| DEI Shares Outstanding |
|
0.00 |
0.00 |
141,805,722.00 |
17,399,749.00 |
32,198,453.00 |
46,166,980.00 |
55,043,789.00 |
61,327,914.00 |
74,423,960.00 |
80,020,131.00 |
80,020,131.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
14,926,918.00 |
17,399,749.00 |
32,198,453.00 |
46,166,980.00 |
55,043,789.00 |
61,327,914.00 |
74,423,960.00 |
80,020,131.00 |
80,020,131.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.84 |
-0.71 |
-0.80 |
-0.38 |
-0.37 |
-0.30 |
-0.28 |
-0.28 |
-0.36 |
| 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% |
-14.59% |
-8.33% |
1.58% |
-108.43% |
31.25% |
-16.59% |
9.28% |
-19.03% |
-7.75% |
-21.29% |
| EBIT Growth |
|
0.00% |
-13.10% |
-8.96% |
1.54% |
-110.20% |
30.89% |
-16.29% |
9.43% |
-17.51% |
-7.84% |
-21.14% |
| NOPAT Growth |
|
0.00% |
-13.10% |
-8.96% |
-2.06% |
-24.07% |
-27.09% |
-2.88% |
3.10% |
-28.64% |
0.21% |
-12.46% |
| Net Income Growth |
|
0.00% |
-13.55% |
-10.15% |
-0.60% |
-104.47% |
30.89% |
-16.69% |
10.85% |
-14.54% |
-8.43% |
-26.17% |
| EPS Growth |
|
0.00% |
-900.00% |
6.67% |
5.36% |
-41.51% |
62.67% |
12.50% |
35.14% |
2.27% |
3.41% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-14.58% |
-227.45% |
26.19% |
-75.63% |
-12.76% |
-1.49% |
1.70% |
-34.32% |
14.23% |
-1.15% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-55.45% |
26.50% |
8.90% |
-252.89% |
32.64% |
-124.66% |
92.94% |
-637.51% |
-20.57% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-10.48% |
-94.80% |
-97.46% |
54.42% |
-19.84% |
272.42% |
-154.43% |
-39.78% |
-15.68% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT 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% |
| NOPAT 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% |
| Net Income 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% |
| EPS 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% |
| Operating Cash Flow 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% |
| Free Cash Flow Firm 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% |
| Invested Capital 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% |
| 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 |
|
100.02% |
100.06% |
100.91% |
103.32% |
100.00% |
100.00% |
100.19% |
100.34% |
100.35% |
100.42% |
100.28% |
| Interest Burden Percent |
|
98.58% |
98.93% |
99.17% |
98.96% |
99.46% |
99.47% |
99.62% |
97.91% |
95.42% |
95.88% |
100.01% |
| 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% |
-141.63% |
-170.73% |
-224.48% |
-1,145.56% |
-182.62% |
-86.40% |
-76.73% |
-103.90% |
-188.57% |
11,480.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-294.19% |
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) |
|
0.00% |
-141.63% |
-170.73% |
-224.48% |
-1,145.56% |
-182.62% |
-86.40% |
-76.73% |
-103.90% |
-188.57% |
11,480.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-141.63% |
-188.52% |
-275.00% |
0.00% |
-90.92% |
-72.87% |
-93.71% |
-100.69% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.04 |
-7.97 |
-8.68 |
-8.86 |
-11 |
-14 |
-14 |
-14 |
-18 |
-18 |
-20 |
| 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% |
-62.79% |
-37.45% |
-37.28% |
-139.66% |
-20.90% |
-21.23% |
-20.33% |
-17.34% |
-26.19% |
-106.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-71.11% |
-85.82% |
-542.13% |
529.28% |
| 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) |
|
-10 |
-11 |
-12 |
-12 |
-26 |
-18 |
-21 |
-19 |
-22 |
-24 |
-29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.93 |
-11 |
-12 |
-12 |
-25 |
-17 |
-20 |
-18 |
-22 |
-24 |
-29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
5.95 |
0.00 |
3.95 |
2.27 |
4.58 |
3.97 |
20.62 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
5.95 |
0.00 |
3.95 |
2.27 |
4.58 |
3.97 |
20.62 |
0.00 |
| 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 |
7.93 |
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 |
-1.54 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.54 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.32 |
-1.37 |
-1.75 |
-4.67 |
-1.82 |
-1.23 |
-0.91 |
-0.88 |
-1.55 |
32.50 |
| Leverage Ratio |
|
0.00 |
1.38 |
1.75 |
2.28 |
5.84 |
2.18 |
1.32 |
1.33 |
1.41 |
1.77 |
-41.92 |
| Compound Leverage Factor |
|
0.00 |
1.37 |
1.73 |
2.25 |
5.81 |
2.17 |
1.31 |
1.30 |
1.34 |
1.70 |
-41.93 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
284.32% |
0.62% |
0.99% |
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% |
284.32% |
0.62% |
0.99% |
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% |
100.00% |
100.00% |
100.00% |
-184.32% |
99.39% |
99.01% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.43 |
1.40 |
1.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.98 |
1.74 |
2.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-29.54 |
-26.50 |
-9.94 |
-7.77 |
-10.17 |
-11.67 |
-42.92 |
-87.98 |
| 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 |
|
0.00 |
3.55 |
3.41 |
5.13 |
1.47 |
12.45 |
16.69 |
9.05 |
9.01 |
2.55 |
1.12 |
| Quick Ratio |
|
0.00 |
3.48 |
3.18 |
4.89 |
1.26 |
11.56 |
15.66 |
3.09 |
8.24 |
2.28 |
0.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.41 |
-8.41 |
-6.18 |
-5.63 |
-20 |
-13 |
-30 |
-2.12 |
-16 |
-19 |
| Operating Cash Flow to CapEx |
|
13,886.61% |
53,035.12% |
-14,079.55% |
-11,092.06% |
-182,545.67% |
-76,097.66% |
-7,843.70% |
-42,464.05% |
-382,555.29% |
-11,427.01% |
-335,200.00% |
| 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 |
-2.56 |
-2.82 |
-5.50 |
-11 |
-4.95 |
-5.93 |
10 |
-5.57 |
-7.78 |
-9.00 |
| 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 |
-2.56 |
-0.27 |
-2.68 |
-5.36 |
5.91 |
-0.98 |
16 |
-16 |
-2.21 |
-1.22 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
17 |
72 |
52 |
32 |
81 |
56 |
57 |
65 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
27 |
83 |
77 |
64 |
90 |
83 |
68 |
70 |
| Book Value per Share |
|
$0.00 |
$0.63 |
$0.47 |
$0.03 |
$0.00 |
$0.60 |
$0.61 |
$0.36 |
$0.34 |
$0.04 |
($0.05) |
| Tangible Book Value per Share |
|
$0.00 |
$0.63 |
$0.47 |
$0.03 |
$0.00 |
$0.60 |
$0.61 |
$0.36 |
$0.34 |
$0.04 |
($0.05) |
| Total Capital |
|
0.00 |
7.95 |
6.58 |
4.54 |
0.05 |
20 |
29 |
20 |
21 |
3.30 |
-3.80 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.12 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.12 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-11 |
-9.41 |
-10 |
-11 |
-24 |
-32 |
-8.62 |
-26 |
-11 |
-5.20 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.02 |
0.08 |
0.08 |
0.01 |
0.02 |
0.22 |
0.04 |
0.01 |
0.17 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.79 |
0.60 |
-1.51 |
-6.23 |
-0.15 |
0.75 |
15 |
-0.74 |
-3.53 |
-4.46 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
7.72 |
10 |
8.53 |
4.67 |
24 |
33 |
23 |
26 |
7.55 |
0.74 |
| Net Working Capital (NWC) |
|
0.00 |
7.72 |
10 |
8.53 |
4.67 |
24 |
33 |
23 |
26 |
7.55 |
0.74 |
| Net Nonoperating Expense (NNE) |
|
2.88 |
3.30 |
3.73 |
3.62 |
15 |
3.67 |
6.21 |
4.43 |
3.10 |
4.91 |
8.65 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-11 |
-9.41 |
-10 |
-11 |
-24 |
-34 |
-9.36 |
-26 |
-11 |
-5.20 |
| Total Depreciation and Amortization (D&A) |
|
0.13 |
0.00 |
0.07 |
0.08 |
0.37 |
0.35 |
0.35 |
0.29 |
0.06 |
0.09 |
0.07 |
| 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 |
($1.14) |
($1.06) |
($1.50) |
($0.56) |
($0.49) |
($0.43) |
($0.41) |
($0.28) |
($0.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
13.94M |
16.02M |
22.14M |
40.34M |
53.51M |
58.03M |
67.62M |
76.48M |
95.86M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.14) |
($1.06) |
($1.50) |
($0.56) |
($0.49) |
($0.43) |
($0.41) |
($0.28) |
($0.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.94M |
16.02M |
22.14M |
40.34M |
53.51M |
58.03M |
67.62M |
76.48M |
95.86M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.14) |
($1.06) |
($1.50) |
($0.56) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
14.93M |
17.40M |
32.20M |
92.33M |
55.04M |
61.33M |
74.42M |
80.02M |
116.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.04 |
-7.97 |
-8.68 |
-8.86 |
-11 |
-14 |
-14 |
-14 |
-18 |
-18 |
-20 |
| 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 |
|
31.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |