| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-93.28% |
137.20% |
126.28% |
3.34% |
15.81% |
32.25% |
99.42% |
43.50% |
22.23% |
| EBITDA Growth |
|
-107.07% |
123.09% |
-230.15% |
25.20% |
41.53% |
-2.76% |
6.23% |
-34.09% |
127.89% |
424.26% |
-47.44% |
| EBIT Growth |
|
-92.92% |
120.98% |
-242.56% |
24.98% |
40.90% |
-5.20% |
1.31% |
-37.84% |
113.25% |
784.45% |
-58.88% |
| NOPAT Growth |
|
-91.87% |
127.88% |
-212.60% |
29.20% |
41.78% |
-7.44% |
1.86% |
-36.34% |
113.54% |
980.20% |
146.40% |
| Net Income Growth |
|
-85.73% |
134.11% |
-193.37% |
25.87% |
40.32% |
-10.28% |
-41.38% |
-8.00% |
86.34% |
331.09% |
-78.75% |
| EPS Growth |
|
-85.73% |
134.11% |
-183.09% |
46.90% |
55.00% |
3.70% |
-23.08% |
-6.25% |
88.24% |
350.00% |
-80.00% |
| Operating Cash Flow Growth |
|
-1,500.69% |
-36.44% |
17.05% |
41.75% |
-134.51% |
68.21% |
-119.39% |
-30.74% |
142.26% |
24.69% |
-57.06% |
| Free Cash Flow Firm Growth |
|
1,129.93% |
-403.13% |
79.26% |
43.19% |
-244.01% |
44.07% |
-109.55% |
-34.95% |
371.47% |
-86.38% |
-839.57% |
| Invested Capital Growth |
|
-1,045.29% |
77.49% |
-83.24% |
-35.77% |
15.56% |
-2.89% |
23.93% |
41.96% |
-405.44% |
12.23% |
160.44% |
| Revenue Q/Q Growth |
|
0.00% |
7.64% |
-40.13% |
70.32% |
-0.06% |
3.91% |
-7.29% |
30.89% |
12.70% |
6.85% |
11.21% |
| EBITDA Q/Q Growth |
|
-278.07% |
142.25% |
-17.48% |
21.36% |
-6.33% |
-35.14% |
2.21% |
16.36% |
597.64% |
25.56% |
-42.36% |
| EBIT Q/Q Growth |
|
-241.97% |
138.60% |
-16.46% |
21.10% |
-9.53% |
-31.79% |
-0.47% |
13.71% |
174.53% |
35.27% |
-57.00% |
| NOPAT Q/Q Growth |
|
-238.24% |
149.59% |
-18.65% |
21.61% |
-8.85% |
-34.90% |
-0.47% |
14.85% |
172.50% |
41.19% |
133.28% |
| Net Income Q/Q Growth |
|
-188.15% |
161.20% |
-283.78% |
20.94% |
-9.53% |
-26.94% |
-2.08% |
10.37% |
61.84% |
27.92% |
-79.94% |
| EPS Q/Q Growth |
|
-188.15% |
161.20% |
-289.66% |
16.67% |
-12.50% |
-23.81% |
3.03% |
10.53% |
66.67% |
25.00% |
-80.00% |
| Operating Cash Flow Q/Q Growth |
|
18.73% |
11.15% |
-36.23% |
59.30% |
-51.54% |
15.96% |
-25.61% |
11.00% |
239.58% |
2.33% |
-62.64% |
| Free Cash Flow Firm Q/Q Growth |
|
176.65% |
-745.32% |
67.37% |
75.35% |
-130.25% |
-25.82% |
3.22% |
5.49% |
926.77% |
-88.29% |
-676.62% |
| Invested Capital Q/Q Growth |
|
-4,052.22% |
54.04% |
-0.40% |
-30.06% |
-4.75% |
-6.85% |
-12.09% |
-15.42% |
-883.07% |
1.88% |
167.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
71.34% |
-46.68% |
26.53% |
55.62% |
62.17% |
48.49% |
42.37% |
68.45% |
73.17% |
74.79% |
| EBITDA Margin |
|
0.00% |
43.60% |
-844.27% |
-266.25% |
-68.80% |
-68.41% |
-55.39% |
-56.16% |
7.85% |
28.69% |
13.11% |
| Operating Margin |
|
0.00% |
38.49% |
-921.15% |
-274.94% |
-70.75% |
-73.55% |
-62.33% |
-64.26% |
4.36% |
25.42% |
11.12% |
| EBIT Margin |
|
0.00% |
41.22% |
-874.31% |
-276.51% |
-72.22% |
-73.51% |
-62.65% |
-65.29% |
4.34% |
26.73% |
8.99% |
| Profit (Net Income) Margin |
|
0.00% |
71.91% |
-999.00% |
-312.20% |
-82.34% |
-87.87% |
-107.27% |
-87.60% |
-6.00% |
9.66% |
1.68% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.04% |
100.28% |
100.00% |
99.62% |
100.00% |
100.00% |
115.04% |
90.40% |
416.70% |
| Interest Burden Percent |
|
107.33% |
174.46% |
114.21% |
112.60% |
114.01% |
119.98% |
171.23% |
134.16% |
-120.24% |
39.98% |
4.48% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.60% |
-316.70% |
| 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) |
|
173.75% |
-47.07% |
58.91% |
44.62% |
28.39% |
30.86% |
41.53% |
38.01% |
4.81% |
-16.98% |
-9.03% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.48% |
| Operating Return on Assets (OROA) |
|
0.00% |
61.70% |
-107.17% |
-80.12% |
-45.20% |
-47.34% |
-21.99% |
-21.14% |
2.24% |
17.57% |
5.29% |
| Return on Assets (ROA) |
|
0.00% |
107.65% |
-122.45% |
-90.47% |
-51.53% |
-56.58% |
-37.66% |
-28.36% |
-3.10% |
6.35% |
0.99% |
| Return on Common Equity (ROCE) |
|
173.75% |
-47.07% |
58.91% |
44.62% |
28.39% |
30.86% |
41.53% |
38.01% |
4.81% |
-16.98% |
-9.03% |
| Return on Equity Simple (ROE_SIMPLE) |
|
105.17% |
-68.45% |
54.64% |
49.68% |
27.24% |
31.73% |
38.66% |
34.88% |
4.85% |
-35.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-241 |
67 |
-76 |
-54 |
-31 |
-34 |
-33 |
-45 |
6.07 |
66 |
162 |
| NOPAT Margin |
|
0.00% |
38.49% |
-644.80% |
-192.46% |
-49.52% |
-51.48% |
-43.63% |
-44.98% |
3.05% |
22.98% |
46.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
131.34% |
-53.52% |
35.55% |
47.91% |
41.58% |
38.30% |
56.80% |
27.51% |
22.29% |
-37.98% |
952.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-38.20% |
26.96% |
-153.44% |
49.79% |
| Cost of Revenue to Revenue |
|
0.00% |
28.66% |
146.68% |
73.47% |
44.38% |
37.83% |
51.51% |
57.63% |
31.55% |
26.83% |
25.21% |
| SG&A Expenses to Revenue |
|
0.00% |
26.85% |
638.22% |
286.14% |
118.45% |
90.63% |
102.62% |
91.68% |
47.40% |
33.04% |
41.30% |
| R&D to Revenue |
|
0.00% |
8.54% |
120.20% |
31.36% |
10.95% |
29.90% |
16.32% |
19.77% |
15.72% |
16.07% |
19.01% |
| Operating Expenses to Revenue |
|
0.00% |
32.85% |
874.47% |
301.46% |
126.36% |
135.72% |
110.82% |
106.63% |
64.09% |
47.75% |
63.68% |
| Earnings before Interest and Taxes (EBIT) |
|
-343 |
72 |
-103 |
-77 |
-46 |
-48 |
-47 |
-65 |
8.63 |
76 |
31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-330 |
76 |
-99 |
-74 |
-43 |
-45 |
-42 |
-56 |
16 |
82 |
46 |
| 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 |
1.74 |
23.14 |
6.07 |
4.22 |
11.18 |
14.55 |
13.90 |
4.93 |
6.21 |
4.99 |
| Price to Earnings (P/E) |
|
0.00 |
2.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
64.28 |
296.96 |
| 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% |
41.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.56% |
0.34% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.46 |
32.38 |
7.18 |
5.31 |
12.02 |
16.07 |
15.86 |
4.76 |
5.63 |
5.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
60.65 |
19.61 |
42.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
5.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
109.81 |
21.05 |
61.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
156.01 |
24.48 |
12.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.80 |
37.79 |
106.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.11 |
51.17 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.43 |
-0.81 |
-0.73 |
-0.59 |
-0.62 |
-0.68 |
-1.79 |
-1.47 |
-1.09 |
-0.46 |
-7.36 |
| Long-Term Debt to Equity |
|
-0.22 |
-0.42 |
-0.48 |
-0.52 |
-0.60 |
-0.66 |
-1.79 |
-1.47 |
-1.01 |
-0.46 |
-6.24 |
| Financial Leverage |
|
-0.46 |
-0.41 |
-0.59 |
-0.36 |
-0.27 |
-0.33 |
-0.43 |
-0.67 |
-0.33 |
0.62 |
-0.25 |
| Leverage Ratio |
|
-1.23 |
-0.44 |
-0.48 |
-0.49 |
-0.55 |
-0.55 |
-1.10 |
-1.34 |
-1.55 |
-2.67 |
-9.13 |
| Compound Leverage Factor |
|
-1.32 |
-0.76 |
-0.55 |
-0.56 |
-0.63 |
-0.65 |
-1.89 |
-1.80 |
1.87 |
-1.07 |
-0.41 |
| Debt to Total Capital |
|
-76.39% |
-423.09% |
-270.80% |
-141.17% |
-166.00% |
-210.08% |
226.59% |
313.29% |
1,192.57% |
-84.30% |
115.71% |
| Short-Term Debt to Total Capital |
|
-37.55% |
-203.26% |
-91.08% |
-15.56% |
-7.02% |
-6.98% |
0.00% |
0.00% |
88.77% |
0.00% |
17.68% |
| Long-Term Debt to Total Capital |
|
-38.84% |
-219.83% |
-179.72% |
-125.61% |
-158.98% |
-203.10% |
226.59% |
313.29% |
1,103.81% |
-84.30% |
98.03% |
| 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 |
|
176.39% |
523.09% |
370.80% |
241.17% |
266.00% |
310.08% |
-126.59% |
-213.29% |
-1,092.57% |
184.30% |
-15.71% |
| Debt to EBITDA |
|
-0.46 |
1.95 |
-1.58 |
-1.38 |
-2.74 |
-2.74 |
-8.97 |
-6.57 |
17.20 |
0.44 |
8.22 |
| Net Debt to EBITDA |
|
-0.28 |
1.65 |
-1.09 |
-0.42 |
-1.58 |
-1.24 |
-2.73 |
-3.48 |
-2.15 |
-2.03 |
4.36 |
| Long-Term Debt to EBITDA |
|
-0.23 |
1.01 |
-1.05 |
-1.23 |
-2.63 |
-2.65 |
-8.97 |
-6.57 |
15.92 |
0.44 |
6.96 |
| Debt to NOPAT |
|
-0.63 |
2.21 |
-2.07 |
-1.91 |
-3.81 |
-3.64 |
-11.38 |
-8.20 |
44.23 |
0.55 |
2.32 |
| Net Debt to NOPAT |
|
-0.38 |
1.87 |
-1.43 |
-0.57 |
-2.20 |
-1.64 |
-3.46 |
-4.35 |
-5.52 |
-2.54 |
1.23 |
| Long-Term Debt to NOPAT |
|
-0.32 |
1.15 |
-1.37 |
-1.70 |
-3.65 |
-3.52 |
-11.38 |
-8.20 |
40.94 |
0.55 |
1.97 |
| Altman Z-Score |
|
-41.74 |
-31.48 |
-51.01 |
-39.88 |
-45.12 |
-38.58 |
-12.01 |
-13.44 |
-7.54 |
-7.20 |
-3.66 |
| 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 |
|
0.29 |
0.84 |
0.65 |
1.09 |
0.93 |
1.08 |
4.54 |
3.49 |
3.59 |
3.28 |
1.70 |
| Quick Ratio |
|
0.22 |
0.58 |
0.53 |
1.00 |
0.81 |
0.97 |
4.32 |
2.79 |
2.98 |
2.55 |
1.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
44 |
-132 |
-27 |
-16 |
-54 |
-30 |
-63 |
-85 |
230 |
31 |
-232 |
| Operating Cash Flow to CapEx |
|
-560.93% |
-6,929.02% |
0.00% |
-16,124.36% |
-3,449.63% |
-3,511.61% |
-538.19% |
-1,063.10% |
80.33% |
438.57% |
399.80% |
| Free Cash Flow to Firm to Interest Expense |
|
1.74 |
0.00 |
-1.84 |
-1.53 |
-7.28 |
-3.08 |
-1.86 |
-3.43 |
9.16 |
0.54 |
-6.11 |
| Operating Cash Flow to Interest Expense |
|
-2.27 |
0.00 |
-4.35 |
-3.70 |
-11.99 |
-2.89 |
-1.83 |
-3.26 |
1.36 |
0.73 |
0.48 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.68 |
0.00 |
-3.23 |
-3.72 |
-12.34 |
-2.97 |
-2.17 |
-3.56 |
-0.33 |
0.56 |
0.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.50 |
0.12 |
0.29 |
0.63 |
0.64 |
0.35 |
0.32 |
0.52 |
0.66 |
0.59 |
| Accounts Receivable Turnover |
|
0.00 |
11.32 |
0.70 |
8.19 |
16.74 |
16.85 |
16.85 |
9.26 |
12.55 |
21.38 |
13.91 |
| Inventory Turnover |
|
0.00 |
0.00 |
6.91 |
6.55 |
7.22 |
5.40 |
6.41 |
3.98 |
2.50 |
2.71 |
2.78 |
| Fixed Asset Turnover |
|
0.00 |
4.50 |
0.42 |
1.06 |
2.41 |
2.47 |
2.42 |
2.44 |
3.08 |
3.37 |
4.16 |
| Accounts Payable Turnover |
|
5.63 |
5.31 |
3.36 |
3.31 |
5.50 |
4.75 |
6.20 |
6.39 |
6.08 |
9.36 |
11.12 |
| Days Sales Outstanding (DSO) |
|
0.00 |
32.25 |
522.84 |
44.59 |
21.80 |
21.66 |
21.67 |
39.40 |
29.08 |
17.07 |
26.24 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
52.84 |
55.76 |
50.56 |
67.61 |
56.95 |
91.81 |
146.29 |
134.44 |
131.13 |
| Days Payable Outstanding (DPO) |
|
64.81 |
68.72 |
108.55 |
110.23 |
66.32 |
76.81 |
58.89 |
57.16 |
59.99 |
39.01 |
32.84 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-36.47 |
467.13 |
-9.88 |
6.04 |
12.45 |
19.73 |
74.05 |
115.39 |
112.51 |
124.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-258 |
-58 |
-106 |
-144 |
-122 |
-125 |
-95 |
-55 |
-280 |
-246 |
148 |
| Invested Capital Turnover |
|
0.00 |
-1.11 |
-0.14 |
-0.22 |
-0.47 |
-0.53 |
-0.68 |
-1.32 |
-1.19 |
-1.09 |
-7.19 |
| Increase / (Decrease) in Invested Capital |
|
-285 |
200 |
-48 |
-38 |
22 |
-3.52 |
30 |
40 |
-224 |
34 |
394 |
| Enterprise Value (EV) |
|
686 |
430 |
380 |
200 |
335 |
783 |
1,212 |
1,582 |
948 |
1,607 |
1,941 |
| Market Capitalization |
|
594 |
305 |
272 |
169 |
266 |
728 |
1,098 |
1,387 |
981 |
1,773 |
1,741 |
| Book Value per Share |
|
($0.86) |
($0.38) |
($1.83) |
($1.10) |
($0.92) |
($0.78) |
($0.83) |
($0.95) |
($0.91) |
($0.29) |
($0.17) |
| Tangible Book Value per Share |
|
($0.86) |
($0.38) |
($1.83) |
($1.10) |
($0.92) |
($0.78) |
($0.83) |
($0.97) |
($0.92) |
($0.31) |
($0.40) |
| Total Capital |
|
-199 |
-35 |
-58 |
-73 |
-72 |
-58 |
165 |
117 |
23 |
-43 |
325 |
| Total Debt |
|
152 |
148 |
157 |
102 |
119 |
122 |
375 |
368 |
269 |
36 |
376 |
| Total Long-Term Debt |
|
77 |
77 |
104 |
91 |
114 |
118 |
375 |
368 |
249 |
36 |
318 |
| Net Debt |
|
93 |
126 |
108 |
31 |
69 |
55 |
114 |
195 |
-34 |
-167 |
199 |
| Capital Expenditures (CapEx) |
|
10 |
1.13 |
-17 |
0.23 |
2.57 |
0.80 |
11 |
7.59 |
42 |
9.69 |
4.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-176 |
34 |
-26 |
-54 |
-50 |
-57 |
-33 |
-3.25 |
-5.83 |
-11 |
6.61 |
| Debt-free Net Working Capital (DFNWC) |
|
-117 |
57 |
22 |
18 |
0.17 |
9.83 |
171 |
168 |
289 |
186 |
178 |
| Net Working Capital (NWC) |
|
-192 |
-15 |
-30 |
6.61 |
-4.86 |
5.77 |
171 |
168 |
269 |
186 |
121 |
| Net Nonoperating Expense (NNE) |
|
127 |
-58 |
42 |
33 |
21 |
24 |
48 |
43 |
18 |
38 |
156 |
| Net Nonoperating Obligations (NNO) |
|
93 |
126 |
108 |
31 |
69 |
55 |
114 |
195 |
-34 |
-167 |
199 |
| Total Depreciation and Amortization (D&A) |
|
13 |
4.16 |
3.53 |
2.86 |
2.15 |
3.33 |
5.47 |
9.11 |
7.00 |
5.59 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
19.39% |
-221.29% |
-193.02% |
-79.37% |
-88.01% |
-43.71% |
-3.25% |
-2.93% |
-3.78% |
1.90% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
32.49% |
190.41% |
64.29% |
0.26% |
15.09% |
226.85% |
167.99% |
145.39% |
65.31% |
51.00% |
| Net Working Capital to Revenue |
|
0.00% |
-8.33% |
-258.67% |
23.74% |
-7.71% |
8.86% |
226.85% |
167.99% |
135.34% |
65.31% |
34.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($4.55) |
$1.37 |
($1.13) |
($0.60) |
($0.27) |
($0.26) |
($0.32) |
($0.34) |
($0.04) |
$0.10 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
85.77M |
92.05M |
104.25M |
144.14M |
212.30M |
247.16M |
251.80M |
257.09M |
267.01M |
274.42M |
305.64M |
| Adjusted Diluted Earnings per Share |
|
($4.55) |
$1.36 |
($1.13) |
($0.60) |
($0.27) |
($0.26) |
($0.32) |
($0.34) |
($0.04) |
$0.10 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
85.77M |
92.09M |
104.25M |
144.14M |
212.30M |
247.16M |
251.80M |
257.09M |
267.01M |
283.84M |
314.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
($4.55) |
$0.00 |
$0.00 |
$0.00 |
($0.27) |
($0.26) |
($0.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
81.23M |
95.78M |
120.47M |
187.34M |
195.58M |
222.59M |
249.24M |
263.92M |
270.42M |
303.59M |
308.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-143 |
48 |
-76 |
-54 |
-31 |
-32 |
-33 |
-45 |
6.07 |
66 |
27 |
| Normalized NOPAT Margin |
|
0.00% |
27.45% |
-643.59% |
-192.46% |
-49.52% |
-49.45% |
-43.53% |
-44.98% |
3.05% |
22.98% |
7.78% |
| Pre Tax Income Margin |
|
0.00% |
71.91% |
-998.57% |
-311.34% |
-82.34% |
-88.20% |
-107.27% |
-87.60% |
-5.22% |
10.69% |
0.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-13.64 |
0.00 |
-6.90 |
-7.55 |
-6.17 |
-4.92 |
-1.40 |
-2.63 |
0.34 |
1.31 |
0.83 |
| NOPAT to Interest Expense |
|
-9.58 |
0.00 |
-5.09 |
-5.25 |
-4.23 |
-3.45 |
-0.97 |
-1.81 |
0.24 |
1.12 |
4.25 |
| EBIT Less CapEx to Interest Expense |
|
-14.04 |
0.00 |
-5.78 |
-7.57 |
-6.52 |
-5.00 |
-1.74 |
-2.94 |
-1.34 |
1.14 |
0.71 |
| NOPAT Less CapEx to Interest Expense |
|
-9.99 |
0.00 |
-3.97 |
-5.28 |
-4.58 |
-3.53 |
-1.31 |
-2.12 |
-1.45 |
0.96 |
4.13 |
| 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 |
|
-0.15% |
2.14% |
-2.82% |
-4.87% |
-0.83% |
-0.50% |
-3.86% |
-0.07% |
-86.03% |
22.06% |
55.64% |