| DEI Shares Outstanding |
|
41,352,381.00 |
54,769,800.00 |
55,914,741.00 |
55,933,827.00 |
57,266,358.00 |
- |
68,333,065.00 |
68,421,277.00 |
85,728,492.00 |
85,754,086.00 |
87,156,961.00 |
| DEI Adjusted Shares Outstanding |
|
41,352,381.00 |
54,769,800.00 |
55,914,741.00 |
55,933,827.00 |
57,266,358.00 |
- |
68,333,065.00 |
68,421,277.00 |
85,728,492.00 |
85,754,086.00 |
87,156,961.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.52 |
-0.49 |
-0.55 |
-0.54 |
-0.60 |
- |
-0.44 |
-0.64 |
-0.49 |
-0.54 |
-0.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
-0.34% |
-11.75% |
-16.08% |
-55.00% |
-60.25% |
-21.53% |
-1.61% |
-42.81% |
-22.56% |
- |
-66.01% |
| EBIT Growth |
|
-0.34% |
-11.68% |
-15.99% |
-54.72% |
-60.04% |
-21.56% |
-1.72% |
-42.81% |
-22.36% |
- |
-65.74% |
| NOPAT Growth |
|
-0.52% |
-11.75% |
-16.00% |
-55.22% |
-61.17% |
-20.88% |
-1.56% |
-42.75% |
-21.95% |
- |
-66.28% |
| Net Income Growth |
|
5.36% |
-2.27% |
-9.49% |
-51.19% |
-60.71% |
-25.38% |
1.88% |
-44.11% |
-22.17% |
- |
-74.70% |
| EPS Growth |
|
15.79% |
27.69% |
20.00% |
-10.20% |
-25.00% |
-6.38% |
35.71% |
5.56% |
18.33% |
- |
-44.44% |
| Operating Cash Flow Growth |
|
-26.41% |
6.27% |
-15.23% |
-24.59% |
-18.78% |
-42.26% |
-87.18% |
-8.45% |
-27.80% |
- |
-4.57% |
| Free Cash Flow Firm Growth |
|
-18.64% |
-36.30% |
-78.58% |
-27.06% |
37.10% |
57.90% |
-24.41% |
-82.67% |
-140.77% |
- |
-0.58% |
| Invested Capital Growth |
|
63.95% |
-15.08% |
-15.30% |
-103.74% |
-797.11% |
-217.52% |
26.89% |
-14.54% |
-16.53% |
- |
-136.29% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
-8.28% |
-29.59% |
-13.23% |
2.45% |
-11.95% |
1.72% |
5.33% |
-37.11% |
3.93% |
- |
-15.76% |
| EBIT Q/Q Growth |
|
-8.21% |
-29.47% |
-13.19% |
2.42% |
-11.92% |
1.66% |
5.28% |
-36.99% |
4.10% |
- |
-15.57% |
| NOPAT Q/Q Growth |
|
-8.06% |
-30.31% |
-12.90% |
2.36% |
-12.20% |
2.27% |
5.15% |
-37.25% |
4.15% |
- |
-15.78% |
| Net Income Q/Q Growth |
|
-7.00% |
-24.51% |
-15.68% |
1.90% |
-13.74% |
2.86% |
9.47% |
-44.08% |
3.58% |
- |
-15.26% |
| EPS Q/Q Growth |
|
2.04% |
2.08% |
-19.15% |
3.57% |
-11.11% |
16.67% |
28.00% |
-41.67% |
3.92% |
- |
-1.96% |
| Operating Cash Flow Q/Q Growth |
|
-2.84% |
18.77% |
-27.17% |
-17.28% |
1.96% |
2.71% |
-67.32% |
32.05% |
-15.54% |
- |
-19.99% |
| Free Cash Flow Firm Q/Q Growth |
|
-42.27% |
-4.01% |
-10.38% |
22.21% |
29.56% |
30.39% |
-226.18% |
-14.21% |
7.16% |
- |
22.94% |
| Invested Capital Q/Q Growth |
|
69.85% |
-347.76% |
-60.00% |
5.67% |
-32.75% |
-58.48% |
63.16% |
-47.78% |
-35.06% |
- |
8.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
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% |
| Interest Burden Percent |
|
91.81% |
88.29% |
90.23% |
90.72% |
92.19% |
91.06% |
87.04% |
91.55% |
92.05% |
- |
91.75% |
| Effective Tax Rate |
|
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% |
| 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) |
|
-38.98% |
-42.82% |
-48.31% |
-56.40% |
-51.76% |
-39.07% |
-41.59% |
-49.72% |
-59.22% |
- |
-42.86% |
| 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) |
|
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% |
| Return on Common Equity (ROCE) |
|
-38.98% |
-42.82% |
-48.31% |
-56.40% |
-51.76% |
-39.07% |
-41.59% |
-49.72% |
-59.22% |
- |
-42.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-34.91% |
0.00% |
-42.04% |
0.00% |
0.00% |
0.00% |
-33.61% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-21 |
-24 |
-23 |
-26 |
-26 |
-24 |
-34 |
-32 |
-35 |
-41 |
| NOPAT Margin |
|
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) |
|
-2.07% |
-2.35% |
-3.19% |
-3.40% |
-3.34% |
-2.25% |
-1.86% |
-3.44% |
-3.74% |
- |
-2.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-8.39% |
-10.17% |
-10.33% |
-13.24% |
-6.29% |
-6.37% |
-9.62% |
-10.34% |
-7.28% |
-8.40% |
| 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% |
| 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% |
| R&D to Revenue |
|
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% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-30 |
-34 |
-33 |
-37 |
-37 |
-35 |
-48 |
-46 |
-50 |
-58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-30 |
-34 |
-33 |
-37 |
-37 |
-35 |
-48 |
-46 |
-50 |
-58 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.86 |
3.03 |
2.68 |
2.66 |
3.44 |
0.82 |
0.67 |
0.84 |
2.73 |
- |
2.70 |
| Price to Tangible Book Value (P/TBV) |
|
1.86 |
3.03 |
2.68 |
2.66 |
3.44 |
0.82 |
0.67 |
0.84 |
2.73 |
- |
2.70 |
| 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 |
| 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 |
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 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
- |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
- |
0.01 |
| Financial Leverage |
|
-1.01 |
-1.03 |
-1.06 |
-1.05 |
-1.04 |
-1.05 |
-1.04 |
-1.04 |
-1.07 |
- |
-1.04 |
| Leverage Ratio |
|
1.06 |
1.09 |
1.12 |
1.11 |
1.10 |
1.10 |
1.09 |
1.11 |
1.15 |
- |
1.09 |
| Compound Leverage Factor |
|
0.98 |
0.96 |
1.01 |
1.01 |
1.02 |
1.00 |
0.95 |
1.02 |
1.06 |
- |
1.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.86% |
0.97% |
- |
0.62% |
| 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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.86% |
0.97% |
- |
0.62% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.14% |
99.03% |
- |
99.38% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.02 |
- |
-0.01 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.29 |
1.98 |
- |
2.50 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.02 |
- |
-0.01 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
- |
-0.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.26 |
2.82 |
- |
3.56 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
- |
-0.02 |
| Altman Z-Score |
|
16.84 |
19.16 |
12.68 |
11.82 |
11.12 |
4.21 |
5.10 |
3.53 |
9.58 |
- |
14.52 |
| 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 |
|
17.66 |
12.33 |
9.61 |
9.13 |
7.10 |
10.50 |
15.22 |
11.09 |
8.03 |
- |
10.88 |
| Quick Ratio |
|
17.34 |
12.11 |
9.49 |
9.01 |
7.00 |
10.40 |
15.07 |
10.91 |
7.90 |
- |
10.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-19 |
-20 |
-22 |
-17 |
-12 |
-8.53 |
-28 |
-32 |
-29 |
-36 |
-28 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-15,356.86% |
-459,250.00% |
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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
| Inventory Turnover |
|
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 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
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 |
|
-1.77 |
-7.91 |
-13 |
-12 |
-16 |
-25 |
-9.26 |
-14 |
-18 |
-24 |
-22 |
| Invested Capital Turnover |
|
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 |
|
3.13 |
-1.04 |
-1.68 |
-6.08 |
-14 |
-17 |
3.40 |
-1.74 |
-2.62 |
1.24 |
-13 |
| Enterprise Value (EV) |
|
234 |
507 |
384 |
366 |
469 |
-100 |
-136 |
-67 |
513 |
- |
797 |
| Market Capitalization |
|
511 |
768 |
633 |
605 |
684 |
334 |
257 |
291 |
839 |
- |
1,300 |
| Book Value per Share |
|
$6.65 |
$4.64 |
$4.23 |
$4.06 |
$3.47 |
$7.14 |
$5.61 |
$5.05 |
$3.59 |
$5.58 |
$5.51 |
| Tangible Book Value per Share |
|
$6.65 |
$4.64 |
$4.23 |
$4.06 |
$3.47 |
$7.14 |
$5.61 |
$5.05 |
$3.59 |
$5.58 |
$5.51 |
| Total Capital |
|
275 |
254 |
236 |
227 |
199 |
409 |
383 |
348 |
310 |
482 |
483 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
3.00 |
3.00 |
3.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
3.00 |
3.00 |
3.00 |
| Net Debt |
|
-277 |
-262 |
-249 |
-239 |
-215 |
-434 |
-393 |
-359 |
-326 |
-502 |
-502 |
| Capital Expenditures (CapEx) |
|
-0.01 |
0.00 |
0.15 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-11 |
-17 |
-23 |
-23 |
-27 |
-37 |
-22 |
-27 |
-36 |
-42 |
-39 |
| Debt-free Net Working Capital (DFNWC) |
|
266 |
245 |
226 |
216 |
187 |
397 |
371 |
335 |
293 |
464 |
466 |
| Net Working Capital (NWC) |
|
266 |
245 |
226 |
216 |
187 |
397 |
371 |
335 |
293 |
464 |
466 |
| Net Nonoperating Expense (NNE) |
|
5.16 |
5.48 |
6.93 |
6.91 |
8.22 |
7.83 |
5.98 |
10 |
10 |
11 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-277 |
-262 |
-249 |
-239 |
-215 |
-434 |
-393 |
-359 |
-326 |
-502 |
-502 |
| Total Depreciation and Amortization (D&A) |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.10 |
0.12 |
0.13 |
0.13 |
0.04 |
0.19 |
0.12 |
| 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% |
| 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% |
| 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% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.48) |
($0.47) |
($0.56) |
($0.54) |
($0.60) |
($0.50) |
($0.36) |
($0.51) |
($0.49) |
($0.51) |
($0.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
44.98M |
45.25M |
55.57M |
56.28M |
57.26M |
58.74M |
85.43M |
85.50M |
85.73M |
87.01M |
102.80M |
| Adjusted Diluted Earnings per Share |
|
($0.48) |
($0.47) |
($0.56) |
($0.54) |
($0.60) |
($0.50) |
($0.36) |
($0.51) |
($0.49) |
($0.51) |
($0.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
44.98M |
45.25M |
55.57M |
56.28M |
57.26M |
58.74M |
85.43M |
85.50M |
85.73M |
87.01M |
102.80M |
| 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 |
|
54.77M |
55.91M |
55.93M |
57.27M |
57.30M |
68.33M |
68.42M |
85.73M |
85.75M |
87.16M |
87.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-21 |
-24 |
-23 |
-26 |
-26 |
-24 |
-34 |
-32 |
-35 |
-41 |
| Normalized NOPAT Margin |
|
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% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |