| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,082,794.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,082,794.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
-9.56% |
-71.36% |
0.00% |
-132.08% |
-1,167.97% |
-60.08% |
-213.01% |
-100.09% |
58.52% |
| EBIT Growth |
|
0.00% |
0.00% |
-10.34% |
-72.92% |
0.00% |
-136.95% |
-1,165.51% |
-62.69% |
-217.81% |
-105.35% |
57.19% |
| NOPAT Growth |
|
0.00% |
0.00% |
-12.72% |
-74.23% |
0.00% |
-190.88% |
-1,207.57% |
-99.55% |
-273.71% |
-194.60% |
37.42% |
| Net Income Growth |
|
0.00% |
0.00% |
-10.34% |
-72.92% |
0.00% |
-136.95% |
-1,170.17% |
-62.69% |
-223.08% |
-109.30% |
56.92% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-41.67% |
0.00% |
-50.00% |
-714.29% |
-11.76% |
-133.33% |
-44.44% |
68.42% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
-108.12% |
-113.50% |
-192.98% |
-3.30% |
-257.33% |
-95.53% |
-23.05% |
-121.34% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,381.14% |
-490.86% |
0.00% |
-160.72% |
17.34% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,786.96% |
3,549.26% |
930.72% |
245.42% |
102.88% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-77.56% |
0.00% |
-26.77% |
-175.76% |
45.86% |
0.00% |
-592.62% |
64.94% |
-5.87% |
22.17% |
-44.13% |
| EBIT Q/Q Growth |
|
-77.56% |
0.00% |
-27.68% |
-178.26% |
45.21% |
0.00% |
-581.91% |
64.23% |
-7.03% |
21.35% |
-42.70% |
| NOPAT Q/Q Growth |
|
-77.67% |
0.00% |
-27.05% |
-174.62% |
40.36% |
0.00% |
-471.13% |
58.09% |
-11.70% |
-10.19% |
-21.74% |
| Net Income Q/Q Growth |
|
-77.56% |
0.00% |
-27.68% |
-178.26% |
46.62% |
0.00% |
-584.43% |
64.36% |
-6.00% |
19.06% |
-40.88% |
| EPS Q/Q Growth |
|
-71.43% |
0.00% |
-16.67% |
-142.86% |
47.06% |
0.00% |
-533.33% |
66.67% |
-10.53% |
38.10% |
-38.46% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
5.87% |
-108.04% |
0.00% |
1.35% |
-29.17% |
26.65% |
-282.29% |
46.02% |
18.71% |
-31.94% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-98.36% |
100.00% |
0.00% |
-215.43% |
20.87% |
-12.31% |
6.99% |
-0.20% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-36.00% |
329.27% |
0.00% |
111.19% |
23.77% |
21.25% |
8.99% |
24.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
97.42% |
100.00% |
100.37% |
100.00% |
99.04% |
101.92% |
100.63% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-52.58% |
-9.19% |
-45.55% |
-28.84% |
-31.53% |
-11.92% |
-8.61% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-492.78% |
0.00% |
0.00% |
0.00% |
-470.52% |
-388.40% |
-231.39% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-45.77% |
-9.19% |
-45.55% |
-28.84% |
-31.53% |
-11.92% |
-8.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.19% |
-23.92% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.89 |
-0.94 |
-1.20 |
-3.29 |
-1.97 |
-2.75 |
-16 |
-6.57 |
-7.34 |
-8.09 |
-9.85 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-16.05% |
-21.86% |
-1.77% |
-0.59% |
-8.99% |
-0.91% |
-0.61% |
0.45% |
0.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-18.08% |
- |
-6.07% |
-2.09% |
-11.76% |
-2.88% |
-3.27% |
-1.35% |
-1.65% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.70 |
-1.31 |
-1.68 |
-4.67 |
-2.56 |
-3.11 |
-21 |
-7.59 |
-8.13 |
-6.39 |
-9.12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.70 |
-1.31 |
-1.67 |
-4.63 |
-2.50 |
-3.05 |
-21 |
-7.41 |
-7.84 |
-6.10 |
-8.79 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.54 |
51.50 |
13.74 |
7.01 |
7.43 |
5.72 |
7.20 |
2.02 |
1.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.54 |
51.50 |
13.74 |
7.01 |
7.43 |
5.72 |
7.20 |
2.05 |
1.79 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| 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% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
6.31 |
1,507.86 |
216.18 |
129.37 |
67.06 |
68.10 |
72.61 |
30.14 |
19.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 EBITDA (EV/EBITDA) |
|
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 EBIT (EV/EBIT) |
|
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 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 |
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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
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 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
-0.90 |
-0.97 |
-0.94 |
-0.95 |
-0.90 |
-0.93 |
-0.92 |
-0.96 |
-0.95 |
| Leverage Ratio |
|
0.00 |
0.00 |
1.34 |
1.26 |
1.10 |
1.03 |
1.07 |
1.04 |
1.04 |
1.01 |
1.02 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
1.34 |
1.26 |
1.10 |
1.03 |
1.07 |
1.04 |
1.04 |
1.01 |
1.02 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.59% |
2.38% |
0.99% |
1.03% |
0.78% |
0.88% |
0.21% |
0.18% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.59% |
2.38% |
0.99% |
1.03% |
0.78% |
0.88% |
0.21% |
0.18% |
| 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% |
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 |
|
0.00% |
0.00% |
100.00% |
91.41% |
97.62% |
99.01% |
98.97% |
99.22% |
99.12% |
99.79% |
99.82% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
-0.11 |
-0.04 |
-0.05 |
-0.05 |
-0.03 |
-0.04 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.94 |
10.47 |
3.81 |
6.17 |
5.16 |
13.62 |
18.95 |
| 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 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
-0.14 |
-0.06 |
-0.07 |
-0.06 |
-0.03 |
-0.03 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.02 |
13.47 |
5.03 |
7.80 |
6.28 |
15.35 |
17.92 |
| 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 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
74.67 |
134.64 |
86.75 |
149.31 |
158.60 |
113.22 |
80.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
10.88 |
7.93 |
15.96 |
51.04 |
27.20 |
73.00 |
53.48 |
134.06 |
95.72 |
| Quick Ratio |
|
0.00 |
0.00 |
9.84 |
7.64 |
15.51 |
48.98 |
26.99 |
72.39 |
53.18 |
133.40 |
95.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-1.88 |
-3.73 |
0.00 |
-8.83 |
-28 |
-22 |
-25 |
-23 |
-23 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-147.67% |
0.00% |
0.00% |
-5,177.15% |
-105.61% |
0.00% |
0.00% |
| 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 |
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 |
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 |
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 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.68 |
0.44 |
1.87 |
6.08 |
13 |
16 |
19 |
21 |
26 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.68 |
0.44 |
0.00 |
6.08 |
12 |
15 |
17 |
15 |
13 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
4.29 |
657 |
404 |
787 |
862 |
1,083 |
1,400 |
633 |
497 |
| Market Capitalization |
|
10 |
10 |
10 |
670 |
434 |
911 |
981 |
1,293 |
1,603 |
1,212 |
1,067 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.28 |
$0.46 |
$1.05 |
$3.55 |
$3.56 |
$6.03 |
$5.35 |
$11.88 |
$11.44 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.28 |
$0.46 |
$1.05 |
$3.55 |
$3.56 |
$6.03 |
$5.35 |
$11.70 |
$11.44 |
| Total Capital |
|
0.00 |
0.00 |
6.64 |
14 |
32 |
131 |
133 |
228 |
225 |
601 |
597 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1.22 |
0.77 |
1.29 |
1.37 |
1.77 |
1.98 |
1.25 |
1.07 |
| 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 |
|
0.00 |
0.00 |
-5.96 |
-13 |
-30 |
-124 |
-119 |
-210 |
-203 |
-579 |
-570 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.70 |
0.00 |
0.00 |
0.18 |
4.65 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.03 |
-0.05 |
-0.23 |
3.96 |
-2.10 |
0.89 |
-0.45 |
-0.13 |
-2.10 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
5.98 |
14 |
28 |
127 |
116 |
211 |
203 |
578 |
567 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
5.98 |
13 |
28 |
126 |
115 |
209 |
201 |
576 |
566 |
| Net Nonoperating Expense (NNE) |
|
0.81 |
0.37 |
0.48 |
1.37 |
0.53 |
0.37 |
5.62 |
1.02 |
0.71 |
-1.58 |
-0.67 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
-5.96 |
-13 |
-30 |
-124 |
-119 |
-210 |
-203 |
-579 |
-570 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.01 |
0.04 |
0.05 |
0.06 |
0.11 |
0.19 |
0.29 |
0.29 |
0.33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.07) |
($0.17) |
($0.09) |
($0.09) |
($0.57) |
($0.19) |
($0.21) |
($0.13) |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
23.86M |
27.73M |
26.22M |
33.96M |
37.07M |
38.99M |
37.91M |
49.81M |
51.65M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.07) |
($0.17) |
($0.09) |
($0.09) |
($0.57) |
($0.19) |
($0.21) |
($0.13) |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
23.86M |
27.73M |
26.22M |
33.96M |
37.07M |
38.99M |
37.91M |
49.81M |
51.65M |
| 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 |
|
0.00 |
0.00 |
28.57M |
30.13M |
36.60M |
37.07M |
37.50M |
41.58M |
50.47M |
52.08M |
52.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.89 |
-0.94 |
-1.20 |
-3.29 |
-1.97 |
-2.75 |
-16 |
-6.57 |
-7.34 |
-8.09 |
-9.97 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
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 |
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 |
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 |
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% |
-35.02% |
-105.55% |
-39.94% |
-49.91% |
-37.63% |
-63.35% |
-87.87% |