| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
91,710,277.00 |
113,133,199.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
91,710,277.00 |
113,133,199.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.76 |
-0.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-56.47% |
-44.55% |
-18.37% |
-28.44% |
184.35% |
69.84% |
-100.00% |
- |
-100.00% |
| EBITDA Growth |
|
50.89% |
-1,165.31% |
-2,966.71% |
-606.70% |
-1,143.63% |
12.95% |
66.26% |
-18.33% |
-17.11% |
- |
-30.96% |
| EBIT Growth |
|
45.71% |
-1,115.53% |
-2,859.05% |
-593.04% |
-990.48% |
12.34% |
66.26% |
-16.17% |
-19.03% |
- |
-32.92% |
| NOPAT Growth |
|
45.71% |
-1,115.53% |
-2,859.05% |
-593.04% |
-990.48% |
12.34% |
66.26% |
-16.17% |
-19.03% |
- |
-32.92% |
| Net Income Growth |
|
49.08% |
-1,089.75% |
-2,932.60% |
-550.03% |
-984.00% |
13.37% |
67.84% |
-20.14% |
-21.99% |
- |
-29.30% |
| EPS Growth |
|
52.00% |
-557.81% |
-617.14% |
-30.43% |
-116.67% |
73.63% |
79.28% |
16.67% |
16.67% |
- |
7.69% |
| Operating Cash Flow Growth |
|
-13.78% |
-161.24% |
-146.21% |
-312.79% |
-296.65% |
-140.91% |
-374.98% |
-111.14% |
-18.56% |
- |
-10.52% |
| Free Cash Flow Firm Growth |
|
2,354.59% |
-1,728.99% |
-541.59% |
-257.61% |
-222.47% |
22.19% |
54.38% |
-78.95% |
38.12% |
- |
-27.75% |
| Invested Capital Growth |
|
-2,017.30% |
-397.55% |
21.03% |
15.69% |
70.17% |
-97.91% |
57.75% |
105.03% |
65.43% |
- |
158.77% |
| Revenue Q/Q Growth |
|
-16.37% |
7.32% |
-73.11% |
129.74% |
23.10% |
-5.91% |
6.87% |
37.22% |
-100.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
26.37% |
-2,203.26% |
-39.69% |
70.06% |
-29.57% |
-61.23% |
46.05% |
-5.00% |
-28.23% |
- |
18.74% |
| EBIT Q/Q Growth |
|
19.75% |
-1,943.02% |
-39.77% |
69.76% |
-26.28% |
-64.23% |
46.20% |
-4.13% |
-29.39% |
- |
18.57% |
| NOPAT Q/Q Growth |
|
19.75% |
-1,943.02% |
-39.77% |
69.76% |
-26.28% |
-64.23% |
46.20% |
-4.13% |
-29.39% |
- |
18.57% |
| Net Income Q/Q Growth |
|
21.81% |
-2,031.97% |
-39.79% |
72.10% |
-30.39% |
-70.38% |
48.11% |
-4.22% |
-32.40% |
- |
22.98% |
| EPS Q/Q Growth |
|
21.74% |
-1,069.44% |
40.38% |
76.10% |
-30.00% |
-42.31% |
53.15% |
3.85% |
-30.00% |
- |
36.84% |
| Operating Cash Flow Q/Q Growth |
|
-51.98% |
-102.68% |
36.02% |
-109.46% |
-46.03% |
-23.10% |
-26.14% |
6.89% |
18.00% |
- |
-22.28% |
| Free Cash Flow Firm Q/Q Growth |
|
274.20% |
-166.82% |
-91.68% |
67.11% |
-190.78% |
57.55% |
-12.39% |
-29.00% |
-0.54% |
- |
15.12% |
| Invested Capital Q/Q Growth |
|
-190.82% |
78.41% |
-32.17% |
-1.58% |
-2.89% |
-43.27% |
71.78% |
112.10% |
-806.65% |
- |
131.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
-115.99% |
-2,489.28% |
-12,883.77% |
-1,678.85% |
-1,767.15% |
-3,028.16% |
-1,528.64% |
-1,169.69% |
0.00% |
- |
0.00% |
| Operating Margin |
|
-129.96% |
-2,473.94% |
-12,857.05% |
-1,692.43% |
-1,736.15% |
-3,030.31% |
-1,525.50% |
-1,157.61% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
-129.96% |
-2,473.94% |
-12,857.05% |
-1,692.43% |
-1,736.15% |
-3,030.31% |
-1,525.50% |
-1,157.61% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
-121.88% |
-2,421.17% |
-12,584.26% |
-1,528.00% |
-1,618.56% |
-2,930.94% |
-1,423.10% |
-1,080.87% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
93.78% |
97.87% |
97.88% |
90.28% |
93.23% |
96.72% |
93.29% |
93.37% |
95.54% |
- |
90.74% |
| 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) |
|
-150.60% |
-156.45% |
-154.98% |
-199.56% |
-276.36% |
-194.63% |
-69.21% |
-81.20% |
-93.04% |
- |
-50.14% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14,827.65% |
0.00% |
- |
-3,059.50% |
| Operating Return on Assets (OROA) |
|
-21.41% |
-401.88% |
-886.55% |
-108.11% |
-100.47% |
-140.94% |
-50.38% |
-49.19% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
-20.08% |
-393.31% |
-867.74% |
-97.60% |
-93.67% |
-136.32% |
-47.00% |
-45.93% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
-150.60% |
-156.45% |
-154.98% |
-199.56% |
-276.36% |
-194.63% |
-69.21% |
-81.20% |
-93.04% |
- |
-50.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-361.39% |
0.00% |
-81.25% |
-103.45% |
-142.08% |
0.00% |
-66.78% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.24 |
-66 |
-93 |
-28 |
-35 |
-58 |
-31 |
-33 |
-42 |
-51 |
-42 |
| NOPAT Margin |
|
-90.97% |
-1,731.76% |
-8,999.93% |
-1,184.70% |
-1,215.31% |
-2,121.22% |
-1,067.85% |
-810.33% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.87% |
-33.29% |
-20.83% |
-5.12% |
-7.10% |
-12.47% |
-3.32% |
-3.98% |
-5.99% |
- |
-2.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-55.27% |
- |
- |
- |
-32.06% |
-10.17% |
-12.08% |
-15.95% |
-8.04% |
-7.06% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
122.72% |
210.14% |
583.58% |
295.18% |
327.35% |
381.52% |
365.35% |
250.11% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
107.24% |
2,363.80% |
12,373.47% |
1,497.25% |
1,508.80% |
2,748.79% |
1,260.15% |
1,007.50% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
229.96% |
2,573.94% |
12,957.05% |
1,792.43% |
1,836.15% |
3,130.31% |
1,625.50% |
1,257.61% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.63 |
-95 |
-132 |
-40 |
-51 |
-83 |
-45 |
-46 |
-60 |
-73 |
-59 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.14 |
-95 |
-133 |
-40 |
-51 |
-83 |
-45 |
-47 |
-60 |
-72 |
-59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
16.77 |
3.81 |
5.16 |
2.86 |
4.09 |
3.66 |
1.91 |
3.01 |
3.86 |
- |
4.20 |
| Price to Tangible Book Value (P/TBV) |
|
16.77 |
3.81 |
5.16 |
2.86 |
4.09 |
3.66 |
1.91 |
3.01 |
3.86 |
- |
4.20 |
| Price to Revenue (P/Rev) |
|
10.00 |
32.62 |
116.16 |
67.29 |
86.68 |
73.32 |
53.50 |
64.28 |
105.31 |
- |
616.24 |
| 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 |
438.56 |
0.00 |
- |
315.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.10 |
22.76 |
91.74 |
41.48 |
62.97 |
49.28 |
24.49 |
42.99 |
77.14 |
- |
471.12 |
| 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) |
|
3.51 |
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) |
|
0.17 |
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 |
0.00 |
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 |
|
-4.04 |
-1.16 |
-1.18 |
-1.20 |
-1.50 |
-1.18 |
-1.06 |
-1.04 |
-1.07 |
- |
-1.00 |
| Leverage Ratio |
|
4.24 |
1.26 |
1.23 |
1.28 |
1.58 |
1.29 |
1.12 |
1.13 |
1.16 |
- |
1.07 |
| Compound Leverage Factor |
|
3.98 |
1.24 |
1.20 |
1.16 |
1.48 |
1.25 |
1.04 |
1.06 |
1.11 |
- |
0.98 |
| 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 |
|
-0.43 |
6.46 |
24.05 |
9.02 |
10.52 |
3.46 |
8.22 |
15.69 |
14.54 |
- |
46.75 |
| 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 |
|
3.96 |
6.63 |
10.18 |
7.12 |
6.17 |
4.08 |
10.49 |
12.13 |
8.90 |
- |
21.68 |
| Quick Ratio |
|
3.92 |
6.33 |
10.07 |
6.98 |
6.07 |
4.00 |
10.30 |
11.72 |
8.67 |
- |
21.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
77 |
-52 |
-99 |
-33 |
-95 |
-40 |
-45 |
-58 |
-59 |
-68 |
-58 |
| Operating Cash Flow to CapEx |
|
-23,927.78% |
-5,002.58% |
-516.17% |
-998.17% |
-2,220.08% |
-3,735.35% |
-1,447.61% |
-5,458.67% |
-3,629.93% |
- |
-1,953.30% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.16 |
0.16 |
0.07 |
0.06 |
0.06 |
0.05 |
0.03 |
0.04 |
0.03 |
- |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
10.87 |
10.18 |
4.86 |
2.95 |
2.43 |
1.48 |
1.43 |
1.47 |
1.03 |
- |
0.29 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-85 |
-18 |
-24 |
-25 |
-25 |
-36 |
-10 |
1.23 |
-8.72 |
-19 |
5.99 |
| Invested Capital Turnover |
|
-0.23 |
-1.28 |
-0.46 |
-0.40 |
-0.18 |
-0.33 |
-0.64 |
-1.08 |
-0.57 |
- |
-1.91 |
| Increase / (Decrease) in Invested Capital |
|
-81 |
-15 |
6.43 |
4.56 |
59 |
-18 |
14 |
26 |
17 |
17 |
16 |
| Enterprise Value (EV) |
|
11 |
319 |
1,164 |
447 |
638 |
446 |
268 |
541 |
747 |
- |
1,892 |
| Market Capitalization |
|
102 |
457 |
1,473 |
726 |
878 |
663 |
585 |
809 |
1,019 |
- |
2,474 |
| Book Value per Share |
|
$0.50 |
$2.81 |
$4.78 |
$4.23 |
$3.58 |
$2.90 |
$3.53 |
$3.09 |
$3.03 |
$6.92 |
$5.20 |
| Tangible Book Value per Share |
|
$0.50 |
$2.81 |
$4.78 |
$4.23 |
$3.58 |
$2.90 |
$3.53 |
$3.09 |
$3.03 |
$6.92 |
$5.20 |
| Total Capital |
|
6.08 |
120 |
286 |
254 |
215 |
181 |
307 |
269 |
264 |
634 |
589 |
| 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 |
|
-91 |
-138 |
-310 |
-278 |
-240 |
-217 |
-317 |
-268 |
-273 |
-653 |
-583 |
| Capital Expenditures (CapEx) |
|
0.04 |
0.35 |
2.16 |
2.34 |
1.54 |
1.13 |
3.67 |
0.91 |
1.12 |
4.00 |
3.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-22 |
-15 |
-27 |
-34 |
-36 |
-50 |
-25 |
-13 |
-24 |
-38 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
68 |
123 |
283 |
244 |
205 |
167 |
292 |
255 |
248 |
616 |
567 |
| Net Working Capital (NWC) |
|
68 |
123 |
283 |
244 |
205 |
167 |
292 |
255 |
248 |
616 |
567 |
| Net Nonoperating Expense (NNE) |
|
1.10 |
26 |
37 |
8.12 |
12 |
22 |
10 |
11 |
15 |
19 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-91 |
-138 |
-310 |
-278 |
-240 |
-217 |
-317 |
-268 |
-273 |
-653 |
-583 |
| Total Depreciation and Amortization (D&A) |
|
0.50 |
-0.59 |
-0.28 |
0.32 |
-0.90 |
0.06 |
-0.09 |
-0.49 |
-0.08 |
0.78 |
0.75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-219.17% |
-108.92% |
-214.05% |
-314.99% |
-351.64% |
-556.03% |
-228.47% |
-107.09% |
-249.61% |
- |
-393.42% |
| Debt-free Net Working Capital to Revenue |
|
670.16% |
876.54% |
2,227.85% |
2,266.17% |
2,019.07% |
1,847.49% |
2,672.64% |
2,022.04% |
2,567.20% |
- |
14,119.48% |
| Net Working Capital to Revenue |
|
670.16% |
876.54% |
2,227.85% |
2,266.17% |
2,019.07% |
1,847.49% |
2,672.64% |
2,022.04% |
2,567.20% |
- |
14,119.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.36) |
($4.21) |
($2.51) |
($0.60) |
($0.78) |
($1.11) |
($0.52) |
($0.50) |
($0.65) |
($0.76) |
($0.48) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.20M |
19.84M |
51.54M |
59.94M |
60.21M |
58.64M |
79.41M |
87.01M |
87.96M |
87.35M |
113.14M |
| Adjusted Diluted Earnings per Share |
|
($0.36) |
($4.21) |
($2.51) |
($0.60) |
($0.78) |
($1.11) |
($0.52) |
($0.50) |
($0.65) |
($0.76) |
($0.48) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.20M |
19.84M |
51.54M |
59.94M |
60.21M |
58.64M |
79.41M |
87.01M |
87.96M |
87.35M |
113.14M |
| 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 |
|
42.73M |
59.69M |
59.97M |
60.05M |
62.42M |
86.95M |
87.01M |
87.05M |
91.71M |
113.13M |
113.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.24 |
-66 |
-93 |
-28 |
-35 |
-58 |
-31 |
-33 |
-42 |
-51 |
-42 |
| Normalized NOPAT Margin |
|
-90.97% |
-1,731.76% |
-8,999.93% |
-1,184.70% |
-1,215.31% |
-2,121.22% |
-1,067.85% |
-810.33% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
-121.88% |
-2,421.17% |
-12,584.26% |
-1,528.00% |
-1,618.56% |
-2,930.94% |
-1,423.10% |
-1,080.87% |
0.00% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |