| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,291,663.00 |
62,529,408.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,291,663.00 |
62,529,408.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.60 |
-0.86 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.90% |
-93.49% |
59.34% |
359.37% |
62.54% |
-21.95% |
-81.53% |
-52.71% |
61.83% |
- |
127.31% |
| EBITDA Growth |
|
-94.61% |
-621.16% |
24.69% |
28.11% |
62.43% |
3.22% |
47.29% |
47.81% |
-81.02% |
- |
-53.36% |
| EBIT Growth |
|
-80.91% |
-746.49% |
27.66% |
30.45% |
60.02% |
-0.22% |
41.92% |
43.94% |
-79.66% |
- |
-37.58% |
| NOPAT Growth |
|
-37.57% |
-258.15% |
26.89% |
32.37% |
50.87% |
25.78% |
27.47% |
0.33% |
-26.86% |
- |
-16.24% |
| Net Income Growth |
|
-87.16% |
-1,175.45% |
15.03% |
17.78% |
50.45% |
-0.08% |
33.50% |
33.00% |
-81.46% |
- |
-22.68% |
| EPS Growth |
|
-84.31% |
-1,113.33% |
16.56% |
19.44% |
51.60% |
1.97% |
39.71% |
40.52% |
-51.65% |
- |
-3.66% |
| Operating Cash Flow Growth |
|
179.42% |
9.40% |
22.64% |
42.61% |
-194.06% |
-6.67% |
27.20% |
-21.96% |
55.19% |
- |
13.28% |
| Free Cash Flow Firm Growth |
|
581.62% |
1,122.12% |
416.51% |
-29.34% |
-88.06% |
-92.04% |
-90.36% |
-91.88% |
116.57% |
- |
-26.18% |
| Invested Capital Growth |
|
-345.34% |
-233.26% |
-222.50% |
-116.28% |
-24.94% |
-24.07% |
-26.07% |
-13.27% |
-35.52% |
- |
-18.58% |
| Revenue Q/Q Growth |
|
-41.91% |
375.41% |
26.85% |
31.13% |
-79.44% |
128.29% |
-69.99% |
235.80% |
-29.67% |
- |
-36.03% |
| EBITDA Q/Q Growth |
|
-32.94% |
26.20% |
8.72% |
19.73% |
30.52% |
-90.09% |
50.28% |
20.53% |
-141.01% |
- |
-35.61% |
| EBIT Q/Q Growth |
|
-26.26% |
24.56% |
10.15% |
18.73% |
27.41% |
-89.09% |
47.93% |
21.56% |
-132.63% |
- |
-37.23% |
| NOPAT Q/Q Growth |
|
-25.82% |
24.58% |
12.18% |
18.84% |
8.59% |
-13.92% |
14.18% |
-11.53% |
-16.35% |
- |
10.56% |
| Net Income Q/Q Growth |
|
-30.81% |
18.27% |
10.37% |
14.20% |
21.17% |
-65.08% |
40.44% |
13.56% |
-113.50% |
- |
-44.35% |
| EPS Q/Q Growth |
|
-30.56% |
19.15% |
10.53% |
14.71% |
21.55% |
-63.74% |
44.97% |
15.85% |
-100.00% |
- |
-49.12% |
| Operating Cash Flow Q/Q Growth |
|
168.27% |
-227.32% |
-22.27% |
46.00% |
-11.88% |
-44.39% |
16.55% |
9.54% |
58.89% |
- |
50.70% |
| Free Cash Flow Firm Q/Q Growth |
|
57.72% |
44.86% |
4.50% |
-70.26% |
-73.35% |
-3.48% |
26.08% |
-74.96% |
610.82% |
- |
85.77% |
| Invested Capital Q/Q Growth |
|
-78.84% |
-7.81% |
0.37% |
-13.47% |
-3.31% |
-7.05% |
-0.45% |
-1.95% |
-23.61% |
- |
-3.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
99.03% |
98.23% |
97.90% |
88.46% |
88.14% |
87.43% |
87.53% |
89.25% |
- |
93.85% |
| EBITDA Margin |
|
-5,954.94% |
-924.35% |
-665.16% |
-407.21% |
-1,376.39% |
-1,146.10% |
-1,898.47% |
-449.32% |
-1,539.61% |
- |
-1,280.85% |
| Operating Margin |
|
-5,819.26% |
-923.13% |
-639.10% |
-395.56% |
-1,758.99% |
-877.76% |
-2,509.96% |
-833.62% |
-1,378.95% |
- |
-1,283.55% |
| EBIT Margin |
|
-5,806.04% |
-921.36% |
-652.60% |
-404.45% |
-1,428.25% |
-1,183.01% |
-2,052.27% |
-479.42% |
-1,585.65% |
- |
-1,242.14% |
| Profit (Net Income) Margin |
|
-6,366.10% |
-1,094.42% |
-773.34% |
-506.01% |
-1,940.45% |
-1,403.20% |
-2,784.75% |
-716.82% |
-2,175.87% |
- |
-1,502.95% |
| Tax Burden Percent |
|
99.92% |
104.32% |
101.01% |
101.71% |
99.93% |
101.18% |
101.15% |
101.14% |
112.00% |
- |
100.92% |
| Interest Burden Percent |
|
109.73% |
113.86% |
117.32% |
123.01% |
135.96% |
117.23% |
134.15% |
147.83% |
122.52% |
- |
119.89% |
| 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) |
|
-66.23% |
-90.24% |
-106.11% |
-126.41% |
-147.56% |
-238.46% |
-241.16% |
-427.47% |
-165.27% |
- |
-228.24% |
| 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) |
|
-860.64% |
-19.00% |
-17.70% |
-13.39% |
-53.82% |
-46.22% |
-60.28% |
-10.45% |
-32.56% |
- |
-32.47% |
| Return on Assets (ROA) |
|
-943.66% |
-22.57% |
-20.98% |
-16.75% |
-73.12% |
-54.82% |
-81.80% |
-15.62% |
-44.68% |
- |
-39.29% |
| Return on Common Equity (ROCE) |
|
-66.23% |
-90.24% |
-106.11% |
-126.41% |
-147.56% |
-238.46% |
-241.16% |
-427.47% |
-165.27% |
- |
-228.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-85.00% |
0.00% |
-202.29% |
-293.18% |
-429.05% |
0.00% |
-645.89% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-57 |
-43 |
-38 |
-31 |
-28 |
-32 |
-28 |
-31 |
-36 |
-36 |
-32 |
| NOPAT Margin |
|
-4,073.48% |
-646.19% |
-447.37% |
-276.89% |
-1,231.29% |
-614.43% |
-1,756.97% |
-583.53% |
-965.27% |
- |
-898.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7.63% |
-7.95% |
-9.06% |
-5.58% |
-3.55% |
-9.88% |
-3.97% |
-1.82% |
-8.49% |
- |
-4.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-12.80% |
- |
- |
- |
-71.97% |
-32.28% |
-64.19% |
-12.73% |
-14.39% |
-16.06% |
| Cost of Revenue to Revenue |
|
0.00% |
0.97% |
1.77% |
2.10% |
11.54% |
11.86% |
12.57% |
12.47% |
10.75% |
- |
6.15% |
| SG&A Expenses to Revenue |
|
1,300.78% |
276.65% |
167.01% |
143.83% |
589.86% |
259.84% |
821.12% |
298.08% |
580.44% |
- |
604.13% |
| R&D to Revenue |
|
4,648.19% |
637.15% |
479.58% |
302.49% |
1,337.78% |
743.92% |
2,306.32% |
672.42% |
928.56% |
- |
819.09% |
| Operating Expenses to Revenue |
|
5,919.26% |
1,022.16% |
737.34% |
493.46% |
1,847.44% |
965.91% |
2,597.38% |
921.15% |
1,468.20% |
- |
1,377.40% |
| Earnings before Interest and Taxes (EBIT) |
|
-82 |
-62 |
-55 |
-45 |
-33 |
-62 |
-32 |
-25 |
-59 |
-32 |
-44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-84 |
-62 |
-56 |
-45 |
-31 |
-60 |
-30 |
-24 |
-57 |
-34 |
-46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.19 |
1.56 |
1.69 |
2.24 |
4.30 |
0.00 |
17.02 |
0.00 |
14.00 |
- |
6.85 |
| Price to Tangible Book Value (P/TBV) |
|
1.73 |
2.68 |
4.02 |
14.18 |
0.00 |
0.00 |
0.00 |
0.00 |
24.77 |
- |
18.74 |
| Price to Revenue (P/Rev) |
|
2.86 |
20.43 |
13.08 |
7.85 |
8.40 |
31.74 |
28.38 |
53.23 |
203.33 |
- |
56.51 |
| 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 |
19.07 |
9.28 |
28.48 |
160.64 |
- |
25.18 |
| 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 |
|
0.48 |
0.63 |
0.88 |
1.34 |
1.44 |
-7.60 |
1.53 |
-12.95 |
0.23 |
- |
0.33 |
| Long-Term Debt to Equity |
|
0.38 |
0.49 |
0.70 |
1.06 |
0.92 |
-7.60 |
1.53 |
-12.95 |
0.23 |
- |
0.33 |
| Financial Leverage |
|
-1.22 |
-1.10 |
-1.09 |
-2.03 |
-2.82 |
-4.15 |
-4.50 |
-8.26 |
-3.71 |
- |
-5.20 |
| Leverage Ratio |
|
2.19 |
2.25 |
2.50 |
3.72 |
4.67 |
6.91 |
7.62 |
14.13 |
5.39 |
- |
7.56 |
| Compound Leverage Factor |
|
2.40 |
2.56 |
2.94 |
4.57 |
6.36 |
8.10 |
10.23 |
20.89 |
6.61 |
- |
9.07 |
| Debt to Total Capital |
|
32.28% |
38.49% |
46.92% |
57.35% |
59.01% |
115.15% |
60.50% |
108.37% |
18.49% |
- |
25.06% |
| Short-Term Debt to Total Capital |
|
6.73% |
8.36% |
9.98% |
12.32% |
21.47% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
25.55% |
30.14% |
36.94% |
45.02% |
37.54% |
115.15% |
60.50% |
108.37% |
18.49% |
- |
25.06% |
| 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 |
|
67.72% |
61.51% |
53.08% |
42.65% |
40.99% |
-15.15% |
39.50% |
-8.37% |
81.51% |
- |
74.94% |
| Debt to EBITDA |
|
-0.61 |
-0.46 |
-0.49 |
-0.53 |
-0.41 |
-0.27 |
-0.31 |
-0.36 |
-0.30 |
- |
-0.31 |
| Net Debt to EBITDA |
|
2.53 |
1.73 |
1.61 |
1.59 |
1.96 |
1.78 |
2.32 |
2.45 |
3.95 |
- |
3.54 |
| Long-Term Debt to EBITDA |
|
-0.48 |
-0.36 |
-0.39 |
-0.41 |
-0.26 |
-0.27 |
-0.31 |
-0.36 |
-0.30 |
- |
-0.31 |
| Debt to NOPAT |
|
-0.94 |
-0.66 |
-0.70 |
-0.77 |
-0.57 |
-0.40 |
-0.44 |
-0.44 |
-0.41 |
- |
-0.37 |
| Net Debt to NOPAT |
|
3.90 |
2.48 |
2.31 |
2.33 |
2.73 |
2.66 |
3.25 |
3.00 |
5.33 |
- |
4.22 |
| Long-Term Debt to NOPAT |
|
-0.74 |
-0.51 |
-0.55 |
-0.61 |
-0.36 |
-0.40 |
-0.44 |
-0.44 |
-0.41 |
- |
-0.37 |
| Altman Z-Score |
|
-0.31 |
-0.58 |
-0.88 |
-1.06 |
-1.44 |
-1.49 |
-1.46 |
-1.49 |
1.51 |
- |
-0.82 |
| 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 |
|
10.11 |
8.85 |
9.39 |
7.36 |
6.51 |
9.74 |
11.99 |
9.98 |
7.12 |
- |
10.40 |
| Quick Ratio |
|
9.63 |
8.44 |
8.92 |
6.61 |
6.18 |
9.32 |
11.33 |
9.35 |
6.94 |
- |
9.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
311 |
451 |
469 |
140 |
37 |
36 |
45 |
11 |
81 |
18 |
33 |
| Operating Cash Flow to CapEx |
|
2,288.88% |
-2,430.86% |
-2,584.26% |
-5,415.73% |
-9,631.05% |
-132,110.00% |
-35,000.00% |
-15,344.23% |
0.00% |
- |
-27,316.43% |
| Free Cash Flow to Firm to Interest Expense |
|
20.17 |
28.72 |
29.15 |
8.64 |
2.24 |
2.41 |
3.00 |
0.73 |
4.82 |
- |
2.38 |
| Operating Cash Flow to Interest Expense |
|
2.52 |
-3.15 |
-3.76 |
-2.02 |
-2.20 |
-3.55 |
-2.92 |
-2.56 |
-0.98 |
- |
-2.73 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.41 |
-3.28 |
-3.91 |
-2.06 |
-2.23 |
-3.56 |
-2.93 |
-2.58 |
-0.98 |
- |
-2.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.15 |
0.02 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.02 |
0.02 |
- |
0.03 |
| Accounts Receivable Turnover |
|
42.65 |
0.30 |
0.33 |
0.50 |
8.21 |
5.38 |
3.05 |
2.13 |
3.42 |
- |
5.95 |
| Inventory Turnover |
|
0.13 |
0.01 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
2.39 |
0.33 |
0.40 |
0.74 |
0.80 |
0.81 |
0.65 |
0.66 |
0.77 |
- |
1.20 |
| Accounts Payable Turnover |
|
0.19 |
0.01 |
0.03 |
0.07 |
0.13 |
0.18 |
0.25 |
0.35 |
0.32 |
- |
0.35 |
| Days Sales Outstanding (DSO) |
|
8.56 |
1,227.60 |
1,109.33 |
727.24 |
44.47 |
67.79 |
119.60 |
171.29 |
106.65 |
- |
61.37 |
| Days Inventory Outstanding (DIO) |
|
2,871.25 |
53,200.15 |
12,859.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
1,913.78 |
49,331.15 |
11,982.19 |
5,601.00 |
2,821.97 |
1,989.64 |
1,458.19 |
1,045.80 |
1,138.82 |
- |
1,032.92 |
| Cash Conversion Cycle (CCC) |
|
966.03 |
5,096.60 |
1,986.18 |
-4,873.76 |
-2,777.50 |
-1,921.84 |
-1,338.59 |
-874.52 |
-1,032.17 |
- |
-971.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-262 |
-282 |
-279 |
-317 |
-327 |
-350 |
-352 |
-359 |
-444 |
-404 |
-417 |
| Invested Capital Turnover |
|
-1.44 |
-0.45 |
-0.74 |
-0.12 |
-0.10 |
-0.09 |
-0.06 |
-0.04 |
-0.04 |
- |
-0.05 |
| Increase / (Decrease) in Invested Capital |
|
-369 |
-494 |
-507 |
-170 |
-65 |
-68 |
-73 |
-42 |
-116 |
-54 |
-65 |
| Enterprise Value (EV) |
|
-211 |
-166 |
-177 |
-176 |
-143 |
517 |
188 |
408 |
2,530 |
- |
456 |
| Market Capitalization |
|
320 |
324 |
249 |
218 |
240 |
861 |
573 |
763 |
3,203 |
- |
1,022 |
| Book Value per Share |
|
$5.63 |
$4.34 |
$3.03 |
$2.00 |
$1.15 |
($0.14) |
$0.62 |
($0.07) |
$4.17 |
$3.19 |
$2.39 |
| Tangible Book Value per Share |
|
$3.89 |
$2.53 |
$1.28 |
$0.32 |
($0.92) |
($2.06) |
($1.14) |
($1.92) |
$2.36 |
$1.62 |
$0.87 |
| Total Capital |
|
397 |
338 |
276 |
228 |
136 |
45 |
85 |
48 |
281 |
249 |
199 |
| Total Debt |
|
128 |
130 |
130 |
131 |
80 |
51 |
52 |
52 |
52 |
50 |
50 |
| Total Long-Term Debt |
|
101 |
102 |
102 |
103 |
51 |
51 |
52 |
52 |
52 |
50 |
50 |
| Net Debt |
|
-531 |
-490 |
-426 |
-394 |
-383 |
-344 |
-386 |
-355 |
-672 |
-603 |
-567 |
| Capital Expenditures (CapEx) |
|
1.70 |
2.04 |
2.34 |
0.60 |
0.38 |
0.04 |
0.13 |
0.26 |
-0.07 |
0.12 |
0.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7.19 |
-12 |
4.43 |
15 |
-13 |
-17 |
-9.90 |
-9.33 |
-79 |
-29 |
-30 |
| Debt-free Net Working Capital (DFNWC) |
|
652 |
606 |
560 |
540 |
422 |
350 |
399 |
368 |
616 |
593 |
557 |
| Net Working Capital (NWC) |
|
625 |
578 |
533 |
512 |
393 |
350 |
399 |
368 |
616 |
593 |
557 |
| Net Nonoperating Expense (NNE) |
|
32 |
30 |
28 |
25 |
16 |
41 |
16 |
7.01 |
45 |
1.30 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-531 |
-490 |
-426 |
-414 |
-383 |
-344 |
-386 |
-355 |
-672 |
-603 |
-567 |
| Total Depreciation and Amortization (D&A) |
|
-2.10 |
-0.20 |
-1.07 |
-0.31 |
1.19 |
1.93 |
2.41 |
1.58 |
1.70 |
-1.40 |
-1.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.42% |
-72.61% |
23.33% |
54.61% |
-45.98% |
-63.74% |
-49.01% |
-65.08% |
-499.55% |
- |
-165.83% |
| Debt-free Net Working Capital to Revenue |
|
582.42% |
3,827.49% |
2,947.52% |
1,947.38% |
1,476.54% |
1,291.48% |
1,975.70% |
2,564.30% |
3,908.08% |
- |
3,076.03% |
| Net Working Capital to Revenue |
|
558.56% |
3,649.42% |
2,802.35% |
1,846.10% |
1,374.28% |
1,291.48% |
1,975.70% |
2,564.30% |
3,908.08% |
- |
3,076.03% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.88) |
($1.52) |
($1.36) |
($1.16) |
($0.91) |
($1.49) |
($0.82) |
($0.69) |
($1.38) |
($0.57) |
($0.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
47.77M |
47.67M |
48.38M |
48.62M |
48.72M |
48.65M |
53.11M |
54.81M |
58.52M |
57.50M |
62.74M |
| Adjusted Diluted Earnings per Share |
|
($1.88) |
($1.52) |
($1.36) |
($1.16) |
($0.91) |
($1.49) |
($0.82) |
($0.69) |
($1.38) |
($0.57) |
($0.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.77M |
47.67M |
48.38M |
48.62M |
48.72M |
48.65M |
53.11M |
54.81M |
58.52M |
57.50M |
62.74M |
| 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 |
|
47.81M |
47.84M |
48.55M |
48.70M |
48.74M |
54.08M |
54.75M |
54.87M |
62.29M |
62.53M |
63.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-57 |
-43 |
-38 |
-31 |
-28 |
-32 |
-28 |
-31 |
-36 |
-36 |
-32 |
| Normalized NOPAT Margin |
|
-4,073.48% |
-646.19% |
-447.37% |
-276.89% |
-1,231.29% |
-614.43% |
-1,756.97% |
-583.53% |
-965.27% |
- |
-898.48% |
| Pre Tax Income Margin |
|
-6,371.00% |
-1,049.07% |
-765.61% |
-497.49% |
-1,941.80% |
-1,386.80% |
-2,753.10% |
-708.74% |
-1,942.80% |
- |
-1,489.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.29 |
-3.92 |
-3.44 |
-2.79 |
-1.97 |
-4.15 |
-2.13 |
-1.62 |
-3.51 |
- |
-3.15 |
| NOPAT to Interest Expense |
|
-3.71 |
-2.75 |
-2.36 |
-1.91 |
-1.70 |
-2.16 |
-1.82 |
-1.97 |
-2.14 |
- |
-2.28 |
| EBIT Less CapEx to Interest Expense |
|
-5.40 |
-4.05 |
-3.59 |
-2.82 |
-1.99 |
-4.15 |
-2.14 |
-1.63 |
-3.51 |
- |
-3.16 |
| NOPAT Less CapEx to Interest Expense |
|
-3.82 |
-2.88 |
-2.50 |
-1.94 |
-1.72 |
-2.16 |
-1.83 |
-1.99 |
-2.13 |
- |
-2.29 |
| 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% |