| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,150,563.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,150,563.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
21.43% |
13.76% |
6.71% |
5.48% |
0.82% |
0.70% |
0.81% |
-1.59% |
0.11% |
-1.76% |
-3.68% |
| EBITDA Growth |
|
21.53% |
50.73% |
32.25% |
58.51% |
43.88% |
14.07% |
-5.95% |
-26.50% |
1.19% |
11.25% |
84.80% |
| EBIT Growth |
|
17.25% |
43.20% |
25.98% |
45.63% |
31.40% |
5.06% |
-6.93% |
-22.33% |
-3.43% |
6.47% |
58.19% |
| NOPAT Growth |
|
25.89% |
46.28% |
31.17% |
58.65% |
39.38% |
17.02% |
-8.83% |
-36.63% |
1.23% |
8.14% |
67.05% |
| Net Income Growth |
|
16.84% |
40.42% |
25.80% |
44.86% |
30.78% |
5.69% |
-6.57% |
-21.30% |
-14.31% |
5.39% |
58.06% |
| EPS Growth |
|
21.59% |
45.63% |
30.30% |
47.67% |
34.78% |
8.93% |
0.00% |
-13.33% |
-6.67% |
11.76% |
62.50% |
| Operating Cash Flow Growth |
|
-22,451.72% |
-411.44% |
6.02% |
126.93% |
33.28% |
292.33% |
129.59% |
-1,071.81% |
-216.79% |
63.80% |
-289.49% |
| Free Cash Flow Firm Growth |
|
-77.34% |
-225.82% |
-226.17% |
-265.41% |
-856.12% |
-1.34% |
31.21% |
53.94% |
67.15% |
63.01% |
-1,008.17% |
| Invested Capital Growth |
|
-16.85% |
1.19% |
3.14% |
8.64% |
12.64% |
3.20% |
-2.92% |
-2.07% |
-0.64% |
-3.85% |
35.61% |
| Revenue Q/Q Growth |
|
4.63% |
0.76% |
-0.21% |
0.27% |
0.00% |
0.64% |
-0.10% |
-2.12% |
1.73% |
-1.25% |
-3.30% |
| EBITDA Q/Q Growth |
|
23.12% |
23.00% |
-30.71% |
46.39% |
-4.01% |
-17.90% |
-61.15% |
35.99% |
18.76% |
-5.89% |
61.56% |
| EBIT Q/Q Growth |
|
18.61% |
18.45% |
-26.06% |
35.02% |
-2.70% |
-12.86% |
-41.98% |
25.66% |
13.17% |
-2.05% |
31.30% |
| NOPAT Q/Q Growth |
|
27.80% |
13.11% |
-22.53% |
46.20% |
-5.84% |
-18.94% |
-60.71% |
32.46% |
23.49% |
-10.62% |
78.21% |
| Net Income Q/Q Growth |
|
18.63% |
16.44% |
-23.17% |
34.16% |
-2.15% |
-13.84% |
-39.19% |
25.06% |
3.74% |
5.78% |
32.13% |
| EPS Q/Q Growth |
|
19.77% |
18.84% |
-23.21% |
34.78% |
0.00% |
-13.33% |
-35.29% |
26.09% |
5.88% |
6.25% |
36.36% |
| Operating Cash Flow Q/Q Growth |
|
-174.89% |
56.33% |
129.25% |
-23.31% |
-781.10% |
225.90% |
-65.09% |
-424.62% |
-122.02% |
165.10% |
-223.44% |
| Free Cash Flow Firm Q/Q Growth |
|
-72.55% |
-535.45% |
-37.99% |
-0.27% |
-25.49% |
41.64% |
6.33% |
32.86% |
10.49% |
34.30% |
-69.08% |
| Invested Capital Q/Q Growth |
|
4.19% |
5.00% |
-2.96% |
2.51% |
8.39% |
-5.26% |
-9.47% |
3.31% |
9.67% |
-8.62% |
14.85% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
76.07% |
77.16% |
76.63% |
76.04% |
76.43% |
76.26% |
74.14% |
74.33% |
74.97% |
74.36% |
77.13% |
| EBITDA Margin |
|
-22.81% |
-17.43% |
-22.84% |
-12.21% |
-12.70% |
-14.88% |
-24.00% |
-15.70% |
-12.53% |
-13.44% |
-3.12% |
| Operating Margin |
|
-23.43% |
-20.20% |
-24.80% |
-13.31% |
-14.08% |
-16.65% |
-26.78% |
-18.48% |
-13.90% |
-15.57% |
-3.11% |
| EBIT Margin |
|
-29.79% |
-24.11% |
-30.46% |
-19.74% |
-20.27% |
-22.73% |
-32.31% |
-24.54% |
-20.94% |
-21.64% |
-12.36% |
| Profit (Net Income) Margin |
|
-30.00% |
-24.88% |
-30.71% |
-20.17% |
-20.60% |
-23.30% |
-32.47% |
-24.86% |
-23.52% |
-22.44% |
-12.52% |
| Tax Burden Percent |
|
100.71% |
103.19% |
100.82% |
102.17% |
101.62% |
102.50% |
100.49% |
101.30% |
101.10% |
103.68% |
101.35% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
111.07% |
100.00% |
100.00% |
| 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) |
|
92.00% |
77.50% |
68.57% |
57.38% |
51.67% |
50.39% |
49.05% |
50.66% |
51.53% |
49.54% |
22.25% |
| 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) |
|
-41.58% |
-30.58% |
-42.36% |
-28.77% |
-30.34% |
-31.01% |
-48.76% |
-38.12% |
-33.48% |
-31.19% |
-21.02% |
| Return on Assets (ROA) |
|
-41.88% |
-31.56% |
-42.71% |
-29.39% |
-30.83% |
-31.78% |
-49.00% |
-38.62% |
-37.60% |
-32.34% |
-21.30% |
| Return on Common Equity (ROCE) |
|
92.00% |
77.50% |
68.57% |
57.38% |
51.67% |
50.39% |
49.05% |
50.66% |
51.53% |
49.54% |
22.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
81.43% |
0.00% |
64.21% |
55.32% |
50.87% |
0.00% |
47.21% |
48.45% |
48.46% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
-11 |
-14 |
-7.42 |
-7.86 |
-9.34 |
-15 |
-10 |
-7.76 |
-8.58 |
-1.67 |
| NOPAT Margin |
|
-16.40% |
-14.14% |
-17.36% |
-9.32% |
-9.86% |
-11.65% |
-18.74% |
-12.93% |
-9.73% |
-10.90% |
-2.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
39.14% |
27.36% |
32.70% |
23.52% |
18.76% |
19.73% |
22.72% |
17.53% |
16.99% |
14.55% |
8.50% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
29.79% |
- |
- |
- |
23.35% |
- |
- |
- |
14.41% |
3.34% |
| Cost of Revenue to Revenue |
|
23.93% |
22.84% |
23.37% |
23.96% |
23.57% |
23.74% |
25.86% |
25.67% |
25.03% |
25.64% |
22.87% |
| SG&A Expenses to Revenue |
|
16.49% |
17.00% |
17.62% |
11.77% |
15.22% |
17.39% |
19.85% |
18.08% |
15.58% |
17.04% |
19.52% |
| R&D to Revenue |
|
31.11% |
27.61% |
29.49% |
26.07% |
24.76% |
26.34% |
28.36% |
28.02% |
26.66% |
27.86% |
23.13% |
| Operating Expenses to Revenue |
|
99.49% |
97.36% |
101.43% |
89.35% |
90.52% |
92.91% |
100.92% |
92.81% |
88.87% |
89.93% |
80.24% |
| Earnings before Interest and Taxes (EBIT) |
|
-24 |
-19 |
-24 |
-16 |
-16 |
-18 |
-26 |
-19 |
-17 |
-17 |
-9.49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-14 |
-18 |
-9.73 |
-10 |
-12 |
-19 |
-12 |
-10.00 |
-11 |
-2.40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.02 |
1.74 |
1.76 |
2.01 |
0.92 |
1.25 |
0.90 |
1.00 |
0.96 |
1.04 |
0.53 |
| 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) |
|
2.15 |
1.87 |
1.90 |
2.16 |
1.10 |
1.41 |
1.06 |
1.19 |
1.20 |
1.27 |
0.88 |
| 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 |
174.46 |
92.82 |
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 |
|
-0.74 |
-0.74 |
-0.73 |
-0.73 |
-0.74 |
-0.74 |
-0.70 |
-0.69 |
-0.68 |
-0.66 |
-0.73 |
| Long-Term Debt to Equity |
|
-0.74 |
-0.74 |
-0.73 |
-0.73 |
-0.74 |
-0.74 |
-0.70 |
-0.69 |
-0.68 |
-0.66 |
0.00 |
| Financial Leverage |
|
-0.21 |
-0.23 |
-0.23 |
-0.25 |
-0.31 |
-0.32 |
-0.31 |
-0.34 |
-0.40 |
-0.38 |
-0.49 |
| Leverage Ratio |
|
-1.66 |
-1.79 |
-1.59 |
-1.49 |
-1.43 |
-1.56 |
-1.35 |
-1.29 |
-1.24 |
-1.33 |
-0.98 |
| Compound Leverage Factor |
|
-1.66 |
-1.79 |
-1.59 |
-1.49 |
-1.43 |
-1.56 |
-1.35 |
-1.29 |
-1.37 |
-1.33 |
-0.98 |
| Debt to Total Capital |
|
-277.57% |
-287.37% |
-265.19% |
-271.80% |
-291.45% |
-283.75% |
-231.21% |
-225.24% |
-207.88% |
-197.50% |
-274.11% |
| 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% |
-274.11% |
| Long-Term Debt to Total Capital |
|
-277.57% |
-287.37% |
-265.19% |
-271.80% |
-291.45% |
-283.75% |
-231.21% |
-225.24% |
-207.88% |
-197.50% |
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 |
|
377.57% |
387.37% |
365.19% |
371.80% |
391.45% |
383.75% |
331.21% |
325.24% |
307.88% |
297.50% |
374.11% |
| Debt to EBITDA |
|
-1.11 |
-1.32 |
-1.49 |
-1.86 |
-2.16 |
-2.27 |
-2.24 |
-2.15 |
-2.16 |
-2.26 |
-12.92 |
| Net Debt to EBITDA |
|
-0.38 |
-0.51 |
-0.60 |
-0.79 |
-1.06 |
-1.05 |
-1.04 |
-1.11 |
-1.40 |
-1.39 |
-10.56 |
| Long-Term Debt to EBITDA |
|
-1.11 |
-1.32 |
-1.49 |
-1.86 |
-2.16 |
-2.27 |
-2.24 |
-2.15 |
-2.16 |
-2.26 |
0.00 |
| Debt to NOPAT |
|
-1.49 |
-1.75 |
-1.96 |
-2.44 |
-2.78 |
-2.96 |
-2.88 |
-2.72 |
-2.74 |
-2.84 |
-6.35 |
| Net Debt to NOPAT |
|
-0.51 |
-0.68 |
-0.78 |
-1.04 |
-1.36 |
-1.37 |
-1.34 |
-1.41 |
-1.77 |
-1.74 |
-5.19 |
| Long-Term Debt to NOPAT |
|
-1.49 |
-1.75 |
-1.96 |
-2.44 |
-2.78 |
-2.96 |
-2.88 |
-2.72 |
-2.74 |
-2.84 |
0.00 |
| Altman Z-Score |
|
-6.86 |
-6.25 |
-7.15 |
-7.22 |
-8.02 |
-7.39 |
-8.74 |
-9.04 |
-9.59 |
-8.63 |
-12.41 |
| 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 |
|
0.65 |
0.68 |
0.64 |
0.62 |
0.63 |
0.65 |
0.59 |
0.57 |
0.53 |
0.56 |
0.28 |
| Quick Ratio |
|
0.55 |
0.59 |
0.53 |
0.52 |
0.52 |
0.54 |
0.48 |
0.46 |
0.43 |
0.46 |
0.21 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.87 |
-13 |
-17 |
-17 |
-22 |
-13 |
-12 |
-7.98 |
-7.14 |
-4.69 |
-43 |
| Operating Cash Flow to CapEx |
|
-391.19% |
-96.85% |
23.15% |
21.72% |
-159.36% |
216.07% |
75.26% |
-279.99% |
-544.77% |
405.41% |
-381.01% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.86 |
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 |
-7.41 |
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 |
-8.77 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.40 |
1.27 |
1.39 |
1.46 |
1.50 |
1.36 |
1.51 |
1.55 |
1.60 |
1.44 |
1.70 |
| Accounts Receivable Turnover |
|
6.49 |
4.31 |
6.06 |
6.27 |
5.87 |
4.37 |
6.10 |
6.31 |
5.67 |
4.57 |
6.64 |
| 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 |
|
16.24 |
15.84 |
15.53 |
14.82 |
13.86 |
13.19 |
12.94 |
12.44 |
11.78 |
11.40 |
11.06 |
| Accounts Payable Turnover |
|
4.92 |
8.65 |
5.87 |
5.60 |
5.28 |
9.19 |
6.66 |
5.70 |
8.47 |
11.29 |
5.03 |
| Days Sales Outstanding (DSO) |
|
56.28 |
84.62 |
60.24 |
58.20 |
62.20 |
83.62 |
59.80 |
57.82 |
64.40 |
79.86 |
54.94 |
| 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) |
|
74.24 |
42.18 |
62.20 |
65.20 |
69.19 |
39.74 |
54.83 |
63.98 |
43.10 |
32.33 |
72.57 |
| Cash Conversion Cycle (CCC) |
|
-17.96 |
42.44 |
-1.96 |
-7.01 |
-7.00 |
43.88 |
4.97 |
-6.16 |
21.30 |
47.54 |
-17.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-110 |
-104 |
-107 |
-105 |
-96 |
-101 |
-111 |
-107 |
-97 |
-105 |
-75 |
| Invested Capital Turnover |
|
-2.94 |
-2.94 |
-2.87 |
-2.90 |
-3.10 |
-3.11 |
-2.93 |
-3.01 |
-3.31 |
-3.08 |
-3.29 |
| Increase / (Decrease) in Invested Capital |
|
-16 |
1.26 |
3.48 |
9.90 |
14 |
3.34 |
-3.13 |
-2.16 |
-0.62 |
-3.89 |
42 |
| Enterprise Value (EV) |
|
642 |
578 |
597 |
685 |
349 |
451 |
339 |
379 |
382 |
404 |
279 |
| Market Capitalization |
|
605 |
536 |
553 |
638 |
294 |
398 |
286 |
319 |
307 |
331 |
167 |
| Book Value per Share |
|
($4.26) |
($4.24) |
($4.34) |
($4.25) |
($4.18) |
($4.19) |
($4.30) |
($4.36) |
($4.43) |
($4.53) |
($4.15) |
| Tangible Book Value per Share |
|
($4.62) |
($4.59) |
($4.69) |
($4.60) |
($4.52) |
($4.53) |
($4.61) |
($4.67) |
($4.73) |
($4.83) |
($4.39) |
| Total Capital |
|
-39 |
-38 |
-41 |
-41 |
-39 |
-40 |
-49 |
-51 |
-56 |
-60 |
-50 |
| Total Debt |
|
107 |
109 |
110 |
111 |
112 |
114 |
114 |
115 |
116 |
118 |
137 |
| Total Long-Term Debt |
|
107 |
109 |
110 |
111 |
112 |
114 |
114 |
115 |
116 |
118 |
0.00 |
| Net Debt |
|
36 |
42 |
44 |
47 |
55 |
53 |
53 |
60 |
75 |
72 |
112 |
| Capital Expenditures (CapEx) |
|
1.66 |
2.92 |
3.58 |
2.92 |
2.71 |
2.52 |
2.53 |
2.20 |
2.52 |
2.20 |
1.68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-150 |
-146 |
-150 |
-148 |
-138 |
-145 |
-155 |
-151 |
-147 |
-159 |
-142 |
| Debt-free Net Working Capital (DFNWC) |
|
-79 |
-80 |
-84 |
-84 |
-81 |
-84 |
-94 |
-96 |
-106 |
-113 |
-117 |
| Net Working Capital (NWC) |
|
-79 |
-80 |
-84 |
-84 |
-81 |
-84 |
-94 |
-96 |
-106 |
-113 |
-254 |
| Net Nonoperating Expense (NNE) |
|
11 |
8.55 |
11 |
8.65 |
8.56 |
9.34 |
11 |
9.35 |
11 |
9.09 |
7.94 |
| Net Nonoperating Obligations (NNO) |
|
36 |
42 |
44 |
47 |
55 |
53 |
53 |
60 |
75 |
72 |
112 |
| Total Depreciation and Amortization (D&A) |
|
5.52 |
5.32 |
6.06 |
6.00 |
6.03 |
6.30 |
6.66 |
6.93 |
6.71 |
6.46 |
7.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-50.11% |
-47.40% |
-47.71% |
-46.61% |
-43.34% |
-45.45% |
-48.55% |
-47.58% |
-46.06% |
-50.00% |
-44.97% |
| Debt-free Net Working Capital to Revenue |
|
-26.34% |
-25.85% |
-26.67% |
-26.52% |
-25.32% |
-26.35% |
-29.42% |
-30.09% |
-33.21% |
-35.73% |
-37.02% |
| Net Working Capital to Revenue |
|
-26.34% |
-25.85% |
-26.67% |
-26.52% |
-25.32% |
-26.35% |
-29.42% |
-30.09% |
-33.21% |
-35.73% |
-80.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.69) |
($0.56) |
($0.69) |
($0.45) |
($0.45) |
($0.51) |
($0.69) |
($0.51) |
($0.48) |
($0.45) |
($0.21) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.39M |
34.09M |
35.22M |
35.88M |
36.31M |
36.05M |
37.48M |
38.39M |
38.83M |
38.50M |
46M |
| Adjusted Diluted Earnings per Share |
|
($0.69) |
($0.56) |
($0.69) |
($0.45) |
($0.45) |
($0.51) |
($0.69) |
($0.51) |
($0.48) |
($0.45) |
($0.21) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.39M |
34.09M |
35.22M |
35.88M |
36.31M |
36.05M |
37.48M |
38.39M |
38.83M |
38.50M |
46M |
| 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 |
|
34.54M |
34.84M |
35.71M |
36.08M |
36.62M |
38.03M |
38.17M |
38.63M |
39.11M |
39.94M |
47.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-11 |
-14 |
-7.42 |
-7.86 |
-9.34 |
-15 |
-10 |
-7.76 |
-8.58 |
-1.67 |
| Normalized NOPAT Margin |
|
-16.40% |
-14.14% |
-17.36% |
-9.32% |
-9.86% |
-11.65% |
-18.74% |
-12.93% |
-9.73% |
-10.90% |
-2.18% |
| Pre Tax Income Margin |
|
-29.79% |
-24.11% |
-30.46% |
-19.74% |
-20.27% |
-22.73% |
-32.31% |
-24.54% |
-23.26% |
-21.64% |
-12.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.03 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.19 |
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 |
-10.39 |
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 |
-5.55 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.22% |
0.00% |