| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,995,483.00 |
88,114,429.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,995,483.00 |
88,114,429.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.17 |
0.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.21% |
-15.47% |
-33.85% |
-23.55% |
20.94% |
-35.62% |
4.98% |
141.51% |
1,121.72% |
- |
4,158.49% |
| EBITDA Growth |
|
-86.64% |
-337.19% |
-226.82% |
-19.70% |
-98.78% |
-37.25% |
-23.53% |
-39.85% |
107.85% |
- |
277.28% |
| EBIT Growth |
|
-68.62% |
-306.90% |
-211.97% |
-19.15% |
-96.02% |
-36.58% |
-23.00% |
-37.90% |
106.05% |
- |
273.62% |
| NOPAT Growth |
|
-68.62% |
-306.90% |
-211.97% |
-19.15% |
-96.02% |
-36.58% |
-23.00% |
-37.90% |
106.05% |
- |
330.90% |
| Net Income Growth |
|
-73.67% |
-320.17% |
-156.13% |
-18.82% |
-46.64% |
-39.78% |
-27.54% |
-45.04% |
88.61% |
- |
237.78% |
| EPS Growth |
|
-71.43% |
-437.50% |
-122.22% |
-2.78% |
-25.00% |
-4.65% |
-12.50% |
-28.95% |
90.00% |
- |
215.56% |
| Operating Cash Flow Growth |
|
-100.23% |
-247.21% |
-194.03% |
-307.28% |
-116.95% |
-30.23% |
-23.38% |
-74.22% |
61.05% |
- |
272.72% |
| Free Cash Flow Firm Growth |
|
1,108.89% |
1,131.01% |
65.41% |
-19.16% |
31.97% |
7.58% |
-402.98% |
-654.77% |
-431.13% |
- |
112.26% |
| Invested Capital Growth |
|
-271.49% |
-313.81% |
-460.72% |
-155.53% |
-232.58% |
-172.64% |
129.00% |
150.27% |
160.79% |
- |
206.61% |
| Revenue Q/Q Growth |
|
-23.15% |
23.19% |
-34.41% |
23.12% |
21.56% |
-34.42% |
6.96% |
183.24% |
514.94% |
- |
44.39% |
| EBITDA Q/Q Growth |
|
35.34% |
-80.36% |
-9.19% |
5.99% |
-7.37% |
-24.53% |
1.73% |
-6.43% |
106.03% |
- |
208.36% |
| EBIT Q/Q Growth |
|
34.76% |
-77.53% |
-8.95% |
5.57% |
-7.32% |
-23.70% |
1.89% |
-5.87% |
104.71% |
- |
210.83% |
| NOPAT Q/Q Growth |
|
34.76% |
-77.53% |
-8.95% |
5.57% |
-7.32% |
-23.70% |
1.89% |
-5.87% |
104.71% |
- |
189.37% |
| Net Income Q/Q Growth |
|
32.86% |
-73.84% |
-9.59% |
31.73% |
17.13% |
-65.71% |
0.01% |
-8.37% |
91.50% |
- |
263.19% |
| EPS Q/Q Growth |
|
33.33% |
-79.17% |
6.98% |
31.48% |
18.92% |
-50.00% |
0.00% |
-8.89% |
91.84% |
- |
188.89% |
| Operating Cash Flow Q/Q Growth |
|
-107.78% |
-38.24% |
-55.59% |
8.87% |
-10.68% |
17.02% |
-47.40% |
-28.69% |
75.25% |
- |
19.77% |
| Free Cash Flow Firm Q/Q Growth |
|
16.36% |
1.89% |
10.80% |
-38.47% |
89.96% |
-16.94% |
-412.06% |
-12.67% |
-13.38% |
- |
252.15% |
| Invested Capital Q/Q Growth |
|
-2.47% |
-28.94% |
-96.77% |
1.71% |
-33.36% |
-5.70% |
120.93% |
70.39% |
61.27% |
- |
40.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
84.50% |
78.08% |
50.64% |
59.20% |
64.82% |
53.58% |
51.38% |
83.06% |
94.16% |
- |
91.08% |
| EBITDA Margin |
|
-390.89% |
-572.28% |
-952.62% |
-727.44% |
-642.51% |
-1,220.05% |
-1,120.96% |
-421.23% |
4.13% |
- |
46.66% |
| Operating Margin |
|
-404.87% |
-583.45% |
-969.08% |
-743.29% |
-656.23% |
-1,237.81% |
-1,135.42% |
-424.41% |
3.25% |
- |
46.29% |
| EBIT Margin |
|
-404.87% |
-583.45% |
-969.08% |
-743.29% |
-656.23% |
-1,237.81% |
-1,135.42% |
-424.41% |
3.25% |
- |
46.29% |
| Profit (Net Income) Margin |
|
-429.31% |
-605.83% |
-1,012.21% |
-763.65% |
-520.57% |
-1,315.36% |
-1,229.71% |
-470.51% |
-6.50% |
- |
39.79% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
93.10% |
| Interest Burden Percent |
|
106.04% |
103.84% |
104.45% |
102.74% |
79.33% |
106.26% |
108.30% |
110.86% |
-199.94% |
- |
92.32% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
6.90% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
294.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
306.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-142.80% |
| Return on Equity (ROE) |
|
-80.52% |
-114.01% |
-115.35% |
-181.73% |
-150.73% |
-209.35% |
-203.98% |
-389.13% |
-187.21% |
- |
151.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-876.13% |
-572.42% |
-396.11% |
- |
6.29% |
| Operating Return on Assets (OROA) |
|
-60.73% |
-82.44% |
-94.92% |
-73.79% |
-56.20% |
-99.38% |
-75.65% |
-37.72% |
0.85% |
- |
42.40% |
| Return on Assets (ROA) |
|
-64.40% |
-85.60% |
-99.14% |
-75.81% |
-44.58% |
-105.61% |
-81.94% |
-41.82% |
-1.70% |
- |
36.44% |
| Return on Common Equity (ROCE) |
|
-80.52% |
-114.01% |
-115.35% |
-181.73% |
-150.73% |
-209.35% |
-203.98% |
-389.13% |
-187.21% |
- |
151.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-119.95% |
0.00% |
-112.27% |
-178.74% |
-108.10% |
0.00% |
-278.96% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-19 |
-20 |
-19 |
-20 |
-25 |
-25 |
-26 |
1.24 |
20 |
57 |
| NOPAT Margin |
|
-283.41% |
-408.41% |
-678.35% |
-520.30% |
-459.36% |
-866.47% |
-794.79% |
-297.09% |
2.28% |
- |
43.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.93% |
-11.39% |
-7.87% |
-8.05% |
-1.94% |
-10.07% |
-14.53% |
-27.15% |
-5.63% |
- |
-11.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-39.13% |
-23.37% |
- |
- |
-32.71% |
-13.02% |
-12.57% |
0.58% |
8.38% |
19.99% |
| Cost of Revenue to Revenue |
|
15.50% |
21.92% |
49.36% |
40.80% |
35.18% |
46.42% |
48.62% |
16.94% |
5.84% |
- |
8.92% |
| SG&A Expenses to Revenue |
|
287.09% |
378.39% |
681.33% |
545.04% |
453.73% |
726.60% |
963.53% |
439.33% |
73.71% |
- |
35.33% |
| R&D to Revenue |
|
202.28% |
283.14% |
338.39% |
257.45% |
267.31% |
564.79% |
223.27% |
68.13% |
17.20% |
- |
9.46% |
| Operating Expenses to Revenue |
|
489.37% |
661.53% |
1,019.72% |
802.49% |
721.04% |
1,291.40% |
1,186.79% |
507.47% |
90.91% |
- |
44.79% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-26 |
-29 |
-27 |
-29 |
-36 |
-35 |
-38 |
1.77 |
20 |
62 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-26 |
-28 |
-27 |
-29 |
-36 |
-35 |
-37 |
2.24 |
20 |
62 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.57 |
16.53 |
12.89 |
14.62 |
7.09 |
11.98 |
25.27 |
70.21 |
89.03 |
- |
35.14 |
| Price to Tangible Book Value (P/TBV) |
|
10.13 |
19.57 |
14.08 |
16.52 |
7.57 |
13.18 |
29.42 |
129.52 |
129.49 |
- |
37.49 |
| Price to Revenue (P/Rev) |
|
22.45 |
44.71 |
69.65 |
61.81 |
50.17 |
66.13 |
88.82 |
55.19 |
28.36 |
- |
13.25 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
171.08 |
| 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% |
- |
0.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
59.12 |
30.72 |
35.02 |
- |
59.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
18.29 |
39.92 |
59.76 |
52.84 |
37.08 |
53.52 |
86.78 |
56.24 |
28.87 |
- |
13.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
80.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
82.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
82.78 |
| 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 |
- |
78.59 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
46.12 |
343.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1,419.82 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.83 |
12.75 |
8.73 |
- |
1.64 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.08 |
9.84 |
6.19 |
- |
1.18 |
| Financial Leverage |
|
-1.08 |
-1.14 |
-1.50 |
-1.79 |
-1.77 |
-2.09 |
-1.37 |
-1.45 |
-1.28 |
- |
-0.47 |
| Leverage Ratio |
|
1.71 |
1.80 |
1.94 |
2.42 |
2.30 |
2.80 |
3.12 |
5.58 |
3.99 |
- |
3.97 |
| Compound Leverage Factor |
|
1.81 |
1.87 |
2.03 |
2.49 |
1.82 |
2.97 |
3.38 |
6.19 |
-7.98 |
- |
3.67 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
73.91% |
92.73% |
89.72% |
- |
62.09% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.75% |
21.14% |
26.13% |
- |
17.53% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
54.16% |
71.59% |
63.60% |
- |
44.56% |
| 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% |
26.09% |
7.27% |
10.28% |
- |
37.91% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.12 |
-1.42 |
-1.82 |
- |
3.77 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
-0.15 |
-0.33 |
- |
-0.95 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.82 |
-1.10 |
-1.29 |
- |
2.71 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.57 |
-2.00 |
-2.56 |
- |
3.90 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
-0.21 |
-0.47 |
- |
-0.99 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.15 |
-1.54 |
-1.82 |
- |
2.80 |
| Altman Z-Score |
|
-0.67 |
1.66 |
3.17 |
1.28 |
0.95 |
0.52 |
0.74 |
-0.68 |
2.20 |
- |
7.59 |
| 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 |
|
6.83 |
4.85 |
7.66 |
6.08 |
6.33 |
4.43 |
2.93 |
2.49 |
2.20 |
- |
2.22 |
| Quick Ratio |
|
6.55 |
4.73 |
7.32 |
5.63 |
6.16 |
4.29 |
2.83 |
2.34 |
1.88 |
- |
1.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
34 |
35 |
39 |
24 |
45 |
38 |
-117 |
-132 |
-150 |
-9.44 |
14 |
| Operating Cash Flow to CapEx |
|
-2,433.89% |
-7,758.25% |
-3,984.94% |
-1,756.67% |
-1,435.72% |
-1,626.02% |
-9,296.67% |
-3,735.19% |
-1,072.45% |
- |
1,872.44% |
| Free Cash Flow to Firm to Interest Expense |
|
19.45 |
17.79 |
12.23 |
9.15 |
0.00 |
8.60 |
-25.09 |
-23.33 |
-21.55 |
- |
2.21 |
| Operating Cash Flow to Interest Expense |
|
-6.57 |
-8.15 |
-7.86 |
-8.72 |
0.00 |
-4.77 |
-6.57 |
-6.98 |
-1.41 |
- |
8.16 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.83 |
-8.25 |
-8.06 |
-9.21 |
0.00 |
-5.06 |
-6.64 |
-7.16 |
-1.54 |
- |
7.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.15 |
0.14 |
0.10 |
0.10 |
0.09 |
0.08 |
0.07 |
0.09 |
0.26 |
- |
0.92 |
| Accounts Receivable Turnover |
|
5.66 |
3.85 |
4.77 |
4.04 |
4.14 |
4.13 |
7.41 |
2.92 |
3.45 |
- |
7.64 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.44 |
0.87 |
0.61 |
- |
1.58 |
| Fixed Asset Turnover |
|
4.39 |
4.05 |
3.22 |
2.81 |
2.56 |
2.19 |
2.01 |
2.43 |
7.49 |
- |
19.65 |
| Accounts Payable Turnover |
|
1.75 |
1.61 |
2.22 |
1.18 |
2.69 |
1.93 |
1.06 |
0.69 |
1.81 |
- |
2.40 |
| Days Sales Outstanding (DSO) |
|
64.50 |
94.74 |
76.59 |
90.32 |
88.15 |
88.41 |
49.25 |
124.84 |
105.89 |
- |
47.77 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
149.78 |
420.06 |
594.67 |
- |
231.10 |
| Days Payable Outstanding (DPO) |
|
208.09 |
227.05 |
164.25 |
309.04 |
135.93 |
188.89 |
343.67 |
525.60 |
201.28 |
- |
152.15 |
| Cash Conversion Cycle (CCC) |
|
-143.58 |
-132.32 |
-87.66 |
-218.72 |
-47.78 |
-100.49 |
-144.64 |
19.30 |
499.28 |
- |
126.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-28 |
-36 |
-72 |
-70 |
-94 |
-99 |
21 |
35 |
57 |
45 |
64 |
| Invested Capital Turnover |
|
-3.11 |
-1.81 |
-0.38 |
-0.30 |
-0.26 |
-0.21 |
-0.56 |
-1.10 |
-3.76 |
- |
6.82 |
| Increase / (Decrease) in Invested Capital |
|
-45 |
-53 |
-59 |
-43 |
-66 |
-63 |
92 |
106 |
151 |
29 |
43 |
| Enterprise Value (EV) |
|
335 |
698 |
954 |
784 |
579 |
749 |
1,227 |
1,087 |
1,998 |
- |
3,771 |
| Market Capitalization |
|
411 |
782 |
1,112 |
917 |
783 |
926 |
1,256 |
1,066 |
1,963 |
- |
3,816 |
| Book Value per Share |
|
$0.74 |
$0.73 |
$1.13 |
$0.82 |
$1.44 |
$0.91 |
$0.58 |
$0.18 |
$0.26 |
$0.51 |
$1.23 |
| Tangible Book Value per Share |
|
$0.63 |
$0.62 |
$1.04 |
$0.73 |
$1.35 |
$0.83 |
$0.50 |
$0.10 |
$0.18 |
$0.44 |
$1.16 |
| Total Capital |
|
48 |
47 |
86 |
63 |
111 |
77 |
191 |
209 |
215 |
236 |
286 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
141 |
194 |
192 |
191 |
178 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
103 |
149 |
136 |
133 |
128 |
| Net Debt |
|
-76 |
-84 |
-158 |
-133 |
-204 |
-176 |
-29 |
20 |
35 |
0.66 |
-45 |
| Capital Expenditures (CapEx) |
|
0.48 |
0.21 |
0.62 |
1.29 |
1.75 |
1.28 |
0.33 |
1.06 |
0.91 |
2.04 |
2.83 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.40 |
-12 |
-12 |
-10 |
-24 |
-33 |
-15 |
-12 |
22 |
5.36 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
71 |
71 |
146 |
123 |
180 |
143 |
154 |
161 |
180 |
196 |
234 |
| Net Working Capital (NWC) |
|
71 |
71 |
146 |
123 |
180 |
143 |
117 |
117 |
124 |
138 |
183 |
| Net Nonoperating Expense (NNE) |
|
5.37 |
8.94 |
9.92 |
8.90 |
2.72 |
13 |
14 |
15 |
4.77 |
5.23 |
4.40 |
| Net Nonoperating Obligations (NNO) |
|
-76 |
-84 |
-158 |
-133 |
-204 |
-176 |
-29 |
20 |
35 |
0.66 |
-45 |
| Total Depreciation and Amortization (D&A) |
|
0.51 |
0.51 |
0.49 |
0.58 |
0.61 |
0.52 |
0.45 |
0.28 |
0.48 |
0.32 |
0.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-29.49% |
-70.51% |
-74.20% |
-67.74% |
-153.71% |
-236.89% |
-109.21% |
-62.67% |
32.26% |
- |
3.73% |
| Debt-free Net Working Capital to Revenue |
|
386.66% |
407.99% |
914.45% |
829.12% |
1,155.50% |
1,024.04% |
1,091.01% |
834.87% |
259.81% |
- |
81.07% |
| Net Working Capital to Revenue |
|
386.66% |
407.99% |
914.45% |
829.12% |
1,155.50% |
1,024.04% |
824.99% |
606.42% |
178.83% |
- |
63.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.24) |
($0.43) |
($0.54) |
($0.37) |
($0.30) |
($0.45) |
($0.45) |
($0.49) |
($0.04) |
$0.18 |
$0.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.86M |
64.99M |
75.39M |
76.44M |
78.32M |
78.71M |
85.17M |
85.59M |
86.33M |
86.06M |
88.01M |
| Adjusted Diluted Earnings per Share |
|
($0.24) |
($0.43) |
($0.54) |
($0.37) |
($0.30) |
($0.45) |
($0.45) |
($0.49) |
($0.04) |
$0.18 |
$0.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.86M |
64.99M |
75.39M |
76.44M |
78.32M |
78.71M |
85.17M |
85.59M |
86.33M |
86.06M |
101.11M |
| 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 |
|
64.91M |
76.03M |
76.38M |
76.79M |
84.64M |
85.30M |
85.48M |
86.09M |
87.00M |
88.11M |
88.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-19 |
-20 |
-19 |
-20 |
-25 |
-25 |
-26 |
1.24 |
14 |
57 |
| Normalized NOPAT Margin |
|
-283.41% |
-408.41% |
-678.35% |
-520.30% |
-459.36% |
-866.47% |
-794.79% |
-297.09% |
2.28% |
- |
43.09% |
| Pre Tax Income Margin |
|
-429.31% |
-605.83% |
-1,012.21% |
-763.65% |
-520.57% |
-1,315.36% |
-1,229.71% |
-470.51% |
-6.50% |
- |
42.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.46 |
-13.47 |
-9.11 |
-10.46 |
0.00 |
-8.27 |
-7.59 |
-6.63 |
0.25 |
- |
9.47 |
| NOPAT to Interest Expense |
|
-5.92 |
-9.43 |
-6.38 |
-7.32 |
0.00 |
-5.79 |
-5.31 |
-4.64 |
0.18 |
- |
8.82 |
| EBIT Less CapEx to Interest Expense |
|
-8.73 |
-13.58 |
-9.31 |
-10.96 |
0.00 |
-8.56 |
-7.66 |
-6.82 |
0.12 |
- |
9.04 |
| NOPAT Less CapEx to Interest Expense |
|
-6.19 |
-9.54 |
-6.57 |
-7.82 |
0.00 |
-6.08 |
-5.38 |
-4.83 |
0.05 |
- |
8.38 |
| 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% |