| DEI Shares Outstanding |
|
264,233,646.00 |
271,322,956.00 |
34,673,884.00 |
35,551,570.00 |
39,858,691.00 |
41,553,718.00 |
60,115,450.00 |
105,214,639.00 |
95,040,608.00 |
5,834,199.00 |
14,638,029.00 |
| DEI Adjusted Shares Outstanding |
|
1,651,460.00 |
1,695,768.00 |
1,733,694.00 |
1,777,579.00 |
1,992,935.00 |
2,077,686.00 |
3,005,773.00 |
5,260,732.00 |
4,752,030.00 |
5,834,199.00 |
14,638,029.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-46.26 |
-464.62 |
174.32 |
164.51 |
-2.61 |
-17.07 |
12.76 |
-3.49 |
-8.69 |
-19.73 |
-6.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.95% |
3.59% |
77.54% |
-8.00% |
-49.97% |
-13.25% |
9.68% |
10.08% |
-26.17% |
-12.05% |
2.02% |
| EBITDA Growth |
|
-241.98% |
135.81% |
-198.96% |
124.47% |
459.97% |
-34.73% |
258.20% |
-89.37% |
-284.94% |
-469.93% |
90.96% |
| EBIT Growth |
|
-338.13% |
121.42% |
-291.26% |
93.29% |
1,221.15% |
-66.14% |
697.41% |
-107.92% |
-469.39% |
-243.95% |
78.53% |
| NOPAT Growth |
|
-436.01% |
119.71% |
-314.20% |
83.42% |
546.78% |
-60.37% |
-153.14% |
-273.59% |
-73.10% |
-44.34% |
41.20% |
| Net Income Growth |
|
-547.19% |
93.70% |
-800.04% |
1.27% |
87.83% |
-580.60% |
208.17% |
-147.89% |
-124.77% |
-178.77% |
12.20% |
| EPS Growth |
|
-547.19% |
93.70% |
-3,225.00% |
4.00% |
88.33% |
-492.86% |
61.45% |
12.50% |
-124.77% |
-157.49% |
64.34% |
| Operating Cash Flow Growth |
|
-294.23% |
173.00% |
-158.81% |
-235.04% |
92.99% |
35.06% |
-4,297.39% |
85.49% |
-107.52% |
-132.50% |
-60.32% |
| Free Cash Flow Firm Growth |
|
-83.27% |
2,105.78% |
-94.73% |
-179.18% |
283.72% |
-9.91% |
-1,053.76% |
-48.73% |
83.67% |
-117.27% |
49.83% |
| Invested Capital Growth |
|
-230.52% |
-65.71% |
-47.00% |
-3.24% |
18.36% |
7.04% |
28.43% |
40.44% |
-70.49% |
-51.30% |
-21.36% |
| Revenue Q/Q Growth |
|
-5.51% |
-2.28% |
97.23% |
-13.17% |
0.00% |
0.00% |
3.62% |
2.14% |
-11.24% |
-3.60% |
6.37% |
| EBITDA Q/Q Growth |
|
-753.80% |
164.39% |
-265.05% |
225.10% |
0.00% |
0.00% |
1,055.59% |
-88.40% |
-338.56% |
16.73% |
-335.93% |
| EBIT Q/Q Growth |
|
-16,564.89% |
136.16% |
-116.75% |
66.63% |
0.00% |
0.00% |
1,034.15% |
-108.75% |
-253.29% |
14.58% |
-44.74% |
| NOPAT Q/Q Growth |
|
-398.08% |
133.11% |
-106.27% |
50.54% |
0.00% |
0.00% |
24.50% |
-4.83% |
-52.17% |
5.05% |
26.92% |
| Net Income Q/Q Growth |
|
-697.85% |
89.97% |
-30.73% |
14.87% |
0.00% |
0.00% |
191.48% |
-147.73% |
-78.12% |
8.87% |
-1.81% |
| EPS Q/Q Growth |
|
-697.85% |
89.97% |
94.67% |
16.67% |
0.00% |
0.00% |
60.00% |
-55.56% |
-78.12% |
13.17% |
-9.93% |
| Operating Cash Flow Q/Q Growth |
|
44.18% |
-41.65% |
-482.37% |
-104.08% |
0.00% |
95.35% |
-369.49% |
81.63% |
-68.56% |
-141.59% |
7.00% |
| Free Cash Flow Firm Q/Q Growth |
|
107.06% |
21.40% |
104.13% |
-101.69% |
0.00% |
0.00% |
0.00% |
19.24% |
20.92% |
-125.86% |
85.73% |
| Invested Capital Q/Q Growth |
|
-208.12% |
-80.10% |
0.00% |
7.13% |
0.00% |
0.00% |
-48.09% |
-588.77% |
-221.69% |
27.24% |
-1.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.66% |
-75.10% |
39.48% |
41.62% |
42.81% |
43.12% |
41.11% |
33.94% |
40.08% |
40.08% |
36.86% |
| EBITDA Margin |
|
-12.66% |
4.38% |
-2.44% |
0.65% |
7.26% |
5.46% |
17.83% |
1.72% |
-4.31% |
-27.95% |
-2.48% |
| Operating Margin |
|
-14.25% |
2.71% |
-3.27% |
-0.59% |
5.26% |
2.40% |
-0.84% |
-3.95% |
-9.27% |
-15.21% |
-8.77% |
| EBIT Margin |
|
-14.29% |
2.95% |
-3.18% |
-0.23% |
5.20% |
2.03% |
14.75% |
-1.06% |
-8.18% |
-31.99% |
-6.73% |
| Profit (Net Income) Margin |
|
-16.05% |
-0.98% |
-4.95% |
-5.31% |
-1.29% |
-10.14% |
10.00% |
-4.35% |
-13.25% |
-42.00% |
-36.14% |
| Tax Burden Percent |
|
101.57% |
320.21% |
93.30% |
105.88% |
118.22% |
100.68% |
96.62% |
111.81% |
101.75% |
100.72% |
101.01% |
| Interest Burden Percent |
|
110.60% |
-10.33% |
166.79% |
2,163.87% |
-21.04% |
-496.69% |
70.20% |
367.02% |
159.21% |
130.36% |
531.50% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.38% |
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) |
|
82.00% |
1.30% |
11.02% |
22.93% |
2.62% |
22.82% |
-29.97% |
16.10% |
40.11% |
80.52% |
55.64% |
| 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) |
|
-23.14% |
6.45% |
-13.14% |
-0.99% |
12.36% |
3.93% |
28.52% |
-2.16% |
-12.70% |
-51.11% |
-12.05% |
| Return on Assets (ROA) |
|
-26.00% |
-2.13% |
-20.45% |
-22.79% |
-3.08% |
-19.65% |
19.34% |
-8.85% |
-20.58% |
-67.11% |
-64.71% |
| Return on Common Equity (ROCE) |
|
82.00% |
1.30% |
11.02% |
22.93% |
2.62% |
22.82% |
-29.97% |
16.10% |
40.11% |
80.52% |
55.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
60.69% |
3.46% |
24.99% |
21.42% |
2.62% |
31.59% |
-26.68% |
21.77% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-47 |
9.35 |
-20 |
-3.32 |
15 |
5.88 |
-3.13 |
-12 |
-20 |
-29 |
-17 |
| NOPAT Margin |
|
-9.97% |
1.90% |
-2.29% |
-0.41% |
3.68% |
1.68% |
-0.82% |
-2.77% |
-6.49% |
-10.65% |
-6.14% |
| Net Nonoperating Expense Percent (NNEP) |
|
32.16% |
4.26% |
6.92% |
33.36% |
14.73% |
41.03% |
-50.08% |
7.97% |
29.03% |
90.57% |
71.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
163.04% |
70.68% |
31.76% |
| Cost of Revenue to Revenue |
|
57.34% |
175.10% |
60.52% |
58.38% |
57.19% |
56.88% |
58.89% |
66.06% |
59.92% |
59.92% |
63.14% |
| SG&A Expenses to Revenue |
|
11.30% |
20.93% |
5.96% |
8.11% |
13.51% |
12.01% |
11.80% |
11.31% |
16.54% |
23.34% |
15.71% |
| R&D to Revenue |
|
10.23% |
18.00% |
4.41% |
3.99% |
9.01% |
11.93% |
13.51% |
10.56% |
12.21% |
11.36% |
8.41% |
| Operating Expenses to Revenue |
|
56.91% |
80.56% |
3.27% |
0.59% |
37.55% |
40.72% |
41.96% |
37.90% |
49.35% |
55.28% |
45.62% |
| Earnings before Interest and Taxes (EBIT) |
|
-68 |
15 |
-28 |
-1.87 |
21 |
7.09 |
57 |
-4.48 |
-25 |
-88 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-60 |
22 |
-21 |
5.22 |
29 |
19 |
68 |
7.27 |
-13 |
-77 |
-6.93 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.34 |
0.48 |
0.14 |
0.07 |
0.29 |
0.99 |
0.36 |
0.29 |
0.18 |
0.31 |
0.25 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.42 |
0.19 |
0.00 |
0.00 |
3.56 |
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% |
239.45% |
520.60% |
0.00% |
0.00% |
28.11% |
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) |
|
0.55 |
0.58 |
0.27 |
0.24 |
0.66 |
1.18 |
0.63 |
0.43 |
0.45 |
0.69 |
0.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
13.30 |
0.00 |
36.68 |
9.04 |
21.52 |
3.55 |
25.18 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
19.69 |
0.00 |
0.00 |
12.63 |
57.92 |
4.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
30.66 |
0.00 |
0.00 |
17.82 |
69.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
33.52 |
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) |
|
208.31 |
10.44 |
164.06 |
0.00 |
125.60 |
216.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.07 |
-0.11 |
-0.71 |
-0.74 |
-0.78 |
-0.83 |
-0.78 |
-1.04 |
-0.90 |
-0.75 |
-0.73 |
| Long-Term Debt to Equity |
|
-1.05 |
-0.11 |
-0.67 |
-0.73 |
-0.74 |
-0.81 |
-0.75 |
-0.99 |
0.00 |
0.00 |
-0.45 |
| Financial Leverage |
|
-0.97 |
-0.90 |
-0.86 |
-0.63 |
-0.68 |
-0.65 |
-0.65 |
-0.74 |
-0.71 |
-0.66 |
-0.65 |
| Leverage Ratio |
|
-3.15 |
-0.61 |
-0.54 |
-1.01 |
-0.85 |
-1.16 |
-1.55 |
-1.82 |
-1.95 |
-1.20 |
-0.86 |
| Compound Leverage Factor |
|
-3.49 |
0.06 |
-0.90 |
-21.77 |
0.18 |
5.77 |
-1.09 |
-6.68 |
-3.10 |
-1.56 |
-4.57 |
| Debt to Total Capital |
|
1,486.86% |
-12.20% |
-247.07% |
-280.47% |
-347.56% |
-475.47% |
-346.66% |
2,358.88% |
-879.98% |
-298.17% |
-268.17% |
| Short-Term Debt to Total Capital |
|
33.05% |
0.00% |
-15.01% |
-3.14% |
-16.50% |
-9.48% |
-13.60% |
133.87% |
-879.98% |
-298.17% |
-101.48% |
| Long-Term Debt to Total Capital |
|
1,453.81% |
-12.20% |
-232.06% |
-277.33% |
-331.06% |
-465.98% |
-333.06% |
2,225.01% |
0.00% |
0.00% |
-166.69% |
| 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 |
|
-1,386.86% |
112.20% |
347.07% |
380.47% |
447.56% |
575.47% |
446.66% |
-2,258.88% |
979.98% |
398.17% |
368.17% |
| Debt to EBITDA |
|
-2.24 |
3.09 |
-5.78 |
28.20 |
5.27 |
4.86 |
1.63 |
12.13 |
-8.12 |
-1.61 |
-20.91 |
| Net Debt to EBITDA |
|
-1.63 |
2.35 |
-5.21 |
25.93 |
5.02 |
3.38 |
1.55 |
8.52 |
-6.19 |
-1.39 |
-18.57 |
| Long-Term Debt to EBITDA |
|
-2.19 |
3.09 |
-5.43 |
27.88 |
5.02 |
4.76 |
1.57 |
11.44 |
0.00 |
0.00 |
-13.00 |
| Debt to NOPAT |
|
-2.84 |
7.13 |
-6.16 |
-44.33 |
10.39 |
15.77 |
-35.69 |
-7.54 |
-5.40 |
-4.22 |
-8.44 |
| Net Debt to NOPAT |
|
-2.07 |
5.43 |
-5.55 |
-40.76 |
9.90 |
10.98 |
-33.93 |
-5.30 |
-4.12 |
-3.65 |
-7.50 |
| Long-Term Debt to NOPAT |
|
-2.78 |
7.13 |
-5.79 |
-43.83 |
9.89 |
15.45 |
-34.29 |
-7.12 |
0.00 |
0.00 |
-5.25 |
| Altman Z-Score |
|
-2.09 |
-1.33 |
-0.63 |
-1.11 |
-3.06 |
-2.73 |
-2.45 |
-3.03 |
-5.61 |
-9.63 |
-8.52 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.18 |
0.77 |
0.86 |
0.86 |
0.86 |
0.98 |
0.82 |
0.97 |
0.53 |
0.40 |
0.55 |
| Quick Ratio |
|
0.78 |
0.48 |
0.52 |
0.55 |
0.49 |
0.63 |
0.42 |
0.62 |
0.37 |
0.27 |
0.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.25 |
27 |
1.45 |
-1.15 |
2.11 |
1.90 |
-18 |
-27 |
-4.40 |
-9.55 |
-4.79 |
| Operating Cash Flow to CapEx |
|
-336.59% |
577.72% |
-219.16% |
-622.56% |
-44.85% |
-11.07% |
-534.01% |
-38.90% |
-173.04% |
-477.32% |
-2,218.99% |
| Free Cash Flow to Firm to Interest Expense |
|
0.17 |
0.00 |
0.08 |
-0.03 |
0.08 |
0.04 |
-1.07 |
-2.25 |
-0.29 |
-0.36 |
-0.06 |
| Operating Cash Flow to Interest Expense |
|
-1.63 |
0.00 |
-0.27 |
-0.44 |
-0.05 |
-0.02 |
-2.00 |
-0.41 |
-0.67 |
-0.89 |
-0.47 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.11 |
0.00 |
-0.39 |
-0.51 |
-0.15 |
-0.18 |
-2.38 |
-1.46 |
-1.06 |
-1.07 |
-0.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.62 |
2.18 |
4.13 |
4.29 |
2.38 |
1.94 |
1.93 |
2.03 |
1.55 |
1.60 |
1.79 |
| Accounts Receivable Turnover |
|
4.14 |
4.74 |
8.83 |
8.79 |
5.13 |
4.87 |
5.38 |
5.95 |
4.44 |
4.56 |
4.58 |
| Inventory Turnover |
|
3.99 |
14.62 |
9.42 |
10.02 |
5.28 |
4.07 |
4.27 |
5.44 |
5.17 |
6.57 |
9.16 |
| Fixed Asset Turnover |
|
34.50 |
41.41 |
85.09 |
88.82 |
46.10 |
36.61 |
33.48 |
28.70 |
21.80 |
23.42 |
27.06 |
| Accounts Payable Turnover |
|
5.43 |
19.86 |
10.24 |
9.40 |
6.20 |
5.51 |
6.50 |
7.97 |
6.04 |
5.71 |
5.81 |
| Days Sales Outstanding (DSO) |
|
88.24 |
76.95 |
41.34 |
41.51 |
71.20 |
74.90 |
67.80 |
61.32 |
82.14 |
80.10 |
79.74 |
| Days Inventory Outstanding (DIO) |
|
91.57 |
24.97 |
38.73 |
36.42 |
69.07 |
89.57 |
85.42 |
67.12 |
70.65 |
55.53 |
39.84 |
| Days Payable Outstanding (DPO) |
|
67.21 |
18.38 |
35.64 |
38.83 |
58.88 |
66.27 |
56.15 |
45.78 |
60.41 |
63.95 |
62.86 |
| Cash Conversion Cycle (CCC) |
|
112.60 |
83.55 |
44.43 |
39.10 |
81.38 |
98.21 |
97.08 |
82.66 |
92.39 |
71.68 |
56.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-28 |
-46 |
-67 |
-69 |
-57 |
-53 |
-38 |
-22 |
-38 |
-58 |
-70 |
| Invested Capital Turnover |
|
-147.58 |
-13.46 |
-15.51 |
-11.80 |
-6.40 |
-6.40 |
-8.49 |
-14.04 |
-10.27 |
-5.70 |
-4.36 |
| Increase / (Decrease) in Invested Capital |
|
-49 |
-18 |
-21 |
-2.18 |
13 |
3.99 |
15 |
15 |
-16 |
-20 |
-12 |
| Enterprise Value (EV) |
|
259 |
287 |
237 |
192 |
264 |
411 |
243 |
183 |
140 |
190 |
198 |
| Market Capitalization |
|
161 |
236 |
126 |
56 |
118 |
346 |
136 |
121 |
57 |
84 |
70 |
| Book Value per Share |
|
($0.48) |
($2.26) |
($5.00) |
($5.76) |
($4.98) |
($2.70) |
($2.39) |
($0.80) |
($1.28) |
($28.17) |
($13.59) |
| Tangible Book Value per Share |
|
($0.48) |
($2.26) |
($5.00) |
($5.76) |
($4.98) |
($2.91) |
($2.77) |
($0.97) |
($1.43) |
($30.44) |
($14.47) |
| Total Capital |
|
9.08 |
-546 |
-50 |
-53 |
-44 |
-20 |
-32 |
3.74 |
-12 |
-41 |
-54 |
| Total Debt |
|
135 |
67 |
123 |
147 |
154 |
93 |
112 |
88 |
109 |
123 |
145 |
| Total Long-Term Debt |
|
132 |
67 |
116 |
146 |
147 |
91 |
107 |
83 |
0.00 |
0.00 |
90 |
| Net Debt |
|
98 |
51 |
111 |
135 |
147 |
65 |
106 |
62 |
83 |
106 |
129 |
| Capital Expenditures (CapEx) |
|
3.48 |
1.48 |
2.30 |
2.71 |
2.63 |
6.93 |
6.32 |
13 |
5.87 |
4.95 |
1.71 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.67 |
-70 |
-34 |
-34 |
-22 |
-29 |
-33 |
-26 |
-35 |
-48 |
-55 |
| Debt-free Net Working Capital (DFNWC) |
|
36 |
-54 |
-21 |
-23 |
-15 |
-1.17 |
-27 |
0.17 |
-9.06 |
-32 |
-39 |
| Net Working Capital (NWC) |
|
33 |
-54 |
-29 |
-24 |
-22 |
-3.02 |
-31 |
-4.83 |
-118 |
-155 |
-93 |
| Net Nonoperating Expense (NNE) |
|
29 |
14 |
23 |
39 |
20 |
41 |
-41 |
6.69 |
21 |
86 |
84 |
| Net Nonoperating Obligations (NNO) |
|
98 |
567 |
106 |
130 |
142 |
60 |
106 |
62 |
83 |
106 |
129 |
| Total Depreciation and Amortization (D&A) |
|
7.75 |
7.01 |
6.51 |
7.09 |
8.30 |
12 |
12 |
12 |
12 |
11 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.14% |
-14.27% |
-3.83% |
-4.27% |
-5.55% |
-8.38% |
-8.50% |
-6.16% |
-11.21% |
-17.63% |
-19.58% |
| Debt-free Net Working Capital to Revenue |
|
7.56% |
-11.04% |
-2.44% |
-2.80% |
-3.75% |
-0.34% |
-7.07% |
0.04% |
-2.91% |
-11.57% |
-13.77% |
| Net Working Capital to Revenue |
|
6.93% |
-11.04% |
-3.29% |
-3.00% |
-5.57% |
-0.87% |
-8.21% |
-1.15% |
-37.92% |
-56.48% |
-33.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.24) |
$0.11 |
($1.25) |
($1.20) |
($0.14) |
($0.83) |
($0.55) |
($0.42) |
($8.60) |
($22.35) |
($7.97) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.84M |
33.74M |
34.69M |
35.55M |
39.91M |
57.09M |
58.87M |
90.35M |
4.75M |
5.15M |
12.67M |
| Adjusted Diluted Earnings per Share |
|
($2.24) |
$0.11 |
($1.25) |
($1.20) |
($0.14) |
($0.83) |
($0.55) |
($0.42) |
($8.60) |
($22.35) |
($7.97) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.84M |
34.11M |
34.69M |
35.55M |
39.91M |
57.09M |
58.87M |
90.35M |
4.75M |
5.15M |
12.67M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.25) |
($1.20) |
($0.14) |
($0.83) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.28M |
34.09M |
34.69M |
35.55M |
37.59M |
42.85M |
101.81M |
93.70M |
4.79M |
0.00 |
39.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.73 |
12 |
-14 |
0.58 |
16 |
8.47 |
-2.30 |
-11 |
-18 |
-26 |
-11 |
| Normalized NOPAT Margin |
|
-1.20% |
2.49% |
-1.61% |
0.07% |
3.86% |
2.42% |
-0.60% |
-2.50% |
-5.75% |
-9.60% |
-4.10% |
| Pre Tax Income Margin |
|
-15.80% |
-0.31% |
-5.31% |
-5.02% |
-1.09% |
-10.08% |
10.35% |
-3.89% |
-13.02% |
-41.70% |
-35.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.43 |
0.00 |
-1.50 |
-0.05 |
0.83 |
0.17 |
3.36 |
-0.37 |
-1.69 |
-3.29 |
-0.23 |
| NOPAT to Interest Expense |
|
-6.58 |
0.00 |
-1.08 |
-0.09 |
0.59 |
0.14 |
-0.19 |
-0.98 |
-1.34 |
-1.10 |
-0.21 |
| EBIT Less CapEx to Interest Expense |
|
-9.91 |
0.00 |
-1.62 |
-0.12 |
0.72 |
0.00 |
2.98 |
-1.43 |
-2.08 |
-3.48 |
-0.25 |
| NOPAT Less CapEx to Interest Expense |
|
-7.07 |
0.00 |
-1.20 |
-0.16 |
0.48 |
-0.02 |
-0.56 |
-2.03 |
-1.73 |
-1.28 |
-0.23 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |