| DEI Shares Outstanding |
|
57,308,589.00 |
57,970,850.00 |
59,524,518.00 |
63,415,683.00 |
66,198,311.00 |
66,885,182.00 |
70,763,137.00 |
75,328,068.00 |
80,842,202.00 |
- |
11,857,018.00 |
| DEI Adjusted Shares Outstanding |
|
3,820,573.00 |
3,864,723.00 |
3,968,301.00 |
4,227,712.00 |
4,413,221.00 |
4,459,012.00 |
4,717,542.00 |
5,021,871.00 |
5,389,480.00 |
- |
11,857,018.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-6.92 |
-6.69 |
-4.58 |
-5.92 |
-21.77 |
-24.13 |
-26.49 |
-44.95 |
-18.64 |
- |
-5.67 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.85% |
-6.79% |
-1.75% |
14.15% |
16.72% |
25.72% |
28.10% |
9.62% |
-21.91% |
-22.27% |
-22.00% |
| EBITDA Growth |
|
8.87% |
-115.13% |
41.32% |
-793.23% |
-677.50% |
11.91% |
66.19% |
-850.35% |
70.18% |
-202.38% |
76.96% |
| EBIT Growth |
|
-93.66% |
-87.57% |
11.15% |
-36.58% |
-254.68% |
-5.80% |
0.91% |
-148.60% |
51.65% |
-81.24% |
66.98% |
| NOPAT Growth |
|
-101.82% |
-86.12% |
8.16% |
-32.97% |
-267.18% |
-2.78% |
-4.26% |
-137.90% |
49.80% |
-64.48% |
57.04% |
| Net Income Growth |
|
-259.88% |
2.16% |
29.69% |
-37.61% |
-283.79% |
-11.99% |
-16.15% |
-80.64% |
55.51% |
-33.69% |
49.93% |
| EPS Growth |
|
-261.54% |
2.13% |
30.43% |
-31.25% |
-264.29% |
-6.54% |
-10.43% |
-68.33% |
55.51% |
-17.97% |
45.42% |
| Operating Cash Flow Growth |
|
39.29% |
12.50% |
-58.10% |
-53.56% |
-1,337.87% |
156.81% |
-90.34% |
-2,012.57% |
68.17% |
23.45% |
-101.16% |
| Free Cash Flow Firm Growth |
|
118.64% |
10.41% |
-181.76% |
-238.10% |
-180.56% |
63.03% |
-751.39% |
57.54% |
25.85% |
113.51% |
-314.03% |
| Invested Capital Growth |
|
-15.17% |
-24.73% |
-1.35% |
26.40% |
44.83% |
-15.10% |
213.40% |
-2.84% |
7.36% |
-34.03% |
-8.76% |
| Revenue Q/Q Growth |
|
0.39% |
-1.34% |
0.58% |
3.45% |
4.80% |
6.71% |
4.84% |
-0.26% |
-6.30% |
-6.65% |
-5.40% |
| EBITDA Q/Q Growth |
|
20.92% |
-123.18% |
74.58% |
-16.97% |
-28.90% |
30.60% |
-230.19% |
0.11% |
-17.08% |
-52.10% |
66.92% |
| EBIT Q/Q Growth |
|
3.87% |
-45.61% |
12.24% |
-6.52% |
-23.79% |
17.03% |
-78.12% |
1.45% |
-3.83% |
-53.21% |
52.29% |
| NOPAT Q/Q Growth |
|
-2.44% |
-41.39% |
11.77% |
-6.01% |
-24.78% |
16.64% |
-70.64% |
3.18% |
-2.46% |
-49.10% |
43.36% |
| Net Income Q/Q Growth |
|
-172.93% |
30.57% |
24.47% |
-12.56% |
-27.73% |
11.56% |
-41.41% |
3.48% |
1.18% |
-114.25% |
49.55% |
| EPS Q/Q Growth |
|
-161.11% |
30.30% |
23.81% |
-7.69% |
-27.50% |
12.37% |
-39.53% |
2.57% |
1.18% |
1.95% |
33.39% |
| Operating Cash Flow Q/Q Growth |
|
88.08% |
-10.74% |
-10.74% |
1,522.32% |
-107.16% |
77.42% |
-89.72% |
44.49% |
-185.13% |
-102.33% |
-27.36% |
| Free Cash Flow Firm Q/Q Growth |
|
117.36% |
-54.93% |
-320.36% |
-21.39% |
-30.38% |
24.84% |
-558.66% |
75.57% |
-65.68% |
133.42% |
-1,348.58% |
| Invested Capital Q/Q Growth |
|
-18.58% |
-12.92% |
-2.47% |
3.71% |
12.45% |
14.33% |
0.00% |
-8.92% |
0.53% |
-26.09% |
-8.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
70.58% |
71.65% |
73.41% |
74.99% |
72.95% |
71.01% |
66.59% |
64.12% |
71.13% |
70.11% |
71.53% |
| EBITDA Margin |
|
3.97% |
-0.64% |
-0.38% |
-3.01% |
-20.05% |
-14.05% |
-3.71% |
-32.15% |
-12.28% |
-47.75% |
-14.10% |
| Operating Margin |
|
-4.36% |
-8.71% |
-8.14% |
-9.49% |
-29.85% |
-24.40% |
-19.86% |
-43.10% |
-27.71% |
-58.63% |
-32.29% |
| EBIT Margin |
|
-4.45% |
-8.95% |
-8.09% |
-9.68% |
-29.43% |
-24.77% |
-19.16% |
-43.45% |
-26.90% |
-62.72% |
-26.55% |
| Profit (Net Income) Margin |
|
-11.06% |
-11.61% |
-8.31% |
-10.02% |
-32.95% |
-29.35% |
-26.61% |
-43.85% |
-24.98% |
-42.97% |
-27.58% |
| Tax Burden Percent |
|
248.77% |
129.76% |
102.83% |
103.55% |
103.05% |
102.35% |
98.11% |
100.77% |
104.32% |
102.08% |
105.41% |
| Interest Burden Percent |
|
100.00% |
100.00% |
99.85% |
99.91% |
108.63% |
115.79% |
141.58% |
100.16% |
89.02% |
67.11% |
98.55% |
| 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) |
|
-6.03% |
-13.95% |
-15.02% |
-17.77% |
-47.73% |
-44.85% |
-24.63% |
-39.21% |
-19.26% |
-36.87% |
-20.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
30.93% |
8.58% |
-4.86% |
-4.16% |
62.18% |
34.60% |
163.87% |
-76.80% |
-25.74% |
-38.55% |
-24.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.27% |
-3.08% |
1.96% |
1.66% |
-12.46% |
-9.98% |
-17.49% |
-68.93% |
-153.57% |
1,437.15% |
141.10% |
| Return on Equity (ROE) |
|
-15.30% |
-17.03% |
-13.06% |
-16.11% |
-60.18% |
-54.83% |
-42.12% |
-108.14% |
-172.83% |
1,400.28% |
120.26% |
| Cash Return on Invested Capital (CROIC) |
|
10.39% |
14.26% |
-13.66% |
-41.09% |
-84.34% |
-28.51% |
-127.88% |
-36.33% |
-26.36% |
4.14% |
-11.67% |
| Operating Return on Assets (OROA) |
|
-4.56% |
-8.94% |
-7.83% |
-9.25% |
-21.38% |
-11.95% |
-8.21% |
-19.66% |
-11.24% |
-27.16% |
-12.18% |
| Return on Assets (ROA) |
|
-11.35% |
-11.61% |
-8.04% |
-9.57% |
-23.93% |
-14.17% |
-11.40% |
-19.84% |
-10.44% |
-18.61% |
-12.66% |
| Return on Common Equity (ROCE) |
|
-15.30% |
-17.03% |
-13.06% |
-16.11% |
-60.18% |
-54.83% |
-42.12% |
-108.14% |
-172.83% |
1,400.28% |
120.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-16.00% |
-18.68% |
-12.99% |
-14.66% |
-64.68% |
-44.11% |
-35.76% |
-331.55% |
0.00% |
199.47% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.30 |
-14 |
-12 |
-17 |
-61 |
-63 |
-65 |
-155 |
-78 |
-128 |
-55 |
| NOPAT Margin |
|
-3.05% |
-6.10% |
-5.70% |
-6.64% |
-20.89% |
-17.08% |
-13.90% |
-30.17% |
-19.39% |
-41.04% |
-22.60% |
| Net Nonoperating Expense Percent (NNEP) |
|
-36.96% |
-22.53% |
-10.16% |
-13.61% |
-109.91% |
-79.45% |
-188.50% |
37.59% |
6.48% |
1.69% |
3.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-19.28% |
-12.33% |
-27.89% |
-15.86% |
| Cost of Revenue to Revenue |
|
29.42% |
28.35% |
26.59% |
25.01% |
27.05% |
28.99% |
33.41% |
35.88% |
28.87% |
29.89% |
28.47% |
| SG&A Expenses to Revenue |
|
15.55% |
19.32% |
19.70% |
18.36% |
19.54% |
16.52% |
16.34% |
23.43% |
22.68% |
25.60% |
18.23% |
| R&D to Revenue |
|
16.31% |
18.04% |
18.29% |
22.30% |
28.17% |
29.57% |
33.73% |
37.62% |
25.84% |
31.98% |
22.44% |
| Operating Expenses to Revenue |
|
74.95% |
80.36% |
81.55% |
84.48% |
102.80% |
95.41% |
86.45% |
107.22% |
98.83% |
128.74% |
103.82% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-20 |
-18 |
-24 |
-86 |
-91 |
-90 |
-224 |
-108 |
-196 |
-65 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.48 |
-1.44 |
-0.84 |
-7.52 |
-58 |
-52 |
-17 |
-165 |
-49 |
-149 |
-34 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.34 |
3.16 |
4.89 |
7.01 |
16.49 |
17.06 |
7.23 |
11.22 |
6.36 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
6.41 |
10.49 |
14.51 |
19.33 |
58.69 |
30.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.62 |
1.96 |
3.13 |
4.79 |
8.40 |
11.35 |
5.38 |
1.48 |
0.76 |
0.44 |
0.19 |
| 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) |
|
2.99 |
4.58 |
7.60 |
10.83 |
16.23 |
31.56 |
6.42 |
2.83 |
1.62 |
1.74 |
1.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.39 |
1.72 |
2.86 |
4.52 |
8.41 |
11.04 |
5.49 |
2.15 |
1.69 |
1.54 |
1.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
35.07 |
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) |
|
15.24 |
15.59 |
60.93 |
236.36 |
0.00 |
120.42 |
794.60 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.46 |
27.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.43 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.21 |
2.21 |
1.64 |
10.83 |
12.13 |
-7.83 |
-8.81 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.21 |
2.21 |
1.64 |
10.83 |
10.63 |
-7.83 |
-8.35 |
| Financial Leverage |
|
-0.30 |
-0.36 |
-0.40 |
-0.40 |
-0.20 |
-0.29 |
-0.11 |
0.90 |
5.97 |
-37.28 |
-5.73 |
| Leverage Ratio |
|
1.35 |
1.47 |
1.62 |
1.68 |
2.51 |
3.87 |
3.70 |
5.45 |
16.56 |
-75.26 |
-9.50 |
| Compound Leverage Factor |
|
1.35 |
1.47 |
1.62 |
1.68 |
2.73 |
4.48 |
5.23 |
5.46 |
14.74 |
-50.51 |
-9.36 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
54.65% |
68.82% |
62.17% |
91.55% |
92.38% |
114.64% |
112.81% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.45% |
0.00% |
5.77% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
54.65% |
68.82% |
62.17% |
91.55% |
80.93% |
114.64% |
107.04% |
| 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% |
45.35% |
31.18% |
37.83% |
8.45% |
7.62% |
-14.64% |
-12.81% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.06 |
-10.45 |
-32.98 |
-4.46 |
-11.83 |
-3.53 |
-11.40 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
2.25 |
-3.01 |
-2.07 |
-7.52 |
-2.30 |
-8.63 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.06 |
-10.45 |
-32.98 |
-4.46 |
-10.37 |
-3.53 |
-10.81 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.94 |
-8.60 |
-8.80 |
-4.75 |
-7.49 |
-4.11 |
-7.11 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
1.85 |
-0.80 |
-2.21 |
-4.76 |
-2.68 |
-5.39 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.94 |
-8.60 |
-8.80 |
-4.75 |
-6.56 |
-4.11 |
-6.75 |
| Altman Z-Score |
|
4.18 |
3.12 |
4.21 |
5.73 |
3.53 |
3.44 |
1.76 |
-0.34 |
-1.07 |
-2.53 |
-3.10 |
| 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 |
|
1.71 |
1.23 |
1.15 |
1.07 |
1.63 |
3.59 |
2.85 |
2.12 |
1.20 |
1.65 |
1.12 |
| Quick Ratio |
|
1.43 |
1.11 |
1.06 |
0.99 |
1.55 |
3.52 |
2.76 |
1.90 |
1.09 |
1.51 |
1.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
14 |
-11 |
-38 |
-108 |
-40 |
-339 |
-144 |
-107 |
14 |
-31 |
| Operating Cash Flow to CapEx |
|
168.19% |
198.96% |
59.17% |
21.78% |
-124.33% |
80.70% |
7.10% |
-128.08% |
-68.97% |
-60.18% |
-251.78% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.15 |
0.00 |
0.00 |
-8.10 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.28 |
0.00 |
0.00 |
-7.99 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-20.10 |
0.00 |
0.00 |
-11.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.03 |
1.00 |
0.97 |
0.96 |
0.73 |
0.48 |
0.43 |
0.45 |
0.42 |
0.43 |
0.46 |
| Accounts Receivable Turnover |
|
7.74 |
7.16 |
6.28 |
5.95 |
4.36 |
4.36 |
5.39 |
5.71 |
4.78 |
5.65 |
8.74 |
| 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 |
|
10.94 |
8.48 |
6.94 |
6.37 |
0.00 |
0.00 |
0.00 |
4.10 |
3.27 |
2.84 |
0.00 |
| Accounts Payable Turnover |
|
8.74 |
8.78 |
9.12 |
9.15 |
7.70 |
8.05 |
10.10 |
8.74 |
5.97 |
6.46 |
5.57 |
| Days Sales Outstanding (DSO) |
|
47.17 |
50.96 |
58.16 |
61.32 |
83.64 |
83.65 |
67.71 |
63.93 |
76.43 |
64.56 |
41.74 |
| 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) |
|
41.76 |
41.58 |
40.04 |
39.89 |
47.38 |
45.37 |
36.13 |
41.74 |
61.10 |
56.53 |
65.49 |
| Cash Conversion Cycle (CCC) |
|
5.41 |
9.38 |
18.12 |
21.44 |
36.26 |
38.28 |
31.58 |
22.19 |
15.32 |
8.03 |
-23.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
111 |
84 |
82 |
104 |
151 |
128 |
402 |
390 |
419 |
277 |
252 |
| Invested Capital Turnover |
|
1.97 |
2.29 |
2.64 |
2.68 |
2.28 |
2.63 |
1.77 |
1.30 |
0.99 |
0.90 |
0.92 |
| Increase / (Decrease) in Invested Capital |
|
-20 |
-27 |
-1.13 |
22 |
47 |
-23 |
274 |
-11 |
29 |
-143 |
-24 |
| Enterprise Value (EV) |
|
333 |
383 |
627 |
1,130 |
2,452 |
4,047 |
2,580 |
1,107 |
677 |
482 |
343 |
| Market Capitalization |
|
387 |
438 |
685 |
1,196 |
2,449 |
4,162 |
2,528 |
764 |
306 |
138 |
46 |
| Book Value per Share |
|
$2.88 |
$2.39 |
$2.35 |
$2.69 |
$2.24 |
$3.65 |
$4.94 |
$0.90 |
$0.60 |
($0.74) |
($3.75) |
| Tangible Book Value per Share |
|
$1.05 |
$0.72 |
$0.79 |
$0.98 |
$0.63 |
$2.06 |
($0.39) |
($4.07) |
($3.70) |
($3.36) |
($20.48) |
| Total Capital |
|
165 |
138 |
140 |
171 |
328 |
782 |
924 |
806 |
632 |
460 |
347 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
179 |
538 |
574 |
737 |
584 |
527 |
392 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
179 |
538 |
574 |
737 |
512 |
527 |
372 |
| Net Debt |
|
-54 |
-55 |
-58 |
-66 |
2.49 |
-116 |
52 |
343 |
371 |
344 |
297 |
| Capital Expenditures (CapEx) |
|
13 |
12 |
17 |
22 |
48 |
42 |
46 |
48 |
29 |
25 |
12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-15 |
-37 |
-44 |
-59 |
-69 |
-114 |
-109 |
-110 |
-86 |
-92 |
-60 |
| Debt-free Net Working Capital (DFNWC) |
|
39 |
17 |
14 |
7.87 |
108 |
540 |
413 |
282 |
127 |
91 |
35 |
| Net Working Capital (NWC) |
|
39 |
17 |
14 |
7.87 |
108 |
540 |
413 |
282 |
54 |
91 |
15 |
| Net Nonoperating Expense (NNE) |
|
19 |
12 |
5.71 |
8.44 |
35 |
45 |
60 |
70 |
22 |
6.04 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-54 |
-55 |
-58 |
-66 |
2.49 |
-116 |
52 |
322 |
371 |
344 |
297 |
| Total Depreciation and Amortization (D&A) |
|
20 |
19 |
17 |
17 |
27 |
39 |
73 |
58 |
59 |
47 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.31% |
-16.78% |
-20.00% |
-23.45% |
-23.61% |
-31.07% |
-23.21% |
-21.42% |
-21.49% |
-29.43% |
-24.78% |
| Debt-free Net Working Capital to Revenue |
|
16.37% |
7.84% |
6.30% |
3.15% |
36.92% |
147.36% |
87.91% |
54.76% |
31.48% |
29.21% |
14.20% |
| Net Working Capital to Revenue |
|
16.37% |
7.84% |
6.30% |
3.15% |
36.92% |
147.36% |
87.91% |
54.76% |
13.47% |
29.21% |
5.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.47) |
($0.46) |
($0.32) |
($0.42) |
($1.53) |
($1.63) |
($1.80) |
($3.03) |
($19.20) |
($1.51) |
($8.57) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
56.45M |
56.06M |
56.36M |
59.20M |
62.59M |
65.89M |
69.61M |
74.51M |
5.24M |
88.72M |
7.84M |
| Adjusted Diluted Earnings per Share |
|
($0.47) |
($0.46) |
($0.32) |
($0.42) |
($1.53) |
($1.63) |
($1.80) |
($3.03) |
($19.20) |
($1.51) |
($12.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
56.45M |
56.06M |
56.36M |
59.20M |
62.59M |
65.89M |
69.61M |
74.51M |
5.24M |
88.72M |
8.64M |
| 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 |
|
57.38M |
58.30M |
60.13M |
63.94M |
64.11M |
67.78M |
72.57M |
75.87M |
5.87M |
91.31M |
12.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.93 |
-12 |
-11 |
-13 |
-59 |
-42 |
-63 |
-141 |
-48 |
-45 |
-16 |
| Normalized NOPAT Margin |
|
-2.06% |
-5.35% |
-4.87% |
-5.39% |
-20.40% |
-11.46% |
-13.40% |
-27.46% |
-11.99% |
-14.48% |
-6.70% |
| Pre Tax Income Margin |
|
-4.45% |
-8.95% |
-8.08% |
-9.68% |
-31.97% |
-28.67% |
-27.12% |
-43.52% |
-23.95% |
-42.10% |
-26.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-40.64 |
0.00 |
0.00 |
-16.99 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-28.22 |
0.00 |
0.00 |
-14.46 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-49.46 |
0.00 |
0.00 |
-20.16 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-37.04 |
0.00 |
0.00 |
-17.63 |
| 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 |
|
-15.89% |
-38.52% |
-9.58% |
-5.37% |
-0.94% |
0.00% |
-0.57% |
-0.10% |
0.00% |
0.00% |
-1.93% |