| DEI Shares Outstanding |
|
70,046,841.00 |
70,623,858.00 |
84,520,951.00 |
102,092,863.00 |
115,937,618.00 |
141,441,378.00 |
145,674,591.00 |
163,880,007.00 |
177,346,980.00 |
- |
336,494,489.00 |
| DEI Adjusted Shares Outstanding |
|
70,046,841.00 |
70,623,858.00 |
84,520,951.00 |
102,092,863.00 |
115,937,618.00 |
141,441,378.00 |
145,674,591.00 |
163,880,007.00 |
177,346,980.00 |
- |
336,494,489.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.58 |
-1.01 |
-0.65 |
-0.67 |
-0.82 |
-0.86 |
-1.22 |
-1.17 |
-1.45 |
- |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.80% |
-50.96% |
88.60% |
130.95% |
21.29% |
15.39% |
-6.34% |
0.54% |
58.34% |
-67.20% |
-31.57% |
| EBITDA Growth |
|
-81.84% |
-58.39% |
22.15% |
-45.17% |
-25.59% |
-22.34% |
-31.47% |
-11.73% |
-39.67% |
62.67% |
-29.85% |
| EBIT Growth |
|
-77.37% |
-54.86% |
22.32% |
-36.89% |
-36.33% |
-23.17% |
-41.52% |
-9.79% |
-36.13% |
62.06% |
-25.28% |
| NOPAT Growth |
|
-74.96% |
-54.86% |
22.32% |
-36.89% |
-36.33% |
-23.17% |
-41.52% |
-9.79% |
-36.13% |
62.06% |
-16.61% |
| Net Income Growth |
|
-54.08% |
-76.05% |
23.85% |
-26.24% |
-38.51% |
-26.94% |
-47.20% |
-7.84% |
-34.09% |
62.01% |
-25.52% |
| EPS Growth |
|
-48.72% |
-75.86% |
31.37% |
0.00% |
-21.43% |
-5.88% |
-36.67% |
-1.63% |
-18.40% |
66.89% |
10.20% |
| Operating Cash Flow Growth |
|
-494.19% |
-95.38% |
116.97% |
226.95% |
-495.08% |
217.64% |
-237.31% |
4.13% |
-0.54% |
70.14% |
-44.79% |
| Free Cash Flow Firm Growth |
|
-305.07% |
-68.79% |
117.42% |
-829.72% |
-99.79% |
198.32% |
-253.31% |
6.76% |
5.30% |
74.91% |
-32.96% |
| Invested Capital Growth |
|
16.82% |
61.72% |
-789.91% |
41.73% |
247.32% |
-501.77% |
54.07% |
85.99% |
115.06% |
-1,115.81% |
-83.91% |
| Revenue Q/Q Growth |
|
-12.85% |
-1.02% |
12.82% |
19.46% |
37.65% |
-19.73% |
2.01% |
-0.67% |
-12.51% |
12.33% |
20.31% |
| EBITDA Q/Q Growth |
|
-33.17% |
7.86% |
-8.74% |
-11.33% |
21.81% |
-55.88% |
8.77% |
-4.42% |
-3.45% |
27.22% |
-15.84% |
| EBIT Q/Q Growth |
|
-31.43% |
7.45% |
-7.51% |
-9.99% |
17.45% |
-53.04% |
1.89% |
-8.34% |
-2.49% |
25.76% |
-14.47% |
| NOPAT Q/Q Growth |
|
-31.43% |
7.45% |
-7.51% |
-9.99% |
17.45% |
-53.04% |
1.89% |
-8.34% |
-2.49% |
25.76% |
-11.20% |
| Net Income Q/Q Growth |
|
-31.26% |
5.77% |
-6.78% |
-9.76% |
19.91% |
-56.29% |
0.91% |
-8.14% |
-3.34% |
27.37% |
-12.88% |
| EPS Q/Q Growth |
|
-31.82% |
5.56% |
-1.45% |
-2.94% |
21.30% |
0.00% |
0.00% |
-5.93% |
-2.07% |
35.53% |
-7.32% |
| Operating Cash Flow Q/Q Growth |
|
-23.39% |
-4.21% |
-31.22% |
-38.95% |
11.81% |
10.77% |
-26.20% |
-1.98% |
2.81% |
41.27% |
-27.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-17.21% |
-2.71% |
-42.33% |
-110.65% |
12.74% |
22.71% |
-21.97% |
-7.82% |
10.76% |
45.62% |
-32.05% |
| Invested Capital Q/Q Growth |
|
-5.01% |
43.65% |
15.00% |
58.21% |
399.98% |
-12.02% |
20.93% |
69.55% |
-32.94% |
-28,479.10% |
-45.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-113.92% |
-367.95% |
-151.87% |
-95.46% |
-98.85% |
-104.80% |
-147.11% |
-163.49% |
-144.21% |
-164.15% |
-296.32% |
| Operating Margin |
|
-118.51% |
-374.23% |
-154.13% |
-91.35% |
-102.69% |
-109.61% |
-165.61% |
-180.85% |
-155.48% |
-179.88% |
-306.53% |
| EBIT Margin |
|
-118.51% |
-374.23% |
-154.13% |
-91.35% |
-102.69% |
-109.61% |
-165.61% |
-180.85% |
-155.48% |
-179.88% |
-315.54% |
| Profit (Net Income) Margin |
|
-102.94% |
-369.58% |
-149.23% |
-81.57% |
-93.16% |
-102.48% |
-161.06% |
-172.76% |
-146.30% |
-169.45% |
-310.81% |
| Tax Burden Percent |
|
87.67% |
99.98% |
100.00% |
100.00% |
100.00% |
100.29% |
100.17% |
100.22% |
98.07% |
99.83% |
99.54% |
| Interest Burden Percent |
|
99.08% |
98.78% |
96.82% |
89.29% |
90.72% |
93.23% |
97.08% |
95.31% |
95.95% |
94.36% |
98.96% |
| Effective Tax Rate |
|
0.00% |
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% |
-946.53% |
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% |
-940.98% |
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% |
922.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-20.40% |
-43.61% |
-33.67% |
-24.82% |
-23.85% |
-26.04% |
-40.86% |
-57.37% |
-136.47% |
-185.39% |
-2,891.84% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-319.90% |
0.00% |
0.00% |
0.00% |
-10,939.39% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-20.35% |
-38.69% |
-25.35% |
-17.59% |
-17.13% |
-16.44% |
-22.08% |
-31.34% |
-75.29% |
-77.89% |
-154.67% |
| Return on Assets (ROA) |
|
-17.68% |
-38.20% |
-24.55% |
-15.71% |
-15.54% |
-15.37% |
-21.48% |
-29.94% |
-70.85% |
-73.38% |
-152.35% |
| Return on Common Equity (ROCE) |
|
-20.40% |
-43.61% |
-33.67% |
-24.78% |
-23.83% |
-26.06% |
-40.90% |
-57.37% |
-136.47% |
-185.39% |
-2,891.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-21.15% |
-52.61% |
-29.04% |
-18.80% |
-22.06% |
-24.31% |
-47.50% |
-65.19% |
-311.06% |
-430.13% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-51 |
-39 |
-54 |
-74 |
-91 |
-128 |
-141 |
-192 |
-73 |
-85 |
| NOPAT Margin |
|
-82.95% |
-261.96% |
-107.89% |
-63.95% |
-71.88% |
-76.73% |
-115.93% |
-126.59% |
-108.84% |
-125.91% |
-214.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.63% |
-11.87% |
-7.81% |
-4.62% |
-5.56% |
-5.66% |
-8.64% |
-13.31% |
-33.99% |
-40.94% |
-121.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-231.40% |
-319.62% |
594.81% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
48.55% |
135.80% |
74.38% |
55.34% |
60.22% |
56.77% |
57.11% |
56.32% |
34.71% |
77.38% |
88.20% |
| R&D to Revenue |
|
169.95% |
338.43% |
179.75% |
136.01% |
142.46% |
152.84% |
208.51% |
224.53% |
132.81% |
192.94% |
284.87% |
| Operating Expenses to Revenue |
|
218.51% |
474.23% |
254.13% |
191.35% |
202.69% |
209.61% |
265.61% |
280.85% |
255.48% |
279.88% |
406.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-47 |
-73 |
-56 |
-77 |
-105 |
-130 |
-183 |
-201 |
-274 |
-104 |
-125 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-71 |
-56 |
-81 |
-101 |
-124 |
-163 |
-182 |
-254 |
-95 |
-117 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.32 |
1.58 |
7.38 |
3.20 |
2.24 |
4.43 |
2.91 |
1.74 |
1.16 |
9.35 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
3.35 |
1.60 |
7.44 |
4.31 |
2.85 |
5.56 |
3.88 |
2.49 |
1.16 |
9.35 |
0.00 |
| Price to Revenue (P/Rev) |
|
16.17 |
11.11 |
37.91 |
13.88 |
9.47 |
18.67 |
9.87 |
4.62 |
0.55 |
3.68 |
3.57 |
| 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 |
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% |
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 |
12.10 |
0.00 |
0.00 |
0.00 |
8.14 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.89 |
3.76 |
31.23 |
9.15 |
5.72 |
12.81 |
5.67 |
1.86 |
0.09 |
2.96 |
3.04 |
| 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 |
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 |
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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
102.14 |
21.14 |
0.00 |
8.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
107.44 |
0.00 |
0.00 |
9.94 |
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 |
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 |
0.00 |
| Financial Leverage |
|
-1.09 |
-1.07 |
-1.19 |
-1.16 |
-0.98 |
-1.16 |
-1.33 |
-1.15 |
-1.03 |
-1.16 |
-7.39 |
| Leverage Ratio |
|
1.15 |
1.14 |
1.37 |
1.58 |
1.53 |
1.69 |
1.90 |
1.92 |
1.93 |
2.53 |
18.98 |
| Compound Leverage Factor |
|
1.14 |
1.13 |
1.33 |
1.41 |
1.39 |
1.58 |
1.85 |
1.83 |
1.85 |
2.38 |
18.78 |
| 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% |
| 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% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.20% |
0.04% |
-0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
99.80% |
99.96% |
100.17% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
13.63 |
1.69 |
6.33 |
2.20 |
1.65 |
2.17 |
-0.20 |
-2.29 |
-15.27 |
-21.84 |
-43.35 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.13% |
0.12% |
-0.07% |
-0.10% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
10.58 |
11.25 |
5.54 |
5.23 |
5.80 |
4.60 |
3.12 |
2.69 |
1.98 |
1.13 |
0.84 |
| Quick Ratio |
|
10.54 |
11.12 |
5.50 |
5.16 |
5.73 |
4.51 |
2.99 |
2.53 |
1.72 |
0.93 |
0.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-36 |
-61 |
11 |
-78 |
-155 |
152 |
-234 |
-218 |
-206 |
-52 |
-69 |
| Operating Cash Flow to CapEx |
|
0.00% |
-9,000.41% |
298.03% |
84.87% |
-698.44% |
1,154.51% |
-1,002.02% |
-1,108.66% |
-1,062.83% |
0.00% |
-95,301.96% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.10 |
0.16 |
0.19 |
0.17 |
0.15 |
0.13 |
0.17 |
0.48 |
0.43 |
0.49 |
| Accounts Receivable Turnover |
|
6.14 |
5.18 |
8.80 |
21.07 |
4.93 |
5.61 |
19.70 |
22.97 |
76.61 |
79.78 |
88.19 |
| 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 |
|
17.99 |
4.09 |
1.94 |
1.54 |
1.89 |
3.32 |
2.38 |
1.93 |
3.90 |
2.58 |
2.73 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
59.49 |
70.53 |
41.50 |
17.32 |
74.09 |
65.06 |
18.53 |
15.89 |
4.76 |
4.58 |
4.14 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
59.49 |
70.53 |
41.50 |
17.32 |
74.09 |
65.06 |
18.53 |
15.89 |
4.76 |
4.58 |
4.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-17 |
-6.34 |
-56 |
-33 |
48 |
-195 |
-89 |
-13 |
1.89 |
-19 |
-35 |
| Invested Capital Turnover |
|
-2.17 |
-1.69 |
-1.17 |
-1.89 |
13.17 |
-1.62 |
-0.78 |
-2.18 |
-33.15 |
-6.70 |
-1.46 |
| Increase / (Decrease) in Invested Capital |
|
3.35 |
10 |
-50 |
24 |
81 |
-243 |
105 |
77 |
14 |
-21 |
-16 |
| Enterprise Value (EV) |
|
431 |
73 |
1,142 |
773 |
586 |
1,514 |
628 |
207 |
15 |
171 |
120 |
| Market Capitalization |
|
640 |
215 |
1,386 |
1,172 |
970 |
2,207 |
1,093 |
515 |
96 |
213 |
141 |
| Book Value per Share |
|
$2.75 |
$1.93 |
$2.22 |
$3.59 |
$3.73 |
$3.52 |
$2.58 |
$1.80 |
$0.47 |
$0.11 |
($0.04) |
| Tangible Book Value per Share |
|
$2.72 |
$1.91 |
$2.20 |
$2.67 |
$2.93 |
$2.81 |
$1.94 |
$1.26 |
$0.47 |
$0.11 |
($0.04) |
| Total Capital |
|
192 |
136 |
188 |
367 |
433 |
497 |
375 |
295 |
83 |
23 |
-14 |
| 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 |
|
-209 |
-143 |
-244 |
-400 |
-384 |
-692 |
-465 |
-307 |
-81 |
-42 |
-21 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.73 |
3.75 |
43 |
21 |
15 |
23 |
20 |
21 |
-1.68 |
0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-17 |
-6.25 |
-40 |
-68 |
-27 |
-125 |
-106 |
-89 |
-34 |
-36 |
-28 |
| Debt-free Net Working Capital (DFNWC) |
|
192 |
136 |
204 |
332 |
336 |
516 |
271 |
189 |
47 |
5.89 |
-6.64 |
| Net Working Capital (NWC) |
|
192 |
136 |
204 |
332 |
336 |
516 |
271 |
189 |
47 |
5.89 |
-6.64 |
| Net Nonoperating Expense (NNE) |
|
7.90 |
21 |
15 |
15 |
22 |
30 |
50 |
51 |
66 |
25 |
38 |
| Net Nonoperating Obligations (NNO) |
|
-209 |
-143 |
-244 |
-400 |
-384 |
-692 |
-465 |
-307 |
-81 |
-42 |
-21 |
| Total Depreciation and Amortization (D&A) |
|
1.82 |
1.22 |
0.83 |
-3.47 |
3.93 |
5.68 |
20 |
19 |
20 |
9.09 |
7.60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-41.77% |
-32.21% |
-108.76% |
-80.66% |
-26.24% |
-106.02% |
-95.45% |
-79.98% |
-19.52% |
-62.34% |
-69.74% |
| Debt-free Net Working Capital to Revenue |
|
486.82% |
702.92% |
556.62% |
393.13% |
327.65% |
436.68% |
244.70% |
169.47% |
26.44% |
10.18% |
-16.78% |
| Net Working Capital to Revenue |
|
486.82% |
702.92% |
556.62% |
393.13% |
327.65% |
436.68% |
244.70% |
169.47% |
26.44% |
10.18% |
-16.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.58) |
($1.02) |
($0.70) |
($0.70) |
($0.85) |
($0.90) |
($1.23) |
($1.25) |
($1.48) |
($0.49) |
($0.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
70.37M |
70.88M |
86.34M |
102.27M |
116.02M |
143.25M |
144.57M |
154.35M |
174.44M |
201.70M |
280.19M |
| Adjusted Diluted Earnings per Share |
|
($0.58) |
($1.02) |
($0.70) |
($0.70) |
($0.85) |
($0.90) |
($1.23) |
($1.25) |
($1.48) |
($0.49) |
($0.44) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
70.37M |
70.88M |
86.34M |
102.27M |
116.02M |
143.25M |
144.57M |
154.35M |
174.44M |
201.70M |
280.19M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.58) |
($1.02) |
($0.70) |
($0.70) |
($0.85) |
($0.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
69.76M |
70.55M |
78.08M |
96.94M |
112.11M |
134.45M |
145.97M |
168.48M |
178.91M |
224.71M |
414.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-51 |
-39 |
-54 |
-74 |
-91 |
-128 |
-141 |
-83 |
-69 |
-76 |
| Normalized NOPAT Margin |
|
-82.95% |
-261.96% |
-107.89% |
-63.95% |
-71.88% |
-76.73% |
-115.93% |
-126.59% |
-47.26% |
-119.23% |
-191.15% |
| Pre Tax Income Margin |
|
-117.42% |
-369.65% |
-149.23% |
-81.57% |
-93.16% |
-102.19% |
-160.79% |
-172.37% |
-149.18% |
-169.74% |
-312.25% |
| 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 |
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 |
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 |
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 |
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% |
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% |