| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
29,057,868.00 |
29,320,846.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
29,057,868.00 |
29,320,846.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.09 |
-0.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.68% |
-27.97% |
-20.11% |
-9.15% |
4.47% |
41.05% |
11.33% |
16.28% |
33.70% |
- |
44.71% |
| EBITDA Growth |
|
-99.58% |
-116.41% |
-123.92% |
-13.57% |
59.83% |
-87.85% |
-54.96% |
29.56% |
87.64% |
- |
79.11% |
| EBIT Growth |
|
-78.25% |
-81.80% |
-59.75% |
2.00% |
55.97% |
-57.13% |
-19.56% |
19.79% |
58.83% |
- |
57.50% |
| NOPAT Growth |
|
-100.04% |
-68.05% |
-8.26% |
31.86% |
37.55% |
15.58% |
-91.83% |
-50.97% |
69.37% |
- |
61.58% |
| Net Income Growth |
|
-57.31% |
-51.47% |
-35.67% |
-2.60% |
43.01% |
-68.10% |
-27.82% |
3.42% |
33.19% |
- |
35.38% |
| EPS Growth |
|
-47.37% |
-46.43% |
-20.83% |
4.62% |
47.32% |
-47.56% |
-20.69% |
8.06% |
35.59% |
- |
35.71% |
| Operating Cash Flow Growth |
|
-43.36% |
41.87% |
45.90% |
49.88% |
60.46% |
-154.65% |
-85.84% |
-32.49% |
9.72% |
- |
79.20% |
| Free Cash Flow Firm Growth |
|
-116.33% |
-34.08% |
10.53% |
48.90% |
66.70% |
65.35% |
59.27% |
65.98% |
70.30% |
- |
60.25% |
| Invested Capital Growth |
|
93.95% |
65.57% |
47.00% |
25.56% |
13.51% |
9.11% |
7.72% |
2.77% |
3.49% |
- |
2.93% |
| Revenue Q/Q Growth |
|
-20.71% |
-18.04% |
17.77% |
18.70% |
-8.82% |
10.66% |
-7.05% |
23.98% |
4.84% |
- |
-7.34% |
| EBITDA Q/Q Growth |
|
-160.15% |
30.11% |
51.31% |
-28.28% |
7.98% |
-226.81% |
59.83% |
41.69% |
83.85% |
- |
-116.60% |
| EBIT Q/Q Growth |
|
-103.69% |
23.75% |
38.21% |
-2.12% |
8.50% |
-172.14% |
52.99% |
31.49% |
53.03% |
- |
-28.20% |
| NOPAT Q/Q Growth |
|
-53.42% |
-5.12% |
60.05% |
-5.77% |
-40.61% |
-42.10% |
9.23% |
16.75% |
71.47% |
- |
-65.67% |
| Net Income Q/Q Growth |
|
-74.82% |
29.83% |
21.13% |
-6.04% |
2.90% |
-107.00% |
40.02% |
19.88% |
32.83% |
- |
-411.74% |
| EPS Q/Q Growth |
|
-72.31% |
26.79% |
29.27% |
-6.90% |
4.84% |
-105.08% |
42.15% |
18.57% |
33.33% |
- |
-542.86% |
| Operating Cash Flow Q/Q Growth |
|
-11.58% |
74.14% |
-36.87% |
-26.92% |
11.96% |
-66.51% |
0.12% |
9.52% |
40.01% |
- |
-2,560.49% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.07% |
13.11% |
23.47% |
29.55% |
28.92% |
9.60% |
10.03% |
41.15% |
37.96% |
- |
36.45% |
| Invested Capital Q/Q Growth |
|
11.56% |
2.13% |
5.40% |
4.56% |
0.85% |
-1.83% |
4.05% |
-0.24% |
1.55% |
- |
-0.11% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.66% |
65.23% |
65.60% |
65.59% |
63.93% |
68.50% |
67.21% |
68.76% |
70.09% |
- |
70.70% |
| EBITDA Margin |
|
-53.50% |
-45.62% |
-18.86% |
-20.39% |
-20.57% |
-60.76% |
-26.26% |
-12.35% |
-1.90% |
- |
-3.79% |
| Operating Margin |
|
-54.64% |
-70.07% |
-23.77% |
-21.18% |
-32.66% |
-41.94% |
-40.96% |
-27.50% |
-7.48% |
- |
-10.87% |
| EBIT Margin |
|
-65.43% |
-60.88% |
-31.94% |
-27.48% |
-27.58% |
-67.82% |
-34.30% |
-18.96% |
-8.49% |
- |
-10.07% |
| Profit (Net Income) Margin |
|
-76.02% |
-65.09% |
-43.59% |
-38.94% |
-41.47% |
-77.57% |
-50.05% |
-32.35% |
-20.72% |
- |
-22.35% |
| Tax Burden Percent |
|
102.34% |
89.13% |
102.78% |
102.55% |
103.15% |
96.08% |
104.62% |
106.44% |
103.95% |
- |
102.20% |
| Interest Burden Percent |
|
113.53% |
119.96% |
132.79% |
138.19% |
145.79% |
119.05% |
139.48% |
160.31% |
234.77% |
- |
217.08% |
| Effective Tax Rate |
|
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) |
|
-54.72% |
-60.45% |
-17.52% |
-13.57% |
-20.04% |
-27.90% |
-26.68% |
-18.29% |
-5.29% |
- |
-9.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-68.19% |
-64.38% |
-25.38% |
-22.78% |
-25.27% |
-43.34% |
-33.23% |
-22.69% |
-10.36% |
- |
-14.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-460.15% |
-1,625.54% |
-158.16% |
-52.66% |
-114.41% |
-168.51% |
-94.10% |
-102.30% |
-69.42% |
- |
-89.54% |
| Return on Equity (ROE) |
|
-514.87% |
-1,685.99% |
-175.68% |
-66.23% |
-134.44% |
-196.41% |
-120.79% |
-120.59% |
-74.72% |
- |
-98.62% |
| Cash Return on Invested Capital (CROIC) |
|
-95.58% |
-83.35% |
-69.14% |
-48.62% |
-34.07% |
-28.74% |
-29.67% |
-26.30% |
-23.34% |
- |
-13.28% |
| Operating Return on Assets (OROA) |
|
-50.67% |
-41.92% |
-19.47% |
-14.58% |
-15.26% |
-36.59% |
-18.39% |
-10.94% |
-5.22% |
- |
-6.76% |
| Return on Assets (ROA) |
|
-58.87% |
-44.82% |
-26.57% |
-20.67% |
-22.95% |
-41.85% |
-26.83% |
-18.67% |
-12.73% |
- |
-14.99% |
| Return on Common Equity (ROCE) |
|
-514.87% |
-1,685.99% |
-175.68% |
-66.23% |
-134.44% |
-196.41% |
-120.79% |
-120.59% |
-74.72% |
- |
-98.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-234.60% |
0.00% |
-145.42% |
-184.81% |
-215.86% |
0.00% |
-231.14% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-15 |
-6.18 |
-6.54 |
-9.20 |
-13 |
-12 |
-9.87 |
-2.82 |
-2.75 |
-4.56 |
| NOPAT Margin |
|
-38.24% |
-49.05% |
-16.64% |
-14.83% |
-22.86% |
-29.36% |
-28.67% |
-19.25% |
-5.24% |
- |
-7.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
13.47% |
3.93% |
7.86% |
9.22% |
5.23% |
15.44% |
6.55% |
4.40% |
5.07% |
- |
5.32% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-7.47% |
- |
- |
- |
-4.79% |
-4.58% |
-4.05% |
-1.07% |
-1.01% |
-1.73% |
| Cost of Revenue to Revenue |
|
32.34% |
34.78% |
34.40% |
34.41% |
36.07% |
31.50% |
32.79% |
31.24% |
29.91% |
- |
29.30% |
| SG&A Expenses to Revenue |
|
103.78% |
116.86% |
77.87% |
74.33% |
84.66% |
98.89% |
95.94% |
86.11% |
69.10% |
- |
72.82% |
| R&D to Revenue |
|
18.51% |
18.44% |
11.50% |
12.44% |
11.93% |
11.56% |
12.22% |
10.14% |
8.47% |
- |
8.75% |
| Operating Expenses to Revenue |
|
122.29% |
135.30% |
89.36% |
86.77% |
96.59% |
110.44% |
108.16% |
96.26% |
77.57% |
- |
81.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-25 |
-19 |
-12 |
-12 |
-11 |
-30 |
-14 |
-9.72 |
-4.57 |
-4.71 |
-6.03 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-14 |
-7.01 |
-8.99 |
-8.28 |
-27 |
-11 |
-6.34 |
-1.02 |
-1.05 |
-2.27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
41.49 |
36.32 |
24.33 |
27.77 |
36.96 |
24.29 |
30.53 |
54.26 |
72.57 |
- |
112.62 |
| Price to Tangible Book Value (P/TBV) |
|
52.01 |
67.20 |
29.51 |
36.23 |
53.83 |
32.08 |
45.67 |
119.12 |
249.74 |
- |
389.80 |
| Price to Revenue (P/Rev) |
|
7.13 |
4.05 |
8.89 |
8.26 |
7.90 |
7.77 |
6.91 |
6.96 |
6.22 |
- |
7.25 |
| 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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
8.54 |
4.89 |
8.54 |
7.54 |
7.34 |
7.78 |
7.00 |
7.41 |
7.09 |
- |
9.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.88 |
4.95 |
9.65 |
9.18 |
8.91 |
8.55 |
7.80 |
7.90 |
7.14 |
- |
8.04 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
6.08 |
10.26 |
3.38 |
4.30 |
5.94 |
4.14 |
5.72 |
9.71 |
15.06 |
- |
16.82 |
| Long-Term Debt to Equity |
|
6.08 |
10.26 |
3.38 |
4.30 |
5.94 |
4.14 |
5.72 |
9.71 |
15.06 |
- |
16.82 |
| Financial Leverage |
|
6.75 |
25.25 |
6.23 |
2.31 |
4.53 |
3.89 |
2.83 |
4.51 |
6.70 |
- |
6.22 |
| Leverage Ratio |
|
14.32 |
46.98 |
12.49 |
5.71 |
8.75 |
8.61 |
6.65 |
9.07 |
12.67 |
- |
12.83 |
| Compound Leverage Factor |
|
16.25 |
56.36 |
16.59 |
7.89 |
12.76 |
10.25 |
9.28 |
14.54 |
29.74 |
- |
27.86 |
| Debt to Total Capital |
|
85.87% |
91.12% |
77.15% |
81.14% |
85.59% |
80.53% |
85.11% |
90.67% |
93.77% |
- |
94.39% |
| 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% |
| Long-Term Debt to Total Capital |
|
85.87% |
91.12% |
77.15% |
81.14% |
85.59% |
80.53% |
85.11% |
90.67% |
93.77% |
- |
94.39% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
14.13% |
8.88% |
22.85% |
18.86% |
14.41% |
19.47% |
14.89% |
9.33% |
6.23% |
- |
5.61% |
| Debt to EBITDA |
|
-4.75 |
-4.10 |
-3.85 |
-3.80 |
-5.02 |
-4.28 |
-3.99 |
-4.21 |
-5.44 |
- |
-23.29 |
| Net Debt to EBITDA |
|
-3.41 |
-3.23 |
-2.39 |
-2.73 |
-4.00 |
-2.52 |
-2.74 |
-3.17 |
-3.88 |
- |
-16.91 |
| Long-Term Debt to EBITDA |
|
-4.75 |
-4.10 |
-3.85 |
-3.80 |
-5.02 |
-4.28 |
-3.99 |
-4.21 |
-5.44 |
- |
-23.29 |
| Debt to NOPAT |
|
-4.72 |
-4.15 |
-4.18 |
-4.51 |
-5.20 |
-6.28 |
-5.42 |
-5.03 |
-6.55 |
- |
-12.43 |
| Net Debt to NOPAT |
|
-3.39 |
-3.27 |
-2.59 |
-3.24 |
-4.14 |
-3.69 |
-3.72 |
-3.78 |
-4.67 |
- |
-9.02 |
| Long-Term Debt to NOPAT |
|
-4.72 |
-4.15 |
-4.18 |
-4.51 |
-5.20 |
-6.28 |
-5.42 |
-5.03 |
-6.55 |
- |
-12.43 |
| Altman Z-Score |
|
2.36 |
0.63 |
2.65 |
2.19 |
1.85 |
1.64 |
1.40 |
1.35 |
1.28 |
- |
2.09 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.71 |
3.06 |
4.24 |
4.44 |
3.62 |
3.56 |
3.36 |
2.84 |
3.33 |
- |
2.96 |
| Quick Ratio |
|
2.12 |
1.52 |
2.58 |
2.74 |
2.12 |
2.28 |
1.92 |
1.54 |
1.97 |
- |
1.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-94 |
-82 |
-62 |
-44 |
-31 |
-28 |
-25 |
-15 |
-9.29 |
-16 |
-10 |
| Operating Cash Flow to CapEx |
|
-495.77% |
-222.50% |
-234.93% |
-925.70% |
-763.07% |
-3,352.02% |
-2,752.32% |
-1,154.74% |
-608.77% |
- |
-232.60% |
| Free Cash Flow to Firm to Interest Expense |
|
-25.55 |
-18.82 |
-14.27 |
-8.49 |
-5.89 |
-4.76 |
-4.35 |
-2.52 |
-1.50 |
- |
-1.43 |
| Operating Cash Flow to Interest Expense |
|
-8.57 |
-1.88 |
-2.55 |
-2.73 |
-2.35 |
-3.49 |
-3.54 |
-3.15 |
-1.81 |
- |
-0.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-10.29 |
-2.72 |
-3.63 |
-3.02 |
-2.65 |
-3.59 |
-3.67 |
-3.42 |
-2.11 |
- |
-0.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.77 |
0.69 |
0.61 |
0.53 |
0.55 |
0.54 |
0.54 |
0.58 |
0.61 |
- |
0.67 |
| Accounts Receivable Turnover |
|
4.13 |
4.01 |
3.39 |
2.72 |
2.51 |
2.97 |
2.98 |
2.73 |
2.75 |
- |
3.27 |
| Inventory Turnover |
|
1.26 |
1.00 |
0.92 |
0.85 |
0.79 |
0.71 |
0.70 |
0.73 |
0.77 |
- |
0.78 |
| Fixed Asset Turnover |
|
3.17 |
2.57 |
2.29 |
2.08 |
2.01 |
2.14 |
2.19 |
2.28 |
2.45 |
- |
3.04 |
| Accounts Payable Turnover |
|
2.87 |
1.89 |
2.12 |
1.95 |
1.69 |
1.31 |
1.50 |
1.38 |
1.61 |
- |
1.58 |
| Days Sales Outstanding (DSO) |
|
88.41 |
90.99 |
107.64 |
134.30 |
145.39 |
123.03 |
122.29 |
133.80 |
132.54 |
- |
111.54 |
| Days Inventory Outstanding (DIO) |
|
288.91 |
364.08 |
397.13 |
428.17 |
461.11 |
511.12 |
519.04 |
498.86 |
474.64 |
- |
470.14 |
| Days Payable Outstanding (DPO) |
|
127.21 |
193.43 |
171.81 |
187.41 |
216.21 |
279.03 |
242.96 |
264.43 |
226.55 |
- |
230.98 |
| Cash Conversion Cycle (CCC) |
|
250.11 |
261.64 |
332.95 |
375.06 |
390.30 |
355.12 |
398.38 |
368.23 |
380.63 |
- |
350.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
164 |
167 |
176 |
184 |
186 |
182 |
190 |
189 |
192 |
195 |
195 |
| Invested Capital Turnover |
|
1.43 |
1.23 |
1.05 |
0.92 |
0.88 |
0.95 |
0.93 |
0.95 |
1.01 |
- |
1.19 |
| Increase / (Decrease) in Invested Capital |
|
79 |
66 |
56 |
37 |
22 |
15 |
14 |
5.11 |
6.48 |
13 |
5.56 |
| Enterprise Value (EV) |
|
1,398 |
817 |
1,504 |
1,389 |
1,364 |
1,419 |
1,328 |
1,402 |
1,363 |
- |
1,845 |
| Market Capitalization |
|
1,265 |
668 |
1,385 |
1,250 |
1,209 |
1,290 |
1,177 |
1,235 |
1,188 |
- |
1,665 |
| Book Value per Share |
|
$1.18 |
$0.71 |
$2.09 |
$1.64 |
$1.17 |
$1.90 |
$1.34 |
$0.79 |
$0.56 |
$0.81 |
$0.50 |
| Tangible Book Value per Share |
|
$0.94 |
$0.39 |
$1.73 |
$1.25 |
$0.80 |
$1.44 |
$0.89 |
$0.36 |
$0.16 |
$0.43 |
$0.15 |
| Total Capital |
|
216 |
207 |
249 |
239 |
227 |
273 |
259 |
244 |
263 |
271 |
263 |
| Total Debt |
|
185 |
189 |
192 |
194 |
194 |
220 |
220 |
221 |
246 |
248 |
249 |
| Total Long-Term Debt |
|
185 |
189 |
192 |
194 |
194 |
220 |
220 |
221 |
246 |
248 |
249 |
| Net Debt |
|
133 |
149 |
119 |
139 |
155 |
129 |
151 |
166 |
176 |
172 |
180 |
| Capital Expenditures (CapEx) |
|
6.36 |
3.66 |
4.75 |
1.53 |
1.63 |
0.62 |
0.75 |
1.62 |
1.85 |
1.82 |
1.85 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
84 |
78 |
83 |
90 |
93 |
84 |
93 |
94 |
97 |
92 |
95 |
| Debt-free Net Working Capital (DFNWC) |
|
136 |
118 |
156 |
144 |
132 |
175 |
163 |
148 |
168 |
168 |
163 |
| Net Working Capital (NWC) |
|
136 |
118 |
156 |
144 |
132 |
175 |
163 |
148 |
168 |
168 |
163 |
| Net Nonoperating Expense (NNE) |
|
15 |
5.06 |
10 |
11 |
7.48 |
21 |
8.85 |
6.72 |
8.33 |
-0.14 |
8.82 |
| Net Nonoperating Obligations (NNO) |
|
133 |
149 |
119 |
139 |
153 |
129 |
151 |
166 |
176 |
172 |
180 |
| Total Depreciation and Amortization (D&A) |
|
4.60 |
4.82 |
4.86 |
3.13 |
2.82 |
3.14 |
3.33 |
3.39 |
3.54 |
3.66 |
3.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
47.48% |
47.06% |
53.08% |
59.23% |
60.60% |
50.84% |
54.91% |
52.86% |
50.79% |
- |
41.19% |
| Debt-free Net Working Capital to Revenue |
|
76.90% |
71.30% |
99.93% |
95.30% |
86.53% |
105.26% |
95.55% |
83.66% |
87.77% |
- |
70.86% |
| Net Working Capital to Revenue |
|
76.90% |
71.30% |
99.93% |
95.30% |
86.53% |
105.26% |
95.55% |
83.66% |
87.77% |
- |
70.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.12) |
($0.82) |
($0.58) |
($0.62) |
($0.59) |
($1.21) |
($0.70) |
($0.57) |
($0.38) |
($0.07) |
($0.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.03M |
25.60M |
27.79M |
27.91M |
28.25M |
28.16M |
29.48M |
28.91M |
29.62M |
29.62M |
29.95M |
| Adjusted Diluted Earnings per Share |
|
($1.12) |
($0.82) |
($0.58) |
($0.62) |
($0.59) |
($1.21) |
($0.70) |
($0.57) |
($0.38) |
($0.07) |
($0.45) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.03M |
25.60M |
27.79M |
27.91M |
28.25M |
28.16M |
29.48M |
28.91M |
29.62M |
29.62M |
29.95M |
| 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 |
|
25.81M |
27.21M |
27.51M |
27.94M |
28.00M |
28.85M |
28.92M |
28.97M |
29.06M |
29.32M |
29.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-15 |
-6.18 |
-6.54 |
-9.20 |
-13 |
-12 |
-9.87 |
-2.82 |
-2.75 |
-4.56 |
| Normalized NOPAT Margin |
|
-38.24% |
-49.05% |
-16.64% |
-14.83% |
-22.86% |
-29.36% |
-28.67% |
-19.25% |
-5.24% |
- |
-7.61% |
| Pre Tax Income Margin |
|
-74.28% |
-73.03% |
-42.41% |
-37.97% |
-40.20% |
-80.74% |
-47.84% |
-30.39% |
-19.94% |
- |
-21.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6.85 |
-4.43 |
-2.71 |
-2.34 |
-2.09 |
-5.07 |
-2.42 |
-1.63 |
-0.74 |
- |
-0.85 |
| NOPAT to Interest Expense |
|
-4.00 |
-3.57 |
-1.41 |
-1.26 |
-1.73 |
-2.20 |
-2.03 |
-1.66 |
-0.45 |
- |
-0.64 |
| EBIT Less CapEx to Interest Expense |
|
-8.58 |
-5.27 |
-3.79 |
-2.63 |
-2.40 |
-5.18 |
-2.55 |
-1.91 |
-1.03 |
- |
-1.11 |
| NOPAT Less CapEx to Interest Expense |
|
-5.73 |
-4.41 |
-2.50 |
-1.56 |
-2.04 |
-2.30 |
-2.16 |
-1.93 |
-0.75 |
- |
-0.90 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |