| DEI Shares Outstanding |
|
116,461,639.00 |
116,886,949.00 |
119,184,778.00 |
120,094,245.00 |
120,716,365.00 |
- |
124,799,620.00 |
125,041,157.00 |
258,879,972.00 |
133,633,927.00 |
148,831,122.00 |
| DEI Adjusted Shares Outstanding |
|
116,461,639.00 |
116,886,949.00 |
119,184,778.00 |
120,094,245.00 |
120,716,365.00 |
- |
124,799,620.00 |
125,041,157.00 |
258,879,972.00 |
133,633,927.00 |
148,831,122.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.04 |
-0.04 |
-0.05 |
-0.05 |
-0.04 |
- |
-0.04 |
-0.04 |
-0.02 |
-0.04 |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-43.42% |
-24.66% |
32.29% |
27.27% |
- |
27.27% |
| EBITDA Growth |
|
-13.82% |
-2.91% |
-12.21% |
-13.18% |
5.96% |
-3.15% |
22.13% |
25.64% |
3.32% |
- |
-47.05% |
| EBIT Growth |
|
-13.82% |
-4.18% |
-13.27% |
-16.83% |
1.66% |
-6.65% |
16.19% |
21.47% |
2.23% |
- |
-37.10% |
| NOPAT Growth |
|
-13.82% |
-4.09% |
-13.39% |
-16.83% |
1.66% |
-6.80% |
16.16% |
21.47% |
2.23% |
- |
-37.10% |
| Net Income Growth |
|
-7.52% |
2.55% |
-3.72% |
-10.30% |
-2.64% |
-12.04% |
17.30% |
17.49% |
3.78% |
- |
-34.14% |
| EPS Growth |
|
0.00% |
20.00% |
0.00% |
0.00% |
0.00% |
-25.00% |
20.00% |
20.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
-17.97% |
16.05% |
-27.30% |
-24.46% |
-23.39% |
-35.06% |
26.87% |
6.95% |
11.54% |
- |
-16.36% |
| Free Cash Flow Firm Growth |
|
-5.58% |
-0.35% |
-27.65% |
-40.09% |
-26.69% |
10.26% |
30.60% |
43.92% |
42.91% |
- |
-3.88% |
| Invested Capital Growth |
|
20.44% |
44.94% |
55.26% |
55.21% |
45.02% |
15.08% |
14.31% |
4.69% |
-5.17% |
- |
-4.54% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-24.90% |
-36.37% |
18.40% |
0.00% |
0.00% |
11.73% |
13.91% |
- |
-81.68% |
| EBITDA Q/Q Growth |
|
-0.63% |
1.98% |
-9.06% |
-5.21% |
16.38% |
-7.51% |
17.67% |
-0.45% |
6.94% |
- |
-18.23% |
| EBIT Q/Q Growth |
|
-0.85% |
0.80% |
-9.55% |
-6.60% |
15.10% |
-7.57% |
13.91% |
0.11% |
7.61% |
- |
-16.42% |
| NOPAT Q/Q Growth |
|
-0.85% |
0.89% |
-9.60% |
-6.64% |
15.10% |
-7.64% |
13.96% |
0.11% |
7.61% |
- |
-16.42% |
| Net Income Q/Q Growth |
|
5.37% |
4.35% |
-14.99% |
-5.98% |
11.94% |
-4.41% |
15.13% |
-5.74% |
10.08% |
- |
-13.53% |
| EPS Q/Q Growth |
|
20.00% |
0.00% |
-25.00% |
0.00% |
20.00% |
-25.00% |
20.00% |
0.00% |
20.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
10.62% |
20.19% |
-105.50% |
15.10% |
11.38% |
12.65% |
-11.28% |
-8.02% |
15.75% |
- |
-22.59% |
| Free Cash Flow Firm Q/Q Growth |
|
4.38% |
-16.43% |
-15.76% |
-8.70% |
13.53% |
17.52% |
10.48% |
12.16% |
22.26% |
- |
-12.68% |
| Invested Capital Q/Q Growth |
|
9.74% |
10.08% |
13.76% |
12.93% |
2.54% |
-12.64% |
13.00% |
3.43% |
-7.12% |
- |
10.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
93.80% |
82.99% |
100.00% |
94.61% |
95.71% |
91.15% |
86.48% |
100.00% |
- |
95.42% |
| EBITDA Margin |
|
0.00% |
-12,124.10% |
-17,606.59% |
-29,110.16% |
-20,558.99% |
-22,102.87% |
-18,198.24% |
-16,361.83% |
-15,617.88% |
- |
-21,024.20% |
| Operating Margin |
|
0.00% |
-13,180.61% |
-19,235.53% |
-32,237.54% |
-23,115.30% |
-24,879.33% |
-21,404.99% |
-19,137.60% |
-17,757.48% |
- |
-23,058.01% |
| EBIT Margin |
|
0.00% |
-13,191.75% |
-19,242.87% |
-32,237.54% |
-23,115.30% |
-24,865.27% |
-21,406.13% |
-19,137.60% |
-17,757.48% |
- |
-23,058.01% |
| Profit (Net Income) Margin |
|
0.00% |
-12,196.13% |
-18,673.48% |
-31,101.44% |
-23,131.93% |
-24,150.34% |
-20,495.81% |
-19,397.12% |
-17,488.03% |
- |
-21,601.60% |
| Tax Burden Percent |
|
100.49% |
101.35% |
101.43% |
100.53% |
100.30% |
104.65% |
99.56% |
104.96% |
102.30% |
- |
100.58% |
| Interest Burden Percent |
|
95.41% |
91.22% |
95.67% |
95.97% |
99.77% |
92.81% |
96.17% |
96.57% |
96.27% |
- |
93.14% |
| 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% |
-88.42% |
-204.15% |
-385.59% |
-329.03% |
-309.55% |
-216.51% |
-192.20% |
-194.83% |
- |
-617.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-84.09% |
-198.65% |
-380.25% |
-323.51% |
-304.33% |
-212.04% |
-186.21% |
-190.05% |
- |
-614.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
72.98% |
170.93% |
324.75% |
271.24% |
257.46% |
174.43% |
148.21% |
157.38% |
- |
544.92% |
| Return on Equity (ROE) |
|
-65.93% |
-15.44% |
-33.22% |
-60.84% |
-57.79% |
-52.09% |
-42.08% |
-43.99% |
-37.45% |
- |
-72.36% |
| Cash Return on Invested Capital (CROIC) |
|
-372.33% |
-388.25% |
-371.27% |
-345.56% |
-322.54% |
-314.50% |
-267.57% |
-226.01% |
-227.98% |
- |
-244.02% |
| Operating Return on Assets (OROA) |
|
0.00% |
-15.04% |
-37.62% |
-72.44% |
-68.55% |
-59.74% |
-48.75% |
-50.00% |
-43.56% |
- |
-92.23% |
| Return on Assets (ROA) |
|
0.00% |
-13.91% |
-36.51% |
-69.88% |
-68.60% |
-58.02% |
-46.67% |
-50.67% |
-42.90% |
- |
-86.41% |
| Return on Common Equity (ROCE) |
|
-65.93% |
-15.44% |
-33.22% |
-60.84% |
-57.79% |
-52.09% |
-42.08% |
-43.99% |
-37.45% |
- |
-72.36% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-59.76% |
0.00% |
-57.10% |
0.00% |
0.00% |
0.00% |
-68.31% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.77 |
-3.74 |
-4.10 |
-4.37 |
-3.71 |
-3.99 |
-3.43 |
-3.43 |
-3.63 |
-4.04 |
-4.71 |
| NOPAT Margin |
|
0.00% |
-9,226.43% |
-13,464.87% |
-22,566.27% |
-16,180.71% |
-17,415.53% |
-14,983.49% |
-13,396.32% |
-12,430.23% |
- |
-16,140.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.99% |
-4.33% |
-5.49% |
-5.34% |
-5.52% |
-5.22% |
-4.47% |
-5.99% |
-4.77% |
- |
-3.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-10.26% |
-11.01% |
-12.26% |
-11.08% |
-11.94% |
-10.88% |
-11.90% |
-8.80% |
-5.42% |
-5.79% |
| Cost of Revenue to Revenue |
|
0.00% |
6.20% |
17.01% |
0.00% |
5.39% |
4.29% |
8.85% |
13.52% |
0.00% |
- |
4.58% |
| SG&A Expenses to Revenue |
|
0.00% |
3,652.83% |
4,127.46% |
9,799.39% |
6,504.11% |
7,541.14% |
8,016.11% |
8,986.07% |
7,854.48% |
- |
11,186.84% |
| R&D to Revenue |
|
0.00% |
9,621.58% |
15,191.05% |
22,538.15% |
16,705.80% |
17,433.90% |
13,480.03% |
10,238.00% |
10,002.99% |
- |
11,966.59% |
| Operating Expenses to Revenue |
|
0.00% |
12,742.31% |
19,328.92% |
32,337.54% |
24,127.49% |
24,988.85% |
21,370.47% |
19,224.08% |
17,975.51% |
- |
23,278.26% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.39 |
-5.34 |
-5.85 |
-6.24 |
-5.30 |
-5.70 |
-4.91 |
-4.90 |
-5.18 |
-5.78 |
-6.73 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.01 |
-4.91 |
-5.36 |
-5.63 |
-4.71 |
-5.07 |
-4.17 |
-4.19 |
-4.56 |
-5.19 |
-6.13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
14.70 |
15.98 |
14.99 |
10.08 |
9.95 |
7.69 |
4.05 |
5.38 |
11.66 |
- |
12.87 |
| Price to Tangible Book Value (P/TBV) |
|
15.21 |
16.55 |
15.53 |
10.46 |
10.35 |
8.01 |
4.24 |
5.65 |
12.10 |
- |
13.16 |
| Price to Revenue (P/Rev) |
|
0.00 |
14,372.06 |
7,865.10 |
3,977.69 |
2,943.52 |
2,687.97 |
1,451.90 |
1,643.27 |
4,773.34 |
- |
4,303.83 |
| 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% |
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
107.78 |
110.10 |
92.49 |
51.34 |
46.49 |
39.84 |
15.82 |
19.76 |
71.26 |
- |
156.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
13,595.99 |
7,420.80 |
3,654.27 |
2,706.02 |
2,398.57 |
1,167.63 |
1,408.98 |
4,426.03 |
- |
3,994.90 |
| 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 |
|
-0.87 |
-0.87 |
-0.86 |
-0.85 |
-0.84 |
-0.85 |
-0.82 |
-0.80 |
-0.83 |
- |
-0.89 |
| Leverage Ratio |
|
1.08 |
1.11 |
1.08 |
1.11 |
1.11 |
1.14 |
1.13 |
1.12 |
1.10 |
- |
1.08 |
| Compound Leverage Factor |
|
1.03 |
1.01 |
1.04 |
1.07 |
1.11 |
1.06 |
1.08 |
1.08 |
1.06 |
- |
1.00 |
| 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 |
|
80.87 |
61.44 |
69.67 |
47.01 |
48.04 |
29.94 |
13.03 |
19.37 |
75.48 |
- |
134.39 |
| 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 |
|
36.03 |
12.66 |
17.81 |
20.08 |
24.48 |
15.75 |
16.62 |
20.72 |
31.06 |
- |
33.99 |
| Quick Ratio |
|
35.39 |
12.18 |
17.42 |
19.57 |
23.98 |
15.52 |
16.30 |
20.14 |
30.63 |
- |
33.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.54 |
-5.29 |
-6.12 |
-6.65 |
-5.75 |
-4.75 |
-4.25 |
-3.73 |
-3.28 |
-3.92 |
-4.41 |
| Operating Cash Flow to CapEx |
|
-348.37% |
-157.08% |
-615.47% |
-499.95% |
-1,026.88% |
-944.72% |
-408.90% |
-9,343.47% |
-5,357.07% |
- |
-901.55% |
| 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 |
0.12 |
0.00 |
0.00 |
0.00 |
2.52 |
2.33 |
10.03 |
3.22 |
- |
2.07 |
| 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 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
- |
0.04 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
- |
0.01 |
| Days Sales Outstanding (DSO) |
|
0.00 |
3,030.23 |
0.00 |
0.00 |
0.00 |
144.96 |
156.41 |
36.40 |
113.50 |
- |
176.04 |
| 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 |
162,620.86 |
34,748.94 |
31,808.20 |
17,981.49 |
48,458.16 |
65,694.84 |
29,312.49 |
23,625.39 |
- |
38,946.29 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-159,590.63 |
-34,748.94 |
-31,808.20 |
-17,981.49 |
-48,313.19 |
-65,538.43 |
-29,276.09 |
-23,511.89 |
- |
-38,770.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.54 |
5.00 |
5.69 |
6.43 |
6.59 |
5.76 |
6.50 |
6.73 |
6.25 |
5.63 |
6.21 |
| Invested Capital Turnover |
|
0.00 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
- |
0.04 |
| Increase / (Decrease) in Invested Capital |
|
0.77 |
1.55 |
2.03 |
2.29 |
2.05 |
0.75 |
0.81 |
0.30 |
-0.34 |
-0.13 |
-0.30 |
| Enterprise Value (EV) |
|
490 |
551 |
526 |
330 |
306 |
229 |
103 |
133 |
445 |
- |
971 |
| Market Capitalization |
|
521 |
582 |
558 |
359 |
333 |
257 |
128 |
155 |
480 |
- |
1,046 |
| Book Value per Share |
|
$0.30 |
$0.31 |
$0.31 |
$0.30 |
$0.28 |
$0.27 |
$0.25 |
$0.23 |
$0.32 |
$0.56 |
$0.55 |
| Tangible Book Value per Share |
|
$0.29 |
$0.30 |
$0.30 |
$0.29 |
$0.27 |
$0.26 |
$0.24 |
$0.22 |
$0.31 |
$0.55 |
$0.53 |
| Total Capital |
|
35 |
36 |
37 |
36 |
33 |
33 |
32 |
29 |
41 |
75 |
81 |
| 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 |
|
-31 |
-31 |
-32 |
-29 |
-27 |
-28 |
-25 |
-22 |
-35 |
-69 |
-75 |
| Capital Expenditures (CapEx) |
|
0.84 |
1.48 |
0.78 |
0.81 |
0.35 |
0.33 |
0.85 |
0.04 |
0.06 |
0.38 |
0.45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.31 |
-1.31 |
-1.06 |
-0.72 |
-0.53 |
-1.34 |
-1.03 |
-0.45 |
-0.62 |
-1.34 |
-0.85 |
| Debt-free Net Working Capital (DFNWC) |
|
31 |
30 |
30 |
28 |
26 |
26 |
24 |
22 |
34 |
68 |
74 |
| Net Working Capital (NWC) |
|
31 |
30 |
30 |
28 |
26 |
26 |
24 |
22 |
34 |
68 |
74 |
| Net Nonoperating Expense (NNE) |
|
1.39 |
1.20 |
1.58 |
1.65 |
1.59 |
1.54 |
1.26 |
1.54 |
1.48 |
1.51 |
1.59 |
| Net Nonoperating Obligations (NNO) |
|
-31 |
-31 |
-32 |
-29 |
-27 |
-28 |
-25 |
-22 |
-35 |
-69 |
-75 |
| Total Depreciation and Amortization (D&A) |
|
0.38 |
0.43 |
0.50 |
0.61 |
0.59 |
0.63 |
0.74 |
0.71 |
0.62 |
0.59 |
0.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-3,246.27% |
-1,492.14% |
-800.84% |
-471.27% |
-1,399.60% |
-1,169.81% |
-475.54% |
-619.60% |
- |
-350.29% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
74,359.99% |
42,937.50% |
31,540.50% |
23,278.59% |
27,540.27% |
27,256.87% |
22,954.00% |
34,112.34% |
- |
30,542.85% |
| Net Working Capital to Revenue |
|
0.00% |
74,359.99% |
42,937.50% |
31,540.50% |
23,278.59% |
27,540.27% |
27,256.87% |
22,954.00% |
34,112.34% |
- |
30,542.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.04) |
($0.05) |
($0.05) |
($0.04) |
($0.05) |
($0.04) |
($0.04) |
($0.04) |
$0.00 |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
116.49M |
115.47M |
118.95M |
120.18M |
120.90M |
120.60M |
123.93M |
125.27M |
129.64M |
148.83M |
148.09M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.04) |
($0.05) |
($0.05) |
($0.04) |
($0.05) |
($0.04) |
($0.04) |
($0.04) |
($0.04) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
116.49M |
115.47M |
118.95M |
120.18M |
120.90M |
120.60M |
123.93M |
125.27M |
129.64M |
128.63M |
148.09M |
| 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 |
|
116.89M |
119.18M |
120.09M |
120.72M |
122.37M |
124.80M |
125.04M |
129.44M |
133.63M |
148.83M |
154.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.77 |
-3.74 |
-4.09 |
-4.37 |
-3.56 |
-3.99 |
-3.45 |
-3.43 |
-3.60 |
-4.03 |
-4.68 |
| Normalized NOPAT Margin |
|
0.00% |
-9,226.43% |
-13,457.58% |
-22,566.27% |
-15,538.40% |
-17,415.53% |
-15,071.46% |
-13,396.32% |
-12,347.61% |
- |
-16,053.23% |
| Pre Tax Income Margin |
|
0.00% |
-12,033.54% |
-18,409.99% |
-30,936.94% |
-23,062.37% |
-23,077.70% |
-20,586.44% |
-18,480.49% |
-17,094.58% |
- |
-21,476.51% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |