| DEI Shares Outstanding |
|
17,231,337.00 |
17,326,594.00 |
17,768,824.00 |
18,356,060.00 |
18,652,688.00 |
- |
23,391,499.00 |
23,634,586.00 |
25,456,848.00 |
- |
26,491,702.00 |
| DEI Adjusted Shares Outstanding |
|
17,231,337.00 |
17,326,594.00 |
17,768,824.00 |
18,356,060.00 |
18,652,688.00 |
- |
23,391,499.00 |
23,634,586.00 |
25,456,848.00 |
- |
26,491,702.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.34 |
-0.38 |
-0.23 |
-0.24 |
-0.22 |
- |
-0.23 |
-0.27 |
-0.39 |
- |
-0.23 |
| 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 |
|
-4.78% |
-2.54% |
-3.01% |
22.42% |
29.21% |
6.07% |
-27.84% |
-43.04% |
-78.80% |
-18.11% |
-13.47% |
| EBIT Growth |
|
-4.78% |
-2.54% |
-3.01% |
22.42% |
29.21% |
6.07% |
-27.84% |
-43.04% |
-78.80% |
-18.11% |
-13.47% |
| NOPAT Growth |
|
-3.71% |
-1.30% |
-7.19% |
19.56% |
29.21% |
6.07% |
-26.66% |
-42.04% |
-78.80% |
-18.11% |
-12.43% |
| Net Income Growth |
|
-0.07% |
1.11% |
-3.01% |
22.42% |
29.38% |
5.65% |
-27.84% |
-43.04% |
-79.68% |
-17.06% |
-13.47% |
| EPS Growth |
|
11.90% |
16.33% |
7.41% |
31.58% |
35.14% |
12.20% |
-8.00% |
-15.38% |
-83.33% |
13.89% |
3.70% |
| Operating Cash Flow Growth |
|
26.67% |
-9.50% |
8.77% |
26.03% |
25.89% |
35.97% |
4.22% |
-11.49% |
-86.94% |
-61.22% |
-55.99% |
| Free Cash Flow Firm Growth |
|
-147.43% |
-670.16% |
54.21% |
-4.65% |
-1.94% |
28.34% |
48.19% |
85.31% |
91.02% |
64.46% |
-454.47% |
| Invested Capital Growth |
|
-64.51% |
-19.93% |
-70.38% |
-30.93% |
-14.98% |
-27.36% |
-63.73% |
-77.54% |
-85.04% |
-49.90% |
-22.45% |
| 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 |
|
-7.88% |
-11.50% |
39.25% |
-6.16% |
1.56% |
-55.29% |
17.32% |
-13.76% |
-23.05% |
2.27% |
20.57% |
| EBIT Q/Q Growth |
|
-7.88% |
-11.50% |
39.25% |
-6.16% |
1.56% |
-55.29% |
17.32% |
-13.76% |
-23.05% |
2.27% |
20.57% |
| NOPAT Q/Q Growth |
|
-6.69% |
-11.50% |
35.97% |
-5.62% |
6.12% |
-47.95% |
13.66% |
-18.44% |
-18.18% |
2.27% |
17.82% |
| Net Income Q/Q Growth |
|
-3.03% |
-12.60% |
37.01% |
-6.16% |
6.21% |
-50.45% |
14.66% |
-18.79% |
-17.81% |
1.98% |
17.28% |
| EPS Q/Q Growth |
|
2.63% |
-10.81% |
39.02% |
-4.00% |
7.69% |
-50.00% |
25.00% |
-11.11% |
-46.67% |
29.55% |
16.13% |
| Operating Cash Flow Q/Q Growth |
|
20.55% |
-18.68% |
-13.19% |
30.70% |
20.40% |
-2.54% |
-69.33% |
19.33% |
-33.47% |
11.57% |
-63.84% |
| Free Cash Flow Firm Q/Q Growth |
|
-19.48% |
-65.87% |
77.31% |
-132.77% |
-16.38% |
-16.61% |
83.60% |
34.01% |
28.82% |
-361.30% |
-155.88% |
| Invested Capital Q/Q Growth |
|
-25.89% |
-28.89% |
21.42% |
-2.68% |
-10.56% |
-42.76% |
-1.02% |
-11.35% |
-15.23% |
-15.65% |
17.48% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
95.50% |
96.45% |
100.00% |
100.00% |
95.27% |
96.88% |
100.00% |
100.00% |
95.74% |
96.02% |
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) |
|
-120.53% |
-168.51% |
-170.23% |
-128.44% |
-140.00% |
-173.41% |
-115.28% |
-150.12% |
-145.00% |
-188.03% |
-154.43% |
| 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% |
0.00% |
| 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) |
|
-120.53% |
-168.51% |
-170.23% |
-128.44% |
-140.00% |
-173.41% |
-115.28% |
-150.12% |
-145.00% |
-188.03% |
-154.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-133.85% |
0.00% |
-159.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.31 |
-4.81 |
-3.08 |
-3.25 |
-3.05 |
-4.51 |
-3.90 |
-4.62 |
-5.46 |
-5.33 |
-4.38 |
| 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) |
|
-6.87% |
-9.28% |
-6.26% |
-5.52% |
-5.62% |
-9.21% |
-5.82% |
-7.65% |
-7.63% |
-7.90% |
-6.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-39.39% |
-21.95% |
-25.94% |
-27.76% |
-46.48% |
-18.60% |
-27.36% |
-22.72% |
-28.96% |
-30.82% |
| 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) |
|
-6.16 |
-6.87 |
-4.17 |
-4.43 |
-4.36 |
-6.45 |
-5.33 |
-6.33 |
-7.79 |
-7.62 |
-6.05 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.16 |
-6.87 |
-4.17 |
-4.43 |
-4.36 |
-6.45 |
-5.33 |
-6.33 |
-7.79 |
-7.62 |
-6.05 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13.31 |
11.84 |
10.39 |
9.27 |
10.67 |
10.76 |
10.91 |
10.46 |
6.38 |
10.50 |
14.40 |
| Price to Tangible Book Value (P/TBV) |
|
13.31 |
11.84 |
10.39 |
9.27 |
10.67 |
10.76 |
10.91 |
10.46 |
6.38 |
10.50 |
14.40 |
| 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 |
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 |
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 |
0.00 |
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 |
0.00 |
| Financial Leverage |
|
-1.23 |
-1.48 |
-1.33 |
-1.30 |
-1.42 |
-1.72 |
-1.41 |
-1.53 |
-1.50 |
-1.78 |
-1.56 |
| Leverage Ratio |
|
1.27 |
1.50 |
1.37 |
1.32 |
1.43 |
1.72 |
1.43 |
1.54 |
1.51 |
1.79 |
1.58 |
| Compound Leverage Factor |
|
1.21 |
1.45 |
1.37 |
1.32 |
1.36 |
1.67 |
1.43 |
1.54 |
1.45 |
1.72 |
1.58 |
| 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% |
| 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% |
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% |
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 |
|
100.00% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
20.89 |
8.04 |
11.37 |
7.30 |
5.66 |
1.02 |
11.52 |
6.03 |
4.40 |
4.23 |
5.05 |
| 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 |
|
3.99 |
2.75 |
3.46 |
3.17 |
2.74 |
2.09 |
3.28 |
2.66 |
3.07 |
2.38 |
2.27 |
| Quick Ratio |
|
3.96 |
2.74 |
3.42 |
3.14 |
2.72 |
2.08 |
3.25 |
2.64 |
3.06 |
2.38 |
2.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.20 |
-3.66 |
-0.83 |
-1.93 |
-2.25 |
-2.62 |
-0.43 |
-0.28 |
-0.20 |
-0.93 |
-2.38 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
-5.37 |
-6.93 |
-5.44 |
-5.59 |
-6.18 |
-8.82 |
-8.91 |
-9.92 |
-11 |
-13 |
-11 |
| 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 |
|
-2.11 |
-1.15 |
-2.25 |
-1.32 |
-0.81 |
-1.90 |
-3.47 |
-4.33 |
-5.25 |
-4.40 |
-2.00 |
| Enterprise Value (EV) |
|
200 |
125 |
126 |
98 |
100 |
86 |
199 |
150 |
118 |
162 |
180 |
| Market Capitalization |
|
222 |
145 |
146 |
116 |
117 |
105 |
229 |
177 |
153 |
193 |
205 |
| Book Value per Share |
|
$0.97 |
$0.70 |
$0.79 |
$0.68 |
$0.59 |
$0.50 |
$0.90 |
$0.71 |
$0.94 |
$0.72 |
$0.54 |
| Tangible Book Value per Share |
|
$0.97 |
$0.70 |
$0.79 |
$0.68 |
$0.59 |
$0.50 |
$0.90 |
$0.71 |
$0.94 |
$0.72 |
$0.54 |
| Total Capital |
|
17 |
12 |
14 |
13 |
11 |
9.71 |
21 |
17 |
24 |
18 |
14 |
| 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 |
|
-22 |
-19 |
-19 |
-18 |
-17 |
-19 |
-30 |
-27 |
-35 |
-32 |
-25 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.37 |
-6.93 |
-5.44 |
-5.59 |
-6.18 |
-8.82 |
-8.91 |
-9.92 |
-11 |
-13 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
17 |
12 |
14 |
13 |
11 |
9.71 |
21 |
17 |
24 |
18 |
14 |
| Net Working Capital (NWC) |
|
17 |
12 |
14 |
13 |
11 |
9.71 |
21 |
17 |
24 |
18 |
14 |
| Net Nonoperating Expense (NNE) |
|
1.57 |
1.82 |
1.09 |
1.18 |
1.10 |
1.73 |
1.43 |
1.72 |
2.01 |
1.98 |
1.67 |
| Net Nonoperating Obligations (NNO) |
|
-22 |
-19 |
-19 |
-18 |
-17 |
-19 |
-30 |
-27 |
-35 |
-32 |
-25 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
($0.37) |
($0.41) |
($0.25) |
($0.26) |
($0.24) |
($0.36) |
($0.27) |
($0.30) |
($0.44) |
($0.31) |
($0.26) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.10M |
15.56M |
16.56M |
16.90M |
17.23M |
17.11M |
19.94M |
21.37M |
22.72M |
21.81M |
23.41M |
| Adjusted Diluted Earnings per Share |
|
($0.37) |
($0.41) |
($0.25) |
($0.26) |
($0.24) |
($0.36) |
($0.27) |
($0.30) |
($0.44) |
($0.31) |
($0.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.10M |
15.56M |
16.56M |
16.90M |
17.23M |
17.11M |
19.94M |
21.37M |
22.72M |
21.81M |
23.41M |
| 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 |
|
17.33M |
17.77M |
18.36M |
18.65M |
19.32M |
23.39M |
23.63M |
25.46M |
25.61M |
26.49M |
26.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.31 |
-4.81 |
-3.08 |
-3.25 |
-3.05 |
-4.51 |
-3.90 |
-4.62 |
-5.46 |
-5.33 |
-4.38 |
| 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% |
-0.78% |
-1.46% |
-1.09% |
-1.25% |
-2.01% |
-7.55% |
-8.09% |
-8.44% |
-7.94% |
-2.97% |