| DEI Shares Outstanding |
|
27,649,226.00 |
27,668,887.00 |
27,862,961.00 |
28,808,334.00 |
28,867,711.00 |
- |
- |
28,985,019.00 |
32,626,730.00 |
46,004,205.00 |
49,316,287.00 |
| DEI Adjusted Shares Outstanding |
|
789,978.00 |
790,540.00 |
796,085.00 |
823,095.00 |
824,792.00 |
- |
- |
828,143.00 |
32,626,730.00 |
46,004,205.00 |
49,316,287.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-24.79 |
-25.79 |
-29.13 |
-30.10 |
-19.73 |
- |
- |
-38.80 |
-0.77 |
-1.47 |
-0.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
-53.61% |
-39.96% |
-38.59% |
-28.07% |
23.67% |
70.71% |
85.77% |
-26.55% |
-56.33% |
- |
-13.27% |
| EBIT Growth |
|
-51.02% |
-39.21% |
-39.56% |
-28.69% |
22.01% |
70.98% |
86.24% |
-29.77% |
-58.60% |
- |
-12.02% |
| NOPAT Growth |
|
-50.99% |
-39.21% |
-39.57% |
-28.66% |
29.97% |
70.98% |
86.24% |
-6.16% |
-76.16% |
- |
-85.79% |
| Net Income Growth |
|
-43.97% |
69.32% |
-40.35% |
-30.22% |
16.80% |
73.40% |
89.14% |
-29.70% |
-49.26% |
- |
-5.76% |
| EPS Growth |
|
-26.79% |
-21.67% |
-23.88% |
-13.16% |
16.80% |
73.97% |
89.16% |
0.00% |
91.03% |
- |
95.29% |
| Operating Cash Flow Growth |
|
-60.61% |
0.44% |
-107.22% |
-36.74% |
-2.77% |
25.36% |
89.94% |
-78.80% |
-37.90% |
- |
-28.38% |
| Free Cash Flow Firm Growth |
|
-19.01% |
-38.16% |
-159.59% |
-138.30% |
-31.30% |
-209.22% |
34.16% |
40.88% |
35.20% |
- |
29.16% |
| Invested Capital Growth |
|
-175.47% |
-424.14% |
-44.50% |
-20.00% |
13.08% |
83.14% |
86.19% |
-97.74% |
-137.45% |
- |
-1,174.31% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
-5.71% |
-3.73% |
-10.32% |
-5.85% |
36.99% |
61.87% |
46.40% |
-841.27% |
19.45% |
- |
20.96% |
| EBIT Q/Q Growth |
|
-5.06% |
-3.27% |
-11.57% |
-6.30% |
36.32% |
63.22% |
47.10% |
-902.72% |
19.42% |
- |
20.97% |
| NOPAT Q/Q Growth |
|
-5.07% |
-3.27% |
-11.57% |
-6.28% |
42.81% |
63.22% |
47.10% |
-720.14% |
1.36% |
- |
20.97% |
| Net Income Q/Q Growth |
|
-2.83% |
-4.34% |
-13.58% |
-6.85% |
34.30% |
66.56% |
53.63% |
-1,176.17% |
21.66% |
- |
40.27% |
| EPS Q/Q Growth |
|
6.58% |
-2.82% |
-13.70% |
-3.61% |
34.30% |
66.07% |
52.63% |
-855.56% |
44.19% |
- |
73.49% |
| Operating Cash Flow Q/Q Growth |
|
-4.47% |
5.20% |
-59.95% |
13.69% |
21.48% |
31.14% |
78.45% |
-1,434.44% |
39.44% |
- |
28.43% |
| Free Cash Flow Firm Q/Q Growth |
|
-27.45% |
44.63% |
-196.28% |
-13.97% |
29.78% |
-13.78% |
36.92% |
-2.34% |
20.32% |
- |
54.79% |
| Invested Capital Q/Q Growth |
|
-15.99% |
-37.01% |
35.07% |
-16.30% |
15.98% |
73.42% |
46.83% |
-1,565.46% |
-0.89% |
- |
-307.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.28% |
100.00% |
100.00% |
100.00% |
101.02% |
100.00% |
100.00% |
100.25% |
- |
100.04% |
| Interest Burden Percent |
|
91.56% |
92.26% |
94.18% |
94.67% |
97.67% |
83.95% |
74.34% |
94.62% |
91.76% |
- |
92.88% |
| 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) |
|
-91.85% |
-63.95% |
-80.58% |
-138.33% |
-82.67% |
-74.91% |
-59.01% |
-38.06% |
-49.74% |
- |
-69.77% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
-91.85% |
-63.95% |
-80.58% |
-138.33% |
-82.67% |
-74.91% |
-59.01% |
-38.06% |
-49.74% |
- |
-69.77% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-96.75% |
0.00% |
-90.41% |
-173.16% |
0.00% |
0.00% |
-65.24% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-15 |
-17 |
-18 |
-10 |
-4.48 |
-2.37 |
-19 |
-19 |
-38 |
-30 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.32% |
-3.95% |
-5.46% |
-5.08% |
-5.18% |
-0.94% |
-0.17% |
-7.81% |
-4.17% |
- |
-5.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-14.11% |
-18.96% |
- |
-13.01% |
-5.86% |
-3.16% |
-9.65% |
-10.69% |
-11.57% |
-10.26% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-22 |
-25 |
-26 |
-17 |
-6.40 |
-3.39 |
-34 |
-27 |
-55 |
-43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-22 |
-23 |
-25 |
-27 |
-17 |
-6.73 |
-3.61 |
-34 |
-27 |
-56 |
-44 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.98 |
5.72 |
9.06 |
0.51 |
0.08 |
1.00 |
0.97 |
0.04 |
1.57 |
- |
2.34 |
| Price to Tangible Book Value (P/TBV) |
|
2.98 |
5.72 |
9.06 |
0.51 |
0.08 |
1.00 |
0.97 |
0.04 |
1.57 |
- |
2.34 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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% |
24.02% |
27.81% |
- |
17.08% |
| 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 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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) |
|
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 |
| 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 |
|
-1.05 |
-1.07 |
-1.07 |
-1.08 |
-1.09 |
-1.08 |
-1.06 |
-1.10 |
-1.11 |
- |
-1.04 |
| Leverage Ratio |
|
1.09 |
1.11 |
1.13 |
1.13 |
1.12 |
1.12 |
1.11 |
1.13 |
1.13 |
- |
1.07 |
| Compound Leverage Factor |
|
1.00 |
1.03 |
1.07 |
1.07 |
1.10 |
0.94 |
0.83 |
1.07 |
1.04 |
- |
0.99 |
| 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 |
|
13.98 |
19.55 |
28.84 |
-0.76 |
-2.69 |
8.59 |
14.31 |
0.07 |
6.94 |
- |
17.82 |
| 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 |
|
9.34 |
7.04 |
6.65 |
6.51 |
8.78 |
20.93 |
32.01 |
10.31 |
9.01 |
- |
14.29 |
| Quick Ratio |
|
9.18 |
6.94 |
6.40 |
6.12 |
8.60 |
20.54 |
31.53 |
10.22 |
8.90 |
- |
13.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-8.92 |
-4.94 |
-15 |
-17 |
-12 |
-15 |
-9.64 |
-9.86 |
-7.86 |
-37 |
-17 |
| Operating Cash Flow to CapEx |
|
-48,784.38% |
-23,125.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38,814.04% |
- |
0.00% |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
-9.48 |
-13 |
-8.43 |
-9.80 |
-8.24 |
-2.19 |
-1.16 |
-19 |
-20 |
-3.64 |
-15 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-6.04 |
-11 |
-2.60 |
-1.63 |
1.24 |
11 |
7.27 |
-9.58 |
-11 |
-1.45 |
-14 |
| Enterprise Value (EV) |
|
240 |
504 |
725 |
-56 |
-82 |
-2.11 |
-3.46 |
-213 |
83 |
- |
382 |
| Market Capitalization |
|
375 |
626 |
824 |
48 |
6.30 |
77 |
73 |
8.27 |
282 |
- |
693 |
| Book Value per Share |
|
$4.55 |
$3.96 |
$3.26 |
$3.28 |
$2.79 |
$2.65 |
$2.59 |
$6.95 |
$5.50 |
$7.23 |
$6.01 |
| Tangible Book Value per Share |
|
$4.55 |
$3.96 |
$3.26 |
$3.28 |
$2.79 |
$2.65 |
$2.59 |
$6.95 |
$5.50 |
$7.23 |
$6.01 |
| Total Capital |
|
126 |
109 |
91 |
94 |
80 |
76 |
75 |
202 |
179 |
333 |
296 |
| 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 |
|
-135 |
-122 |
-99 |
-104 |
-89 |
-79 |
-76 |
-221 |
-199 |
-336 |
-311 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12 |
-16 |
-12 |
-10 |
-8.44 |
-2.33 |
-1.25 |
-20 |
-20 |
-3.88 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
123 |
107 |
88 |
94 |
80 |
76 |
75 |
201 |
179 |
332 |
296 |
| Net Working Capital (NWC) |
|
123 |
107 |
88 |
94 |
80 |
76 |
75 |
201 |
179 |
332 |
296 |
| Net Nonoperating Expense (NNE) |
|
4.61 |
4.97 |
5.95 |
6.46 |
5.80 |
0.95 |
0.15 |
13 |
5.99 |
29 |
9.96 |
| Net Nonoperating Obligations (NNO) |
|
-135 |
-122 |
-99 |
-104 |
-89 |
-79 |
-76 |
-221 |
-199 |
-336 |
-311 |
| Total Depreciation and Amortization (D&A) |
|
-0.78 |
-0.91 |
-0.73 |
-0.66 |
-0.24 |
-0.33 |
-0.22 |
0.00 |
0.01 |
-0.60 |
-0.48 |
| 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% |
- |
0.00% |
| 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% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.71) |
($0.73) |
($0.83) |
($0.86) |
($19.60) |
($0.19) |
($0.09) |
($0.86) |
($0.48) |
($2.15) |
($0.57) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.64M |
26.33M |
27.80M |
28.76M |
824.67K |
28.58M |
28.99M |
28.43M |
39.58M |
31.37M |
57.78M |
| Adjusted Diluted Earnings per Share |
|
($0.71) |
($0.73) |
($0.83) |
($0.86) |
($19.60) |
($0.19) |
($0.09) |
($0.86) |
($0.48) |
($2.15) |
($0.57) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.64M |
26.33M |
27.80M |
28.76M |
824.67K |
28.58M |
28.99M |
28.43M |
39.58M |
31.37M |
57.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.15) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
27.67M |
27.86M |
28.81M |
28.87M |
824.99K |
28.99M |
28.99M |
32.63M |
46.00M |
49.32M |
49.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-15 |
-17 |
-18 |
-10 |
-4.48 |
-2.37 |
-19 |
-19 |
-38 |
-30 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
-0.39% |
-0.31% |
-0.57% |
-0.23% |
-0.36% |
-0.44% |
-0.15% |
0.00% |
0.00% |
- |
0.00% |