| DEI Shares Outstanding |
|
190,118,673.00 |
190,770,566.00 |
183,617,817.00 |
183,624,620.00 |
184,079,479.00 |
- |
186,103,588.00 |
186,103,588.00 |
19,018,573.00 |
20,341,589.00 |
28,687,963.00 |
| DEI Adjusted Shares Outstanding |
|
12,674,578.00 |
12,718,038.00 |
12,241,188.00 |
12,241,641.00 |
12,271,965.00 |
- |
12,406,906.00 |
12,406,906.00 |
19,018,573.00 |
20,341,589.00 |
28,687,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3.62 |
-3.31 |
-3.01 |
-4.28 |
-3.02 |
- |
-4.10 |
-3.35 |
-1.87 |
-1.77 |
-1.57 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.20% |
8.45% |
0.21% |
14.59% |
-0.08% |
22.15% |
-51.66% |
-52.42% |
-51.13% |
- |
3.83% |
| EBITDA Growth |
|
12.24% |
27.84% |
72.13% |
-6.79% |
18.32% |
138.07% |
-22.13% |
28.09% |
7.05% |
- |
9.44% |
| EBIT Growth |
|
13.50% |
28.98% |
73.69% |
0.11% |
23.75% |
135.66% |
-24.61% |
27.79% |
7.75% |
- |
11.02% |
| NOPAT Growth |
|
17.38% |
36.13% |
73.70% |
1.63% |
23.45% |
163.43% |
-25.71% |
27.21% |
7.78% |
- |
12.31% |
| Net Income Growth |
|
22.37% |
29.50% |
73.14% |
-2.43% |
19.15% |
117.26% |
-38.26% |
20.57% |
4.14% |
- |
11.75% |
| EPS Growth |
|
22.58% |
34.38% |
73.97% |
-2.43% |
19.15% |
119.05% |
-26.32% |
21.54% |
29.70% |
- |
49.72% |
| Operating Cash Flow Growth |
|
49.18% |
18.47% |
7.76% |
26.82% |
-4.30% |
1.83% |
-2.43% |
-21.31% |
-10.99% |
- |
9.69% |
| Free Cash Flow Firm Growth |
|
182.84% |
198.49% |
-192.60% |
-582.11% |
-119.39% |
223.36% |
9.15% |
15.22% |
-791.04% |
- |
-72.04% |
| Invested Capital Growth |
|
-58.98% |
-29.53% |
7.71% |
0.72% |
-6.93% |
-23.09% |
3.25% |
2.59% |
26.44% |
- |
19.42% |
| Revenue Q/Q Growth |
|
17.78% |
-1.07% |
-9.40% |
8.55% |
2.70% |
20.94% |
-64.15% |
6.84% |
5.50% |
- |
-50.19% |
| EBITDA Q/Q Growth |
|
8.79% |
12.18% |
3.20% |
-37.73% |
30.23% |
143.45% |
-410.53% |
18.91% |
9.82% |
- |
-39.09% |
| EBIT Q/Q Growth |
|
9.35% |
11.82% |
10.87% |
-40.21% |
30.81% |
141.24% |
-411.47% |
18.75% |
11.61% |
- |
-42.16% |
| NOPAT Q/Q Growth |
|
11.33% |
25.31% |
-5.72% |
-40.50% |
31.00% |
161.89% |
-309.52% |
18.65% |
12.58% |
- |
-41.17% |
| Net Income Q/Q Growth |
|
10.34% |
8.20% |
12.54% |
-42.28% |
29.23% |
119.59% |
-800.76% |
18.26% |
14.60% |
- |
-24.46% |
| EPS Q/Q Growth |
|
11.11% |
12.50% |
9.52% |
-42.28% |
29.23% |
122.22% |
-700.00% |
-1,129.17% |
36.61% |
- |
14.95% |
| Operating Cash Flow Q/Q Growth |
|
18.25% |
-11.69% |
-1.79% |
21.27% |
-16.52% |
-5.13% |
-6.21% |
6.76% |
-6.61% |
- |
31.81% |
| Free Cash Flow Firm Q/Q Growth |
|
532.68% |
-63.54% |
-338.24% |
12.27% |
74.55% |
707.85% |
-166.94% |
18.14% |
-167.52% |
- |
22.90% |
| Invested Capital Q/Q Growth |
|
-0.38% |
15.99% |
-11.23% |
-5.84% |
-8.12% |
3.29% |
12.58% |
-6.56% |
18.35% |
- |
0.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
48.51% |
69.51% |
60.56% |
58.53% |
81.62% |
72.66% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
-180.19% |
-159.96% |
-170.90% |
-216.85% |
-147.31% |
49.85% |
-431.81% |
-327.74% |
-280.15% |
- |
-376.60% |
| Operating Margin |
|
-185.82% |
-140.30% |
-163.72% |
-211.90% |
-142.37% |
49.18% |
-425.76% |
-324.21% |
-268.63% |
- |
-359.58% |
| EBIT Margin |
|
-187.21% |
-166.87% |
-164.18% |
-212.06% |
-142.87% |
48.72% |
-423.22% |
-321.88% |
-269.66% |
- |
-362.67% |
| Profit (Net Income) Margin |
|
-189.85% |
-176.17% |
-170.07% |
-222.93% |
-153.61% |
24.89% |
-486.44% |
-372.20% |
-301.29% |
- |
-413.44% |
| Tax Burden Percent |
|
99.87% |
99.93% |
99.91% |
100.09% |
100.02% |
103.70% |
109.73% |
105.58% |
101.43% |
- |
104.21% |
| Interest Burden Percent |
|
101.55% |
105.65% |
103.69% |
105.03% |
107.49% |
49.26% |
104.74% |
109.52% |
110.15% |
- |
109.39% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.70% |
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% |
| 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% |
| 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% |
| Return on Equity (ROE) |
|
-102.75% |
-110.95% |
-95.68% |
-128.02% |
-161.63% |
-124.10% |
-189.46% |
-440.80% |
-180.24% |
- |
-53.60% |
| 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% |
| Operating Return on Assets (OROA) |
|
-27.01% |
-27.13% |
-30.91% |
-47.17% |
-35.47% |
13.66% |
-113.22% |
-87.57% |
-55.41% |
- |
-39.58% |
| Return on Assets (ROA) |
|
-27.40% |
-28.64% |
-32.02% |
-49.59% |
-38.14% |
6.98% |
-130.14% |
-101.26% |
-61.91% |
- |
-45.12% |
| Return on Common Equity (ROCE) |
|
-102.75% |
-110.95% |
-95.68% |
-128.02% |
-161.63% |
-124.10% |
-189.46% |
-440.80% |
-180.24% |
- |
-53.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-184.27% |
0.00% |
-138.78% |
0.00% |
0.00% |
0.00% |
-968.42% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-31 |
-23 |
-25 |
-35 |
-24 |
15 |
-31 |
-25 |
-22 |
-19 |
-27 |
| NOPAT Margin |
|
-130.07% |
-98.21% |
-114.60% |
-148.33% |
-99.66% |
51.00% |
-298.04% |
-226.94% |
-188.04% |
- |
-251.71% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.14% |
-4.57% |
-3.07% |
-5.01% |
-4.01% |
-2.58% |
-7.40% |
-6.88% |
-5.04% |
- |
-3.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-15.61% |
-19.57% |
-43.72% |
-49.18% |
24.50% |
-87.62% |
104.75% |
-20.67% |
-21.56% |
-4.74% |
| Cost of Revenue to Revenue |
|
51.49% |
30.49% |
39.44% |
41.47% |
18.38% |
27.34% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
87.59% |
72.51% |
93.11% |
87.32% |
78.58% |
58.73% |
232.75% |
152.77% |
136.30% |
- |
123.74% |
| R&D to Revenue |
|
99.69% |
125.36% |
126.66% |
126.54% |
145.21% |
98.53% |
291.40% |
267.44% |
231.15% |
- |
328.51% |
| Operating Expenses to Revenue |
|
234.33% |
209.81% |
224.28% |
270.44% |
223.98% |
23.48% |
525.76% |
424.21% |
368.63% |
- |
459.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-45 |
-40 |
-36 |
-50 |
-34 |
14 |
-44 |
-36 |
-32 |
-28 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-44 |
-38 |
-37 |
-51 |
-36 |
15 |
-45 |
-37 |
-33 |
-29 |
-41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.71 |
0.82 |
1.35 |
2.86 |
4.90 |
2.82 |
9.21 |
0.00 |
12.72 |
- |
3.58 |
| Price to Tangible Book Value (P/TBV) |
|
0.71 |
0.82 |
1.35 |
2.86 |
4.90 |
2.82 |
9.21 |
0.00 |
12.72 |
- |
3.58 |
| Price to Revenue (P/Rev) |
|
1.28 |
1.20 |
1.90 |
2.44 |
2.57 |
1.74 |
1.45 |
4.28 |
17.29 |
- |
37.10 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.86 |
13.25 |
- |
23.95 |
| 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 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
1.59 |
0.00 |
0.26 |
- |
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 |
|
-1.61 |
-1.64 |
-2.13 |
-2.53 |
-3.12 |
-3.09 |
-3.79 |
-8.51 |
-3.95 |
- |
-1.59 |
| Leverage Ratio |
|
2.14 |
2.23 |
2.61 |
3.03 |
3.60 |
3.66 |
4.64 |
9.93 |
4.55 |
- |
1.73 |
| Compound Leverage Factor |
|
2.17 |
2.35 |
2.70 |
3.18 |
3.87 |
1.80 |
4.86 |
10.88 |
5.01 |
- |
1.89 |
| Debt to Total Capital |
|
0.00% |
12.82% |
0.00% |
0.00% |
0.00% |
0.00% |
61.39% |
0.00% |
20.68% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
12.82% |
0.00% |
0.00% |
0.00% |
0.00% |
61.39% |
0.00% |
20.68% |
- |
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% |
87.18% |
100.00% |
100.00% |
100.00% |
100.00% |
38.61% |
100.00% |
79.32% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.18 |
0.00 |
-0.22 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
1.12 |
0.00 |
0.00 |
0.00 |
0.00 |
1.74 |
0.00 |
2.48 |
- |
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 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.27 |
0.00 |
-0.32 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.68 |
0.00 |
0.00 |
0.00 |
0.00 |
2.58 |
0.00 |
3.68 |
- |
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 |
|
-9.83 |
-11.25 |
-11.30 |
-13.40 |
-15.04 |
-14.88 |
-19.10 |
-23.60 |
-13.58 |
- |
0.38 |
| 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 |
|
7.66 |
6.45 |
6.10 |
5.15 |
4.24 |
4.26 |
3.24 |
2.61 |
4.24 |
- |
10.21 |
| Quick Ratio |
|
7.19 |
5.95 |
5.59 |
4.75 |
3.62 |
4.16 |
3.08 |
2.46 |
4.07 |
- |
9.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
48 |
17 |
-41 |
-36 |
-9.26 |
56 |
-38 |
-31 |
-82 |
-81 |
-65 |
| Operating Cash Flow to CapEx |
|
-127,639.39% |
-19,851.05% |
-30,501.91% |
-20,269.89% |
-6,596.40% |
-10,062.53% |
-2,452,650.00% |
-123,616.22% |
-42,772.81% |
- |
-246,100.00% |
| Free Cash Flow to Firm to Interest Expense |
|
8.07 |
2.53 |
-7.49 |
-5.67 |
-1.54 |
5.54 |
-7.57 |
-5.72 |
-13.64 |
- |
-8.16 |
| Operating Cash Flow to Interest Expense |
|
-7.13 |
-6.85 |
-8.66 |
-5.88 |
-7.30 |
-4.55 |
-9.86 |
-8.48 |
-8.06 |
- |
-5.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.13 |
-6.89 |
-8.69 |
-5.91 |
-7.41 |
-4.59 |
-9.86 |
-8.49 |
-8.08 |
- |
-5.58 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.16 |
0.19 |
0.22 |
0.25 |
0.28 |
0.27 |
0.27 |
0.21 |
- |
0.11 |
| Accounts Receivable Turnover |
|
12.85 |
25.08 |
27.27 |
73.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
1.91 |
1.91 |
1.93 |
2.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
3.11 |
3.51 |
4.05 |
4.94 |
7.91 |
8.84 |
8.46 |
8.25 |
19.47 |
- |
0.00 |
| Accounts Payable Turnover |
|
7.59 |
2.96 |
5.66 |
8.35 |
5.06 |
2.87 |
1.67 |
1.20 |
0.66 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
28.40 |
14.55 |
13.38 |
4.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
190.69 |
190.80 |
188.87 |
168.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
48.07 |
123.37 |
64.49 |
43.69 |
72.20 |
127.32 |
219.07 |
305.19 |
552.28 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
171.03 |
81.97 |
137.77 |
130.15 |
-72.20 |
-127.32 |
-219.07 |
-305.19 |
-552.28 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-213 |
-179 |
-199 |
-211 |
-228 |
-221 |
-193 |
-205 |
-168 |
-159 |
-155 |
| Invested Capital Turnover |
|
-0.51 |
-0.57 |
-0.43 |
-0.44 |
-0.42 |
-0.49 |
-0.45 |
-0.36 |
-0.32 |
- |
-0.32 |
| Increase / (Decrease) in Invested Capital |
|
-79 |
-41 |
17 |
1.52 |
-15 |
-41 |
6.48 |
5.47 |
60 |
61 |
37 |
| Enterprise Value (EV) |
|
-259 |
-202 |
-154 |
-63 |
-9.73 |
-110 |
-80 |
139 |
829 |
- |
1,333 |
| Market Capitalization |
|
113 |
108 |
172 |
228 |
239 |
172 |
127 |
321 |
1,082 |
- |
2,064 |
| Book Value per Share |
|
$0.84 |
$0.69 |
$0.69 |
$0.43 |
$0.27 |
$0.33 |
$0.07 |
($0.13) |
$4.47 |
$4.42 |
$20.09 |
| Tangible Book Value per Share |
|
$0.84 |
$0.69 |
$0.69 |
$0.43 |
$0.27 |
$0.33 |
$0.07 |
($0.13) |
$4.47 |
$4.42 |
$20.09 |
| Total Capital |
|
159 |
150 |
127 |
80 |
49 |
61 |
36 |
-24 |
107 |
90 |
576 |
| Total Debt |
|
0.00 |
19 |
0.00 |
0.00 |
0.00 |
0.00 |
22 |
0.00 |
22 |
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 |
|
-373 |
-310 |
-326 |
-291 |
-249 |
-281 |
-207 |
-181 |
-253 |
-249 |
-732 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.24 |
0.16 |
0.19 |
0.67 |
0.46 |
0.00 |
0.04 |
0.11 |
0.02 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-26 |
-4.93 |
-22 |
-33 |
-26 |
-55 |
-38 |
-61 |
-33 |
-33 |
-37 |
| Debt-free Net Working Capital (DFNWC) |
|
347 |
299 |
267 |
238 |
219 |
200 |
181 |
115 |
237 |
213 |
531 |
| Net Working Capital (NWC) |
|
347 |
279 |
267 |
238 |
219 |
200 |
159 |
115 |
215 |
213 |
531 |
| Net Nonoperating Expense (NNE) |
|
14 |
19 |
12 |
18 |
13 |
7.62 |
20 |
16 |
13 |
17 |
18 |
| Net Nonoperating Obligations (NNO) |
|
-373 |
-310 |
-326 |
-291 |
-277 |
-281 |
-207 |
-181 |
-253 |
-249 |
-732 |
| Total Depreciation and Amortization (D&A) |
|
1.70 |
1.65 |
-1.46 |
-1.13 |
-1.07 |
0.33 |
-0.90 |
-0.66 |
-1.24 |
-1.70 |
-1.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-29.17% |
-5.46% |
-24.19% |
-35.82% |
-27.48% |
-56.22% |
-43.33% |
-81.04% |
-52.73% |
- |
-66.99% |
| Debt-free Net Working Capital to Revenue |
|
393.06% |
331.43% |
296.59% |
255.33% |
235.03% |
203.09% |
207.25% |
153.70% |
378.91% |
- |
955.07% |
| Net Working Capital to Revenue |
|
393.06% |
310.06% |
296.59% |
255.33% |
235.03% |
203.09% |
182.22% |
153.70% |
343.48% |
- |
955.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.24) |
($0.21) |
($0.19) |
($3.75) |
($2.70) |
$0.04 |
($0.24) |
($2.95) |
($1.87) |
($2.14) |
($1.82) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
190.41M |
190.00M |
194.75M |
13.92M |
13.95M |
205.66M |
210.92M |
14.09M |
18.95M |
16.87M |
24.74M |
| Adjusted Diluted Earnings per Share |
|
($0.24) |
($0.21) |
($0.19) |
($3.75) |
($2.70) |
$0.04 |
($0.24) |
($2.95) |
($1.87) |
($2.14) |
($1.82) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
190.41M |
190.00M |
194.75M |
13.92M |
13.95M |
205.66M |
210.92M |
14.09M |
18.95M |
16.87M |
24.74M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.14) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
190.77M |
183.62M |
183.62M |
12.27M |
12.30M |
186.10M |
186.10M |
19.02M |
20.34M |
28.69M |
33.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-21 |
-24 |
-26 |
-24 |
11 |
-31 |
-25 |
-22 |
-13 |
-27 |
| Normalized NOPAT Margin |
|
-97.14% |
-89.86% |
-111.45% |
-108.73% |
-99.52% |
37.69% |
-296.90% |
-224.14% |
-187.21% |
- |
-246.58% |
| Pre Tax Income Margin |
|
-190.10% |
-176.29% |
-170.23% |
-222.73% |
-153.57% |
24.00% |
-443.30% |
-352.53% |
-297.04% |
- |
-396.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7.65 |
-5.80 |
-6.42 |
-7.77 |
-5.73 |
1.40 |
-8.90 |
-6.67 |
-5.26 |
- |
-4.96 |
| NOPAT to Interest Expense |
|
-5.31 |
-3.42 |
-4.48 |
-5.44 |
-3.99 |
1.47 |
-6.27 |
-4.70 |
-3.67 |
- |
-3.44 |
| EBIT Less CapEx to Interest Expense |
|
-7.65 |
-5.84 |
-6.45 |
-7.80 |
-5.84 |
1.35 |
-8.90 |
-6.68 |
-5.28 |
- |
-4.96 |
| NOPAT Less CapEx to Interest Expense |
|
-5.32 |
-3.45 |
-4.51 |
-5.47 |
-4.10 |
1.42 |
-6.27 |
-4.71 |
-3.69 |
- |
-3.44 |
| 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% |
-1.71% |
-1.69% |
-1.78% |
-2.52% |
0.00% |
0.00% |
-0.95% |
- |
-0.74% |