| DEI Shares Outstanding |
|
305,078,416.00 |
33,540,364.00 |
61,485,741.00 |
93,342,799.00 |
125,914,240.00 |
239,374,041.00 |
366,613,715.00 |
405,562,988.00 |
450,626,333.00 |
- |
32,295,476.00 |
| DEI Adjusted Shares Outstanding |
|
70,620.00 |
93,168.00 |
170,794.00 |
259,286.00 |
4,197,141.00 |
7,979,135.00 |
12,220,457.00 |
13,518,766.00 |
15,020,878.00 |
- |
32,295,476.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-461.05 |
-581.28 |
-334.34 |
-239.77 |
-23.88 |
-11.59 |
-8.53 |
-10.79 |
-7.37 |
- |
-5.92 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.55% |
-33.62% |
-11.63% |
-6.51% |
-32.07% |
16.66% |
-1.81% |
87.52% |
-5.43% |
-9.13% |
41.05% |
| EBITDA Growth |
|
27.51% |
-83.11% |
20.39% |
10.78% |
-81.30% |
-0.49% |
-17.84% |
-105.82% |
12.86% |
-19.12% |
-19.61% |
| EBIT Growth |
|
24.07% |
-72.90% |
2.28% |
7.59% |
-61.85% |
-13.06% |
-7.99% |
-75.73% |
8.40% |
-22.40% |
-17.66% |
| NOPAT Growth |
|
-5.79% |
-60.44% |
3.06% |
0.67% |
-49.96% |
41.48% |
-65.71% |
-121.45% |
5.32% |
-16.46% |
-21.36% |
| Net Income Growth |
|
23.66% |
-72.51% |
-5.26% |
12.19% |
-63.87% |
-14.88% |
-13.37% |
-45.74% |
26.61% |
-45.09% |
-22.07% |
| EPS Growth |
|
23.66% |
-36.84% |
-5.26% |
12.19% |
79.80% |
76.92% |
26.19% |
-45.74% |
26.61% |
-45.09% |
5.24% |
| Operating Cash Flow Growth |
|
22.96% |
-5.24% |
-54.19% |
122.72% |
-287.31% |
-20.31% |
-91.51% |
-59.24% |
-25.04% |
-9.02% |
18.06% |
| Free Cash Flow Firm Growth |
|
51.62% |
62.31% |
-483.47% |
84.15% |
-216.84% |
113.11% |
-3,388.12% |
39.17% |
-33.20% |
3.68% |
32.39% |
| Invested Capital Growth |
|
49.73% |
-20.05% |
112.72% |
-11.85% |
3.02% |
-28.89% |
204.83% |
12.28% |
28.09% |
15.90% |
-4.75% |
| Revenue Q/Q Growth |
|
-1.78% |
-19.95% |
54.57% |
53.55% |
-56.34% |
9.18% |
-4.22% |
24.01% |
-11.95% |
0.00% |
3.73% |
| EBITDA Q/Q Growth |
|
-26.17% |
-6.18% |
-44.23% |
-237.71% |
21.86% |
29.17% |
-20.25% |
-20.37% |
10.43% |
0.00% |
7.86% |
| EBIT Q/Q Growth |
|
-18.00% |
-7.09% |
-30.56% |
-83.44% |
14.93% |
19.03% |
-10.72% |
-16.14% |
7.43% |
0.00% |
5.70% |
| NOPAT Q/Q Growth |
|
-11.15% |
-9.29% |
-31.28% |
-98.27% |
14.82% |
28.84% |
-9.13% |
-16.27% |
4.42% |
0.00% |
6.20% |
| Net Income Q/Q Growth |
|
-15.64% |
-8.57% |
-35.19% |
-75.44% |
13.55% |
15.48% |
10.69% |
-31.48% |
10.41% |
0.00% |
5.09% |
| EPS Q/Q Growth |
|
-15.64% |
-12.35% |
-35.19% |
-75.44% |
0.00% |
16.00% |
-6.90% |
-31.48% |
10.41% |
0.00% |
10.49% |
| Operating Cash Flow Q/Q Growth |
|
27.83% |
15.75% |
-24.07% |
6.53% |
2.42% |
0.17% |
3.23% |
-14.53% |
5.56% |
12.41% |
-29.73% |
| Free Cash Flow Firm Q/Q Growth |
|
29.69% |
38.12% |
-62.07% |
-3,518.97% |
52.12% |
-82.30% |
-0.30% |
2.37% |
-1.25% |
0.00% |
2.40% |
| Invested Capital Q/Q Growth |
|
6.24% |
-12.69% |
20.44% |
23.79% |
-17.31% |
25.72% |
5.79% |
-1.14% |
0.90% |
0.00% |
0.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
7.83% |
-0.33% |
2.86% |
3.46% |
-35.01% |
-10.90% |
-22.47% |
-22.67% |
-8.54% |
-32.03% |
-16.70% |
| EBITDA Margin |
|
-12.58% |
-34.71% |
-31.27% |
-29.84% |
-79.65% |
-68.60% |
-82.34% |
-90.37% |
-83.28% |
-109.16% |
-92.57% |
| Operating Margin |
|
-17.72% |
-42.82% |
-46.97% |
-49.90% |
-110.17% |
-55.26% |
-93.27% |
-110.15% |
-110.28% |
-141.34% |
-121.61% |
| EBIT Margin |
|
-16.22% |
-42.24% |
-46.71% |
-46.17% |
-110.01% |
-106.63% |
-117.27% |
-109.90% |
-106.46% |
-143.39% |
-119.61% |
| Profit (Net Income) Margin |
|
-18.20% |
-47.30% |
-56.35% |
-52.92% |
-127.68% |
-125.73% |
-145.18% |
-112.84% |
-87.57% |
-139.82% |
-121.00% |
| Tax Burden Percent |
|
100.93% |
101.02% |
100.08% |
94.01% |
100.14% |
100.05% |
100.00% |
100.56% |
100.54% |
100.02% |
100.07% |
| Interest Burden Percent |
|
111.19% |
110.84% |
120.52% |
121.93% |
115.89% |
117.86% |
123.80% |
102.10% |
81.82% |
97.49% |
101.09% |
| 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) |
|
-31.81% |
-47.31% |
-33.01% |
-25.62% |
-40.39% |
-27.22% |
-26.81% |
-37.14% |
-29.15% |
-28.00% |
-32.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-21.63% |
-27.73% |
-6.98% |
0.80% |
35.93% |
38.22% |
-8.90% |
-26.98% |
-26.18% |
-14.82% |
-14.36% |
| Return on Net Nonoperating Assets (RNNOA) |
|
12.84% |
16.16% |
3.31% |
-0.27% |
-9.25% |
-18.48% |
5.76% |
16.97% |
14.88% |
6.93% |
6.18% |
| Return on Equity (ROE) |
|
-18.97% |
-31.14% |
-29.69% |
-25.88% |
-49.64% |
-45.70% |
-21.05% |
-20.17% |
-14.27% |
-21.08% |
-26.24% |
| Cash Return on Invested Capital (CROIC) |
|
-71.64% |
-25.03% |
-105.10% |
-13.02% |
-43.36% |
6.55% |
-128.00% |
-48.71% |
-53.78% |
-42.73% |
-27.56% |
| Operating Return on Assets (OROA) |
|
-9.48% |
-14.80% |
-12.34% |
-11.40% |
-19.84% |
-17.64% |
-11.67% |
-15.80% |
-13.86% |
-16.93% |
-20.16% |
| Return on Assets (ROA) |
|
-10.64% |
-16.57% |
-14.88% |
-13.07% |
-23.02% |
-20.80% |
-14.44% |
-16.22% |
-11.40% |
-16.51% |
-20.40% |
| Return on Common Equity (ROCE) |
|
-11.84% |
-19.86% |
-17.64% |
-12.98% |
-25.09% |
-31.67% |
-18.36% |
-18.34% |
-12.88% |
-18.97% |
-23.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-31.15% |
-44.76% |
-53.23% |
-57.59% |
-102.42% |
-45.80% |
-15.73% |
-21.51% |
0.00% |
-23.87% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-20 |
-32 |
-31 |
-31 |
-47 |
-27 |
-45 |
-101 |
-95 |
-111 |
-135 |
| NOPAT Margin |
|
-12.40% |
-29.97% |
-32.88% |
-34.93% |
-77.12% |
-38.68% |
-65.29% |
-77.10% |
-77.20% |
-98.94% |
-85.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
-10.18% |
-19.57% |
-26.03% |
-26.42% |
-76.31% |
-65.44% |
-17.91% |
-10.16% |
-2.97% |
-13.18% |
-18.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-14.28% |
-13.41% |
-16.23% |
-19.60% |
| Cost of Revenue to Revenue |
|
92.17% |
100.33% |
97.14% |
96.54% |
135.01% |
110.90% |
122.47% |
122.67% |
108.54% |
132.03% |
116.70% |
| SG&A Expenses to Revenue |
|
14.86% |
23.23% |
27.09% |
27.85% |
52.47% |
37.60% |
54.53% |
61.02% |
52.29% |
57.61% |
38.41% |
| R&D to Revenue |
|
10.70% |
19.26% |
21.32% |
25.51% |
22.69% |
6.77% |
16.26% |
26.46% |
49.45% |
49.41% |
21.55% |
| Operating Expenses to Revenue |
|
25.55% |
42.49% |
49.83% |
53.36% |
75.16% |
44.36% |
70.80% |
87.48% |
101.75% |
109.31% |
104.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-46 |
-45 |
-41 |
-67 |
-76 |
-82 |
-143 |
-131 |
-161 |
-189 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-38 |
-30 |
-27 |
-48 |
-49 |
-57 |
-118 |
-103 |
-122 |
-146 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.83 |
0.98 |
1.33 |
0.96 |
0.40 |
2.46 |
4.56 |
1.85 |
0.72 |
0.29 |
0.44 |
| Price to Tangible Book Value (P/TBV) |
|
3.31 |
1.12 |
1.54 |
1.15 |
0.60 |
2.81 |
4.73 |
1.91 |
0.74 |
0.30 |
0.44 |
| Price to Revenue (P/Rev) |
|
1.65 |
1.04 |
1.41 |
0.88 |
0.49 |
6.76 |
42.10 |
9.70 |
3.98 |
1.71 |
1.83 |
| 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) |
|
3.56 |
1.37 |
1.52 |
1.28 |
0.84 |
4.79 |
10.03 |
3.09 |
0.60 |
0.02 |
0.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.66 |
0.77 |
2.05 |
1.63 |
1.63 |
5.66 |
36.77 |
6.79 |
1.78 |
0.07 |
0.50 |
| 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 |
8.95 |
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 |
60.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.05 |
0.03 |
0.15 |
0.10 |
0.16 |
0.08 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
| 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 |
0.00 |
| Financial Leverage |
|
-0.59 |
-0.58 |
-0.48 |
-0.33 |
-0.26 |
-0.48 |
-0.65 |
-0.63 |
-0.57 |
-0.47 |
-0.43 |
| Leverage Ratio |
|
1.78 |
1.88 |
2.00 |
1.98 |
2.16 |
2.20 |
1.46 |
1.24 |
1.25 |
1.28 |
1.29 |
| Compound Leverage Factor |
|
1.98 |
2.08 |
2.41 |
2.41 |
2.50 |
2.59 |
1.80 |
1.27 |
1.02 |
1.24 |
1.30 |
| Debt to Total Capital |
|
4.54% |
2.79% |
13.03% |
9.05% |
13.91% |
7.75% |
1.41% |
1.72% |
1.31% |
2.14% |
2.12% |
| Short-Term Debt to Total Capital |
|
4.54% |
2.79% |
13.03% |
9.05% |
13.91% |
7.75% |
1.41% |
1.72% |
1.31% |
2.14% |
2.12% |
| 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% |
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 |
|
36.61% |
33.39% |
40.33% |
48.70% |
38.00% |
21.71% |
8.79% |
9.12% |
10.10% |
9.49% |
9.23% |
| Common Equity to Total Capital |
|
58.84% |
63.81% |
46.64% |
42.26% |
48.08% |
70.55% |
89.80% |
89.16% |
88.59% |
88.37% |
88.65% |
| Debt to EBITDA |
|
-0.36 |
-0.13 |
-0.95 |
-0.66 |
-0.45 |
-0.44 |
-0.18 |
-0.11 |
-0.10 |
-0.13 |
-0.11 |
| Net Debt to EBITDA |
|
2.82 |
2.36 |
0.86 |
1.03 |
-0.19 |
2.83 |
7.56 |
3.81 |
3.39 |
2.07 |
1.90 |
| 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 |
0.00 |
| Debt to NOPAT |
|
-0.36 |
-0.15 |
-0.90 |
-0.56 |
-0.47 |
-0.78 |
-0.22 |
-0.13 |
-0.11 |
-0.14 |
-0.12 |
| Net Debt to NOPAT |
|
2.86 |
2.73 |
0.82 |
0.88 |
-0.19 |
5.02 |
9.54 |
4.47 |
3.66 |
2.28 |
2.07 |
| 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 |
0.00 |
| Altman Z-Score |
|
-2.08 |
-2.85 |
-2.83 |
-3.68 |
-4.82 |
-1.99 |
8.76 |
2.27 |
-0.52 |
-1.88 |
-1.89 |
| Noncontrolling Interest Sharing Ratio |
|
37.59% |
36.23% |
40.60% |
49.84% |
49.46% |
30.70% |
12.79% |
9.10% |
9.76% |
9.97% |
9.56% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.72 |
3.89 |
2.08 |
2.17 |
1.34 |
3.97 |
10.30 |
6.76 |
7.23 |
6.01 |
6.63 |
| Quick Ratio |
|
1.60 |
2.09 |
1.20 |
1.04 |
0.33 |
2.84 |
8.64 |
5.52 |
5.67 |
4.14 |
4.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-46 |
-17 |
-100 |
-16 |
-50 |
6.60 |
-217 |
-132 |
-176 |
-169 |
-114 |
| Operating Cash Flow to CapEx |
|
-638.87% |
-603.09% |
-581.69% |
162.76% |
-1,421.29% |
-9,628.53% |
-1,108.74% |
-532.15% |
-356.37% |
-320.42% |
-673.57% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.39 |
-3.46 |
-10.92 |
-1.75 |
-4.74 |
0.49 |
-11.71 |
-20.64 |
0.00 |
-17.47 |
-11.03 |
| Operating Cash Flow to Interest Expense |
|
-14.96 |
-9.40 |
-7.83 |
1.80 |
-2.88 |
-2.73 |
-3.80 |
-17.54 |
0.00 |
-15.78 |
-12.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-17.30 |
-10.96 |
-9.18 |
0.70 |
-3.08 |
-2.75 |
-4.15 |
-20.84 |
0.00 |
-20.70 |
-13.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.58 |
0.35 |
0.26 |
0.25 |
0.18 |
0.17 |
0.10 |
0.14 |
0.13 |
0.12 |
0.17 |
| Accounts Receivable Turnover |
|
2.61 |
2.54 |
2.05 |
1.95 |
3.57 |
4.96 |
3.37 |
6.60 |
6.85 |
3.26 |
3.11 |
| Inventory Turnover |
|
2.47 |
1.56 |
1.25 |
1.35 |
1.52 |
1.49 |
1.44 |
2.03 |
1.53 |
1.49 |
1.85 |
| Fixed Asset Turnover |
|
5.95 |
3.30 |
2.39 |
1.95 |
1.36 |
1.83 |
1.84 |
2.68 |
1.67 |
1.02 |
1.39 |
| Accounts Payable Turnover |
|
7.76 |
6.35 |
3.04 |
2.65 |
4.15 |
5.93 |
5.91 |
6.74 |
4.90 |
6.03 |
9.32 |
| Days Sales Outstanding (DSO) |
|
140.07 |
143.95 |
177.63 |
186.83 |
102.18 |
73.60 |
108.21 |
55.33 |
53.26 |
111.82 |
117.24 |
| Days Inventory Outstanding (DIO) |
|
147.71 |
234.51 |
291.24 |
270.70 |
240.50 |
244.94 |
252.78 |
180.13 |
238.96 |
244.27 |
197.66 |
| Days Payable Outstanding (DPO) |
|
47.01 |
57.50 |
119.97 |
137.83 |
87.97 |
61.58 |
61.76 |
54.12 |
74.56 |
60.53 |
39.15 |
| Cash Conversion Cycle (CCC) |
|
240.77 |
320.95 |
348.90 |
319.70 |
254.71 |
256.96 |
299.23 |
181.34 |
217.66 |
295.56 |
275.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
76 |
61 |
130 |
114 |
118 |
84 |
255 |
287 |
367 |
425 |
405 |
| Invested Capital Turnover |
|
2.57 |
1.58 |
1.00 |
0.73 |
0.52 |
0.70 |
0.41 |
0.48 |
0.38 |
0.28 |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
25 |
-15 |
69 |
-15 |
3.45 |
-34 |
171 |
31 |
80 |
58 |
-20 |
| Enterprise Value (EV) |
|
271 |
84 |
197 |
146 |
99 |
401 |
2,559 |
886 |
220 |
8.32 |
79 |
| Market Capitalization |
|
270 |
112 |
135 |
79 |
30 |
479 |
2,929 |
1,265 |
491 |
191 |
289 |
| Book Value per Share |
|
$0.31 |
$3.41 |
$1.65 |
$0.88 |
$0.60 |
$0.81 |
$1.75 |
$1.69 |
$1.51 |
$1.18 |
$20.50 |
| Tangible Book Value per Share |
|
$0.27 |
$3.00 |
$1.42 |
$0.73 |
$0.40 |
$0.71 |
$1.69 |
$1.63 |
$1.47 |
$1.15 |
$20.38 |
| Total Capital |
|
162 |
179 |
217 |
195 |
158 |
276 |
715 |
768 |
770 |
743 |
747 |
| Total Debt |
|
7.36 |
5.01 |
28 |
18 |
22 |
21 |
10 |
13 |
10 |
16 |
16 |
| 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 |
|
-58 |
-89 |
-26 |
-28 |
9.01 |
-138 |
-433 |
-449 |
-349 |
-253 |
-279 |
| Capital Expenditures (CapEx) |
|
6.93 |
7.73 |
12 |
10 |
2.15 |
0.38 |
6.35 |
21 |
39 |
48 |
19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
71 |
62 |
80 |
43 |
31 |
37 |
57 |
45 |
62 |
117 |
103 |
| Debt-free Net Working Capital (DFNWC) |
|
136 |
155 |
134 |
88 |
44 |
196 |
501 |
508 |
420 |
386 |
398 |
| Net Working Capital (NWC) |
|
129 |
150 |
105 |
70 |
22 |
175 |
491 |
494 |
410 |
371 |
382 |
| Net Nonoperating Expense (NNE) |
|
9.46 |
19 |
22 |
16 |
31 |
62 |
56 |
47 |
13 |
46 |
57 |
| Net Nonoperating Obligations (NNO) |
|
-78 |
-113 |
-59 |
-63 |
-18 |
-171 |
-450 |
-468 |
-393 |
-302 |
-326 |
| Total Depreciation and Amortization (D&A) |
|
5.93 |
8.16 |
15 |
15 |
18 |
27 |
24 |
25 |
29 |
38 |
43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
43.68% |
56.90% |
83.41% |
47.72% |
50.36% |
52.70% |
82.23% |
34.64% |
49.93% |
104.40% |
65.20% |
| Debt-free Net Working Capital to Revenue |
|
83.62% |
143.38% |
139.77% |
98.15% |
71.61% |
277.19% |
719.55% |
389.07% |
340.76% |
344.66% |
251.53% |
| Net Working Capital to Revenue |
|
79.11% |
138.76% |
110.21% |
78.47% |
35.53% |
247.04% |
705.06% |
378.96% |
332.60% |
330.46% |
241.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($15.96) |
($21.84) |
($13.68) |
($9.00) |
($1.82) |
($0.42) |
($0.31) |
($11.40) |
($7.80) |
($7.83) |
($7.42) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.04M |
2.48M |
4.16M |
6.90M |
55.08M |
221.96M |
334.74M |
12.77M |
13.99M |
16.51M |
25.74M |
| Adjusted Diluted Earnings per Share |
|
($15.96) |
($21.84) |
($13.68) |
($9.00) |
($1.82) |
($0.42) |
($0.31) |
($11.40) |
($7.80) |
($7.83) |
($7.42) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.04M |
2.48M |
4.16M |
6.90M |
55.08M |
221.96M |
334.74M |
12.77M |
13.99M |
16.51M |
25.74M |
| 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 |
|
2.22M |
3.36M |
6.31M |
8.66M |
210.97M |
322.41M |
366.67M |
13.52M |
15.06M |
20.45M |
47.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-20 |
-32 |
-31 |
-31 |
-47 |
-27 |
-45 |
-101 |
-94 |
-109 |
-85 |
| Normalized NOPAT Margin |
|
-12.40% |
-29.97% |
-31.89% |
-34.93% |
-77.12% |
-38.68% |
-65.29% |
-77.10% |
-75.85% |
-97.34% |
-53.65% |
| Pre Tax Income Margin |
|
-18.03% |
-46.83% |
-56.30% |
-56.30% |
-127.50% |
-125.67% |
-145.18% |
-112.21% |
-87.10% |
-139.79% |
-120.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.94 |
-9.22 |
-4.87 |
-4.56 |
-6.29 |
-5.60 |
-4.41 |
-22.43 |
0.00 |
-16.59 |
-18.23 |
| NOPAT to Interest Expense |
|
-6.83 |
-6.54 |
-3.43 |
-3.45 |
-4.41 |
-2.03 |
-2.45 |
-15.73 |
0.00 |
-11.45 |
-12.97 |
| EBIT Less CapEx to Interest Expense |
|
-11.28 |
-10.78 |
-6.22 |
-5.67 |
-6.49 |
-5.63 |
-4.75 |
-25.72 |
0.00 |
-21.52 |
-20.02 |
| NOPAT Less CapEx to Interest Expense |
|
-9.17 |
-8.10 |
-4.78 |
-4.56 |
-4.61 |
-2.06 |
-2.80 |
-19.03 |
0.00 |
-16.37 |
-14.77 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-14.16% |
-8.15% |
-7.71% |
-8.83% |
-2.37% |
-7.27% |
-3.17% |
-2.38% |
-3.51% |
-3.08% |
-2.77% |
| Augmented Payout Ratio |
|
-14.16% |
-8.15% |
-7.71% |
-8.83% |
-2.37% |
-7.27% |
-3.17% |
-2.38% |
-3.51% |
-3.08% |
-2.77% |