| DEI Shares Outstanding |
|
26,313,471.00 |
26,475,379.00 |
31,145,292.00 |
35,840,359.00 |
36,874,282.00 |
37,408,448.00 |
42,949,562.00 |
- |
- |
- |
50,623,086.00 |
| DEI Adjusted Shares Outstanding |
|
26,313,471.00 |
26,475,379.00 |
31,145,292.00 |
35,840,359.00 |
36,874,282.00 |
37,408,448.00 |
42,949,562.00 |
- |
- |
- |
50,623,086.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.90 |
-2.38 |
-2.35 |
2.79 |
-2.57 |
-2.97 |
2.98 |
- |
- |
- |
-3.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.99% |
-39.52% |
126.48% |
2,002.42% |
-83.88% |
338.70% |
204.30% |
-76.03% |
-19.94% |
-7.66% |
104.54% |
| EBITDA Growth |
|
-517.76% |
-176.06% |
-13.68% |
242.59% |
-237.64% |
24.71% |
266.97% |
-239.07% |
-2.12% |
11.59% |
31.71% |
| EBIT Growth |
|
-528.38% |
-182.40% |
-16.14% |
227.89% |
-250.49% |
21.28% |
239.78% |
-263.37% |
-2.12% |
13.03% |
30.90% |
| NOPAT Growth |
|
-528.38% |
-182.40% |
-16.14% |
259.20% |
-223.34% |
19.98% |
273.48% |
-227.09% |
-2.00% |
12.97% |
30.92% |
| Net Income Growth |
|
-469.85% |
-176.04% |
-16.20% |
236.58% |
-194.79% |
-17.44% |
214.91% |
-319.27% |
6.00% |
13.81% |
14.63% |
| EPS Growth |
|
-42.31% |
8.11% |
-2.94% |
211.43% |
-194.51% |
-15.50% |
197.65% |
-323.37% |
7.38% |
23.75% |
18.08% |
| Operating Cash Flow Growth |
|
-838.52% |
-115.67% |
-19.43% |
280.45% |
-202.92% |
49.81% |
504.87% |
-194.80% |
-5.26% |
20.73% |
28.40% |
| Free Cash Flow Firm Growth |
|
-1,083.19% |
-128.64% |
-18.36% |
184.07% |
-329.83% |
201.30% |
-23.12% |
-356.63% |
-6.48% |
22.96% |
122.20% |
| Invested Capital Growth |
|
102.99% |
1,705.67% |
151.77% |
571.90% |
13.47% |
-399.00% |
40.41% |
41.39% |
91.35% |
388.77% |
-1,198.80% |
| Revenue Q/Q Growth |
|
0.00% |
-37.43% |
198.05% |
17.27% |
-45.16% |
6.68% |
319.87% |
-75.56% |
-9.19% |
-1.18% |
5.66% |
| EBITDA Q/Q Growth |
|
0.00% |
-30.11% |
5.58% |
38.03% |
-42.62% |
-14.39% |
188.66% |
-286.16% |
-3.00% |
4.97% |
-4.57% |
| EBIT Q/Q Growth |
|
0.00% |
-29.71% |
4.85% |
40.54% |
-41.04% |
-13.93% |
175.60% |
-328.50% |
-2.43% |
5.19% |
-4.09% |
| NOPAT Q/Q Growth |
|
0.00% |
-29.71% |
4.85% |
22.46% |
-40.27% |
-12.58% |
199.80% |
-300.39% |
-2.34% |
5.10% |
-4.05% |
| Net Income Q/Q Growth |
|
0.00% |
-29.73% |
4.70% |
25.50% |
-48.11% |
-21.62% |
160.18% |
-480.68% |
-1.13% |
4.90% |
-8.97% |
| EPS Q/Q Growth |
|
0.00% |
-263.01% |
8.92% |
19.21% |
-34.38% |
-20.65% |
156.50% |
-477.91% |
-0.67% |
8.57% |
-8.99% |
| Operating Cash Flow Q/Q Growth |
|
-25.54% |
-49.05% |
10.21% |
10.20% |
-24.75% |
54.58% |
363.22% |
-219.67% |
-0.64% |
5.01% |
-20.01% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
10.91% |
-10.26% |
-4.20% |
175.15% |
62.21% |
-398.86% |
0.27% |
8.19% |
-27.13% |
| Invested Capital Q/Q Growth |
|
0.00% |
152.43% |
95.49% |
127.31% |
-2.76% |
-217.34% |
-18.61% |
7.57% |
-19.99% |
-38.73% |
1.73% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
80.19% |
79.10% |
83.56% |
95.57% |
76.61% |
71.93% |
89.53% |
51.61% |
58.76% |
65.72% |
100.00% |
| EBITDA Margin |
|
-299.76% |
-1,368.32% |
-686.85% |
46.58% |
-397.61% |
-68.24% |
37.44% |
-217.27% |
-277.14% |
-265.34% |
-88.58% |
| Operating Margin |
|
-304.92% |
-1,423.84% |
-730.15% |
40.32% |
-422.89% |
-77.14% |
34.01% |
-233.20% |
-297.12% |
-280.03% |
-94.58% |
| EBIT Margin |
|
-304.92% |
-1,423.84% |
-730.15% |
44.41% |
-414.52% |
-74.38% |
34.17% |
-232.90% |
-297.09% |
-279.82% |
-94.53% |
| Profit (Net Income) Margin |
|
-300.62% |
-1,372.13% |
-704.02% |
45.74% |
-268.88% |
-71.98% |
27.18% |
-248.68% |
-291.99% |
-272.54% |
-113.75% |
| Tax Burden Percent |
|
100.00% |
99.31% |
100.00% |
95.99% |
97.17% |
104.94% |
90.51% |
99.97% |
99.94% |
100.00% |
100.00% |
| Interest Burden Percent |
|
98.59% |
97.03% |
96.42% |
107.29% |
66.75% |
92.21% |
87.90% |
106.81% |
98.34% |
97.40% |
120.34% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
4.01% |
0.00% |
0.00% |
9.49% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-3,404.39% |
-1,186.23% |
341.82% |
-226.88% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,918.02% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-3,395.22% |
-1,174.29% |
337.03% |
-229.09% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,895.37% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3,371.12% |
1,143.79% |
-312.93% |
207.13% |
0.00% |
0.00% |
0.00% |
0.00% |
3,838.53% |
0.00% |
| Return on Equity (ROE) |
|
-21.61% |
-33.27% |
-42.45% |
28.89% |
-19.76% |
-26.87% |
22.39% |
-43.78% |
-63.65% |
-79.49% |
-107.00% |
| Cash Return on Invested Capital (CROIC) |
|
-14,933.26% |
-3,583.40% |
-1,272.52% |
193.64% |
-239.50% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,415.24% |
0.00% |
| Operating Return on Assets (OROA) |
|
-20.58% |
-33.16% |
-40.86% |
26.14% |
-28.04% |
-19.06% |
17.64% |
-26.97% |
-38.10% |
-44.84% |
-35.06% |
| Return on Assets (ROA) |
|
-20.29% |
-31.95% |
-39.40% |
26.92% |
-18.19% |
-18.45% |
14.03% |
-28.79% |
-37.45% |
-43.68% |
-42.19% |
| Return on Common Equity (ROCE) |
|
-20.32% |
-33.27% |
-42.45% |
28.89% |
-19.76% |
-26.87% |
22.39% |
-43.78% |
-63.65% |
-79.49% |
-107.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-10.52% |
-38.93% |
-39.98% |
19.64% |
-21.04% |
-29.45% |
16.73% |
-54.31% |
-84.52% |
-87.46% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-46 |
-53 |
85 |
-104 |
-83 |
145 |
-184 |
-188 |
-163 |
-113 |
| NOPAT Margin |
|
-213.44% |
-996.69% |
-511.11% |
38.70% |
-296.03% |
-54.00% |
30.78% |
-163.24% |
-207.98% |
-196.02% |
-66.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.13% |
-9.17% |
-11.94% |
4.79% |
2.21% |
-6.01% |
-2.47% |
-13.58% |
-17.16% |
-22.65% |
-33.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-35.65% |
-60.21% |
-62.91% |
-109.84% |
| Cost of Revenue to Revenue |
|
19.81% |
20.90% |
16.44% |
4.43% |
23.39% |
28.07% |
10.47% |
48.39% |
41.24% |
34.28% |
0.00% |
| SG&A Expenses to Revenue |
|
156.98% |
514.06% |
261.99% |
16.86% |
147.06% |
41.29% |
16.87% |
75.65% |
98.06% |
91.95% |
48.62% |
| R&D to Revenue |
|
227.71% |
991.11% |
550.60% |
38.38% |
352.47% |
107.59% |
38.58% |
215.09% |
257.38% |
250.24% |
133.95% |
| Operating Expenses to Revenue |
|
385.11% |
1,502.94% |
813.71% |
55.25% |
499.50% |
149.07% |
55.51% |
284.82% |
355.88% |
345.75% |
194.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-65 |
-76 |
97 |
-146 |
-115 |
161 |
-263 |
-268 |
-233 |
-161 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-63 |
-71 |
102 |
-140 |
-105 |
176 |
-245 |
-250 |
-221 |
-151 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.01 |
3.04 |
5.66 |
2.95 |
3.36 |
4.49 |
1.83 |
1.90 |
2.53 |
1.48 |
7.10 |
| Price to Tangible Book Value (P/TBV) |
|
2.01 |
3.04 |
5.66 |
2.95 |
3.36 |
4.49 |
1.83 |
1.90 |
2.53 |
1.48 |
7.10 |
| Price to Revenue (P/Rev) |
|
57.57 |
107.02 |
99.64 |
6.88 |
42.88 |
10.98 |
2.97 |
8.71 |
8.75 |
4.60 |
4.28 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
15.04 |
0.00 |
0.00 |
10.94 |
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% |
6.65% |
0.00% |
0.00% |
9.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1,561.25 |
130.46 |
134.04 |
24.12 |
22.73 |
0.00 |
0.00 |
0.00 |
0.00 |
10.83 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
29.01 |
72.38 |
82.67 |
4.75 |
31.53 |
7.60 |
1.17 |
3.70 |
5.27 |
1.66 |
2.86 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
10.21 |
0.00 |
0.00 |
3.12 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
10.70 |
0.00 |
0.00 |
3.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
12.28 |
0.00 |
0.00 |
3.79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.93 |
0.00 |
0.00 |
2.51 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
21.68 |
0.00 |
10.53 |
6.41 |
0.00 |
0.00 |
0.00 |
12.18 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.02 |
-0.99 |
-0.97 |
-0.93 |
-0.90 |
-1.12 |
-1.20 |
-1.11 |
-1.07 |
-0.99 |
-1.35 |
| Leverage Ratio |
|
1.07 |
1.04 |
1.08 |
1.07 |
1.09 |
1.46 |
1.60 |
1.52 |
1.70 |
1.82 |
2.54 |
| Compound Leverage Factor |
|
1.05 |
1.01 |
1.04 |
1.15 |
0.73 |
1.34 |
1.40 |
1.62 |
1.67 |
1.77 |
3.05 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.14% |
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% |
1.14% |
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% |
98.86% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-4.57 |
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 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-5.50 |
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 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
57.30 |
25.23 |
38.10 |
27.27 |
18.35 |
2.95 |
3.51 |
0.62 |
-0.87 |
-2.71 |
-2.60 |
| Noncontrolling Interest Sharing Ratio |
|
5.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
27.23 |
9.66 |
11.64 |
15.24 |
10.25 |
6.52 |
3.98 |
3.19 |
2.57 |
2.69 |
2.38 |
| Quick Ratio |
|
26.80 |
9.37 |
11.17 |
14.81 |
9.93 |
6.37 |
3.75 |
3.01 |
2.30 |
2.47 |
2.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-21 |
-48 |
-57 |
48 |
-110 |
112 |
86 |
-220 |
-234 |
-181 |
40 |
| Operating Cash Flow to CapEx |
|
-4,313.22% |
-595.88% |
-809.94% |
788.13% |
-918.98% |
-201.20% |
260.02% |
-675.33% |
-2,192.84% |
-7,106.94% |
-5,135.17% |
| Free Cash Flow to Firm to Interest Expense |
|
-1,052.80 |
0.00 |
0.00 |
0.00 |
0.00 |
144.66 |
3.26 |
-9.46 |
-34.15 |
-14.26 |
0.89 |
| Operating Cash Flow to Interest Expense |
|
-1,125.75 |
0.00 |
0.00 |
0.00 |
0.00 |
-70.12 |
8.33 |
-8.92 |
-31.83 |
-13.68 |
-2.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1,151.85 |
0.00 |
0.00 |
0.00 |
0.00 |
-104.97 |
5.13 |
-10.24 |
-33.28 |
-13.87 |
-2.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.02 |
0.06 |
0.59 |
0.07 |
0.26 |
0.52 |
0.12 |
0.13 |
0.16 |
0.37 |
| Accounts Receivable Turnover |
|
3.78 |
2.90 |
13.81 |
48.24 |
1.51 |
3.81 |
12.47 |
3.73 |
3.41 |
3.68 |
7.28 |
| 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 |
0.93 |
0.89 |
10.24 |
1.22 |
3.62 |
5.00 |
0.83 |
0.66 |
0.67 |
1.53 |
| Accounts Payable Turnover |
|
1.08 |
0.75 |
0.54 |
2.09 |
1.52 |
5.10 |
4.48 |
2.83 |
1.49 |
1.25 |
0.00 |
| Days Sales Outstanding (DSO) |
|
96.64 |
125.99 |
26.43 |
7.57 |
242.08 |
95.81 |
29.27 |
97.98 |
106.93 |
99.13 |
50.17 |
| 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) |
|
336.47 |
486.60 |
680.77 |
174.24 |
239.64 |
71.63 |
81.53 |
129.15 |
245.21 |
291.21 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-239.83 |
-360.62 |
-654.34 |
-166.68 |
2.44 |
24.18 |
-52.26 |
-31.17 |
-138.28 |
-192.08 |
50.17 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.14 |
2.55 |
6.41 |
43 |
49 |
-146 |
-87 |
-51 |
-4.42 |
13 |
-140 |
| Invested Capital Turnover |
|
-3.32 |
3.42 |
2.32 |
8.83 |
0.77 |
-3.18 |
-4.03 |
-1.63 |
-3.25 |
19.99 |
-2.68 |
| Increase / (Decrease) in Invested Capital |
|
4.86 |
2.41 |
3.86 |
37 |
5.80 |
-195 |
59 |
36 |
47 |
17 |
-153 |
| Enterprise Value (EV) |
|
220 |
332 |
859 |
1,039 |
1,111 |
1,174 |
549 |
417 |
476 |
138 |
488 |
| Market Capitalization |
|
437 |
491 |
1,036 |
1,504 |
1,511 |
1,697 |
1,399 |
982 |
790 |
383 |
729 |
| Book Value per Share |
|
$8.24 |
$6.11 |
$5.88 |
$14.20 |
$12.21 |
$10.10 |
$17.87 |
$11.92 |
$7.09 |
$5.24 |
$2.03 |
| Tangible Book Value per Share |
|
$8.24 |
$6.11 |
$5.88 |
$14.20 |
$12.21 |
$10.10 |
$17.87 |
$11.92 |
$7.09 |
$5.24 |
$2.03 |
| Total Capital |
|
217 |
162 |
183 |
515 |
450 |
378 |
764 |
516 |
312 |
260 |
103 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
5.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
5.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-217 |
-159 |
-176 |
-465 |
-400 |
-523 |
-849 |
-565 |
-314 |
-245 |
-241 |
| Capital Expenditures (CapEx) |
|
0.52 |
8.15 |
7.16 |
13 |
12 |
27 |
84 |
31 |
9.96 |
2.44 |
2.41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.33 |
-5.85 |
-7.22 |
-4.02 |
15 |
-26 |
-69 |
-79 |
-71 |
-60 |
-67 |
| Debt-free Net Working Capital (DFNWC) |
|
114 |
84 |
154 |
316 |
311 |
450 |
388 |
286 |
205 |
175 |
163 |
| Net Working Capital (NWC) |
|
114 |
84 |
154 |
316 |
311 |
450 |
388 |
286 |
205 |
175 |
163 |
| Net Nonoperating Expense (NNE) |
|
6.62 |
17 |
20 |
-15 |
-9.57 |
28 |
17 |
96 |
76 |
64 |
81 |
| Net Nonoperating Obligations (NNO) |
|
-217 |
-159 |
-177 |
-466 |
-401 |
-524 |
-851 |
-567 |
-316 |
-247 |
-243 |
| Total Depreciation and Amortization (D&A) |
|
0.39 |
2.55 |
4.50 |
4.74 |
5.96 |
9.49 |
15 |
18 |
18 |
12 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.38% |
-127.52% |
-69.45% |
-1.84% |
42.99% |
-16.81% |
-14.69% |
-70.17% |
-78.19% |
-71.86% |
-39.24% |
| Debt-free Net Working Capital to Revenue |
|
1,499.86% |
1,823.97% |
1,477.53% |
144.50% |
883.71% |
290.97% |
82.57% |
253.31% |
226.83% |
209.78% |
95.74% |
| Net Working Capital to Revenue |
|
1,499.86% |
1,823.97% |
1,477.53% |
144.50% |
883.71% |
290.97% |
82.57% |
253.31% |
226.83% |
209.78% |
95.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.59) |
($2.38) |
($2.45) |
$2.99 |
($2.58) |
($2.98) |
$3.01 |
($6.50) |
($6.02) |
($4.59) |
($3.76) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.33M |
26.51M |
31.66M |
33.43M |
36.69M |
37.28M |
42.44M |
43.15M |
43.73M |
49.51M |
51.57M |
| Adjusted Diluted Earnings per Share |
|
($2.59) |
($2.38) |
($2.45) |
$2.73 |
($2.58) |
($2.98) |
$2.91 |
($6.50) |
($6.02) |
($4.59) |
($3.76) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.33M |
26.51M |
31.66M |
36.65M |
36.69M |
37.28M |
43.91M |
43.15M |
43.73M |
49.51M |
51.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
($2.59) |
($2.38) |
($2.45) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.17M |
26.41M |
29.88M |
36.42M |
37.14M |
42.50M |
42.95M |
43.46M |
44.43M |
50.09M |
51.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-46 |
-53 |
85 |
-104 |
-83 |
145 |
-184 |
-188 |
-162 |
-113 |
| Normalized NOPAT Margin |
|
-213.44% |
-996.69% |
-511.11% |
38.70% |
-296.03% |
-54.00% |
30.78% |
-163.24% |
-207.98% |
-194.26% |
-66.20% |
| Pre Tax Income Margin |
|
-300.62% |
-1,381.61% |
-704.02% |
47.65% |
-276.70% |
-68.59% |
30.03% |
-248.75% |
-292.15% |
-272.54% |
-113.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1,156.85 |
0.00 |
0.00 |
0.00 |
0.00 |
-149.11 |
6.12 |
-11.29 |
-39.07 |
-18.42 |
-3.58 |
| NOPAT to Interest Expense |
|
-809.80 |
0.00 |
0.00 |
0.00 |
0.00 |
-108.25 |
5.51 |
-7.91 |
-27.35 |
-12.90 |
-2.51 |
| EBIT Less CapEx to Interest Expense |
|
-1,182.95 |
0.00 |
0.00 |
0.00 |
0.00 |
-183.96 |
2.91 |
-12.61 |
-40.52 |
-18.61 |
-3.63 |
| NOPAT Less CapEx to Interest Expense |
|
-835.90 |
0.00 |
0.00 |
0.00 |
0.00 |
-143.10 |
2.31 |
-9.23 |
-28.80 |
-13.10 |
-2.56 |
| 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% |
-0.10% |
-0.61% |
0.62% |
0.00% |
0.00% |
0.30% |
0.00% |
0.00% |
0.00% |
0.00% |