| DEI Shares Outstanding |
|
0.00 |
0.00 |
22,197,779.00 |
28,014,764.00 |
31,668,184.00 |
36,648,018.00 |
37,054,705.00 |
37,829,746.00 |
- |
46,710,797.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
22,197,779.00 |
28,014,764.00 |
31,668,184.00 |
36,648,018.00 |
37,054,705.00 |
37,829,746.00 |
- |
46,710,797.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.42 |
-1.46 |
-1.00 |
-1.52 |
-2.69 |
-0.75 |
- |
-2.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
30.08% |
64.52% |
50.76% |
52.25% |
27.99% |
-4.55% |
15.96% |
12.30% |
1.07% |
| EBITDA Growth |
|
0.00% |
-19.39% |
-18.05% |
-25.77% |
29.98% |
-87.23% |
-97.62% |
62.25% |
-37.91% |
-102.99% |
| EBIT Growth |
|
0.00% |
-19.17% |
-21.06% |
-31.86% |
23.98% |
-74.44% |
-89.45% |
58.41% |
-21.34% |
-129.07% |
| NOPAT Growth |
|
0.00% |
-19.78% |
-21.32% |
-31.85% |
24.08% |
-78.95% |
-84.47% |
55.89% |
-14.41% |
-138.60% |
| Net Income Growth |
|
0.00% |
-16.60% |
-16.72% |
-29.36% |
22.71% |
-76.18% |
-79.26% |
71.52% |
-35.89% |
-178.09% |
| EPS Growth |
|
0.00% |
35.61% |
82.77% |
-13.99% |
34.36% |
-43.93% |
-74.68% |
72.12% |
-33.33% |
-151.00% |
| Operating Cash Flow Growth |
|
0.00% |
-24.60% |
-29.92% |
8.82% |
10.78% |
-103.81% |
-2.08% |
61.22% |
-86.56% |
-119.65% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-123.52% |
-69.04% |
5.72% |
38.95% |
-59.25% |
12.69% |
-17.96% |
-357.03% |
| Invested Capital Growth |
|
0.00% |
0.00% |
196.05% |
537.83% |
99.17% |
-17.78% |
-56.86% |
49.20% |
42.89% |
333.81% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
12.86% |
9.75% |
13.41% |
3.91% |
-4.06% |
4.71% |
2.87% |
6.68% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-7.63% |
-2.65% |
4.71% |
-18.66% |
-4.99% |
18.38% |
4.97% |
-2.42% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-7.96% |
-5.27% |
4.73% |
-17.43% |
-3.99% |
15.03% |
6.22% |
-7.80% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-7.94% |
-5.24% |
4.69% |
-16.24% |
-4.64% |
14.43% |
7.26% |
-8.64% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-6.60% |
-4.15% |
3.48% |
-16.99% |
-1.46% |
24.32% |
6.82% |
-12.01% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-815.00% |
0.00% |
0.00% |
0.00% |
-1.13% |
25.00% |
8.26% |
-7.73% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-14.82% |
12.01% |
28.23% |
-44.48% |
10.76% |
-12.55% |
5.24% |
-18.65% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.31% |
-35.58% |
48.79% |
34.67% |
-623.11% |
17.36% |
-4.04% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
10.59% |
-11.07% |
24.29% |
-34.55% |
-73.05% |
11.67% |
-9.79% |
-1.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.06% |
43.66% |
47.69% |
47.30% |
55.78% |
58.59% |
42.99% |
60.66% |
60.47% |
46.77% |
| EBITDA Margin |
|
-121.87% |
-111.86% |
-80.26% |
-66.96% |
-30.79% |
-45.05% |
-93.27% |
-30.36% |
-37.28% |
-74.87% |
| Operating Margin |
|
-123.46% |
-113.69% |
-83.84% |
-73.32% |
-36.57% |
-51.12% |
-98.81% |
-37.58% |
-38.29% |
-90.39% |
| EBIT Margin |
|
-124.40% |
-113.96% |
-83.86% |
-73.34% |
-36.62% |
-49.91% |
-99.07% |
-35.53% |
-38.39% |
-87.00% |
| Profit (Net Income) Margin |
|
-131.78% |
-118.12% |
-83.80% |
-71.91% |
-36.50% |
-50.24% |
-94.36% |
-23.17% |
-28.04% |
-77.14% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.08% |
99.54% |
98.82% |
99.94% |
100.17% |
102.60% |
101.14% |
95.44% |
| Interest Burden Percent |
|
105.93% |
103.65% |
99.85% |
98.49% |
100.86% |
100.73% |
95.09% |
63.57% |
72.22% |
92.91% |
| 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% |
-185.34% |
-54.41% |
-80.26% |
-229.23% |
-134.63% |
-105.91% |
-80.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-168.45% |
-46.98% |
-74.43% |
-221.99% |
-135.79% |
-105.36% |
-71.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
137.26% |
35.57% |
63.09% |
204.30% |
126.62% |
94.58% |
46.22% |
| Return on Equity (ROE) |
|
0.00% |
-41.02% |
-58.98% |
-48.07% |
-18.84% |
-17.17% |
-24.93% |
-8.01% |
-11.33% |
-34.25% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-722.66% |
-331.12% |
-120.71% |
-60.75% |
-149.78% |
-174.11% |
-141.23% |
-205.54% |
| Operating Return on Assets (OROA) |
|
0.00% |
-28.40% |
-39.60% |
-35.03% |
-14.35% |
-14.29% |
-22.36% |
-10.09% |
-12.63% |
-29.28% |
| Return on Assets (ROA) |
|
0.00% |
-29.44% |
-39.57% |
-34.35% |
-14.30% |
-14.38% |
-21.30% |
-6.58% |
-9.23% |
-25.97% |
| Return on Common Equity (ROCE) |
|
0.00% |
-41.02% |
-58.98% |
-48.07% |
-18.84% |
-17.17% |
-24.93% |
-8.01% |
-11.33% |
-34.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-41.02% |
-76.80% |
-31.71% |
-15.30% |
-12.60% |
-27.82% |
0.00% |
-11.67% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-18 |
-22 |
-29 |
-22 |
-40 |
-73 |
-32 |
-37 |
-88 |
| NOPAT Margin |
|
-86.42% |
-79.58% |
-58.69% |
-51.33% |
-25.60% |
-35.79% |
-69.17% |
-26.31% |
-26.80% |
-63.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-25.08% |
-17.65% |
-16.89% |
-7.43% |
-5.83% |
-7.23% |
1.16% |
-0.56% |
-9.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-8.97% |
-20.39% |
-9.20% |
-11.16% |
-29.72% |
| Cost of Revenue to Revenue |
|
55.94% |
56.34% |
52.31% |
52.70% |
44.22% |
41.41% |
57.01% |
39.34% |
39.53% |
53.23% |
| SG&A Expenses to Revenue |
|
70.89% |
86.07% |
89.53% |
92.09% |
68.99% |
84.04% |
87.04% |
72.82% |
73.95% |
99.36% |
| R&D to Revenue |
|
96.63% |
71.28% |
42.00% |
28.54% |
23.36% |
25.67% |
25.41% |
21.30% |
22.62% |
25.86% |
| Operating Expenses to Revenue |
|
167.52% |
157.35% |
131.53% |
120.63% |
92.35% |
109.71% |
141.80% |
98.24% |
98.76% |
137.15% |
| Earnings before Interest and Taxes (EBIT) |
|
-22 |
-26 |
-32 |
-42 |
-32 |
-55 |
-105 |
-43 |
-53 |
-121 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-26 |
-30 |
-38 |
-27 |
-50 |
-98 |
-37 |
-51 |
-104 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
9.90 |
5.15 |
7.14 |
3.52 |
1.43 |
2.96 |
1.24 |
1.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
10.86 |
6.30 |
8.09 |
3.69 |
1.46 |
3.01 |
1.26 |
2.16 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
10.80 |
11.67 |
17.05 |
14.06 |
4.86 |
8.45 |
2.98 |
2.14 |
| 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 |
86.79 |
20.63 |
24.41 |
26.02 |
9.09 |
24.90 |
2.94 |
1.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.82 |
9.88 |
15.29 |
10.47 |
1.65 |
5.83 |
0.88 |
1.29 |
| 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 |
0.14 |
0.19 |
0.06 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.07 |
0.19 |
0.06 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.07 |
-1.00 |
-0.81 |
-0.76 |
-0.85 |
-0.92 |
-0.93 |
-0.90 |
-0.65 |
| Leverage Ratio |
|
0.00 |
1.39 |
1.49 |
1.40 |
1.32 |
1.19 |
1.17 |
1.22 |
1.23 |
1.32 |
| Compound Leverage Factor |
|
0.00 |
1.44 |
1.49 |
1.38 |
1.33 |
1.20 |
1.11 |
0.77 |
0.89 |
1.23 |
| Debt to Total Capital |
|
0.00% |
12.47% |
15.66% |
5.62% |
12.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
6.69% |
0.00% |
0.06% |
3.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
5.78% |
15.66% |
5.57% |
9.29% |
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% |
| 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 |
|
0.00% |
87.53% |
84.34% |
94.38% |
87.46% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.37 |
-0.25 |
-0.20 |
-1.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
2.75 |
1.22 |
2.67 |
5.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.17 |
-0.25 |
-0.20 |
-0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.52 |
-0.35 |
-0.26 |
-1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
3.86 |
1.67 |
3.49 |
6.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.24 |
-0.35 |
-0.26 |
-0.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
5.30 |
8.16 |
13.06 |
15.38 |
3.19 |
7.40 |
2.45 |
-0.71 |
| 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 |
|
0.00 |
4.53 |
3.28 |
6.69 |
5.52 |
12.14 |
12.17 |
9.80 |
8.66 |
2.84 |
| Quick Ratio |
|
0.00 |
4.33 |
2.83 |
6.05 |
4.99 |
11.37 |
11.41 |
8.89 |
7.65 |
1.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-14 |
-31 |
-52 |
-49 |
-30 |
-48 |
-42 |
-49 |
-224 |
| Operating Cash Flow to CapEx |
|
-3,373.00% |
-1,952.83% |
-1,910.91% |
-241.42% |
-594.53% |
-348.23% |
-418.56% |
-490.73% |
-1,044.06% |
-2,956.97% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-14.48 |
0.00 |
0.00 |
-179.67 |
-74.31 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-13.67 |
-23.25 |
0.00 |
0.00 |
-85.59 |
-118.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-14.07 |
-24.44 |
0.00 |
0.00 |
-99.98 |
-152.10 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.25 |
0.47 |
0.48 |
0.39 |
0.29 |
0.23 |
0.28 |
0.33 |
0.34 |
| Accounts Receivable Turnover |
|
0.00 |
4.09 |
6.07 |
6.41 |
6.15 |
5.40 |
4.93 |
5.51 |
4.78 |
4.47 |
| Inventory Turnover |
|
0.00 |
3.61 |
4.14 |
3.64 |
3.02 |
2.47 |
3.07 |
2.23 |
1.84 |
1.69 |
| Fixed Asset Turnover |
|
0.00 |
12.21 |
15.69 |
7.58 |
6.65 |
6.94 |
5.59 |
6.49 |
7.84 |
6.81 |
| Accounts Payable Turnover |
|
0.00 |
3.63 |
4.54 |
5.49 |
6.07 |
5.72 |
9.22 |
10.84 |
9.05 |
7.21 |
| Days Sales Outstanding (DSO) |
|
0.00 |
89.34 |
60.09 |
56.93 |
59.35 |
67.63 |
74.03 |
66.26 |
76.44 |
81.61 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
101.14 |
88.23 |
100.16 |
120.98 |
147.67 |
118.78 |
163.33 |
197.89 |
216.07 |
| Days Payable Outstanding (DPO) |
|
0.00 |
100.60 |
80.31 |
66.46 |
60.09 |
63.81 |
39.57 |
33.68 |
40.32 |
50.65 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
89.88 |
68.01 |
90.63 |
120.24 |
151.49 |
153.23 |
195.92 |
234.00 |
247.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-4.43 |
4.26 |
27 |
54 |
44 |
19 |
29 |
41 |
177 |
| Invested Capital Turnover |
|
0.00 |
-10.32 |
-430.08 |
3.61 |
2.13 |
2.24 |
3.31 |
5.12 |
3.95 |
1.27 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-4.43 |
8.69 |
23 |
27 |
-9.62 |
-25 |
9.44 |
12 |
137 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
370 |
560 |
1,321 |
1,157 |
174 |
713 |
120 |
179 |
| Market Capitalization |
|
0.00 |
0.00 |
406 |
662 |
1,473 |
1,554 |
513 |
1,034 |
410 |
297 |
| Book Value per Share |
|
$0.00 |
$17.53 |
$1.85 |
$4.59 |
$6.51 |
$12.03 |
$9.66 |
$9.25 |
$8.57 |
$6.33 |
| Tangible Book Value per Share |
|
$0.00 |
$17.53 |
$1.69 |
$3.75 |
$5.75 |
$11.48 |
$9.46 |
$9.09 |
$8.46 |
$2.95 |
| Total Capital |
|
0.00 |
75 |
49 |
136 |
236 |
441 |
358 |
350 |
330 |
296 |
| Total Debt |
|
0.00 |
9.38 |
7.62 |
7.66 |
30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
4.35 |
7.62 |
7.59 |
22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-70 |
-37 |
-101 |
-152 |
-396 |
-339 |
-321 |
-289 |
-118 |
| Capital Expenditures (CapEx) |
|
0.53 |
1.13 |
1.50 |
11 |
3.93 |
14 |
12 |
3.84 |
3.37 |
2.61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-5.11 |
-3.06 |
3.75 |
5.89 |
16 |
11 |
22 |
32 |
19 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
75 |
41 |
113 |
187 |
412 |
350 |
343 |
322 |
137 |
| Net Working Capital (NWC) |
|
0.00 |
70 |
41 |
113 |
180 |
412 |
350 |
343 |
322 |
137 |
| Net Nonoperating Expense (NNE) |
|
7.98 |
8.82 |
9.45 |
12 |
9.42 |
16 |
27 |
-3.84 |
1.70 |
19 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-70 |
-37 |
-101 |
-152 |
-396 |
-339 |
-321 |
-289 |
-118 |
| Total Depreciation and Amortization (D&A) |
|
0.44 |
0.48 |
1.35 |
3.62 |
5.03 |
5.38 |
6.12 |
6.33 |
1.52 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-22.33% |
-8.13% |
6.61% |
6.82% |
14.03% |
10.84% |
17.81% |
23.62% |
13.87% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
326.02% |
109.94% |
199.00% |
217.04% |
372.64% |
331.85% |
280.39% |
234.02% |
98.99% |
| Net Working Capital to Revenue |
|
0.00% |
304.00% |
109.94% |
198.87% |
208.16% |
372.64% |
331.85% |
280.39% |
234.02% |
98.99% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($12.89) |
($8.30) |
($1.43) |
($1.63) |
$0.00 |
($1.60) |
($2.61) |
$0.00 |
($1.00) |
($2.51) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.14M |
3.76M |
22.46M |
28.23M |
36.27M |
36.00M |
36.99M |
0.00 |
38.37M |
42.64M |
| Adjusted Diluted Earnings per Share |
|
($12.89) |
($8.30) |
($1.43) |
($1.63) |
$0.00 |
($1.60) |
($2.61) |
$0.00 |
($1.00) |
($2.51) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.14M |
3.76M |
22.46M |
28.23M |
36.27M |
36.00M |
36.99M |
0.00 |
38.37M |
42.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
($12.89) |
($8.30) |
($1.43) |
($1.63) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.14M |
3.76M |
21.99M |
25.09M |
29.59M |
36.85M |
37.25M |
0.00 |
38.78M |
46.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-18 |
-22 |
-29 |
-22 |
-40 |
-52 |
-31 |
-37 |
-77 |
| Normalized NOPAT Margin |
|
-86.42% |
-79.58% |
-58.69% |
-51.33% |
-25.60% |
-35.79% |
-49.56% |
-25.55% |
-26.80% |
-55.34% |
| Pre Tax Income Margin |
|
-131.78% |
-118.12% |
-83.73% |
-72.24% |
-36.94% |
-50.28% |
-94.21% |
-22.58% |
-27.72% |
-80.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-16.85 |
-27.41 |
0.00 |
0.00 |
-115.87 |
-136.93 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-11.71 |
-19.14 |
0.00 |
0.00 |
-80.98 |
-98.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-17.26 |
-28.60 |
0.00 |
0.00 |
-130.27 |
-170.86 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-12.11 |
-20.33 |
0.00 |
0.00 |
-95.38 |
-132.11 |
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% |
275.88% |
0.00% |
485.56% |
0.00% |
0.00% |
0.00% |
0.00% |