| DEI Shares Outstanding |
|
- |
34,072,210.00 |
39,979,346.00 |
2,666,223.00 |
26,900,050.00 |
68,314,985.00 |
173,006,137.00 |
18,211,614.00 |
19,656,352.00 |
- |
21,134,098.00 |
| DEI Adjusted Shares Outstanding |
|
- |
14,197.00 |
16,658.00 |
1,111.00 |
168,125.00 |
6,831,498.00 |
17,300,614.00 |
1,821,161.00 |
19,656,352.00 |
- |
21,134,098.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
-1,734.38 |
-194.20 |
-18,954.10 |
-69.58 |
-2.69 |
2.39 |
9.47 |
-0.30 |
- |
1.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
480.15% |
208.58% |
115.96% |
22.07% |
-8.81% |
-26.77% |
141.70% |
-18.35% |
-11.83% |
51.91% |
-5.59% |
| EBITDA Growth |
|
-106.34% |
-32.23% |
510.60% |
-56.26% |
163.38% |
-67.64% |
779.23% |
-31.08% |
-18.05% |
80.37% |
-13.61% |
| EBIT Growth |
|
-109.16% |
-131.78% |
181.25% |
-133.36% |
354.52% |
-194.81% |
679.17% |
-50.67% |
-35.11% |
197.21% |
-31.01% |
| NOPAT Growth |
|
-106.04% |
-108.55% |
119.04% |
52.57% |
181.64% |
-102.23% |
35,233.26% |
-54.89% |
-49.74% |
193.10% |
-30.73% |
| Net Income Growth |
|
-111.15% |
-174.93% |
86.86% |
-550.94% |
44.45% |
-56.92% |
325.26% |
-58.31% |
-86.76% |
1,805.00% |
-51.14% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-550.94% |
44.45% |
-56.92% |
325.26% |
-58.31% |
-87.50% |
1,658.33% |
-52.13% |
| Operating Cash Flow Growth |
|
68.12% |
-223.81% |
118.14% |
105.72% |
129.04% |
-174.27% |
929.58% |
-53.83% |
-15.99% |
140.33% |
-30.12% |
| Free Cash Flow Firm Growth |
|
-379.64% |
78.48% |
62.03% |
177.65% |
208.52% |
-214.44% |
-106.00% |
109.14% |
371.17% |
-106.58% |
528.04% |
| Invested Capital Growth |
|
100,388.83% |
16.87% |
8.02% |
-3.96% |
-13.05% |
21.71% |
62.90% |
5.13% |
-5.84% |
16.06% |
2.49% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
96.24% |
96.33% |
96.30% |
96.48% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-44.48% |
-19.06% |
36.24% |
12.99% |
37.51% |
16.58% |
60.30% |
50.90% |
47.30% |
56.16% |
51.39% |
| Operating Margin |
|
-60.50% |
-40.89% |
3.61% |
4.51% |
13.92% |
-0.42% |
43.05% |
23.74% |
19.37% |
37.37% |
27.41% |
| EBIT Margin |
|
-64.28% |
-48.28% |
18.17% |
-4.97% |
13.86% |
-17.94% |
43.00% |
25.97% |
19.12% |
37.40% |
27.33% |
| Profit (Net Income) Margin |
|
-76.80% |
-68.43% |
-4.16% |
-22.20% |
-13.52% |
-28.98% |
27.01% |
13.79% |
2.07% |
25.96% |
13.44% |
| Tax Burden Percent |
|
100.00% |
100.14% |
100.00% |
100.08% |
100.46% |
100.00% |
100.00% |
100.16% |
-39.26% |
100.00% |
100.44% |
| Interest Burden Percent |
|
119.48% |
141.53% |
-22.92% |
446.75% |
-97.13% |
161.50% |
62.81% |
53.00% |
-27.58% |
69.41% |
48.94% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.16% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.00% |
-4.81% |
0.82% |
1.22% |
3.76% |
-0.08% |
19.78% |
7.02% |
3.55% |
14.17% |
8.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-9.69% |
-12.46% |
-1.73% |
-10.06% |
-6.38% |
-10.89% |
4.72% |
0.46% |
-2.90% |
4.44% |
-1.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-63.99% |
-86.19% |
-9.78% |
-68.48% |
-49.49% |
-29.16% |
4.53% |
0.38% |
-2.53% |
3.55% |
-1.13% |
| Return on Equity (ROE) |
|
-69.00% |
-91.00% |
-8.97% |
-67.26% |
-45.73% |
-29.24% |
24.31% |
7.40% |
1.01% |
17.72% |
7.82% |
| Cash Return on Invested Capital (CROIC) |
|
-102.60% |
-20.36% |
-6.90% |
5.26% |
17.72% |
-19.67% |
-28.07% |
2.02% |
9.56% |
-0.70% |
6.48% |
| Operating Return on Assets (OROA) |
|
-7.05% |
-7.44% |
5.29% |
-1.73% |
4.36% |
-3.93% |
16.83% |
6.49% |
4.25% |
12.24% |
7.50% |
| Return on Assets (ROA) |
|
-8.42% |
-10.55% |
-1.21% |
-7.75% |
-4.25% |
-6.35% |
10.57% |
3.45% |
0.46% |
8.49% |
3.69% |
| Return on Common Equity (ROCE) |
|
-69.00% |
-91.00% |
-8.97% |
-67.26% |
-45.73% |
-29.24% |
24.31% |
7.40% |
1.01% |
17.72% |
7.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-38.46% |
-79.86% |
-7.83% |
-98.85% |
-39.18% |
-19.18% |
16.91% |
7.78% |
0.00% |
16.58% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.94 |
-10 |
1.96 |
2.99 |
8.43 |
-0.19 |
66 |
30 |
15 |
63 |
43 |
| NOPAT Margin |
|
-42.35% |
-28.62% |
2.52% |
3.15% |
9.74% |
-0.30% |
43.05% |
23.78% |
13.56% |
37.37% |
27.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.69% |
7.65% |
2.55% |
11.28% |
10.15% |
10.81% |
15.05% |
6.56% |
6.45% |
9.73% |
10.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.40% |
3.40% |
12.04% |
7.58% |
| Cost of Revenue to Revenue |
|
4.01% |
3.67% |
3.70% |
3.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
73.00% |
51.09% |
31.76% |
28.72% |
28.87% |
45.71% |
32.70% |
48.76% |
58.43% |
42.37% |
46.96% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
156.49% |
137.22% |
92.69% |
91.97% |
86.08% |
100.42% |
56.95% |
76.26% |
87.98% |
62.63% |
72.59% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.50 |
-17 |
14 |
-4.71 |
12 |
-11 |
66 |
32 |
21 |
63 |
43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.19 |
-6.86 |
28 |
12 |
32 |
11 |
92 |
64 |
52 |
94 |
81 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.48 |
0.60 |
0.71 |
0.78 |
0.04 |
0.01 |
0.21 |
0.35 |
0.54 |
0.52 |
0.66 |
| Price to Tangible Book Value (P/TBV) |
|
0.48 |
0.60 |
0.71 |
0.78 |
0.04 |
0.01 |
0.21 |
0.35 |
0.54 |
0.52 |
0.66 |
| Price to Revenue (P/Rev) |
|
0.96 |
0.52 |
0.38 |
0.18 |
0.01 |
0.01 |
0.34 |
0.62 |
1.12 |
0.82 |
1.17 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.24 |
4.49 |
0.00 |
3.14 |
8.72 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.34% |
1.47% |
10.58% |
3.63% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
80.48% |
22.26% |
0.00% |
31.82% |
11.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.93 |
0.88 |
0.90 |
0.86 |
0.63 |
0.54 |
0.65 |
0.76 |
0.75 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
15.91 |
5.95 |
2.84 |
2.28 |
2.08 |
2.52 |
1.46 |
2.25 |
2.80 |
2.14 |
2.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.84 |
17.54 |
5.54 |
15.20 |
2.41 |
4.43 |
5.92 |
3.81 |
4.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.63 |
0.00 |
14.99 |
0.00 |
3.39 |
8.68 |
14.66 |
5.72 |
9.27 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
112.52 |
72.19 |
21.32 |
0.00 |
3.38 |
9.48 |
20.67 |
5.72 |
9.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
79.33 |
37.75 |
13.71 |
0.00 |
2.76 |
7.56 |
9.86 |
4.76 |
7.62 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
16.80 |
4.53 |
0.00 |
0.00 |
32.94 |
7.66 |
0.00 |
12.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
7.63 |
6.81 |
4.88 |
9.69 |
6.62 |
1.93 |
0.91 |
1.09 |
0.92 |
0.98 |
1.03 |
| Long-Term Debt to Equity |
|
7.59 |
6.47 |
4.42 |
8.93 |
0.40 |
1.72 |
0.63 |
0.89 |
0.78 |
0.84 |
0.84 |
| Financial Leverage |
|
6.60 |
6.92 |
5.66 |
6.81 |
7.75 |
2.68 |
0.96 |
0.82 |
0.87 |
0.80 |
0.78 |
| Leverage Ratio |
|
8.19 |
8.63 |
7.39 |
8.68 |
10.75 |
4.60 |
2.30 |
2.15 |
2.20 |
2.09 |
2.12 |
| Compound Leverage Factor |
|
9.79 |
12.21 |
-1.69 |
38.76 |
-10.44 |
7.43 |
1.44 |
1.14 |
-0.61 |
1.45 |
1.04 |
| Debt to Total Capital |
|
88.41% |
87.20% |
83.01% |
90.64% |
86.88% |
65.82% |
47.67% |
52.26% |
47.99% |
49.56% |
50.77% |
| Short-Term Debt to Total Capital |
|
0.41% |
4.36% |
7.90% |
7.11% |
81.59% |
6.94% |
14.82% |
9.88% |
7.24% |
7.20% |
9.61% |
| Long-Term Debt to Total Capital |
|
88.00% |
82.84% |
75.10% |
83.53% |
5.28% |
58.88% |
32.85% |
42.38% |
40.75% |
42.36% |
41.16% |
| 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 |
|
11.59% |
12.80% |
16.99% |
9.36% |
13.12% |
34.18% |
52.33% |
47.74% |
52.01% |
50.44% |
49.23% |
| Debt to EBITDA |
|
-34.25 |
-30.63 |
7.17 |
16.75 |
6.09 |
17.55 |
2.41 |
3.81 |
4.04 |
2.74 |
3.57 |
| Net Debt to EBITDA |
|
-33.60 |
-28.53 |
6.80 |
16.19 |
5.50 |
15.13 |
1.86 |
3.21 |
3.55 |
2.36 |
2.65 |
| Long-Term Debt to EBITDA |
|
-34.09 |
-29.10 |
6.48 |
15.44 |
0.37 |
15.70 |
1.66 |
3.09 |
3.43 |
2.34 |
2.90 |
| Debt to NOPAT |
|
-35.97 |
-20.40 |
102.89 |
68.95 |
23.45 |
-982.29 |
3.38 |
8.16 |
14.11 |
4.12 |
6.69 |
| Net Debt to NOPAT |
|
-35.29 |
-19.00 |
97.57 |
66.63 |
21.17 |
-846.59 |
2.60 |
6.87 |
12.38 |
3.54 |
4.97 |
| Long-Term Debt to NOPAT |
|
-35.80 |
-19.38 |
93.09 |
63.54 |
1.43 |
-878.79 |
2.33 |
6.62 |
11.98 |
3.52 |
5.43 |
| Altman Z-Score |
|
-2.13 |
-1.87 |
-1.27 |
-1.66 |
-2.33 |
-1.78 |
-0.23 |
-0.45 |
-0.50 |
0.08 |
0.07 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.89 |
1.05 |
0.57 |
0.47 |
0.09 |
0.99 |
0.54 |
0.65 |
0.36 |
0.74 |
0.85 |
| Quick Ratio |
|
0.50 |
0.74 |
0.36 |
0.26 |
0.07 |
0.71 |
0.47 |
0.29 |
0.31 |
0.49 |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-203 |
-44 |
-17 |
13 |
40 |
-45 |
-94 |
8.55 |
40 |
-3.07 |
31 |
| Operating Cash Flow to CapEx |
|
-2.35% |
-37.61% |
8.43% |
69.21% |
106.15% |
-48.04% |
40.93% |
52.92% |
0.00% |
106.55% |
375.84% |
| Free Cash Flow to Firm to Interest Expense |
|
-138.84 |
-6.03 |
-0.95 |
0.78 |
1.66 |
-6.31 |
-3.80 |
0.51 |
1.90 |
-0.14 |
1.34 |
| Operating Cash Flow to Interest Expense |
|
-3.24 |
-2.12 |
0.16 |
0.35 |
0.55 |
-1.35 |
3.28 |
2.24 |
1.48 |
3.54 |
2.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-141.38 |
-7.76 |
-1.74 |
-0.16 |
0.03 |
-4.17 |
-4.73 |
-2.00 |
2.58 |
0.22 |
1.65 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.15 |
0.29 |
0.35 |
0.31 |
0.22 |
0.39 |
0.25 |
0.22 |
0.33 |
0.27 |
| Accounts Receivable Turnover |
|
17.71 |
17.68 |
24.25 |
30.23 |
39.21 |
49.41 |
0.00 |
0.00 |
60.42 |
32.90 |
17.92 |
| Inventory Turnover |
|
0.00 |
0.38 |
0.65 |
0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.12 |
0.17 |
0.32 |
0.38 |
0.35 |
0.25 |
0.45 |
0.29 |
0.26 |
0.37 |
0.32 |
| Accounts Payable Turnover |
|
0.15 |
0.21 |
0.38 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
20.61 |
20.64 |
15.05 |
12.07 |
9.31 |
7.39 |
0.00 |
0.00 |
6.04 |
11.09 |
20.37 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
971.08 |
561.33 |
551.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
2,475.45 |
1,703.29 |
959.97 |
1,268.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-2,454.84 |
-711.57 |
-383.58 |
-704.92 |
9.31 |
7.39 |
0.00 |
0.00 |
6.04 |
11.09 |
20.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
198 |
231 |
249 |
240 |
208 |
254 |
413 |
434 |
409 |
474 |
491 |
| Invested Capital Turnover |
|
0.12 |
0.17 |
0.32 |
0.39 |
0.39 |
0.27 |
0.46 |
0.30 |
0.26 |
0.38 |
0.33 |
| Increase / (Decrease) in Invested Capital |
|
198 |
33 |
19 |
-9.87 |
-31 |
45 |
159 |
21 |
-25 |
66 |
12 |
| Enterprise Value (EV) |
|
185 |
214 |
221 |
216 |
180 |
160 |
223 |
282 |
309 |
358 |
401 |
| Market Capitalization |
|
11 |
19 |
29 |
17 |
1.20 |
0.75 |
51 |
77 |
124 |
137 |
185 |
| Book Value per Share |
|
$1.17 |
$1.58 |
$1.21 |
$0.53 |
$11.20 |
$3.56 |
$3.58 |
$1.28 |
$12.54 |
$13.34 |
$13.80 |
| Tangible Book Value per Share |
|
$1.17 |
$1.58 |
$1.21 |
$0.53 |
$11.20 |
$3.56 |
$3.58 |
$1.28 |
$12.54 |
$13.34 |
$13.79 |
| Total Capital |
|
201 |
241 |
243 |
228 |
228 |
280 |
467 |
464 |
439 |
520 |
572 |
| Total Debt |
|
178 |
210 |
202 |
206 |
198 |
184 |
223 |
243 |
211 |
258 |
290 |
| Total Long-Term Debt |
|
177 |
200 |
183 |
190 |
12 |
165 |
154 |
197 |
179 |
220 |
235 |
| Net Debt |
|
174 |
196 |
191 |
199 |
178 |
159 |
171 |
204 |
185 |
222 |
216 |
| Capital Expenditures (CapEx) |
|
202 |
41 |
33 |
8.27 |
12 |
20 |
197 |
70 |
-23 |
71 |
14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.51 |
-2.81 |
-6.19 |
-10 |
-44 |
-1.86 |
-14 |
-15 |
-32 |
-8.24 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.15 |
12 |
4.25 |
-3.19 |
-30 |
19 |
28 |
13 |
-13 |
22 |
42 |
| Net Working Capital (NWC) |
|
-0.97 |
1.10 |
-15 |
-19 |
-215 |
-0.22 |
-41 |
-33 |
-44 |
-16 |
-13 |
| Net Nonoperating Expense (NNE) |
|
4.02 |
14 |
5.20 |
24 |
20 |
18 |
25 |
12 |
13 |
19 |
22 |
| Net Nonoperating Obligations (NNO) |
|
174 |
200 |
208 |
218 |
178 |
158 |
169 |
212 |
180 |
212 |
209 |
| Total Depreciation and Amortization (D&A) |
|
2.31 |
11 |
14 |
17 |
20 |
22 |
26 |
31 |
31 |
31 |
38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-30.06% |
-7.80% |
-7.96% |
-10.68% |
-51.16% |
-2.93% |
-9.33% |
-11.84% |
-29.10% |
-4.92% |
-9.22% |
| Debt-free Net Working Capital to Revenue |
|
-1.29% |
32.24% |
5.47% |
-3.36% |
-34.34% |
30.31% |
18.54% |
10.30% |
-11.48% |
12.94% |
26.42% |
| Net Working Capital to Revenue |
|
-8.34% |
3.05% |
-19.25% |
-20.43% |
-248.97% |
-0.34% |
-26.69% |
-26.40% |
-40.31% |
-9.39% |
-8.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1,992.00) |
($2,880.00) |
($216.00) |
($1,344.00) |
($121.60) |
($5.50) |
$2.70 |
$0.97 |
$0.12 |
$2.12 |
$1.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.49K |
8.56K |
14.94K |
15.67K |
168.13K |
3.34M |
15.33M |
17.44M |
18.39M |
19.75M |
20.47M |
| Adjusted Diluted Earnings per Share |
|
($1,992.00) |
($2,880.00) |
$0.00 |
$0.00 |
($121.60) |
($5.50) |
$2.50 |
$0.96 |
$0.12 |
$2.11 |
$1.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.49K |
8.56K |
16.66K |
16.66K |
168.13K |
3.34M |
19.13M |
17.68M |
18.44M |
19.88M |
20.54M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1,992.00) |
($2,880.00) |
$0.00 |
$0.00 |
($121.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.13K |
14.20K |
16.66K |
16.66K |
95.83K |
6.83M |
17.30M |
18.21M |
19.66M |
20.39M |
21.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.94 |
-10 |
1.96 |
8.08 |
8.43 |
-0.19 |
46 |
21 |
15 |
44 |
29 |
| Normalized NOPAT Margin |
|
-42.35% |
-28.62% |
2.52% |
8.52% |
9.74% |
-0.30% |
29.82% |
16.62% |
13.56% |
26.16% |
18.17% |
| Pre Tax Income Margin |
|
-76.80% |
-68.34% |
-4.16% |
-22.18% |
-13.46% |
-28.98% |
27.01% |
13.77% |
-5.27% |
25.96% |
13.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.13 |
-2.40 |
0.81 |
-0.29 |
0.50 |
-1.58 |
2.67 |
1.95 |
0.99 |
2.95 |
1.85 |
| NOPAT to Interest Expense |
|
-3.38 |
-1.42 |
0.11 |
0.18 |
0.35 |
-0.03 |
2.67 |
1.79 |
0.70 |
2.94 |
1.85 |
| EBIT Less CapEx to Interest Expense |
|
-143.27 |
-8.04 |
-1.08 |
-0.79 |
-0.02 |
-4.39 |
-5.34 |
-2.28 |
2.10 |
-0.38 |
1.25 |
| NOPAT Less CapEx to Interest Expense |
|
-141.52 |
-7.06 |
-1.78 |
-0.32 |
-0.16 |
-2.84 |
-5.33 |
-2.45 |
1.81 |
-0.38 |
1.25 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
103.97% |
264.29% |
24.73% |
44.67% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-17.34% |
-5.48% |
-5.97% |
-19.83% |
13.13% |
112.21% |
431.03% |
41.88% |
56.18% |