| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
68,728,760.00 |
68,811,736.00 |
68,927,425.00 |
82,787,220.00 |
83,431,950.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
68,728,760.00 |
68,811,736.00 |
68,927,425.00 |
82,787,220.00 |
83,431,950.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.66 |
-0.86 |
-0.87 |
-0.82 |
-1.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
51.84% |
33.18% |
52.08% |
4.09% |
-30.77% |
-17.39% |
109.29% |
-43.73% |
-90.82% |
- |
-97.15% |
| EBITDA Growth |
|
27.37% |
66.20% |
-44.24% |
-52.71% |
-145.92% |
-195.56% |
-57.10% |
-86.58% |
-94.97% |
- |
-83.12% |
| EBIT Growth |
|
28.98% |
67.15% |
-43.89% |
-45.83% |
-132.80% |
-194.63% |
-54.33% |
-92.48% |
-103.44% |
- |
-87.81% |
| NOPAT Growth |
|
21.74% |
62.61% |
-54.59% |
-51.78% |
-127.45% |
-176.62% |
-46.57% |
-80.13% |
-89.40% |
- |
-78.61% |
| Net Income Growth |
|
31.53% |
67.55% |
-38.37% |
-34.49% |
-132.80% |
-193.63% |
-54.33% |
-92.78% |
-103.44% |
- |
-87.70% |
| EPS Growth |
|
32.65% |
72.41% |
1.79% |
4.92% |
-63.64% |
-103.13% |
-18.18% |
-46.55% |
-57.41% |
- |
-52.31% |
| Operating Cash Flow Growth |
|
-15.74% |
-83.58% |
-85.16% |
-135.39% |
-156.70% |
-55.13% |
-70.41% |
-210.18% |
-52.08% |
- |
-51.64% |
| Free Cash Flow Firm Growth |
|
486.90% |
449.86% |
67.31% |
-164.48% |
-175.76% |
-238.13% |
-482.93% |
-49.15% |
-14.38% |
- |
-39.15% |
| Invested Capital Growth |
|
-515.39% |
-658.09% |
-417.48% |
39.02% |
54.59% |
46.73% |
59.75% |
81.05% |
88.67% |
- |
138.99% |
| Revenue Q/Q Growth |
|
66.96% |
-7.72% |
-16.71% |
-18.89% |
11.05% |
10.11% |
111.02% |
-78.19% |
-81.89% |
- |
12.44% |
| EBITDA Q/Q Growth |
|
40.47% |
-15.08% |
-104.88% |
-8.80% |
4.13% |
-38.30% |
-8.90% |
-29.22% |
-0.19% |
- |
-25.71% |
| EBIT Q/Q Growth |
|
40.33% |
-11.13% |
-108.93% |
-5.27% |
4.75% |
-40.65% |
-9.44% |
-31.28% |
-0.67% |
- |
-25.96% |
| NOPAT Q/Q Growth |
|
36.74% |
-13.59% |
-103.75% |
-3.68% |
5.20% |
-38.14% |
-7.95% |
-27.42% |
0.32% |
- |
-24.00% |
| Net Income Q/Q Growth |
|
44.97% |
-11.79% |
-107.70% |
-5.27% |
4.75% |
-41.00% |
-9.17% |
-31.49% |
-0.51% |
- |
-25.47% |
| EPS Q/Q Growth |
|
45.90% |
3.03% |
-71.88% |
-5.45% |
6.90% |
-20.37% |
0.00% |
-30.77% |
0.00% |
- |
-20.73% |
| Operating Cash Flow Q/Q Growth |
|
-126.66% |
-51.99% |
-34.89% |
35.27% |
-93.42% |
8.15% |
-48.18% |
-17.83% |
5.17% |
- |
-23.83% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.44% |
-47.90% |
-62.87% |
-445.18% |
-13.46% |
5.02% |
-2.94% |
-34.44% |
12.99% |
- |
-6.10% |
| Invested Capital Q/Q Growth |
|
9.23% |
16.33% |
23.60% |
-5.10% |
32.41% |
1.84% |
42.28% |
50.50% |
59.59% |
- |
6,422.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
92.09% |
125.91% |
93.50% |
85.22% |
93.01% |
124.99% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
-82.46% |
-102.84% |
-252.96% |
-339.31% |
-292.94% |
-367.95% |
-189.88% |
-1,125.00% |
-6,222.26% |
- |
-12,216.09% |
| Operating Margin |
|
-94.71% |
-116.58% |
-285.18% |
-364.52% |
-311.17% |
-390.40% |
-199.72% |
-1,166.83% |
-6,420.81% |
- |
-12,532.47% |
| EBIT Margin |
|
-82.96% |
-99.91% |
-250.63% |
-325.27% |
-278.99% |
-356.36% |
-184.82% |
-1,112.56% |
-6,183.44% |
- |
-12,195.69% |
| Profit (Net Income) Margin |
|
-82.96% |
-100.51% |
-250.63% |
-325.27% |
-278.99% |
-357.26% |
-184.82% |
-1,114.31% |
-6,183.44% |
- |
-12,188.51% |
| Tax Burden Percent |
|
100.00% |
100.59% |
100.00% |
100.00% |
100.00% |
100.22% |
100.00% |
100.16% |
100.00% |
- |
99.94% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.03% |
100.00% |
100.00% |
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% |
| 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% |
| 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% |
| 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% |
| Return on Equity (ROE) |
|
-102.73% |
-39.04% |
-48.07% |
-60.81% |
-74.68% |
-43.42% |
-53.54% |
-73.95% |
-98.23% |
- |
-102.71% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-2,893.16% |
| Operating Return on Assets (OROA) |
|
-18.54% |
-17.17% |
-51.82% |
-65.58% |
-55.33% |
-39.87% |
-29.94% |
-184.65% |
-947.52% |
- |
-285.37% |
| Return on Assets (ROA) |
|
-18.54% |
-17.27% |
-51.82% |
-65.58% |
-55.33% |
-39.97% |
-29.94% |
-184.94% |
-947.52% |
- |
-285.21% |
| Return on Common Equity (ROCE) |
|
-102.73% |
-39.04% |
-48.07% |
-60.81% |
-74.68% |
-43.42% |
-53.54% |
-73.95% |
-98.23% |
- |
-102.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-170.84% |
0.00% |
-31.57% |
-38.03% |
-47.35% |
0.00% |
-49.19% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-11 |
-23 |
-24 |
-23 |
-32 |
-34 |
-44 |
-43 |
-49 |
-61 |
| NOPAT Margin |
|
-66.30% |
-81.61% |
-199.63% |
-255.17% |
-217.82% |
-273.28% |
-139.80% |
-816.78% |
-4,494.57% |
- |
-8,772.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.00% |
-1.22% |
-3.08% |
-3.14% |
-3.30% |
-2.77% |
-3.56% |
-5.92% |
-7.12% |
- |
-8.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.30% |
- |
- |
- |
-9.41% |
-11.46% |
-17.71% |
-21.69% |
-16.09% |
-26.49% |
| Cost of Revenue to Revenue |
|
7.91% |
-25.91% |
6.50% |
14.78% |
6.99% |
-24.99% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
69.44% |
80.18% |
120.69% |
134.54% |
123.24% |
108.19% |
56.75% |
222.43% |
1,500.00% |
- |
2,190.09% |
| R&D to Revenue |
|
114.22% |
127.97% |
257.95% |
314.68% |
280.71% |
374.72% |
239.54% |
1,040.65% |
4,943.48% |
- |
10,366.09% |
| Operating Expenses to Revenue |
|
186.80% |
242.49% |
378.69% |
449.74% |
404.18% |
515.39% |
299.72% |
1,266.83% |
6,520.81% |
- |
12,632.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-14 |
-29 |
-31 |
-29 |
-41 |
-45 |
-59 |
-60 |
-67 |
-85 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-14 |
-30 |
-32 |
-31 |
-43 |
-46 |
-60 |
-60 |
-68 |
-85 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.77 |
3.06 |
4.12 |
1.98 |
1.95 |
1.51 |
1.25 |
2.63 |
4.90 |
- |
4.67 |
| Price to Tangible Book Value (P/TBV) |
|
4.77 |
3.06 |
4.12 |
1.98 |
1.95 |
1.51 |
1.25 |
2.63 |
4.90 |
- |
4.67 |
| Price to Revenue (P/Rev) |
|
6.57 |
17.73 |
20.59 |
8.99 |
9.35 |
11.75 |
6.65 |
12.48 |
23.18 |
- |
141.24 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
109.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.37 |
10.54 |
14.61 |
3.43 |
3.80 |
3.18 |
0.97 |
7.55 |
18.36 |
- |
112.02 |
| 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) |
|
11.58 |
258.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.86 |
128.56 |
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 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-1.30 |
-1.20 |
-1.18 |
-1.48 |
-1.41 |
-1.17 |
-1.13 |
-1.13 |
-1.09 |
- |
-1.02 |
| Leverage Ratio |
|
1.95 |
1.48 |
1.47 |
1.75 |
1.66 |
1.28 |
1.26 |
1.32 |
1.32 |
- |
1.23 |
| Compound Leverage Factor |
|
1.95 |
1.48 |
1.47 |
1.75 |
1.66 |
1.28 |
1.26 |
1.32 |
1.32 |
- |
1.23 |
| Debt to Total Capital |
|
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% |
| Long-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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
-4.06 |
3.54 |
5.30 |
0.07 |
-0.04 |
1.54 |
0.63 |
2.95 |
5.93 |
- |
5.33 |
| 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 |
|
2.35 |
5.45 |
5.08 |
4.75 |
5.50 |
7.81 |
7.85 |
8.00 |
7.18 |
- |
6.66 |
| Quick Ratio |
|
2.14 |
5.25 |
4.83 |
4.53 |
5.21 |
7.57 |
7.65 |
7.73 |
6.81 |
- |
5.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
86 |
45 |
17 |
-58 |
-65 |
-62 |
-64 |
-86 |
-75 |
-84 |
-89 |
| Operating Cash Flow to CapEx |
|
-883.95% |
-2,617.10% |
-2,610.64% |
-2,242.00% |
-2,479.54% |
-9,335.68% |
-19,246.38% |
-5,130.25% |
-7,437.84% |
- |
-8,079.14% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4,427.31 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,560.64 |
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 |
-2,588.07 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.22 |
0.17 |
0.21 |
0.20 |
0.20 |
0.11 |
0.16 |
0.17 |
0.15 |
- |
0.02 |
| Accounts Receivable Turnover |
|
3.98 |
5.64 |
7.45 |
8.18 |
106.19 |
61.29 |
32.42 |
51.90 |
59.51 |
- |
9.52 |
| Inventory Turnover |
|
2.51 |
0.00 |
1.14 |
1.10 |
1.05 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.75 |
| Fixed Asset Turnover |
|
15.48 |
13.92 |
10.77 |
10.31 |
7.10 |
6.45 |
7.61 |
6.63 |
4.91 |
- |
0.87 |
| Accounts Payable Turnover |
|
1.30 |
0.00 |
0.57 |
0.35 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.07 |
| Days Sales Outstanding (DSO) |
|
91.67 |
64.67 |
49.03 |
44.64 |
3.44 |
5.96 |
11.26 |
7.03 |
6.13 |
- |
38.33 |
| Days Inventory Outstanding (DIO) |
|
145.31 |
0.00 |
319.90 |
332.06 |
346.07 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
489.03 |
| Days Payable Outstanding (DPO) |
|
281.23 |
0.00 |
635.16 |
1,046.99 |
793.13 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
5,099.00 |
| Cash Conversion Cycle (CCC) |
|
-44.25 |
64.67 |
-266.23 |
-670.29 |
-443.63 |
5.96 |
11.26 |
7.03 |
6.13 |
- |
-4,571.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-78 |
-65 |
-50 |
-52 |
-35 |
-35 |
-20 |
-9.87 |
-3.99 |
-0.12 |
7.78 |
| Invested Capital Turnover |
|
-1.44 |
-1.25 |
-1.69 |
-0.73 |
-0.81 |
-0.87 |
-1.61 |
-1.68 |
-2.16 |
- |
-1.25 |
| Increase / (Decrease) in Invested Capital |
|
-96 |
-56 |
-40 |
33 |
42 |
30 |
30 |
42 |
31 |
34 |
28 |
| Enterprise Value (EV) |
|
144 |
485 |
731 |
173 |
174 |
138 |
54 |
392 |
778 |
- |
853 |
| Market Capitalization |
|
280 |
816 |
1,030 |
453 |
428 |
508 |
373 |
648 |
982 |
- |
1,075 |
| Book Value per Share |
|
$1.68 |
$7.54 |
$5.02 |
$4.38 |
$4.09 |
$4.93 |
$4.34 |
$3.58 |
$2.90 |
$3.70 |
$2.76 |
| Tangible Book Value per Share |
|
$1.68 |
$7.54 |
$5.02 |
$4.38 |
$4.09 |
$4.93 |
$4.34 |
$3.58 |
$2.90 |
$3.70 |
$2.76 |
| Total Capital |
|
59 |
266 |
250 |
228 |
219 |
337 |
298 |
246 |
200 |
306 |
230 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-136 |
-331 |
-299 |
-280 |
-254 |
-371 |
-318 |
-256 |
-204 |
-306 |
-223 |
| Capital Expenditures (CapEx) |
|
1.72 |
0.88 |
1.19 |
0.90 |
1.57 |
0.38 |
0.28 |
1.22 |
0.80 |
0.99 |
1.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-50 |
-50 |
-44 |
-47 |
-34 |
-37 |
-33 |
-24 |
-18 |
-14 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
86 |
282 |
255 |
233 |
220 |
334 |
285 |
232 |
186 |
292 |
212 |
| Net Working Capital (NWC) |
|
86 |
282 |
255 |
233 |
220 |
334 |
285 |
232 |
186 |
292 |
212 |
| Net Nonoperating Expense (NNE) |
|
2.53 |
2.65 |
5.96 |
6.64 |
6.44 |
9.73 |
11 |
16 |
16 |
18 |
24 |
| Net Nonoperating Obligations (NNO) |
|
-136 |
-331 |
-299 |
-280 |
-254 |
-371 |
-318 |
-256 |
-204 |
-306 |
-223 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
-0.41 |
-0.27 |
-1.33 |
-1.47 |
-1.34 |
-1.24 |
-0.66 |
-0.38 |
-0.25 |
-0.14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-116.98% |
-107.59% |
-88.40% |
-94.10% |
-74.46% |
-84.71% |
-58.68% |
-45.58% |
-42.54% |
- |
-137.92% |
| Debt-free Net Working Capital to Revenue |
|
202.87% |
611.80% |
510.06% |
462.04% |
480.73% |
772.44% |
509.09% |
447.18% |
439.33% |
- |
2,784.92% |
| Net Working Capital to Revenue |
|
202.87% |
611.80% |
510.06% |
462.04% |
480.73% |
772.44% |
509.09% |
447.18% |
439.33% |
- |
2,784.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.33) |
($0.32) |
($0.55) |
($0.58) |
($0.54) |
($0.65) |
($0.65) |
($0.85) |
($0.85) |
($0.82) |
($0.99) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
38.34M |
38.90M |
52.91M |
53.21M |
54.45M |
56.30M |
69.77M |
69.93M |
70.17M |
73.25M |
86.00M |
| Adjusted Diluted Earnings per Share |
|
($0.33) |
($0.32) |
($0.55) |
($0.58) |
($0.54) |
($0.65) |
($0.65) |
($0.85) |
($0.85) |
($0.82) |
($0.99) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.34M |
38.90M |
52.91M |
53.21M |
54.45M |
56.30M |
69.77M |
69.93M |
70.17M |
73.25M |
86.00M |
| 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 |
|
35.31M |
49.83M |
52.08M |
53.52M |
68.25M |
68.73M |
68.81M |
68.93M |
82.79M |
83.43M |
83.84M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-11 |
-23 |
-24 |
-23 |
-32 |
-34 |
-44 |
-43 |
-49 |
-61 |
| Normalized NOPAT Margin |
|
-66.30% |
-81.61% |
-199.63% |
-255.17% |
-217.82% |
-273.28% |
-139.80% |
-816.78% |
-4,494.57% |
- |
-8,772.73% |
| Pre Tax Income Margin |
|
-82.96% |
-99.91% |
-250.63% |
-325.27% |
-278.99% |
-356.48% |
-184.82% |
-1,112.56% |
-6,183.44% |
- |
-12,195.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,949.64 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,261.95 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,977.07 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,289.38 |
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% |
| Augmented Payout Ratio |
|
-0.41% |
-0.64% |
-0.68% |
-0.52% |
-0.33% |
-0.51% |
-0.60% |
-0.37% |
-0.32% |
- |
-0.20% |