| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
51,624,384.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
51,624,384.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-86.97% |
-153.32% |
-194.00% |
-213.38% |
-674.03% |
-347.16% |
-96.99% |
72.58% |
127.25% |
164.82% |
168.34% |
| EBIT Growth |
|
-79.96% |
-140.41% |
-177.19% |
-188.43% |
-626.89% |
-324.99% |
-94.86% |
73.76% |
127.56% |
166.95% |
168.38% |
| NOPAT Growth |
|
-66.51% |
-147.95% |
-177.19% |
-188.39% |
-672.61% |
-324.99% |
-94.86% |
73.76% |
139.37% |
195.64% |
187.79% |
| Net Income Growth |
|
-77.12% |
-105.91% |
-156.08% |
-157.86% |
-605.42% |
-395.59% |
-104.57% |
78.46% |
133.95% |
177.45% |
171.68% |
| EPS Growth |
|
-46.15% |
165.12% |
32.95% |
29.63% |
-92.63% |
-596.43% |
-61.02% |
84.21% |
125.68% |
169.06% |
162.11% |
| Operating Cash Flow Growth |
|
-36.00% |
-22.77% |
-86.21% |
-217.12% |
-135.72% |
-279.97% |
-161.43% |
28.57% |
391.13% |
303.01% |
179.32% |
| Free Cash Flow Firm Growth |
|
323.19% |
42.93% |
-111.22% |
-268.34% |
-475.57% |
-1,542.72% |
-500.29% |
-42.52% |
120.67% |
173.64% |
110.07% |
| Invested Capital Growth |
|
-541.99% |
-186.18% |
-187.72% |
-99.48% |
31.47% |
-94.73% |
50.67% |
75.09% |
42.95% |
74.23% |
324.63% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
102.16% |
38.95% |
3.13% |
| EBITDA Q/Q Growth |
|
-29.66% |
-27.27% |
-74.79% |
-8.65% |
-220.25% |
26.47% |
23.00% |
84.88% |
418.33% |
74.88% |
-18.83% |
| EBIT Q/Q Growth |
|
-27.99% |
-26.05% |
-68.76% |
-5.93% |
-222.55% |
26.30% |
22.62% |
85.74% |
438.77% |
79.04% |
-20.97% |
| NOPAT Q/Q Growth |
|
-20.40% |
-33.98% |
-68.76% |
-5.93% |
-222.55% |
26.30% |
22.62% |
85.74% |
583.96% |
79.04% |
-28.97% |
| Net Income Q/Q Growth |
|
-28.15% |
-4.01% |
-89.43% |
-2.13% |
-250.58% |
26.93% |
21.81% |
89.24% |
652.53% |
66.68% |
-27.63% |
| EPS Q/Q Growth |
|
-17.28% |
129.47% |
-310.71% |
3.39% |
-221.05% |
24.04% |
31.65% |
90.53% |
622.22% |
104.26% |
-38.54% |
| Operating Cash Flow Q/Q Growth |
|
-13.76% |
0.28% |
-98.42% |
-40.89% |
15.44% |
-60.73% |
-36.52% |
61.50% |
444.65% |
12.08% |
-46.66% |
| Free Cash Flow Firm Q/Q Growth |
|
710.24% |
-110.44% |
-263.54% |
-58.98% |
-522.22% |
54.32% |
-32.85% |
62.26% |
190.24% |
62.74% |
-81.84% |
| Invested Capital Q/Q Growth |
|
-320.87% |
58.33% |
-23.72% |
8.06% |
-44.58% |
-18.40% |
68.66% |
53.58% |
-231.20% |
46.51% |
373.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
97.87% |
98.27% |
99.06% |
98.73% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.40% |
33.70% |
42.41% |
33.38% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-19.98% |
33.48% |
43.15% |
33.06% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-19.98% |
33.48% |
43.15% |
33.06% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14.42% |
39.40% |
47.27% |
33.17% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
89.87% |
| Interest Burden Percent |
|
98.42% |
81.21% |
91.15% |
87.88% |
95.52% |
94.70% |
95.69% |
72.15% |
117.68% |
109.55% |
111.62% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.13% |
| 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% |
1,829.15% |
| 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% |
1,828.24% |
| 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% |
-1,804.98% |
| Return on Equity (ROE) |
|
-172.71% |
-46.45% |
-71.26% |
-44.62% |
-91.11% |
-87.35% |
-105.54% |
-69.53% |
-20.66% |
6.01% |
24.16% |
| 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% |
373.37% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.05% |
7.37% |
18.36% |
20.34% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.48% |
8.67% |
20.12% |
20.41% |
| Return on Common Equity (ROCE) |
|
-172.71% |
-46.45% |
-71.26% |
-44.62% |
-91.11% |
-87.35% |
-105.54% |
-69.53% |
-20.66% |
6.01% |
24.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-142.89% |
0.00% |
-36.29% |
-23.30% |
-49.55% |
0.00% |
-85.35% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.27 |
-9.74 |
-16 |
-17 |
-56 |
-41 |
-32 |
-4.57 |
22 |
40 |
28 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13.99% |
33.48% |
43.15% |
29.71% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.96% |
-1.69% |
-5.97% |
-2.83% |
-12.14% |
-6.66% |
-5.90% |
-0.05% |
0.99% |
1.04% |
0.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-6.18% |
- |
- |
- |
-14.03% |
-11.35% |
-1.58% |
4.06% |
7.92% |
5.15% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.13% |
1.73% |
0.94% |
1.27% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
86.47% |
51.13% |
44.56% |
53.24% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.01% |
12.73% |
10.42% |
11.92% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
117.85% |
64.79% |
55.91% |
65.67% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-14 |
-23 |
-25 |
-80 |
-59 |
-46 |
-6.53 |
22 |
40 |
31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-13 |
-23 |
-25 |
-82 |
-60 |
-46 |
-6.99 |
22 |
39 |
32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.70 |
7.79 |
9.69 |
4.86 |
7.41 |
7.91 |
14.11 |
17.58 |
7.26 |
5.52 |
3.49 |
| Price to Tangible Book Value (P/TBV) |
|
21.08 |
8.25 |
10.28 |
4.99 |
7.62 |
8.13 |
14.50 |
18.02 |
7.34 |
5.59 |
3.52 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
129.28 |
36.41 |
13.06 |
6.06 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
121.45 |
18.07 |
| 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% |
0.82% |
5.53% |
| 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 |
74.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
121.81 |
31.28 |
10.66 |
4.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
255.45 |
14.57 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
215.69 |
14.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
215.69 |
14.45 |
| 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 |
43.39 |
11.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
160.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.05 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.21 |
0.21 |
0.10 |
0.11 |
0.10 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.21 |
0.21 |
0.10 |
0.11 |
0.10 |
| Financial Leverage |
|
-1.88 |
-1.10 |
-1.14 |
-1.07 |
-1.17 |
-1.09 |
-1.06 |
-1.03 |
-1.04 |
-1.04 |
-0.99 |
| Leverage Ratio |
|
2.49 |
1.23 |
1.29 |
1.14 |
1.25 |
1.27 |
1.30 |
1.22 |
1.18 |
1.29 |
1.27 |
| Compound Leverage Factor |
|
2.45 |
1.00 |
1.18 |
1.00 |
1.20 |
1.20 |
1.24 |
0.88 |
1.39 |
1.41 |
1.42 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.89% |
17.67% |
17.19% |
9.15% |
9.97% |
9.14% |
| 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% |
16.89% |
17.67% |
17.19% |
9.15% |
9.97% |
9.14% |
| 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% |
100.00% |
100.00% |
83.11% |
82.33% |
82.81% |
90.85% |
90.03% |
90.86% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.26 |
-0.23 |
-0.26 |
-0.55 |
6.27 |
0.58 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.41 |
1.13 |
1.25 |
5.57 |
-57.39 |
-5.59 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.26 |
-0.23 |
-0.26 |
-0.55 |
6.27 |
0.58 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
-0.34 |
-0.37 |
-0.80 |
5.30 |
0.58 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.05 |
1.63 |
1.82 |
8.10 |
-48.46 |
-5.54 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
-0.34 |
-0.37 |
-0.80 |
5.30 |
0.58 |
| Altman Z-Score |
|
-1.56 |
30.44 |
30.80 |
34.27 |
35.01 |
12.04 |
21.35 |
26.48 |
20.69 |
13.25 |
9.46 |
| 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 |
|
1.85 |
14.89 |
11.23 |
29.24 |
17.26 |
15.68 |
19.64 |
15.13 |
16.08 |
5.80 |
5.62 |
| Quick Ratio |
|
1.81 |
14.75 |
11.11 |
29.08 |
17.16 |
15.55 |
18.43 |
14.87 |
15.77 |
5.44 |
5.22 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
17 |
-1.82 |
-6.61 |
-11 |
-65 |
-30 |
-40 |
-15 |
14 |
22 |
3.99 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-113,890.91% |
-220,637.50% |
-7,814.66% |
-299,887.50% |
-655,040.00% |
-140,088.89% |
4,345,400.00% |
83,972.41% |
64,950.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-29.13 |
-10.88 |
9.72 |
16.29 |
3.09 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24.06 |
-9.16 |
31.26 |
36.10 |
20.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24.07 |
-9.17 |
31.26 |
36.06 |
20.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.22 |
0.43 |
0.62 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
353.05 |
570.38 |
1,026.44 |
1,520.04 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.26 |
0.25 |
0.44 |
| Days Sales Outstanding (DSO) |
|
0.00 |
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 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,604.30 |
1,429.40 |
1,440.87 |
836.61 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,604.30 |
-1,429.40 |
-1,440.87 |
-836.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-29 |
-12 |
-15 |
-14 |
-20 |
-24 |
-7.43 |
-3.45 |
-11 |
-6.11 |
17 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.78 |
-6.28 |
-12.77 |
61.56 |
| Increase / (Decrease) in Invested Capital |
|
-25 |
-7.92 |
-9.83 |
-6.91 |
9.20 |
-12 |
7.63 |
10 |
8.60 |
18 |
24 |
| Enterprise Value (EV) |
|
242 |
1,058 |
1,231 |
1,069 |
1,678 |
1,669 |
3,036 |
3,978 |
3,086 |
2,031 |
1,249 |
| Market Capitalization |
|
295 |
1,228 |
1,389 |
1,363 |
1,963 |
1,938 |
3,277 |
4,222 |
3,593 |
2,487 |
1,728 |
| Book Value per Share |
|
$2.32 |
$5.16 |
$4.42 |
$8.40 |
$6.81 |
$5.68 |
$5.06 |
$4.77 |
$9.31 |
$8.38 |
$9.60 |
| Tangible Book Value per Share |
|
$1.40 |
$4.88 |
$4.16 |
$8.17 |
$6.62 |
$5.53 |
$4.93 |
$4.65 |
$9.21 |
$8.29 |
$9.52 |
| Total Capital |
|
23 |
158 |
143 |
281 |
265 |
295 |
282 |
290 |
545 |
500 |
546 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50 |
50 |
50 |
50 |
50 |
50 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50 |
50 |
50 |
50 |
50 |
50 |
| Net Debt |
|
-52 |
-170 |
-158 |
-295 |
-285 |
-269 |
-240 |
-244 |
-506 |
-456 |
-479 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.19 |
0.01 |
0.01 |
0.01 |
0.00 |
0.06 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-28 |
-9.83 |
-12 |
-7.77 |
-14 |
-16 |
3.23 |
9.01 |
2.67 |
-11 |
13 |
| Debt-free Net Working Capital (DFNWC) |
|
25 |
160 |
138 |
258 |
243 |
275 |
293 |
296 |
502 |
294 |
268 |
| Net Working Capital (NWC) |
|
25 |
160 |
138 |
258 |
243 |
275 |
293 |
296 |
502 |
294 |
268 |
| Net Nonoperating Expense (NNE) |
|
3.59 |
1.56 |
4.97 |
4.45 |
20 |
15 |
12 |
0.14 |
-3.91 |
-3.78 |
-3.27 |
| Net Nonoperating Obligations (NNO) |
|
-52 |
-170 |
-158 |
-295 |
-285 |
-269 |
-240 |
-244 |
-506 |
-456 |
-479 |
| Total Depreciation and Amortization (D&A) |
|
0.49 |
0.49 |
0.02 |
-0.62 |
-1.41 |
-0.90 |
-0.47 |
-0.46 |
0.14 |
-0.67 |
0.30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.57% |
2.70% |
-5.79% |
4.47% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
905.92% |
508.34% |
154.64% |
94.15% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
905.92% |
508.34% |
154.64% |
94.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.95) |
$0.28 |
($0.59) |
($0.57) |
($1.83) |
($1.39) |
($0.95) |
($0.09) |
$0.49 |
$0.95 |
$0.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.44M |
16.49M |
36.21M |
38.63M |
41.88M |
40.18M |
46.18M |
50.48M |
53.33M |
50.82M |
52.09M |
| Adjusted Diluted Earnings per Share |
|
($0.95) |
$0.28 |
($0.59) |
($0.57) |
($1.83) |
($1.39) |
($0.95) |
($0.09) |
$0.47 |
$0.96 |
$0.59 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
11.44M |
16.49M |
36.21M |
38.63M |
41.88M |
40.18M |
46.18M |
50.48M |
54.92M |
52.38M |
53.07M |
| 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 |
|
30.50M |
32.46M |
33.41M |
38.87M |
43.12M |
45.86M |
50.39M |
53.15M |
53.71M |
51.62M |
52.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.27 |
-9.74 |
-16 |
-17 |
-56 |
-41 |
-32 |
-4.57 |
15 |
28 |
28 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13.99% |
23.44% |
30.20% |
29.71% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14.42% |
39.40% |
47.27% |
36.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-33.61 |
-4.74 |
15.90 |
29.34 |
24.21 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-23.53 |
-3.32 |
15.90 |
29.34 |
21.76 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-33.61 |
-4.75 |
15.90 |
29.30 |
24.18 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-23.53 |
-3.33 |
15.90 |
29.30 |
21.73 |
| 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% |
479.40% |
104.28% |