) |
($0.21) |
$0.56 |
$0.14 |
$0.30 |
$0.14 |
$2.06 |
$1.50 |
$0.82 |
$0.90 |
$0.23 |
| Total Capital |
|
2.24 |
3.74 |
11 |
4.99 |
6.66 |
24 |
59 |
47 |
31 |
25 |
77 |
| Total Debt |
|
4.22 |
4.49 |
4.92 |
3.48 |
2.07 |
21 |
9.84 |
9.89 |
9.95 |
0.00 |
49 |
| Total Long-Term Debt |
|
0.00 |
4.49 |
2.92 |
3.48 |
2.07 |
21 |
9.84 |
9.89 |
9.95 |
0.00 |
49 |
| Net Debt |
|
-1.18 |
1.18 |
-4.37 |
0.38 |
-3.62 |
1.18 |
-44 |
-28 |
-13 |
-20 |
3.15 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.10 |
0.03 |
0.06 |
0.01 |
0.04 |
0.17 |
0.25 |
0.72 |
0.28 |
0.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.31 |
-0.25 |
1.06 |
1.69 |
0.86 |
2.16 |
3.03 |
6.90 |
5.60 |
2.91 |
6.91 |
| Debt-free Net Working Capital (DFNWC) |
|
5.10 |
3.07 |
10 |
4.79 |
6.55 |
22 |
57 |
44 |
29 |
23 |
53 |
| Net Working Capital (NWC) |
|
0.88 |
3.07 |
8.35 |
4.79 |
6.55 |
22 |
57 |
44 |
29 |
23 |
53 |
| Net Nonoperating Expense (NNE) |
|
2.17 |
2.83 |
2.73 |
2.49 |
2.32 |
2.43 |
5.05 |
5.00 |
6.38 |
5.09 |
8.63 |
| Net Nonoperating Obligations (NNO) |
|
2.54 |
1.18 |
-4.37 |
0.38 |
-3.62 |
1.18 |
-44 |
-28 |
-13 |
-20 |
3.15 |
| Total Depreciation and Amortization (D&A) |
|
0.68 |
0.58 |
0.54 |
0.67 |
0.98 |
1.44 |
0.79 |
0.55 |
1.39 |
1.95 |
2.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.65% |
-4.32% |
14.34% |
22.93% |
7.62% |
16.86% |
18.59% |
33.59% |
23.39% |
9.26% |
18.70% |
| Debt-free Net Working Capital to Revenue |
|
111.08% |
53.35% |
140.23% |
65.10% |
58.40% |
173.53% |
350.57% |
216.01% |
119.98% |
73.30% |
142.91% |
| Net Working Capital to Revenue |
|
19.12% |
53.35% |
113.13% |
65.10% |
58.40% |
173.53% |
350.57% |
216.01% |
119.98% |
73.30% |
142.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.11) |
($2.93) |
($0.93) |
($0.56) |
($0.42) |
($0.43) |
($0.69) |
($0.68) |
($0.90) |
($0.70) |
($0.90) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
91.65M |
3.62M |
10.69M |
11.05M |
15.49M |
20.67M |
23.69M |
24.18M |
24.61M |
27.03M |
28.32M |
| Adjusted Diluted Earnings per Share |
|
($0.11) |
($2.93) |
($0.93) |
($0.56) |
($0.42) |
($0.43) |
($0.69) |
($0.68) |
($0.90) |
($0.70) |
($0.90) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
91.65M |
3.62M |
10.69M |
11.05M |
15.49M |
20.67M |
23.69M |
24.18M |
24.61M |
27.03M |
28.32M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.11) |
($2.93) |
($0.93) |
($0.56) |
($0.42) |
($0.43) |
($0.69) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
75.39M |
2.75M |
7.74M |
10.93M |
13.16M |
15.85M |
20.73M |
24.61M |
26.98M |
27.63M |
29.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.41 |
-5.24 |
-4.44 |
-3.67 |
-3.22 |
-4.35 |
-9.36 |
-11 |
-16 |
-14 |
-17 |
| Normalized NOPAT Margin |
|
-117.65% |
-91.18% |
-60.10% |
-49.96% |
-28.67% |
-33.94% |
-57.44% |
-55.63% |
-65.59% |
-44.03% |
-45.75% |
| Pre Tax Income Margin |
|
-183.91% |
-140.36% |
-97.12% |
-83.82% |
-49.39% |
-52.86% |
-88.41% |
-79.97% |
-92.09% |
-60.25% |
-68.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.71 |
-3.33 |
-7.21 |
-5.29 |
-4.80 |
-3.70 |
-13.81 |
-201.90 |
0.00 |
0.00 |
-10.18 |
| NOPAT to Interest Expense |
|
-4.98 |
-2.81 |
-5.08 |
-3.75 |
-3.37 |
-3.02 |
-9.62 |
-141.14 |
0.00 |
0.00 |
-7.08 |
| EBIT Less CapEx to Interest Expense |
|
-5.77 |
-3.39 |
-7.24 |
-5.35 |
-4.81 |
-3.73 |
-13.98 |
-205.02 |
0.00 |
0.00 |
-10.40 |
| NOPAT Less CapEx to Interest Expense |
|
-5.04 |
-2.87 |
-5.11 |
-3.81 |
-3.38 |
-3.04 |
-9.79 |
-144.26 |
0.00 |
0.00 |
-7.30 |
| 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% |