| DEI Shares Outstanding |
|
38,780,744.00 |
39,981,248.00 |
39,745,811.00 |
39,375,823.00 |
39,693,138.00 |
36,513,040.00 |
35,402,431.00 |
35,684,049.00 |
36,246,609.00 |
- |
36,192,104.00 |
| DEI Adjusted Shares Outstanding |
|
38,780,744.00 |
39,981,248.00 |
39,745,811.00 |
39,375,823.00 |
39,693,138.00 |
36,513,040.00 |
35,402,431.00 |
35,684,049.00 |
36,246,609.00 |
- |
36,192,104.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.09 |
-0.07 |
-0.08 |
-0.11 |
-0.14 |
-0.14 |
-0.14 |
-0.12 |
-0.10 |
- |
-0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.09% |
-8.86% |
-0.52% |
6.28% |
2.55% |
8.83% |
2.19% |
-0.45% |
3.69% |
0.87% |
-0.70% |
| EBITDA Growth |
|
38.34% |
-14.25% |
45.14% |
44.47% |
-22.34% |
59.57% |
4.16% |
18.78% |
48.16% |
-47.76% |
62.46% |
| EBIT Growth |
|
46.97% |
39.71% |
48.31% |
39.00% |
-39.00% |
-38.59% |
-18.14% |
13.09% |
37.02% |
69.74% |
48.87% |
| NOPAT Growth |
|
47.13% |
40.01% |
47.43% |
37.78% |
-41.26% |
-34.80% |
-16.87% |
11.96% |
36.65% |
66.88% |
46.94% |
| Net Income Growth |
|
63.39% |
57.13% |
59.39% |
46.67% |
-71.95% |
-77.15% |
-45.50% |
2.79% |
39.22% |
79.02% |
54.76% |
| EPS Growth |
|
65.22% |
61.11% |
61.90% |
42.86% |
-87.50% |
-100.00% |
-75.00% |
0.00% |
33.33% |
85.71% |
57.14% |
| Operating Cash Flow Growth |
|
45.77% |
62.19% |
-9.28% |
59.12% |
99.86% |
234.45% |
96.86% |
-94.52% |
-48,833.33% |
52.64% |
1,203.13% |
| Free Cash Flow Firm Growth |
|
-775.71% |
47.96% |
-36.11% |
130.76% |
141.08% |
-1.17% |
69.97% |
-143.90% |
-161.73% |
11.22% |
-102.69% |
| Invested Capital Growth |
|
275.62% |
24.73% |
63.92% |
-102.01% |
-116.60% |
9.04% |
-47.69% |
-205.69% |
129.29% |
68.20% |
72.10% |
| Revenue Q/Q Growth |
|
-1.23% |
1.25% |
5.45% |
0.78% |
-4.70% |
7.46% |
-0.99% |
-1.82% |
-0.74% |
4.53% |
-2.53% |
| EBITDA Q/Q Growth |
|
48.38% |
-46.80% |
-3.63% |
-17.33% |
-13.73% |
51.49% |
-48.03% |
0.57% |
27.40% |
-38.28% |
62.39% |
| EBIT Q/Q Growth |
|
49.20% |
8.47% |
-7.81% |
-21.70% |
-15.74% |
8.74% |
8.10% |
10.47% |
16.13% |
56.15% |
-55.28% |
| NOPAT Q/Q Growth |
|
49.86% |
1.09% |
-3.40% |
-21.34% |
-13.83% |
5.61% |
10.35% |
8.60% |
18.09% |
50.65% |
-43.62% |
| Net Income Q/Q Growth |
|
60.28% |
11.01% |
-12.31% |
-34.33% |
-28.08% |
8.32% |
7.75% |
10.26% |
19.92% |
68.36% |
-98.90% |
| EPS Q/Q Growth |
|
61.90% |
12.50% |
-14.29% |
-50.00% |
-25.00% |
6.67% |
0.00% |
14.29% |
16.67% |
80.00% |
-200.00% |
| Operating Cash Flow Q/Q Growth |
|
65.87% |
5.71% |
-47.09% |
13.62% |
99.89% |
93,366.67% |
-103.43% |
-5,257.29% |
71.46% |
390.94% |
-75.20% |
| Free Cash Flow Firm Q/Q Growth |
|
8.20% |
77.80% |
-79.27% |
184.18% |
22.62% |
-154.67% |
46.80% |
-23.07% |
-72.43% |
21.37% |
-21.47% |
| Invested Capital Q/Q Growth |
|
4.48% |
-139.28% |
35.92% |
92.37% |
-764.63% |
-115.23% |
-4.04% |
84.21% |
182.85% |
-333.71% |
8.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
73.33% |
71.48% |
72.46% |
71.71% |
70.96% |
72.28% |
72.40% |
71.82% |
74.33% |
73.52% |
74.44% |
| EBITDA Margin |
|
-24.24% |
-35.14% |
-20.81% |
-24.23% |
-28.92% |
-13.06% |
-19.52% |
-19.77% |
-14.46% |
-19.13% |
-7.38% |
| Operating Margin |
|
-25.33% |
-24.74% |
-24.26% |
-29.21% |
-34.88% |
-30.64% |
-27.74% |
-25.83% |
-21.31% |
-10.06% |
-14.82% |
| EBIT Margin |
|
-24.50% |
-22.14% |
-22.64% |
-27.34% |
-33.20% |
-28.20% |
-26.17% |
-23.87% |
-20.17% |
-8.46% |
-13.48% |
| Profit (Net Income) Margin |
|
-15.99% |
-14.06% |
-14.97% |
-19.96% |
-26.82% |
-22.88% |
-21.32% |
-19.49% |
-15.72% |
-4.76% |
-9.71% |
| Tax Burden Percent |
|
100.00% |
100.48% |
100.00% |
100.09% |
100.07% |
100.70% |
100.08% |
100.44% |
100.00% |
107.37% |
100.18% |
| Interest Burden Percent |
|
65.29% |
63.18% |
66.13% |
72.92% |
80.71% |
80.58% |
81.38% |
81.28% |
77.95% |
52.39% |
71.93% |
| 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) |
|
-557.31% |
0.00% |
0.00% |
-292.20% |
-394.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-557.56% |
0.00% |
0.00% |
-292.29% |
-394.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
546.85% |
0.00% |
0.00% |
278.14% |
377.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-10.46% |
-16.08% |
-13.04% |
-14.05% |
-17.75% |
-15.95% |
-17.72% |
-19.50% |
-17.67% |
-14.17% |
-12.25% |
| Cash Return on Invested Capital (CROIC) |
|
-345.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,096.69% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-11.00% |
-9.96% |
-10.34% |
-13.70% |
-17.02% |
-15.24% |
-14.43% |
-14.29% |
-12.45% |
-5.46% |
-9.12% |
| Return on Assets (ROA) |
|
-7.18% |
-6.32% |
-6.84% |
-10.00% |
-13.75% |
-12.37% |
-11.75% |
-11.66% |
-9.71% |
-3.07% |
-6.57% |
| Return on Common Equity (ROCE) |
|
-10.46% |
-16.08% |
-13.04% |
-14.05% |
-17.75% |
-15.95% |
-17.72% |
-19.50% |
-17.67% |
-14.17% |
-12.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-19.53% |
0.00% |
-13.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.66 |
-3.62 |
-3.75 |
-4.55 |
-5.17 |
-4.88 |
-4.38 |
-4.00 |
-3.28 |
-1.62 |
-2.32 |
| NOPAT Margin |
|
-17.73% |
-17.32% |
-16.98% |
-20.44% |
-24.42% |
-21.45% |
-19.42% |
-18.08% |
-14.92% |
-7.04% |
-10.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.25% |
0.46% |
0.31% |
0.09% |
-0.44% |
-0.27% |
-0.36% |
-0.30% |
-0.17% |
0.53% |
0.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.70% |
-2.86% |
-4.12% |
-4.83% |
-4.92% |
-4.55% |
-4.22% |
-3.49% |
-1.73% |
-2.77% |
| Cost of Revenue to Revenue |
|
26.67% |
28.52% |
27.54% |
28.29% |
29.04% |
27.72% |
27.60% |
28.18% |
25.67% |
26.48% |
25.56% |
| SG&A Expenses to Revenue |
|
32.77% |
29.94% |
31.77% |
30.95% |
32.39% |
29.06% |
30.84% |
29.84% |
28.94% |
30.28% |
30.57% |
| R&D to Revenue |
|
21.85% |
21.25% |
21.51% |
24.60% |
25.82% |
24.06% |
24.89% |
26.66% |
26.88% |
26.09% |
27.61% |
| Operating Expenses to Revenue |
|
98.66% |
96.22% |
96.72% |
100.92% |
105.84% |
102.92% |
100.14% |
97.65% |
95.64% |
83.59% |
89.26% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.06 |
-4.63 |
-5.00 |
-6.08 |
-7.04 |
-6.42 |
-5.90 |
-5.28 |
-4.43 |
-1.94 |
-3.02 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.01 |
-7.35 |
-4.59 |
-5.39 |
-6.13 |
-2.97 |
-4.40 |
-4.38 |
-3.18 |
-4.39 |
-1.65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.04 |
1.39 |
1.81 |
1.60 |
1.63 |
1.30 |
1.12 |
1.03 |
1.00 |
2.34 |
2.37 |
| Price to Tangible Book Value (P/TBV) |
|
1.07 |
1.44 |
1.87 |
1.67 |
1.70 |
1.36 |
1.17 |
1.08 |
1.05 |
2.46 |
2.50 |
| Price to Revenue (P/Rev) |
|
1.63 |
2.21 |
2.80 |
2.06 |
2.03 |
1.46 |
1.21 |
1.11 |
1.05 |
2.45 |
2.23 |
| 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) |
|
1.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.20 |
0.56 |
1.21 |
0.77 |
0.76 |
0.29 |
0.07 |
0.03 |
0.01 |
1.39 |
1.27 |
| 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 |
120.35 |
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 |
|
0.14 |
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 |
|
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.98 |
-1.04 |
-1.04 |
-0.95 |
-0.96 |
-1.04 |
-1.04 |
-1.00 |
-1.01 |
-1.03 |
-1.03 |
| Leverage Ratio |
|
1.35 |
1.33 |
1.35 |
1.38 |
1.38 |
1.40 |
1.42 |
1.44 |
1.44 |
1.44 |
1.47 |
| Compound Leverage Factor |
|
0.88 |
0.84 |
0.89 |
1.01 |
1.12 |
1.13 |
1.15 |
1.17 |
1.12 |
0.75 |
1.06 |
| Debt to Total Capital |
|
12.51% |
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 |
|
12.51% |
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 |
|
87.49% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
4.18 |
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 |
|
-0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
5.12 |
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 |
|
-0.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.64 |
1.17 |
1.61 |
0.52 |
0.38 |
-0.38 |
-0.75 |
-0.91 |
-0.96 |
1.09 |
0.48 |
| 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 |
|
5.59 |
5.34 |
5.22 |
4.47 |
4.23 |
3.93 |
3.74 |
3.87 |
4.01 |
4.20 |
3.75 |
| Quick Ratio |
|
5.46 |
5.15 |
5.06 |
4.23 |
4.03 |
3.77 |
3.60 |
3.61 |
3.77 |
4.00 |
3.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-24 |
-5.28 |
-9.46 |
7.96 |
9.77 |
-5.34 |
-2.84 |
-3.50 |
-6.03 |
-4.74 |
-5.76 |
| Operating Cash Flow to CapEx |
|
-550.37% |
-406.45% |
-473.11% |
-375.57% |
-0.94% |
1,114.74% |
-30.09% |
-3,956.15% |
-643.86% |
4,966.28% |
456.47% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
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 |
|
0.00 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.45 |
0.45 |
0.46 |
0.50 |
0.51 |
0.54 |
0.55 |
0.60 |
0.62 |
0.65 |
0.68 |
| Accounts Receivable Turnover |
|
22.76 |
25.05 |
22.10 |
24.22 |
21.38 |
26.60 |
20.31 |
21.08 |
21.28 |
31.25 |
20.48 |
| 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 |
|
23.74 |
23.96 |
24.96 |
23.55 |
24.26 |
25.41 |
25.17 |
24.76 |
26.03 |
28.47 |
29.62 |
| Accounts Payable Turnover |
|
10.64 |
7.74 |
9.37 |
8.03 |
11.21 |
8.55 |
8.86 |
9.07 |
14.78 |
12.11 |
11.00 |
| Days Sales Outstanding (DSO) |
|
16.04 |
14.57 |
16.52 |
15.07 |
17.07 |
13.72 |
17.97 |
17.32 |
17.15 |
11.68 |
17.82 |
| 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) |
|
34.31 |
47.13 |
38.95 |
45.44 |
32.56 |
42.69 |
41.21 |
40.26 |
24.70 |
30.13 |
33.18 |
| Cash Conversion Cycle (CCC) |
|
-18.27 |
-32.56 |
-22.44 |
-30.37 |
-15.49 |
-28.96 |
-23.23 |
-22.94 |
-7.55 |
-18.46 |
-15.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
13 |
-5.03 |
-3.23 |
-0.25 |
-2.13 |
-4.58 |
-4.76 |
-0.75 |
0.62 |
-1.46 |
-1.33 |
| Invested Capital Turnover |
|
31.44 |
-14.45 |
-13.90 |
14.29 |
16.17 |
-18.37 |
-22.22 |
-177.64 |
-118.91 |
-29.71 |
-29.37 |
| Increase / (Decrease) in Invested Capital |
|
20 |
1.65 |
5.71 |
-13 |
-15 |
0.46 |
-1.54 |
-0.51 |
2.75 |
3.12 |
3.43 |
| Enterprise Value (EV) |
|
18 |
48 |
103 |
66 |
66 |
25 |
6.62 |
2.51 |
0.50 |
124 |
114 |
| Market Capitalization |
|
141 |
187 |
237 |
177 |
175 |
129 |
108 |
98 |
94 |
219 |
199 |
| Book Value per Share |
|
$3.52 |
$3.36 |
$3.30 |
$2.80 |
$2.70 |
$2.72 |
$2.72 |
$2.66 |
$2.59 |
$2.56 |
$2.32 |
| Tangible Book Value per Share |
|
$3.41 |
$3.26 |
$3.19 |
$2.70 |
$2.59 |
$2.60 |
$2.60 |
$2.54 |
$2.47 |
$2.44 |
$2.20 |
| Total Capital |
|
156 |
134 |
131 |
110 |
107 |
99 |
96 |
95 |
94 |
94 |
84 |
| Total Debt |
|
19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-124 |
-139 |
-134 |
-111 |
-109 |
-104 |
-101 |
-96 |
-93 |
-95 |
-85 |
| Capital Expenditures (CapEx) |
|
0.40 |
0.51 |
0.65 |
0.70 |
0.32 |
0.25 |
0.32 |
0.13 |
0.23 |
0.09 |
0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-19 |
-19 |
-19 |
-17 |
-18 |
-20 |
-20 |
-17 |
-15 |
-17 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
124 |
120 |
115 |
94 |
91 |
83 |
81 |
78 |
78 |
78 |
68 |
| Net Working Capital (NWC) |
|
124 |
120 |
115 |
94 |
91 |
83 |
81 |
78 |
78 |
78 |
68 |
| Net Nonoperating Expense (NNE) |
|
-0.36 |
-0.68 |
-0.44 |
-0.11 |
0.51 |
0.33 |
0.43 |
0.31 |
0.18 |
-0.52 |
-0.15 |
| Net Nonoperating Obligations (NNO) |
|
-124 |
-139 |
-134 |
-111 |
-109 |
-104 |
-101 |
-96 |
-93 |
-95 |
-85 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
-2.72 |
0.40 |
0.69 |
0.91 |
3.45 |
1.50 |
0.91 |
1.25 |
-2.45 |
1.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.19% |
-22.61% |
-22.44% |
-19.42% |
-21.37% |
-23.20% |
-23.09% |
-19.32% |
-17.21% |
-19.12% |
-18.78% |
| Debt-free Net Working Capital to Revenue |
|
142.71% |
141.91% |
136.30% |
109.40% |
105.20% |
94.50% |
90.73% |
88.55% |
87.21% |
86.92% |
76.54% |
| Net Working Capital to Revenue |
|
142.71% |
141.91% |
136.30% |
109.40% |
105.20% |
94.50% |
90.73% |
88.55% |
87.21% |
86.92% |
76.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
($0.07) |
($0.08) |
($0.12) |
($0.15) |
($0.14) |
($0.14) |
($0.12) |
($0.10) |
($0.02) |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.96M |
39.72M |
39.75M |
38.52M |
36.72M |
37.82M |
35.57M |
35.82M |
36.34M |
36.10M |
36.37M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.07) |
($0.08) |
($0.12) |
($0.15) |
($0.14) |
($0.14) |
($0.12) |
($0.10) |
($0.02) |
($0.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.96M |
39.72M |
39.75M |
38.52M |
36.72M |
37.82M |
35.57M |
35.82M |
36.34M |
36.10M |
36.37M |
| 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 |
|
39.98M |
39.75M |
39.38M |
39.69M |
36.51M |
35.40M |
35.68M |
36.25M |
36.61M |
36.19M |
35.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.66 |
-3.62 |
-3.75 |
-4.55 |
-5.17 |
-4.88 |
-4.38 |
-4.00 |
-3.28 |
-1.62 |
-2.32 |
| Normalized NOPAT Margin |
|
-17.73% |
-17.32% |
-16.98% |
-20.44% |
-24.42% |
-21.45% |
-19.42% |
-18.08% |
-14.92% |
-7.04% |
-10.38% |
| Pre Tax Income Margin |
|
-15.99% |
-13.99% |
-14.97% |
-19.94% |
-26.80% |
-22.72% |
-21.30% |
-19.40% |
-15.72% |
-4.43% |
-9.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
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 |
|
0.00 |
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 |
|
0.00 |
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 |
|
-4.93% |
-14.86% |
-33.82% |
-180.54% |
-151.65% |
-148.89% |
-133.43% |
-38.28% |
-38.14% |
-24.58% |
-97.07% |