Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13,698.99% |
EBITDA Growth |
|
52.05% |
-124.72% |
-96.33% |
-74.28% |
-39.96% |
-57.17% |
-24.33% |
-28.39% |
-16.91% |
-14.25% |
16.03% |
EBIT Growth |
|
51.71% |
-131.38% |
-92.53% |
-73.15% |
-38.09% |
-61.29% |
-26.62% |
-30.83% |
-16.39% |
-15.46% |
14.17% |
NOPAT Growth |
|
46.82% |
-131.38% |
-92.53% |
-73.15% |
-38.09% |
-61.29% |
-26.62% |
-30.83% |
-16.39% |
-15.46% |
14.17% |
Net Income Growth |
|
52.58% |
-129.83% |
-91.23% |
-74.05% |
-34.23% |
-59.86% |
-31.40% |
-31.85% |
-15.67% |
-12.16% |
16.18% |
EPS Growth |
|
86.17% |
-29.17% |
-198.39% |
23.78% |
9.93% |
-25.20% |
-18.24% |
-18.62% |
-11.66% |
24.10% |
32.28% |
Operating Cash Flow Growth |
|
-135.81% |
-112.92% |
-77.73% |
-140.94% |
-28.64% |
-56.93% |
-29.11% |
-11.12% |
-28.44% |
-23.59% |
2.44% |
Free Cash Flow Firm Growth |
|
42.39% |
-90.63% |
-89.41% |
-71.67% |
-35.05% |
-59.18% |
-57.18% |
-6.81% |
-20.39% |
-115.58% |
40.81% |
Invested Capital Growth |
|
96.91% |
604.69% |
38.70% |
-75.89% |
-2,257.41% |
-248.07% |
433.67% |
-23.96% |
8.68% |
1,267.20% |
26.78% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
68.18% |
80.58% |
EBITDA Q/Q Growth |
|
35.89% |
-14.33% |
-16.50% |
-12.47% |
-8.25% |
-12.59% |
18.77% |
-41.10% |
-2.12% |
-2.69% |
8.96% |
EBIT Q/Q Growth |
|
35.51% |
-14.89% |
-16.11% |
-12.27% |
-7.43% |
-17.07% |
17.49% |
-35.56% |
-1.93% |
-3.19% |
8.07% |
NOPAT Q/Q Growth |
|
35.51% |
-14.89% |
-16.11% |
-12.27% |
-7.43% |
-17.07% |
17.49% |
-35.56% |
-1.93% |
-3.19% |
8.07% |
Net Income Q/Q Growth |
|
35.52% |
-14.45% |
-16.08% |
-12.41% |
-5.75% |
-18.61% |
-1.90% |
-9.94% |
-1.54% |
-2.55% |
9.22% |
EPS Q/Q Growth |
|
52.94% |
-21.57% |
-8.82% |
-2.17% |
7.30% |
-18.66% |
2.59% |
-8.78% |
-0.40% |
9.13% |
14.67% |
Operating Cash Flow Q/Q Growth |
|
-14.04% |
-21.60% |
-20.60% |
-12.60% |
-11.68% |
-16.30% |
-4.52% |
3.73% |
-8.86% |
-1.77% |
2.94% |
Free Cash Flow Firm Q/Q Growth |
|
25.62% |
46.70% |
-203.80% |
-7.57% |
-15.43% |
-13.29% |
3.62% |
-4.24% |
-9.16% |
-1.31% |
1.57% |
Invested Capital Q/Q Growth |
|
88.47% |
-98.37% |
396.69% |
-94.76% |
60.10% |
-19.07% |
1,273.00% |
-53.90% |
-20.51% |
-2.52% |
2.83% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-804.54% |
24.43% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-36,252.06% |
-220.60% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38,734.99% |
-240.92% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38,734.99% |
-240.92% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-37,345.42% |
-226.84% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.22% |
99.25% |
Interest Burden Percent |
|
99.95% |
99.28% |
98.61% |
99.12% |
96.35% |
95.50% |
99.10% |
99.87% |
99.25% |
97.17% |
94.87% |
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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-196.51% |
-79.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-164.34% |
-48.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
114.61% |
22.33% |
Return on Equity (ROE) |
|
-38.54% |
-37.16% |
-39.04% |
-58.94% |
-40.41% |
-51.64% |
-54.34% |
-53.55% |
-70.61% |
-81.91% |
-57.48% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-6,157.59% |
-9,772.32% |
-23,263.99% |
0.00% |
0.00% |
-807.53% |
-979.92% |
-1,308.81% |
-369.25% |
-103.43% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-63.77% |
-46.76% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-61.49% |
-44.02% |
Return on Common Equity (ROCE) |
|
-38.54% |
-37.16% |
-39.04% |
-58.94% |
-40.41% |
-51.64% |
-54.34% |
-53.55% |
-70.61% |
-81.91% |
-57.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
-26.84% |
-26.59% |
-31.69% |
-63.28% |
-26.51% |
-66.08% |
-39.54% |
-55.05% |
-79.24% |
-75.95% |
-52.39% |
Net Operating Profit after Tax (NOPAT) |
|
-8.43 |
-20 |
-38 |
-65 |
-90 |
-145 |
-183 |
-240 |
-279 |
-322 |
-277 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27,114.49% |
-168.64% |
Net Nonoperating Expense Percent (NNEP) |
|
-11.17% |
-10.98% |
-11.36% |
-17.35% |
-11.01% |
-13.60% |
-16.28% |
-16.64% |
-21.64% |
-32.18% |
-31.74% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-55.77% |
-55.05% |
-38.89% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
904.54% |
75.57% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8,992.09% |
93.26% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28,938.35% |
172.08% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
37,930.45% |
265.35% |
Earnings before Interest and Taxes (EBIT) |
|
-12 |
-28 |
-54 |
-93 |
-128 |
-207 |
-262 |
-343 |
-399 |
-461 |
-395 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-27 |
-53 |
-92 |
-129 |
-202 |
-251 |
-323 |
-377 |
-431 |
-362 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.85 |
3.55 |
2.59 |
3.99 |
2.34 |
11.68 |
10.37 |
4.82 |
2.02 |
3.56 |
3.17 |
Price to Tangible Book Value (P/TBV) |
|
4.85 |
3.55 |
2.59 |
3.99 |
2.34 |
11.68 |
10.37 |
4.82 |
2.02 |
5.86 |
5.27 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,749.89 |
13.75 |
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) |
|
0.00 |
822.22 |
591.59 |
4,034.16 |
0.00 |
0.00 |
228.26 |
121.10 |
23.76 |
5.89 |
4.99 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,515.35 |
11.78 |
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 |
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 |
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 |
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 |
0.00 |
Financial Leverage |
|
-1.03 |
-1.00 |
-1.00 |
-1.00 |
-1.00 |
-1.01 |
-0.98 |
-0.96 |
-0.96 |
-0.70 |
-0.46 |
Leverage Ratio |
|
1.06 |
1.02 |
1.02 |
1.05 |
1.04 |
1.08 |
1.17 |
1.21 |
1.29 |
1.33 |
1.31 |
Compound Leverage Factor |
|
1.06 |
1.01 |
1.01 |
1.04 |
1.00 |
1.03 |
1.15 |
1.21 |
1.28 |
1.29 |
1.24 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
0.20% |
0.17% |
0.14% |
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% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
0.20% |
0.17% |
0.14% |
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 |
|
0.00% |
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% |
99.84% |
99.80% |
99.83% |
99.86% |
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 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.56 |
1.27 |
0.65 |
0.89 |
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 |
|
0.00 |
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 |
2.10 |
1.71 |
0.87 |
1.17 |
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 |
|
76.49 |
134.84 |
50.95 |
32.11 |
43.90 |
42.54 |
34.75 |
8.62 |
-0.91 |
1.13 |
2.29 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
27.06 |
63.79 |
34.12 |
15.56 |
33.02 |
8.10 |
11.59 |
5.69 |
5.24 |
2.79 |
3.74 |
Quick Ratio |
|
27.02 |
63.62 |
33.51 |
15.15 |
32.54 |
7.86 |
11.47 |
5.65 |
5.16 |
2.54 |
3.21 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-10 |
-20 |
-38 |
-65 |
-87 |
-139 |
-219 |
-233 |
-281 |
-606 |
-359 |
Operating Cash Flow to CapEx |
|
-542.27% |
-1,608.14% |
-2,147.80% |
-7,656.52% |
-8,451.50% |
-2,297.08% |
-438.40% |
-606.65% |
-1,433.33% |
-1,623.24% |
-3,188.88% |
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 |
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 |
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 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.72 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.01 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
1.47 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.36 |
4.09 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
77.30 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
91.09 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,013.48 |
89.24 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,013.48 |
79.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-0.06 |
0.32 |
0.45 |
0.11 |
-2.33 |
-8.11 |
27 |
21 |
22 |
306 |
388 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
2.00 |
0.39 |
0.13 |
-0.34 |
-2.44 |
-5.78 |
35 |
-6.48 |
1.79 |
283 |
82 |
Enterprise Value (EV) |
|
173 |
266 |
265 |
436 |
622 |
3,186 |
6,177 |
2,492 |
531 |
1,802 |
1,933 |
Market Capitalization |
|
218 |
369 |
432 |
581 |
1,090 |
3,493 |
6,806 |
2,995 |
1,009 |
2,081 |
2,255 |
Book Value per Share |
|
$1.62 |
$2.17 |
$2.69 |
$2.00 |
$3.78 |
$2.37 |
$4.48 |
$3.96 |
$3.17 |
$2.28 |
$2.33 |
Tangible Book Value per Share |
|
$1.62 |
$2.17 |
$2.69 |
$2.00 |
$3.78 |
$2.37 |
$4.48 |
$3.96 |
$3.17 |
$1.39 |
$1.40 |
Total Capital |
|
45 |
104 |
167 |
145 |
466 |
299 |
656 |
623 |
501 |
586 |
711 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Net Debt |
|
-45 |
-104 |
-166 |
-145 |
-469 |
-307 |
-629 |
-503 |
-477 |
-279 |
-323 |
Capital Expenditures (CapEx) |
|
1.59 |
1.14 |
1.52 |
1.03 |
1.20 |
6.92 |
47 |
38 |
20 |
22 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.60 |
-1.35 |
-1.93 |
-5.68 |
-7.55 |
-30 |
-48 |
-86 |
-91 |
-82 |
11 |
Debt-free Net Working Capital (DFNWC) |
|
43 |
102 |
165 |
140 |
461 |
277 |
581 |
419 |
388 |
198 |
335 |
Net Working Capital (NWC) |
|
43 |
102 |
165 |
140 |
461 |
277 |
581 |
419 |
388 |
198 |
335 |
Net Nonoperating Expense (NNE) |
|
3.61 |
8.16 |
15 |
27 |
34 |
53 |
76 |
102 |
117 |
122 |
95 |
Net Nonoperating Obligations (NNO) |
|
-45 |
-104 |
-166 |
-145 |
-469 |
-307 |
-629 |
-601 |
-477 |
-279 |
-323 |
Total Depreciation and Amortization (D&A) |
|
0.09 |
1.00 |
0.90 |
0.97 |
-0.38 |
4.70 |
11 |
20 |
22 |
30 |
33 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6,923.89% |
6.64% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16,614.13% |
203.98% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16,614.13% |
203.98% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.48) |
($0.62) |
($1.85) |
($1.41) |
($1.27) |
($1.59) |
($1.88) |
($2.23) |
($2.49) |
($1.89) |
($1.28) |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.08M |
48.57M |
62.31M |
89.45M |
123.42M |
126.50M |
146.98M |
153.41M |
159.26M |
235.13M |
289.88M |
Adjusted Diluted Earnings per Share |
|
($0.48) |
($0.62) |
($1.85) |
($1.41) |
($1.27) |
($1.59) |
($1.88) |
($2.23) |
($2.49) |
($1.89) |
($1.28) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.08M |
48.57M |
62.31M |
89.45M |
123.42M |
126.50M |
146.98M |
153.41M |
159.26M |
235.13M |
289.88M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.48) |
($0.62) |
($1.85) |
($1.41) |
($1.27) |
($1.59) |
($1.88) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.99M |
44.41M |
55.27M |
65.24M |
97.28M |
124.34M |
138.30M |
157.17M |
224.24M |
279.31M |
327.88M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.43 |
-20 |
-38 |
-65 |
-90 |
-145 |
-183 |
-240 |
-279 |
-322 |
-277 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27,114.49% |
-168.64% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-37,638.02% |
-228.56% |
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 |
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 |
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 |
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 |
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% |
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% |
0.00% |