| DEI Shares Outstanding |
|
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
| DEI Adjusted Shares Outstanding |
|
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
30,099,203.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.73 |
-0.84 |
-0.73 |
-0.59 |
-0.72 |
-0.62 |
-0.58 |
-0.33 |
-0.34 |
-0.66 |
-0.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
42.05% |
34.91% |
16.87% |
29.76% |
3.18% |
26.92% |
21.34% |
45.61% |
54.22% |
- |
-11.18% |
| EBIT Growth |
|
42.05% |
34.91% |
16.87% |
29.76% |
3.18% |
26.92% |
21.34% |
45.61% |
54.22% |
- |
-11.18% |
| NOPAT Growth |
|
41.42% |
30.68% |
18.35% |
27.69% |
-1.39% |
28.90% |
20.75% |
45.69% |
55.12% |
- |
-6.82% |
| Net Income Growth |
|
44.18% |
33.68% |
17.07% |
29.78% |
1.25% |
25.86% |
19.56% |
44.47% |
53.55% |
- |
-8.50% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.37% |
0.00% |
19.44% |
49.15% |
58.33% |
- |
62.07% |
| Operating Cash Flow Growth |
|
56.70% |
71.44% |
21.01% |
0.08% |
-43.21% |
14.15% |
-38.59% |
51.73% |
59.64% |
- |
16.60% |
| Free Cash Flow Firm Growth |
|
-13.93% |
31.55% |
49.98% |
56.29% |
46.17% |
4.89% |
-71.32% |
-0.09% |
38.63% |
- |
84.70% |
| Invested Capital Growth |
|
68.89% |
-39.06% |
-65.88% |
-24.36% |
-17.18% |
14.40% |
60.05% |
47.80% |
31.91% |
- |
-229.63% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
12.54% |
-13.30% |
13.40% |
18.15% |
-20.56% |
14.48% |
6.79% |
43.40% |
-1.48% |
- |
1.20% |
| EBIT Q/Q Growth |
|
12.54% |
-13.30% |
13.40% |
18.15% |
-20.56% |
14.48% |
6.79% |
43.40% |
-1.48% |
- |
1.20% |
| NOPAT Q/Q Growth |
|
12.81% |
-18.23% |
14.32% |
18.14% |
-22.27% |
17.09% |
4.49% |
43.90% |
-1.04% |
- |
4.29% |
| Net Income Q/Q Growth |
|
13.05% |
-14.38% |
13.26% |
18.60% |
-22.28% |
14.13% |
5.88% |
43.81% |
-2.28% |
- |
4.11% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.06% |
-22.03% |
0.00% |
0.00% |
48.28% |
0.00% |
- |
18.52% |
| Operating Cash Flow Q/Q Growth |
|
12.37% |
11.88% |
-27.19% |
-1.74% |
-25.59% |
47.17% |
-105.32% |
64.57% |
-5.00% |
- |
-3.23% |
| Free Cash Flow Firm Q/Q Growth |
|
-7.74% |
44.23% |
26.77% |
0.67% |
-32.69% |
1.47% |
-31.92% |
41.97% |
18.63% |
- |
82.41% |
| Invested Capital Q/Q Growth |
|
22.98% |
-97.94% |
-5.47% |
22.66% |
27.42% |
-44.59% |
50.78% |
-1.07% |
5.33% |
- |
-134.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
94.33% |
95.23% |
95.39% |
94.86% |
96.21% |
96.61% |
97.55% |
96.84% |
97.61% |
- |
95.20% |
| 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) |
|
-83.55% |
-87.51% |
-95.48% |
-100.40% |
-116.60% |
-132.33% |
-160.26% |
-175.12% |
-196.79% |
- |
-48.83% |
| 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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
-83.55% |
-87.51% |
-95.48% |
-100.40% |
-116.60% |
-132.33% |
-160.26% |
-175.12% |
-196.79% |
- |
-48.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-110.77% |
0.00% |
-130.89% |
0.00% |
0.00% |
0.00% |
-337.38% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-19 |
-16 |
-13 |
-16 |
-13 |
-13 |
-7.15 |
-7.23 |
-14 |
-14 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.21% |
-5.22% |
-5.31% |
-4.86% |
-7.01% |
-7.51% |
-8.69% |
-5.96% |
-8.42% |
- |
-4.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-22.00% |
-22.33% |
-21.42% |
-33.82% |
-37.59% |
-56.83% |
-44.86% |
-76.37% |
-16.45% |
-6.23% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-26 |
-23 |
-19 |
-23 |
-19 |
-18 |
-10 |
-10 |
-20 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-26 |
-23 |
-19 |
-23 |
-19 |
-18 |
-10 |
-10 |
-20 |
-20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.90 |
1.46 |
1.94 |
1.47 |
2.05 |
0.44 |
0.37 |
1.25 |
7.05 |
- |
2.76 |
| Price to Tangible Book Value (P/TBV) |
|
0.90 |
1.46 |
1.94 |
1.47 |
2.05 |
0.44 |
0.37 |
1.25 |
7.05 |
- |
2.76 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
0.00 |
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 |
| Financial Leverage |
|
-1.09 |
-1.08 |
-1.09 |
-1.09 |
-1.08 |
-1.17 |
-1.17 |
-1.18 |
-1.19 |
- |
-1.08 |
| Leverage Ratio |
|
1.11 |
1.11 |
1.11 |
1.12 |
1.11 |
1.19 |
1.19 |
1.19 |
1.24 |
- |
1.09 |
| Compound Leverage Factor |
|
1.05 |
1.06 |
1.06 |
1.06 |
1.07 |
1.15 |
1.16 |
1.15 |
1.21 |
- |
1.04 |
| Debt to Total Capital |
|
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% |
| 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% |
| 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 |
|
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 |
| Net Debt to EBITDA |
|
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 |
| Debt to NOPAT |
|
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 |
| 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 |
| Altman Z-Score |
|
-0.04 |
-1.76 |
-2.74 |
-5.97 |
-8.70 |
-19.13 |
-33.54 |
-42.68 |
-57.96 |
- |
18.33 |
| 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 |
|
12.95 |
8.00 |
6.82 |
7.44 |
6.89 |
4.45 |
5.29 |
4.11 |
2.86 |
- |
18.26 |
| Quick Ratio |
|
12.62 |
7.90 |
6.76 |
7.39 |
6.69 |
4.36 |
5.17 |
4.02 |
2.68 |
- |
18.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-28 |
-16 |
-11 |
-11 |
-15 |
-15 |
-20 |
-11 |
-9.30 |
-17 |
-3.01 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
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 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-5.54 |
-11 |
-12 |
-8.95 |
-6.49 |
-9.39 |
-4.62 |
-4.67 |
-4.42 |
-6.49 |
-15 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
12 |
-3.08 |
-4.59 |
-1.75 |
-0.95 |
1.58 |
6.95 |
4.28 |
2.07 |
2.89 |
-11 |
| Enterprise Value (EV) |
|
-16 |
28 |
57 |
20 |
44 |
-29 |
-19 |
-0.69 |
53 |
- |
369 |
| Market Capitalization |
|
90 |
125 |
140 |
91 |
98 |
16 |
8.21 |
20 |
67 |
- |
603 |
| Book Value per Share |
|
$3.35 |
$2.84 |
$2.39 |
$2.04 |
$1.58 |
$1.18 |
$0.74 |
$0.48 |
$0.29 |
$2.19 |
$2.53 |
| Tangible Book Value per Share |
|
$3.35 |
$2.84 |
$2.39 |
$2.04 |
$1.58 |
$1.18 |
$0.74 |
$0.48 |
$0.29 |
$2.19 |
$2.53 |
| Total Capital |
|
101 |
85 |
72 |
61 |
48 |
36 |
22 |
16 |
9.47 |
87 |
219 |
| 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 |
|
-106 |
-96 |
-84 |
-70 |
-54 |
-45 |
-27 |
-21 |
-14 |
-93 |
-234 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.59 |
-11 |
-12 |
-9.00 |
-6.50 |
-9.40 |
-4.64 |
-4.66 |
-4.22 |
-5.45 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
101 |
85 |
72 |
61 |
48 |
36 |
22 |
16 |
9.66 |
88 |
222 |
| Net Working Capital (NWC) |
|
101 |
85 |
72 |
61 |
48 |
36 |
22 |
16 |
9.66 |
88 |
222 |
| Net Nonoperating Expense (NNE) |
|
6.12 |
6.38 |
5.74 |
4.59 |
5.62 |
5.30 |
4.81 |
2.71 |
2.86 |
5.63 |
5.43 |
| Net Nonoperating Obligations (NNO) |
|
-106 |
-96 |
-84 |
-70 |
-54 |
-45 |
-27 |
-21 |
-14 |
-93 |
-234 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |
0.00% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.73) |
($0.84) |
($0.72) |
($0.59) |
($0.72) |
($0.62) |
($0.58) |
($0.30) |
($0.30) |
($0.27) |
($0.22) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
30.10M |
30.10M |
30.13M |
30.17M |
30.17M |
30.16M |
30.41M |
33.19M |
33.19M |
39.48M |
86.60M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.72) |
($0.62) |
($0.58) |
($0.30) |
($0.30) |
($0.27) |
($0.22) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
30.10M |
30.10M |
30.17M |
30.17M |
30.17M |
30.16M |
30.41M |
33.19M |
33.19M |
39.48M |
86.60M |
| 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 |
|
30.10M |
30.17M |
30.17M |
30.17M |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-19 |
-16 |
-13 |
-16 |
-13 |
-13 |
-7.15 |
-7.23 |
-14 |
-14 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |
-0.10% |
0.00% |
0.00% |
0.00% |
-0.36% |
-0.35% |
0.00% |
0.00% |
- |
-5.94% |