| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
62,500,000.00 |
61,859,712.00 |
61,859,712.00 |
181,207,392.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
62,500,000.00 |
61,859,712.00 |
61,859,712.00 |
181,207,392.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.05 |
0.01 |
-4.36 |
0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
92.50% |
24.41% |
| EBITDA Growth |
|
0.00% |
-122,954.17% |
0.00% |
-151,737.33% |
-21.52% |
-15.39% |
-16.74% |
-493.98% |
-1,374.56% |
-1,400.66% |
122.50% |
| EBIT Growth |
|
0.00% |
-122,954.17% |
0.00% |
-151,737.33% |
-21.52% |
-15.39% |
-16.74% |
-493.98% |
-1,374.56% |
-1,400.66% |
121.57% |
| NOPAT Growth |
|
0.00% |
-175,691.67% |
0.00% |
-216,810.48% |
-21.52% |
-15.39% |
-16.74% |
-493.98% |
-1,374.56% |
-64.59% |
-190.77% |
| Net Income Growth |
|
0.00% |
2,051,427.56% |
0.00% |
2,131,230.00% |
84.67% |
8.82% |
-13.05% |
-53.19% |
-95.04% |
-1,310.02% |
120.67% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
57.14% |
10.00% |
-47.37% |
-50.00% |
-90.91% |
-1,078.79% |
104.63% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
70.34% |
19.46% |
18.84% |
-21.48% |
-610.63% |
-90.80% |
-78.69% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
94.31% |
94.58% |
94.88% |
94.89% |
1,609.25% |
1,655.11% |
| Invested Capital Growth |
|
0.00% |
0.00% |
208,719.49% |
0.00% |
0.00% |
5.61% |
5.32% |
4.60% |
4.06% |
-120.68% |
-113.23% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-102,329.00% |
-24.94% |
-12.36% |
-5.60% |
18.02% |
-18.63% |
-13.67% |
-437.28% |
-103.51% |
-4,785.16% |
0.00% |
| EBIT Q/Q Growth |
|
-102,329.00% |
-24.94% |
-12.36% |
-5.60% |
18.02% |
-18.63% |
-13.67% |
-437.28% |
-103.51% |
-4,785.16% |
0.00% |
| NOPAT Q/Q Growth |
|
-146,227.14% |
-24.94% |
-12.36% |
-5.60% |
18.02% |
-18.63% |
-13.67% |
-437.28% |
-103.51% |
-280.98% |
0.00% |
| Net Income Q/Q Growth |
|
1,188,745.33% |
79.48% |
8.59% |
-8.00% |
3.00% |
5.76% |
-13.24% |
-50.47% |
-89.09% |
-82,739.15% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
42.86% |
90.00% |
-47.37% |
10.00% |
0.00% |
-9.09% |
-50.00% |
-80.00% |
-19,550.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
69.09% |
-2.91% |
0.98% |
5.81% |
16.08% |
-3.70% |
-48.21% |
-450.97% |
-3,789.33% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-1.42% |
-1.37% |
-1.32% |
94.53% |
3.46% |
4.17% |
-1.11% |
2,412.06% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.46% |
1.32% |
1.33% |
1.38% |
1.19% |
0.62% |
0.81% |
-120.15% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-34,934.29% |
1,553.88% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,892.08% |
-2,068.36% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-34,934.29% |
1,496.28% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35,056.49% |
1,447.54% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.02% |
| Interest Burden Percent |
|
-1,160.46% |
-1,667.01% |
-1,611.05% |
-1,403.56% |
-1,763.52% |
-1,572.17% |
-1,199.91% |
-110.61% |
-5.93% |
100.35% |
96.73% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.02% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.83% |
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% |
453.07% |
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% |
-93.61% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
6.73% |
9.16% |
10.21% |
5.28% |
5.04% |
4.34% |
3.11% |
-98.44% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-200.25% |
-200.62% |
-200.63% |
-5.79% |
-5.53% |
-5.26% |
-5.70% |
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% |
-35.73% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35.85% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-0.27% |
-0.37% |
-0.42% |
-0.21% |
-0.21% |
-0.19% |
-0.13% |
45.08% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
-112.50% |
-124.82% |
-124.88% |
0.00% |
-91.27% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.31 |
-0.38 |
-0.43 |
-0.46 |
-0.37 |
-0.44 |
-0.50 |
-2.71 |
-5.51 |
-21 |
-38 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,724.45% |
-2,068.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-494.19% |
-443.56% |
-408.08% |
-386.25% |
-226.00% |
-183.89% |
-148.02% |
-117.29% |
-457.90% |
293.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
2.83% |
- |
- |
- |
2.96% |
13.70% |
31.30% |
11.29% |
18.57% |
| 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% |
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% |
1,191.82% |
678.69% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,747.01% |
959.02% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,992.08% |
2,168.36% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.31 |
-0.38 |
-0.43 |
-0.46 |
-0.37 |
-0.44 |
-0.50 |
-2.71 |
-5.51 |
-269 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.31 |
-0.38 |
-0.43 |
-0.46 |
-0.37 |
-0.44 |
-0.50 |
-2.71 |
-5.51 |
-269 |
28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,143.57 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
38.57 |
28.34 |
25.33 |
25.17 |
26.41 |
30.85 |
42.93 |
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% |
2.59% |
3.53% |
3.95% |
3.97% |
3.79% |
3.24% |
2.33% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.33 |
2.33 |
2.32 |
2.33 |
2.33 |
2.35 |
2.34 |
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 |
1,442.58 |
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 |
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 |
0.86 |
2.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
9.14 |
-1.85 |
| Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
3.12 |
-1.31 |
| Financial Leverage |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
-0.21 |
-0.09 |
| Leverage Ratio |
|
0.00 |
1.05 |
1.05 |
1.05 |
1.04 |
1.05 |
1.04 |
1.05 |
1.05 |
1.37 |
1.35 |
| Compound Leverage Factor |
|
0.00 |
-17.44 |
-16.86 |
-14.67 |
-18.42 |
-16.43 |
-12.53 |
-1.16 |
-0.06 |
1.38 |
1.31 |
| Debt to Total Capital |
|
0.00% |
1.00% |
0.98% |
0.97% |
0.96% |
0.95% |
0.94% |
0.93% |
1.20% |
90.14% |
217.78% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.27% |
59.32% |
63.63% |
| Long-Term Debt to Total Capital |
|
0.00% |
1.00% |
0.98% |
0.97% |
0.96% |
0.95% |
0.94% |
0.93% |
0.93% |
30.82% |
154.15% |
| 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% |
102.96% |
103.01% |
103.06% |
103.09% |
103.13% |
103.19% |
103.68% |
103.26% |
597.77% |
1,156.34% |
| Common Equity to Total Capital |
|
0.00% |
-3.96% |
-3.99% |
-4.03% |
-4.05% |
-4.08% |
-4.13% |
-4.61% |
-4.45% |
-587.91% |
-1,274.12% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-4.45 |
-3.17 |
-3.04 |
-2.94 |
-2.82 |
-1.24 |
-0.71 |
-1.61 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-2.76 |
-2.13 |
-2.19 |
-2.24 |
-2.27 |
-1.08 |
-0.69 |
5.38 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-4.45 |
-3.17 |
-3.04 |
-2.94 |
-2.82 |
-1.24 |
-0.55 |
-0.55 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-4.45 |
-3.17 |
-3.04 |
-2.94 |
-2.82 |
-1.24 |
-0.71 |
-2.30 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-2.76 |
-2.13 |
-2.19 |
-2.24 |
-2.27 |
-1.08 |
-0.69 |
7.69 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-4.45 |
-3.17 |
-3.04 |
-2.94 |
-2.82 |
-1.24 |
-0.55 |
-0.79 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
17.14 |
17.23 |
17.37 |
17.55 |
17.66 |
16.25 |
15.46 |
-8.88 |
-2.61 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
104.00% |
104.03% |
104.07% |
104.09% |
104.06% |
104.10% |
104.37% |
104.30% |
145.80% |
153.18% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
8.96 |
8.65 |
4.89 |
3.83 |
2.51 |
1.49 |
0.24 |
0.23 |
4.38 |
3.69 |
| Quick Ratio |
|
0.00 |
6.99 |
6.83 |
3.81 |
3.03 |
2.07 |
1.32 |
0.21 |
0.21 |
4.24 |
3.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-499 |
-506 |
-513 |
-520 |
-28 |
-27 |
-26 |
-27 |
614 |
569 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-533.25% |
| 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 |
652.83 |
635.08 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-72.42 |
-32.92 |
| 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 |
-72.42 |
-39.09 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
498 |
506 |
512 |
519 |
526 |
533 |
536 |
540 |
-109 |
-71 |
| Invested Capital Turnover |
|
0.00 |
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 |
|
0.00 |
498 |
506 |
512 |
519 |
28 |
27 |
24 |
21 |
-635 |
-607 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,179 |
1,194 |
1,207 |
1,225 |
1,241 |
1,258 |
1,265 |
534 |
1,433 |
| Market Capitalization |
|
0.00 |
0.00 |
653 |
661 |
667 |
677 |
686 |
697 |
701 |
423 |
1,258 |
| Book Value per Share |
|
$0.00 |
($0.32) |
($0.32) |
($0.33) |
($0.34) |
($0.34) |
($0.35) |
($0.40) |
($0.39) |
($3.55) |
($1.39) |
| Tangible Book Value per Share |
|
$0.00 |
($0.32) |
($0.32) |
($0.33) |
($0.34) |
($0.34) |
($0.35) |
($0.40) |
($0.39) |
($3.55) |
($1.39) |
| Total Capital |
|
0.00 |
501 |
508 |
514 |
521 |
528 |
534 |
537 |
540 |
37 |
19 |
| Total Debt |
|
0.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
6.48 |
34 |
42 |
| Total Long-Term Debt |
|
0.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
12 |
30 |
| Net Debt |
|
0.00 |
2.75 |
3.09 |
3.36 |
3.60 |
3.81 |
4.02 |
4.34 |
6.34 |
-113 |
-48 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.53 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.31 |
0.23 |
0.04 |
-0.09 |
-0.33 |
-0.61 |
-3.00 |
-7.99 |
-6.88 |
-8.44 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2.57 |
2.14 |
1.68 |
1.31 |
0.86 |
0.36 |
-2.35 |
-7.85 |
139 |
82 |
| Net Working Capital (NWC) |
|
0.00 |
2.57 |
2.14 |
1.68 |
1.31 |
0.86 |
0.36 |
-2.35 |
-9.33 |
117 |
69 |
| Net Nonoperating Expense (NNE) |
|
-3.87 |
-6.78 |
-7.38 |
-6.85 |
-6.96 |
-7.41 |
-6.55 |
-5.70 |
-5.83 |
249 |
-64 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2.75 |
3.09 |
3.36 |
3.60 |
3.81 |
4.02 |
4.34 |
6.34 |
-113 |
-48 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.05 |
| 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% |
-1,860.00% |
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% |
37,654.32% |
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% |
31,668.38% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.20 |
$0.38 |
$0.20 |
$0.22 |
$0.22 |
$0.20 |
$0.10 |
$0.02 |
($3.89) |
$0.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
62.50M |
46.88M |
62.50M |
62.50M |
62.50M |
62.50M |
62.50M |
62.01M |
69.41M |
176.35M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.20 |
$0.38 |
$0.20 |
$0.22 |
$0.22 |
$0.20 |
$0.10 |
$0.02 |
($3.89) |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
62.50M |
46.88M |
62.50M |
62.50M |
62.50M |
62.50M |
62.50M |
62.01M |
69.41M |
216.17M |
| 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 |
|
0.00 |
62.50M |
62.50M |
62.50M |
62.50M |
62.50M |
62.50M |
61.86M |
61.86M |
181.21M |
183.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.22 |
-0.27 |
-0.30 |
-0.32 |
-0.26 |
-0.31 |
-0.35 |
-1.89 |
-3.85 |
-21 |
-26 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,724.45% |
-1,447.85% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35,056.49% |
1,447.32% |
| 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 |
-285.86 |
30.56 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-22.29 |
-42.25 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-285.86 |
24.39 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-22.29 |
-48.42 |
| 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% |