| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
157,550,036.00 |
- |
- |
- |
174,617,589.00 |
179,350,739.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
157,550,036.00 |
- |
- |
- |
174,617,589.00 |
179,350,739.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-0.10 |
- |
- |
- |
0.06 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.15% |
4.48% |
16.61% |
28.83% |
37.07% |
- |
44.30% |
29.02% |
56.62% |
- |
44.74% |
| EBITDA Growth |
|
136.91% |
44.87% |
65.79% |
110.11% |
-581.99% |
- |
141.23% |
-627.51% |
118.57% |
- |
-26.07% |
| EBIT Growth |
|
121.60% |
37.68% |
54.99% |
104.05% |
-1,054.56% |
- |
83.70% |
-1,589.22% |
95.11% |
- |
-128.35% |
| NOPAT Growth |
|
-8.69% |
18.30% |
0.95% |
-35.00% |
36.74% |
- |
34.31% |
45.26% |
55.12% |
- |
41.12% |
| Net Income Growth |
|
132.23% |
40.33% |
59.30% |
105.19% |
-703.31% |
- |
85.02% |
-1,285.93% |
94.10% |
- |
-196.57% |
| EPS Growth |
|
123.08% |
52.63% |
60.00% |
104.44% |
-733.33% |
- |
85.71% |
-1,350.00% |
94.74% |
- |
-200.00% |
| Operating Cash Flow Growth |
|
112.39% |
40.78% |
-368.35% |
-311.18% |
86.22% |
- |
84.28% |
109.79% |
-4.11% |
- |
-25.21% |
| Free Cash Flow Firm Growth |
|
102.39% |
69.91% |
-148.19% |
-673.20% |
-5,763.36% |
- |
31.15% |
121.82% |
88.82% |
- |
77.68% |
| Invested Capital Growth |
|
-58.35% |
2.65% |
172.72% |
880.50% |
354.17% |
- |
44.42% |
-42.34% |
2.50% |
- |
2.59% |
| Revenue Q/Q Growth |
|
1.85% |
8.07% |
-0.70% |
17.87% |
7.13% |
- |
0.00% |
1.68% |
31.67% |
- |
20.32% |
| EBITDA Q/Q Growth |
|
110.01% |
-331.33% |
41.24% |
174.32% |
-493.76% |
- |
0.00% |
-1,073.40% |
114.05% |
- |
-85.07% |
| EBIT Q/Q Growth |
|
106.13% |
-538.90% |
31.08% |
121.85% |
-1,217.26% |
- |
0.00% |
-1,923.83% |
96.27% |
- |
-140.30% |
| NOPAT Q/Q Growth |
|
-22.38% |
24.23% |
-1.70% |
-43.17% |
39.95% |
- |
0.00% |
-21.57% |
50.86% |
- |
25.73% |
| Net Income Q/Q Growth |
|
108.99% |
-381.55% |
31.06% |
129.73% |
-979.35% |
- |
0.00% |
-2,299.94% |
95.57% |
- |
-146.03% |
| EPS Q/Q Growth |
|
106.67% |
-400.00% |
11.11% |
125.00% |
-1,050.00% |
- |
0.00% |
-2,400.00% |
96.00% |
- |
-142.86% |
| Operating Cash Flow Q/Q Growth |
|
139.41% |
-249.88% |
-411.71% |
-36.04% |
117.85% |
- |
0.00% |
183.22% |
66.78% |
- |
-120.42% |
| Free Cash Flow Firm Q/Q Growth |
|
-90.44% |
-832.37% |
-232.34% |
-146.26% |
46.61% |
- |
0.00% |
178.46% |
-127.34% |
- |
61.64% |
| Invested Capital Q/Q Growth |
|
229.34% |
72.36% |
115.89% |
62.17% |
-24.74% |
- |
0.00% |
-35.25% |
33.80% |
- |
11.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.41% |
47.02% |
54.33% |
56.66% |
57.78% |
- |
59.83% |
49.83% |
49.72% |
- |
50.94% |
| EBITDA Margin |
|
32.99% |
-70.62% |
-41.79% |
26.35% |
-96.86% |
- |
11.21% |
-107.29% |
11.45% |
- |
5.72% |
| Operating Margin |
|
-100.24% |
-100.39% |
-102.82% |
-87.42% |
-70.00% |
- |
-44.96% |
-53.75% |
-20.06% |
- |
-18.29% |
| EBIT Margin |
|
20.84% |
-84.64% |
-58.75% |
10.89% |
-113.56% |
- |
-6.29% |
-125.25% |
-3.54% |
- |
-9.93% |
| Profit (Net Income) Margin |
|
29.71% |
-77.40% |
-53.74% |
13.56% |
-111.27% |
- |
-5.28% |
-124.55% |
-4.19% |
- |
-10.81% |
| Tax Burden Percent |
|
100.00% |
100.30% |
100.00% |
100.00% |
100.00% |
- |
103.87% |
100.00% |
100.00% |
- |
99.27% |
| Interest Burden Percent |
|
142.56% |
91.17% |
91.48% |
124.49% |
97.98% |
- |
80.73% |
99.45% |
118.24% |
- |
109.72% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-292.63% |
-207.45% |
-147.62% |
-185.18% |
-105.77% |
- |
-49.14% |
-59.78% |
-26.03% |
- |
-23.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-307.62% |
-206.48% |
-150.61% |
-209.39% |
-88.42% |
- |
-63.46% |
0.80% |
-36.09% |
- |
-26.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
266.21% |
176.34% |
115.11% |
150.05% |
60.90% |
- |
28.28% |
-0.30% |
13.11% |
- |
7.33% |
| Return on Equity (ROE) |
|
-26.42% |
-31.11% |
-32.51% |
-35.13% |
-44.87% |
- |
-20.86% |
-60.09% |
-12.93% |
- |
-16.21% |
| Cash Return on Invested Capital (CROIC) |
|
-157.16% |
-229.42% |
-244.07% |
-175.66% |
-264.31% |
- |
-108.25% |
-10.54% |
-58.90% |
- |
-36.73% |
| Operating Return on Assets (OROA) |
|
5.24% |
-21.05% |
-16.69% |
3.37% |
-37.19% |
- |
-2.66% |
-55.22% |
-1.66% |
- |
-5.67% |
| Return on Assets (ROA) |
|
7.47% |
-19.25% |
-15.27% |
4.20% |
-36.43% |
- |
-2.23% |
-54.91% |
-1.96% |
- |
-6.18% |
| Return on Common Equity (ROCE) |
|
-26.42% |
-31.11% |
-32.51% |
-35.13% |
-44.87% |
- |
-20.86% |
-60.09% |
-12.93% |
- |
-16.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-75.37% |
0.00% |
-63.06% |
-12.46% |
-43.69% |
- |
-36.70% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-20 |
-15 |
-16 |
-22 |
-13 |
-13 |
-10 |
-12 |
-6.02 |
-7.99 |
-5.93 |
| NOPAT Margin |
|
-100.24% |
-70.27% |
-71.97% |
-87.42% |
-49.00% |
- |
-31.47% |
-37.63% |
-14.04% |
- |
-12.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
14.99% |
-0.98% |
2.99% |
24.22% |
-17.35% |
- |
14.33% |
-60.58% |
10.05% |
- |
2.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-10.39% |
-11.23% |
-8.32% |
-13.22% |
-4.60% |
-5.39% |
-3.97% |
| Cost of Revenue to Revenue |
|
43.59% |
52.98% |
45.67% |
43.34% |
42.22% |
- |
40.17% |
50.17% |
50.28% |
- |
49.06% |
| SG&A Expenses to Revenue |
|
55.83% |
50.49% |
54.64% |
55.54% |
51.08% |
- |
46.78% |
52.97% |
29.36% |
- |
29.17% |
| R&D to Revenue |
|
31.74% |
28.70% |
28.64% |
22.40% |
21.24% |
- |
15.19% |
14.56% |
13.09% |
- |
12.70% |
| Operating Expenses to Revenue |
|
156.65% |
147.41% |
157.14% |
144.08% |
127.78% |
- |
104.79% |
103.59% |
69.78% |
- |
69.23% |
| Earnings before Interest and Taxes (EBIT) |
|
4.21 |
-18 |
-13 |
2.78 |
-31 |
-16 |
-2.01 |
-41 |
-1.52 |
11 |
-4.60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.66 |
-15 |
-9.06 |
6.73 |
-27 |
-11 |
3.59 |
-35 |
4.91 |
18 |
2.65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.67 |
4.88 |
4.78 |
2.60 |
4.95 |
- |
4.06 |
11.05 |
12.69 |
- |
8.99 |
| Price to Tangible Book Value (P/TBV) |
|
4.67 |
4.88 |
4.78 |
2.60 |
4.95 |
- |
4.06 |
11.05 |
12.69 |
- |
8.99 |
| Price to Revenue (P/Rev) |
|
9.17 |
8.87 |
8.11 |
4.46 |
6.66 |
- |
4.32 |
8.46 |
9.51 |
- |
6.77 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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) |
|
36.78 |
21.55 |
10.01 |
3.54 |
8.00 |
- |
5.31 |
17.71 |
17.04 |
- |
11.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.41 |
7.39 |
7.14 |
3.83 |
6.08 |
- |
4.02 |
8.15 |
9.30 |
- |
6.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
152.86 |
201.54 |
- |
58.39 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.28 |
- |
0.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.28 |
- |
0.24 |
| Financial Leverage |
|
-0.87 |
-0.85 |
-0.76 |
-0.72 |
-0.69 |
- |
-0.45 |
-0.38 |
-0.36 |
- |
-0.28 |
| Leverage Ratio |
|
1.56 |
1.73 |
1.70 |
1.94 |
2.05 |
- |
2.05 |
2.23 |
2.52 |
- |
2.32 |
| Compound Leverage Factor |
|
2.23 |
1.58 |
1.56 |
2.41 |
2.01 |
- |
1.65 |
2.22 |
2.98 |
- |
2.54 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
21.82% |
- |
19.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
21.82% |
- |
19.19% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
78.18% |
- |
80.81% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
-0.77 |
- |
-2.99 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.75 |
- |
3.38 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
-0.77 |
- |
-2.99 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
-0.69 |
- |
-0.96 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.67 |
- |
1.09 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
-0.69 |
- |
-0.96 |
| Altman Z-Score |
|
2.40 |
1.85 |
1.76 |
1.10 |
1.03 |
- |
0.70 |
1.20 |
2.58 |
- |
2.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.50 |
2.14 |
1.77 |
1.74 |
1.50 |
- |
1.10 |
0.93 |
1.27 |
- |
1.21 |
| Quick Ratio |
|
2.09 |
1.72 |
1.29 |
1.17 |
1.02 |
- |
0.74 |
0.55 |
0.88 |
- |
0.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.19 |
-16 |
-53 |
-131 |
-70 |
-54 |
-37 |
29 |
-7.84 |
-21 |
-8.16 |
| Operating Cash Flow to CapEx |
|
10.99% |
-16.89% |
-74.94% |
-720.18% |
82.80% |
- |
-17.77% |
51.22% |
23.48% |
- |
-64.03% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-36,534.30 |
0.00 |
-10.99 |
- |
-8.48 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-2,539.00 |
0.00 |
4.94 |
- |
-3.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-16,825.00 |
0.00 |
-16.11 |
- |
-8.47 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.25 |
0.28 |
0.31 |
0.33 |
- |
0.42 |
0.44 |
0.47 |
- |
0.57 |
| Accounts Receivable Turnover |
|
3.12 |
2.95 |
3.70 |
2.59 |
2.96 |
- |
4.02 |
3.09 |
3.26 |
- |
4.15 |
| Inventory Turnover |
|
7.67 |
4.71 |
4.31 |
3.50 |
3.72 |
- |
4.50 |
3.47 |
5.05 |
- |
8.79 |
| Fixed Asset Turnover |
|
1.18 |
1.02 |
0.88 |
0.89 |
0.89 |
- |
0.88 |
0.99 |
1.10 |
- |
1.24 |
| Accounts Payable Turnover |
|
4.46 |
2.62 |
2.45 |
3.68 |
3.99 |
- |
4.18 |
6.13 |
9.48 |
- |
6.65 |
| Days Sales Outstanding (DSO) |
|
117.07 |
123.75 |
98.75 |
140.77 |
123.19 |
- |
90.70 |
117.98 |
111.96 |
- |
87.92 |
| Days Inventory Outstanding (DIO) |
|
47.56 |
77.42 |
84.79 |
104.38 |
98.02 |
- |
81.08 |
105.34 |
72.26 |
- |
41.53 |
| Days Payable Outstanding (DPO) |
|
81.76 |
139.43 |
148.74 |
99.30 |
91.53 |
- |
87.38 |
59.54 |
38.49 |
- |
54.89 |
| Cash Conversion Cycle (CCC) |
|
82.87 |
61.74 |
34.80 |
145.85 |
129.68 |
- |
84.41 |
163.78 |
145.72 |
- |
74.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
16 |
28 |
60 |
97 |
73 |
66 |
86 |
56 |
75 |
79 |
88 |
| Invested Capital Turnover |
|
2.92 |
2.95 |
2.05 |
2.12 |
2.16 |
- |
1.56 |
1.59 |
1.85 |
- |
1.84 |
| Increase / (Decrease) in Invested Capital |
|
-22 |
0.71 |
38 |
109 |
57 |
40 |
26 |
-41 |
1.82 |
13 |
2.23 |
| Enterprise Value (EV) |
|
589 |
595 |
596 |
342 |
582 |
- |
457 |
986 |
1,270 |
- |
1,053 |
| Market Capitalization |
|
729 |
713 |
677 |
398 |
638 |
- |
492 |
1,023 |
1,298 |
- |
1,085 |
| Book Value per Share |
|
$1.04 |
$0.97 |
$0.93 |
$0.98 |
$0.82 |
$0.75 |
$0.77 |
$0.57 |
$0.59 |
$0.68 |
$0.67 |
| Tangible Book Value per Share |
|
$1.04 |
$0.97 |
$0.93 |
$0.98 |
$0.82 |
$0.75 |
$0.77 |
$0.57 |
$0.59 |
$0.68 |
$0.67 |
| Total Capital |
|
156 |
146 |
142 |
153 |
129 |
118 |
121 |
93 |
131 |
148 |
149 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
29 |
29 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
29 |
29 |
| Net Debt |
|
-140 |
-119 |
-81 |
-56 |
-56 |
-52 |
-35 |
-37 |
-28 |
-40 |
-32 |
| Capital Expenditures (CapEx) |
|
19 |
19 |
21 |
3.04 |
4.72 |
8.10 |
14 |
4.13 |
15 |
3.57 |
4.97 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-19 |
-25 |
-19 |
2.04 |
-11 |
-27 |
-26 |
-47 |
-24 |
-41 |
-35 |
| Debt-free Net Working Capital (DFNWC) |
|
121 |
94 |
62 |
58 |
45 |
25 |
9.37 |
-9.81 |
32 |
28 |
26 |
| Net Working Capital (NWC) |
|
121 |
94 |
62 |
58 |
45 |
25 |
9.37 |
-9.81 |
32 |
28 |
26 |
| Net Nonoperating Expense (NNE) |
|
-26 |
1.56 |
-3.95 |
-26 |
17 |
2.51 |
-8.38 |
28 |
-4.22 |
-19 |
-0.92 |
| Net Nonoperating Obligations (NNO) |
|
-140 |
-119 |
-82 |
-56 |
-56 |
-52 |
-35 |
-37 |
-28 |
-40 |
-32 |
| Total Depreciation and Amortization (D&A) |
|
2.45 |
3.06 |
3.67 |
3.95 |
4.57 |
5.63 |
5.60 |
5.84 |
6.42 |
6.35 |
7.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-23.98% |
-31.00% |
-22.91% |
2.28% |
-11.84% |
- |
-22.56% |
-38.63% |
-17.53% |
- |
-21.82% |
| Debt-free Net Working Capital to Revenue |
|
152.29% |
116.64% |
74.10% |
65.56% |
46.91% |
- |
8.24% |
-8.10% |
23.66% |
- |
16.30% |
| Net Working Capital to Revenue |
|
152.29% |
116.64% |
74.10% |
65.56% |
46.91% |
- |
8.24% |
-8.10% |
23.66% |
- |
16.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.04 |
($0.10) |
($0.08) |
$0.02 |
($0.19) |
($0.10) |
($0.01) |
($0.25) |
($0.01) |
$0.07 |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
150.21M |
149.17M |
153.08M |
156.47M |
157.71M |
156.57M |
160.81M |
165.25M |
172.79M |
168.42M |
177.06M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
($0.09) |
($0.08) |
$0.02 |
($0.19) |
($0.10) |
($0.01) |
($0.25) |
($0.01) |
$0.07 |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
173.98M |
149.17M |
153.08M |
171.56M |
157.71M |
156.57M |
160.81M |
165.25M |
172.79M |
168.42M |
177.06M |
| 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 |
|
151.13M |
152.18M |
156.09M |
157.55M |
0.00 |
0.00 |
164.00M |
171.89M |
174.62M |
179.35M |
179.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-15 |
-16 |
-16 |
-13 |
-13 |
-8.21 |
-12 |
-6.02 |
-5.59 |
-5.93 |
| Normalized NOPAT Margin |
|
-70.07% |
-70.27% |
-71.97% |
-61.19% |
-48.47% |
- |
-25.65% |
-37.63% |
-14.04% |
- |
-12.80% |
| Pre Tax Income Margin |
|
29.71% |
-77.17% |
-53.74% |
13.56% |
-111.27% |
- |
-5.08% |
-124.56% |
-4.19% |
- |
-10.89% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-2,014.00 |
0.00 |
-2.13 |
- |
-4.78 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-10,072.30 |
0.00 |
-8.44 |
- |
-6.16 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-16,300.00 |
0.00 |
-23.18 |
- |
-9.94 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-24,358.30 |
0.00 |
-29.49 |
- |
-11.33 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |