| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
67,989,078.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
67,989,078.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.27 |
| 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 |
|
38.07% |
-45.43% |
-11.40% |
-15.14% |
-21.98% |
-63.33% |
-72.17% |
-70.16% |
-54.81% |
9.91% |
-8.15% |
| EBIT Growth |
|
37.58% |
-43.32% |
-11.01% |
-14.66% |
-21.36% |
-61.66% |
-69.99% |
-72.91% |
-49.28% |
9.91% |
-6.23% |
| NOPAT Growth |
|
37.58% |
-43.32% |
-11.01% |
-14.66% |
-21.36% |
-61.66% |
-69.99% |
-72.91% |
-49.15% |
9.91% |
-6.13% |
| Net Income Growth |
|
41.43% |
-29.75% |
-3.43% |
-14.86% |
-20.01% |
-62.45% |
-65.68% |
-68.39% |
-52.88% |
10.07% |
-10.63% |
| EPS 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 Growth |
|
1.36% |
14.85% |
-48.86% |
8.77% |
13.95% |
-34.83% |
-38.25% |
-52.56% |
-44.49% |
-61.36% |
-7.94% |
| Free Cash Flow Firm Growth |
|
9.08% |
-447.44% |
-2,091.19% |
-2,351.07% |
-5.15% |
-76.52% |
-33.40% |
-59.89% |
-47.37% |
-44.16% |
-17.39% |
| Invested Capital Growth |
|
-17.22% |
-100.20% |
35.46% |
-55.90% |
-94.43% |
-63,420.00% |
-158.99% |
-340.88% |
-2,671.43% |
97.51% |
-144.38% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
206.98% |
51.89% |
| EBITDA Q/Q Growth |
|
-10.36% |
-11.65% |
15.64% |
-10.78% |
-16.91% |
-49.49% |
11.08% |
-9.49% |
-6.38% |
13.01% |
-5.14% |
| EBIT Q/Q Growth |
|
-10.02% |
-11.38% |
15.30% |
-10.47% |
-16.45% |
-48.38% |
10.94% |
-12.36% |
-0.55% |
10.46% |
-5.05% |
| NOPAT Q/Q Growth |
|
-10.02% |
-11.38% |
15.30% |
-10.47% |
-16.45% |
-48.38% |
10.94% |
-12.36% |
-0.45% |
10.38% |
-4.91% |
| Net Income Q/Q Growth |
|
-6.62% |
-12.94% |
15.05% |
-12.29% |
-11.39% |
-52.88% |
13.36% |
-14.13% |
-1.13% |
10.07% |
-6.59% |
| 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 |
|
-13.96% |
35.33% |
-44.21% |
14.16% |
-7.49% |
-1.33% |
-47.87% |
5.28% |
-1.81% |
-13.16% |
1.08% |
| Free Cash Flow Firm Q/Q Growth |
|
-2,446.76% |
16.94% |
-25.00% |
7.30% |
-9.26% |
-39.43% |
5.54% |
-11.11% |
-0.70% |
-36.39% |
23.08% |
| Invested Capital Q/Q Growth |
|
0.34% |
-100.28% |
28,140.00% |
-44.86% |
-87.32% |
-3,340.82% |
73.96% |
-125.15% |
-35.34% |
96.87% |
-2,458.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-224.42% |
1.52% |
7.73% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-24,053.49% |
-6,815.91% |
-4,717.96% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23,682.56% |
-6,914.02% |
-4,775.56% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23,704.65% |
-6,914.02% |
-4,781.55% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22,540.70% |
-6,603.41% |
-4,633.67% |
| 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 |
|
93.90% |
95.21% |
95.50% |
97.07% |
92.86% |
95.68% |
93.08% |
94.54% |
95.09% |
95.51% |
96.91% |
| 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) |
|
-135.34% |
-200.47% |
-332.14% |
-100.65% |
-70.28% |
-67.31% |
-77.86% |
-103.50% |
-86.99% |
-74.45% |
-80.72% |
| Cash Return on Invested Capital (CROIC) |
|
-1,415.25% |
0.00% |
-2,593.84% |
-2,478.88% |
-3,479.73% |
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% |
-20.20% |
-21.32% |
-33.40% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-19.21% |
-20.36% |
-32.37% |
| Return on Common Equity (ROCE) |
|
-135.34% |
-200.47% |
-332.14% |
-100.65% |
-70.28% |
-67.31% |
-77.86% |
-103.50% |
-86.99% |
-74.45% |
-80.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-75.70% |
0.00% |
-117.25% |
-163.22% |
-58.30% |
0.00% |
-50.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.88 |
-8.77 |
-7.43 |
-8.21 |
-9.56 |
-14 |
-13 |
-14 |
-14 |
-13 |
-13 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16,577.79% |
-4,839.81% |
-3,342.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.88% |
-15.96% |
-23.35% |
-7.48% |
-4.82% |
-6.41% |
-5.40% |
-7.51% |
-5.89% |
-4.68% |
-5.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-19.78% |
- |
- |
- |
-12.35% |
-10.66% |
-13.58% |
-15.38% |
-15.84% |
-20.22% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
324.42% |
98.48% |
92.27% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10,210.47% |
2,776.52% |
1,643.64% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13,247.67% |
4,139.02% |
3,139.65% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23,458.14% |
6,915.53% |
4,783.29% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-13 |
-11 |
-12 |
-14 |
-20 |
-18 |
-20 |
-20 |
-18 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-12 |
-10 |
-11 |
-13 |
-20 |
-18 |
-19 |
-21 |
-18 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.24 |
15.17 |
13.26 |
22.91 |
13.59 |
9.32 |
9.14 |
9.72 |
12.85 |
11.54 |
22.14 |
| Price to Tangible Book Value (P/TBV) |
|
4.68 |
16.96 |
15.14 |
27.31 |
14.34 |
9.66 |
9.44 |
10.07 |
13.36 |
12.04 |
23.26 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13,846.82 |
2,658.43 |
1,954.57 |
| 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) |
|
97.14 |
0.00 |
318.21 |
765.56 |
10,163.25 |
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 |
12,739.68 |
2,427.75 |
1,863.60 |
| 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 |
|
-0.93 |
-0.94 |
-0.90 |
-0.97 |
-0.99 |
-1.02 |
-1.00 |
-1.01 |
-1.01 |
-1.02 |
-1.02 |
| Leverage Ratio |
|
2.63 |
3.25 |
4.66 |
1.32 |
1.21 |
1.20 |
1.18 |
1.22 |
1.17 |
1.16 |
1.16 |
| Compound Leverage Factor |
|
2.47 |
3.10 |
4.45 |
1.28 |
1.12 |
1.15 |
1.10 |
1.16 |
1.12 |
1.11 |
1.13 |
| 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 |
|
3.00 |
19.41 |
12.57 |
14.81 |
41.24 |
32.87 |
39.79 |
34.11 |
39.07 |
33.68 |
49.34 |
| 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 |
|
9.50 |
6.76 |
7.06 |
4.57 |
11.93 |
11.88 |
15.58 |
12.05 |
10.02 |
10.53 |
7.26 |
| Quick Ratio |
|
9.28 |
6.61 |
6.87 |
4.39 |
11.72 |
11.74 |
15.37 |
11.85 |
9.82 |
10.22 |
6.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.51 |
-6.24 |
-7.80 |
-7.23 |
-7.90 |
-11 |
-10 |
-12 |
-12 |
-16 |
-12 |
| Operating Cash Flow to CapEx |
|
-45,595.65% |
-15,772.09% |
-195,600.00% |
-28,948.28% |
-23,747.37% |
-17,252.83% |
-30,046.67% |
-12,433.98% |
-21,030.65% |
-14,052.38% |
-44,227.27% |
| 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 |
0.01 |
| 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 |
7.70 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.32 |
0.72 |
| Accounts Payable Turnover |
|
0.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.24 |
0.35 |
| 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 |
47.38 |
| Days Payable Outstanding (DPO) |
|
485.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,077.64 |
1,506.73 |
1,030.15 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3,077.64 |
-1,506.73 |
-982.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.76 |
-0.01 |
1.40 |
0.77 |
0.10 |
-3.18 |
-0.83 |
-1.86 |
-2.52 |
-0.08 |
-2.02 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.22 |
-0.53 |
| Increase / (Decrease) in Invested Capital |
|
-0.37 |
-2.54 |
0.37 |
-0.98 |
-1.66 |
-3.17 |
-2.23 |
-2.64 |
-2.62 |
3.10 |
-1.19 |
| Enterprise Value (EV) |
|
171 |
629 |
446 |
592 |
996 |
953 |
963 |
909 |
1,096 |
850 |
1,400 |
| Market Capitalization |
|
221 |
673 |
481 |
618 |
1,075 |
1,071 |
1,082 |
1,015 |
1,191 |
930 |
1,468 |
| Book Value per Share |
|
$0.95 |
$0.81 |
$0.66 |
$0.49 |
$1.29 |
$1.87 |
$1.76 |
$1.55 |
$1.38 |
$1.19 |
$0.98 |
| Tangible Book Value per Share |
|
$0.86 |
$0.72 |
$0.58 |
$0.41 |
$1.22 |
$1.80 |
$1.70 |
$1.50 |
$1.33 |
$1.14 |
$0.93 |
| Total Capital |
|
52 |
44 |
36 |
27 |
79 |
115 |
118 |
104 |
93 |
81 |
66 |
| 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 |
|
-50 |
-44 |
-35 |
-26 |
-79 |
-118 |
-119 |
-106 |
-95 |
-81 |
-68 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.04 |
0.01 |
0.03 |
0.04 |
0.05 |
0.05 |
0.10 |
0.06 |
0.11 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.20 |
-5.75 |
-4.12 |
-4.92 |
-5.36 |
-8.64 |
-6.13 |
-7.17 |
-7.76 |
-5.24 |
-6.99 |
| Debt-free Net Working Capital (DFNWC) |
|
46 |
39 |
31 |
21 |
74 |
109 |
113 |
99 |
87 |
75 |
61 |
| Net Working Capital (NWC) |
|
46 |
39 |
31 |
21 |
74 |
109 |
113 |
99 |
87 |
75 |
61 |
| Net Nonoperating Expense (NNE) |
|
2.69 |
3.16 |
2.71 |
3.17 |
3.12 |
5.20 |
4.16 |
4.98 |
5.13 |
4.66 |
5.18 |
| Net Nonoperating Obligations (NNO) |
|
-50 |
-44 |
-35 |
-26 |
-79 |
-118 |
-119 |
-106 |
-95 |
-81 |
-68 |
| Total Depreciation and Amortization (D&A) |
|
0.30 |
0.30 |
0.30 |
0.30 |
0.29 |
0.29 |
0.28 |
0.83 |
-0.30 |
0.26 |
0.26 |
| 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% |
-9,019.77% |
-1,496.29% |
-930.09% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
101,694.19% |
21,570.86% |
8,166.98% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
101,694.19% |
21,570.86% |
8,166.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.19) |
($0.18) |
($0.18) |
($0.20) |
($0.21) |
($0.33) |
($0.25) |
($0.28) |
($0.29) |
($0.26) |
($0.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
54.92M |
49.74M |
55.17M |
57.18M |
61.07M |
58.40M |
67.13M |
67.28M |
67.39M |
67.40M |
67.99M |
| Adjusted 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 Diluted Shares Outstanding |
|
54.99M |
55.23M |
55.23M |
61.29M |
61.52M |
67.27M |
67.27M |
67.28M |
67.77M |
67.99M |
69.21M |
| 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 |
|
54.99M |
55.23M |
55.23M |
61.29M |
61.52M |
67.27M |
67.27M |
67.28M |
67.77M |
67.99M |
69.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.88 |
-8.77 |
-7.43 |
-8.21 |
-9.56 |
-14 |
-13 |
-14 |
-14 |
-13 |
-13 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16,577.79% |
-4,839.81% |
-3,342.89% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22,540.70% |
-6,603.41% |
-4,633.67% |
| 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% |
0.00% |
-0.52% |
0.00% |
0.00% |
-0.08% |
0.00% |
-0.08% |