| DEI Shares Outstanding |
|
39,055,767.00 |
40,355,753.00 |
40,530,139.00 |
40,855,909.00 |
69,993,952.00 |
91,248,238.00 |
91,847,137.00 |
124,591,741.00 |
129,257,199.00 |
- |
9,046,519.00 |
| DEI Adjusted Shares Outstanding |
|
1,952,788.00 |
2,017,788.00 |
2,026,507.00 |
2,042,795.00 |
3,499,698.00 |
4,562,412.00 |
4,592,357.00 |
6,229,587.00 |
6,462,860.00 |
- |
9,046,519.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-28.05 |
-45.39 |
-44.11 |
-48.43 |
-20.08 |
-19.55 |
-14.28 |
-40.16 |
-17.60 |
- |
0.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
47.48% |
-11.94% |
22.07% |
-3.74% |
336.33% |
-100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-231.91% |
-64.44% |
6.21% |
-10.74% |
31.76% |
-26.11% |
28.91% |
-205.12% |
-8.82% |
34.59% |
106.19% |
| EBIT Growth |
|
-232.50% |
-69.22% |
2.01% |
-10.05% |
29.27% |
-23.07% |
24.80% |
-175.59% |
-7.94% |
33.46% |
102.67% |
| NOPAT Growth |
|
-263.72% |
-69.24% |
1.56% |
-9.73% |
28.33% |
-22.61% |
26.82% |
-178.97% |
-8.44% |
37.82% |
-10.66% |
| Net Income Growth |
|
-227.85% |
-67.18% |
2.40% |
-10.70% |
28.97% |
-26.82% |
26.42% |
-281.46% |
54.54% |
100.12% |
4,088.24% |
| EPS Growth |
|
12.73% |
1.29% |
3.91% |
-9.95% |
48.97% |
9.68% |
35.71% |
-220.83% |
54.54% |
100.00% |
0.00% |
| Operating Cash Flow Growth |
|
-294.32% |
207.53% |
-271.95% |
16.78% |
-21.74% |
-22.33% |
107.14% |
-3,521.29% |
48.71% |
-26.63% |
100.75% |
| Free Cash Flow Firm Growth |
|
-398.08% |
155.68% |
-413.83% |
66.71% |
-151.70% |
-30.00% |
82.12% |
-933.37% |
-82.62% |
74.06% |
-63.28% |
| Invested Capital Growth |
|
74.14% |
-13,633.85% |
7.20% |
-57.28% |
6.69% |
12.42% |
-29.96% |
11.39% |
100.74% |
-2,013.27% |
90.90% |
| Revenue Q/Q Growth |
|
0.00% |
16.22% |
0.06% |
36.60% |
-8.02% |
42.72% |
-6.66% |
-100.00% |
-100.00% |
-100.00% |
124.79% |
| EBITDA Q/Q Growth |
|
0.00% |
-10.67% |
-3.73% |
7.93% |
5.35% |
3.50% |
-131.59% |
21.64% |
-47.58% |
20.03% |
11.45% |
| EBIT Q/Q Growth |
|
0.00% |
-11.90% |
-4.19% |
7.63% |
4.77% |
2.54% |
-93.35% |
20.99% |
-45.32% |
19.65% |
35.67% |
| NOPAT Q/Q Growth |
|
0.00% |
-12.17% |
-4.68% |
7.48% |
3.33% |
1.45% |
-95.68% |
20.96% |
-45.66% |
14.84% |
9.15% |
| Net Income Q/Q Growth |
|
0.00% |
-12.57% |
-4.29% |
7.19% |
3.45% |
0.59% |
-93.85% |
-8.12% |
19.50% |
100.53% |
5.60% |
| EPS Q/Q Growth |
|
0.00% |
-223.94% |
-3.76% |
7.60% |
21.52% |
-1.82% |
-7,100.00% |
14.76% |
19.50% |
100.00% |
3.23% |
| Operating Cash Flow Q/Q Growth |
|
-22.32% |
-17.37% |
0.26% |
34.61% |
-53.63% |
-4.32% |
-83.54% |
-0.45% |
4.39% |
5.48% |
104.84% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
7.97% |
59.63% |
-93.71% |
-7.38% |
-161.20% |
28.36% |
-107.66% |
52.84% |
23.15% |
| Invested Capital Q/Q Growth |
|
0.00% |
5.50% |
-4.90% |
-34.16% |
-2.12% |
3.39% |
11.47% |
-4.27% |
101.04% |
60.36% |
60.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
-408.99% |
-260.11% |
-327.12% |
-182.87% |
-239.57% |
-39.03% |
0.00% |
0.00% |
0.00% |
963.50% |
| Operating Margin |
|
0.00% |
-426.53% |
-284.72% |
-354.77% |
-208.31% |
-265.33% |
-44.50% |
0.00% |
0.00% |
0.00% |
-11,910.14% |
| EBIT Margin |
|
0.00% |
-426.53% |
-283.40% |
-354.17% |
-205.22% |
-262.38% |
-45.22% |
0.00% |
0.00% |
0.00% |
439.67% |
| Profit (Net Income) Margin |
|
0.00% |
-420.74% |
-278.44% |
-350.03% |
-203.68% |
-268.33% |
-45.25% |
0.00% |
0.00% |
0.00% |
721.93% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
136.27% |
59.81% |
-0.11% |
100.00% |
| Interest Burden Percent |
|
99.85% |
98.64% |
98.25% |
98.83% |
99.25% |
102.27% |
100.06% |
101.64% |
97.52% |
96.94% |
164.20% |
| 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) |
|
0.00% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
-34.81% |
-54.18% |
-92.46% |
-1,563.81% |
145.85% |
-140.99% |
-42.83% |
-351.62% |
667.53% |
-0.88% |
19.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-29,062.87% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-37.93% |
-39.37% |
-64.59% |
-56.00% |
-36.67% |
-18.78% |
0.00% |
0.00% |
0.00% |
2.50% |
| Return on Assets (ROA) |
|
0.00% |
-37.41% |
-38.68% |
-63.83% |
-55.58% |
-37.50% |
-18.80% |
0.00% |
0.00% |
0.00% |
4.10% |
| Return on Common Equity (ROCE) |
|
-19.76% |
-54.18% |
-92.46% |
-1,563.81% |
145.85% |
-140.99% |
-42.83% |
-351.62% |
667.53% |
-0.88% |
19.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-26.67% |
-69.05% |
-147.25% |
205.94% |
145.43% |
-51.00% |
-49.87% |
-2,319.92% |
0.00% |
0.99% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
-65 |
-64 |
-70 |
-50 |
-62 |
-45 |
-126 |
-137 |
-85 |
-94 |
| NOPAT Margin |
|
0.00% |
-298.57% |
-199.30% |
-248.34% |
-145.81% |
-185.73% |
-31.15% |
0.00% |
0.00% |
0.00% |
-11,910.14% |
| Net Nonoperating Expense Percent (NNEP) |
|
-10.31% |
-12.46% |
-13.99% |
-25.80% |
-26.27% |
-15.62% |
-7.46% |
-62.16% |
53.16% |
-1,137.73% |
260.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-203.69% |
-240.91% |
-616.08% |
-212.52% |
| 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% |
149.85% |
106.04% |
115.31% |
71.72% |
92.65% |
47.79% |
0.00% |
0.00% |
0.00% |
4,962.74% |
| R&D to Revenue |
|
0.00% |
376.68% |
278.68% |
339.46% |
232.26% |
272.68% |
97.91% |
0.00% |
0.00% |
0.00% |
6,218.00% |
| Operating Expenses to Revenue |
|
0.00% |
526.53% |
384.72% |
454.77% |
308.31% |
365.33% |
144.50% |
0.00% |
0.00% |
0.00% |
12,010.14% |
| Earnings before Interest and Taxes (EBIT) |
|
-55 |
-93 |
-91 |
-100 |
-71 |
-87 |
-66 |
-181 |
-195 |
-130 |
3.47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-54 |
-89 |
-83 |
-92 |
-63 |
-80 |
-57 |
-173 |
-188 |
-123 |
7.60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.67 |
3.01 |
6.77 |
0.00 |
0.00 |
12.79 |
5.82 |
64.71 |
0.00 |
10.29 |
3.04 |
| Price to Tangible Book Value (P/TBV) |
|
6.67 |
3.01 |
6.77 |
0.00 |
0.00 |
12.79 |
5.82 |
64.71 |
0.00 |
10.29 |
3.04 |
| Price to Revenue (P/Rev) |
|
0.00 |
18.36 |
12.80 |
6.53 |
7.00 |
67.31 |
5.28 |
0.00 |
0.00 |
0.00 |
170.61 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,043.26 |
23.63 |
| 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% |
0.10% |
4.23% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
172.26 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.28 |
8.37 |
3.69 |
4.92 |
58.88 |
3.43 |
0.00 |
0.00 |
0.00 |
112.61 |
| 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 |
11.69 |
| 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 |
25.61 |
| 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 |
4.10 |
0.00 |
0.00 |
0.00 |
0.00 |
74.33 |
0.00 |
0.00 |
0.00 |
79.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.05 |
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 |
0.08 |
0.15 |
-0.14 |
-0.51 |
0.14 |
0.19 |
4.73 |
-2.26 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.08 |
0.15 |
-0.14 |
-0.51 |
0.14 |
0.19 |
4.69 |
-2.26 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.01 |
-1.26 |
-1.88 |
-17.61 |
1.58 |
-2.78 |
-1.79 |
-2.81 |
2.52 |
-0.48 |
-1.32 |
| Leverage Ratio |
|
1.06 |
1.45 |
2.39 |
24.50 |
-2.62 |
3.76 |
2.28 |
4.95 |
-20.76 |
-16.04 |
4.79 |
| Compound Leverage Factor |
|
1.06 |
1.43 |
2.35 |
24.21 |
-2.60 |
3.85 |
2.28 |
5.03 |
-20.25 |
-15.55 |
7.87 |
| Debt to Total Capital |
|
0.28% |
7.48% |
12.90% |
-16.42% |
-104.11% |
12.56% |
15.78% |
82.56% |
179.13% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.23% |
0.00% |
0.74% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.28% |
7.48% |
12.90% |
-16.42% |
-104.11% |
12.33% |
15.78% |
81.82% |
179.13% |
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% |
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 |
|
99.72% |
92.52% |
87.10% |
116.42% |
204.11% |
87.44% |
84.22% |
17.44% |
-79.13% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
-0.12 |
-0.11 |
-0.07 |
-0.39 |
-0.32 |
-0.44 |
-0.30 |
-0.54 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
3.78 |
2.46 |
1.71 |
0.87 |
1.13 |
3.52 |
4.74 |
0.76 |
0.15 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.01 |
-0.12 |
-0.11 |
-0.07 |
-0.39 |
-0.31 |
-0.44 |
-0.29 |
-0.54 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.02 |
-0.17 |
-0.14 |
-0.10 |
-0.49 |
-0.41 |
-0.55 |
-0.41 |
-0.74 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
5.33 |
3.37 |
2.23 |
1.15 |
1.42 |
4.53 |
5.94 |
1.05 |
0.20 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.02 |
-0.17 |
-0.14 |
-0.10 |
-0.49 |
-0.40 |
-0.55 |
-0.40 |
-0.74 |
0.00 |
0.00 |
| Altman Z-Score |
|
71.19 |
0.51 |
-0.67 |
-5.87 |
-5.07 |
5.77 |
0.18 |
-3.56 |
-5.09 |
-12.20 |
-8.64 |
| Noncontrolling Interest Sharing Ratio |
|
43.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
19.01 |
6.51 |
4.90 |
2.20 |
2.18 |
5.79 |
3.69 |
2.28 |
1.78 |
0.94 |
2.56 |
| Quick Ratio |
|
18.78 |
6.34 |
4.74 |
2.04 |
2.10 |
5.67 |
3.53 |
2.12 |
1.30 |
0.80 |
2.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-40 |
22 |
-70 |
-23 |
-59 |
-77 |
-14 |
-141 |
-258 |
-67 |
-109 |
| Operating Cash Flow to CapEx |
|
-936.36% |
204.36% |
-1,615.12% |
-3,244.91% |
-7,636.73% |
-15,839.26% |
69.91% |
-2,329.86% |
-1,471.52% |
-39,107.63% |
2,659.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-117.35 |
-26.19 |
-4.70 |
-23.50 |
-104.69 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-152.43 |
-32.01 |
2.30 |
-38.01 |
-47.55 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-154.43 |
-32.22 |
-0.99 |
-39.64 |
-50.78 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.09 |
0.14 |
0.18 |
0.27 |
0.14 |
0.42 |
0.00 |
0.00 |
0.00 |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.95 |
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 |
0.99 |
0.93 |
0.95 |
1.51 |
1.99 |
9.10 |
0.00 |
0.00 |
0.00 |
0.08 |
| 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 |
61.38 |
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 |
61.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.64 |
-88 |
-82 |
-128 |
-120 |
-105 |
-136 |
-121 |
0.89 |
-17 |
-1.55 |
| Invested Capital Turnover |
|
0.00 |
-0.49 |
-0.38 |
-0.27 |
-0.28 |
-0.30 |
-1.20 |
0.00 |
0.00 |
0.00 |
-0.09 |
| Increase / (Decrease) in Invested Capital |
|
1.84 |
-87 |
6.34 |
-47 |
8.60 |
15 |
-31 |
16 |
122 |
-18 |
15 |
| Enterprise Value (EV) |
|
1,166 |
180 |
269 |
104 |
170 |
1,956 |
497 |
566 |
153 |
111 |
89 |
| Market Capitalization |
|
1,370 |
400 |
411 |
185 |
241 |
2,236 |
765 |
698 |
181 |
142 |
135 |
| Book Value per Share |
|
$5.26 |
$3.29 |
$1.50 |
($1.18) |
($0.69) |
$1.92 |
$1.43 |
$0.09 |
($0.35) |
$0.08 |
$4.89 |
| Tangible Book Value per Share |
|
$5.26 |
$3.29 |
$1.50 |
($1.18) |
($0.69) |
$1.92 |
$1.43 |
$0.09 |
($0.35) |
$0.08 |
$4.89 |
| Total Capital |
|
206 |
143 |
70 |
-41 |
-24 |
200 |
156 |
62 |
57 |
14 |
44 |
| Total Debt |
|
0.59 |
11 |
8.99 |
6.78 |
25 |
25 |
25 |
51 |
102 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.59 |
11 |
8.99 |
6.78 |
25 |
25 |
25 |
51 |
102 |
0.00 |
0.00 |
| Net Debt |
|
-204 |
-219 |
-142 |
-80 |
-72 |
-280 |
-268 |
-132 |
-28 |
-31 |
-46 |
| Capital Expenditures (CapEx) |
|
4.36 |
21 |
4.68 |
1.94 |
1.00 |
0.59 |
9.57 |
9.82 |
7.98 |
0.38 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.39 |
-25 |
-27 |
-35 |
-41 |
-31 |
-69 |
-72 |
-51 |
-33 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
197 |
168 |
123 |
51 |
54 |
223 |
221 |
110 |
77 |
-2.55 |
30 |
| Net Working Capital (NWC) |
|
197 |
168 |
123 |
51 |
54 |
222 |
221 |
109 |
77 |
-2.55 |
30 |
| Net Nonoperating Expense (NNE) |
|
16 |
27 |
25 |
29 |
20 |
27 |
20 |
124 |
-23 |
-85 |
-100 |
| Net Nonoperating Obligations (NNO) |
|
-206 |
-221 |
-142 |
-80 |
-72 |
-280 |
-268 |
-132 |
46 |
-31 |
-46 |
| Total Depreciation and Amortization (D&A) |
|
0.73 |
3.82 |
7.48 |
7.65 |
7.71 |
7.58 |
8.97 |
8.02 |
7.15 |
6.88 |
4.13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-116.38% |
-82.65% |
-124.51% |
-117.72% |
-92.73% |
-47.84% |
0.00% |
0.00% |
0.00% |
-1,991.38% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
771.44% |
384.59% |
179.09% |
157.07% |
670.83% |
152.75% |
0.00% |
0.00% |
0.00% |
3,809.13% |
| Net Working Capital to Revenue |
|
0.00% |
771.44% |
384.59% |
179.09% |
157.07% |
669.46% |
152.75% |
0.00% |
0.00% |
0.00% |
3,809.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.33) |
($2.30) |
($2.21) |
($2.43) |
($1.24) |
($1.12) |
($0.72) |
($2.31) |
($17.80) |
$0.00 |
$0.64 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.19M |
40.37M |
40.65M |
41.05M |
71.07M |
91.55M |
92.01M |
108.08M |
6.40M |
155.40M |
8.86M |
| Adjusted Diluted Earnings per Share |
|
($2.33) |
($2.30) |
($2.21) |
($2.43) |
($1.24) |
($1.12) |
($0.72) |
($2.31) |
($17.80) |
$0.00 |
$0.64 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.19M |
40.37M |
40.65M |
41.05M |
71.07M |
91.55M |
92.01M |
108.08M |
6.40M |
155.40M |
8.87M |
| Adjusted Basic & Diluted Earnings per Share |
|
($2.33) |
($2.30) |
($2.21) |
($2.43) |
($1.24) |
($1.12) |
($0.72) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
23.53M |
39.85M |
40.45M |
40.74M |
56.65M |
79.79M |
91.70M |
126.08M |
7.55M |
174.36M |
9.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-65 |
-64 |
-70 |
-49 |
-62 |
-45 |
-126 |
-137 |
-85 |
-66 |
| Normalized NOPAT Margin |
|
0.00% |
-298.57% |
-199.30% |
-248.34% |
-142.79% |
-185.73% |
-31.15% |
0.00% |
0.00% |
0.00% |
-8,337.10% |
| Pre Tax Income Margin |
|
0.00% |
-420.74% |
-278.44% |
-350.03% |
-203.68% |
-268.33% |
-45.25% |
0.00% |
0.00% |
0.00% |
721.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-141.06 |
-29.80 |
-22.52 |
-30.00 |
-79.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-100.23 |
-21.10 |
-15.51 |
-20.92 |
-55.34 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-143.05 |
-30.01 |
-25.81 |
-31.63 |
-82.23 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-102.22 |
-21.30 |
-18.80 |
-22.55 |
-58.57 |
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% |
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% |