| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
420,095,861.00 |
422,814,195.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
420,095,861.00 |
422,814,195.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.10 |
-0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.61% |
80.48% |
72.86% |
53.83% |
89.13% |
101.45% |
151.24% |
217.06% |
67.57% |
- |
51.72% |
| EBITDA Growth |
|
62.85% |
71.96% |
3.20% |
-3.75% |
-147.60% |
-3,114.38% |
690.55% |
-339.75% |
-303.09% |
- |
-109.18% |
| EBIT Growth |
|
52.93% |
61.52% |
-4.02% |
1.77% |
-135.96% |
-2,249.46% |
584.24% |
-330.89% |
-249.02% |
- |
-118.44% |
| NOPAT Growth |
|
46.33% |
57.20% |
-13.20% |
-33.38% |
-132.40% |
-1,974.50% |
737.42% |
-255.02% |
-243.21% |
- |
-112.47% |
| Net Income Growth |
|
32.81% |
41.70% |
-20.34% |
-60.13% |
-7.69% |
-1,336.42% |
493.63% |
-100.21% |
-402.37% |
- |
-119.26% |
| EPS Growth |
|
40.00% |
-50.00% |
14.29% |
0.00% |
33.33% |
-1,150.00% |
358.33% |
-72.73% |
-350.00% |
- |
-135.48% |
| Operating Cash Flow Growth |
|
24.76% |
32.06% |
-50.95% |
5.95% |
-74.88% |
-138.81% |
12.59% |
-32.47% |
7.54% |
- |
-36.87% |
| Free Cash Flow Firm Growth |
|
50.14% |
35.43% |
-860.71% |
-1,264.36% |
-2,247.21% |
-590.93% |
82.76% |
-155.72% |
93.46% |
- |
-1,223.18% |
| Invested Capital Growth |
|
0.00% |
131.11% |
212.93% |
194.69% |
30,898.15% |
-572.08% |
908.63% |
459.25% |
-33.37% |
- |
62.35% |
| Revenue Q/Q Growth |
|
51.62% |
29.24% |
-32.38% |
16.11% |
86.41% |
37.65% |
-15.67% |
46.53% |
-1.49% |
- |
-19.73% |
| EBITDA Q/Q Growth |
|
29.10% |
23.21% |
-123.46% |
37.58% |
-69.20% |
-896.94% |
156.08% |
-146.48% |
-55.09% |
- |
-122.87% |
| EBIT Q/Q Growth |
|
23.81% |
17.11% |
-147.35% |
37.11% |
-83.02% |
-725.29% |
150.98% |
-155.96% |
-48.24% |
- |
-157.02% |
| NOPAT Q/Q Growth |
|
11.85% |
14.71% |
-130.22% |
22.94% |
-53.59% |
-661.31% |
170.74% |
-142.92% |
-48.48% |
- |
-139.32% |
| Net Income Q/Q Growth |
|
13.34% |
10.86% |
-83.35% |
-13.07% |
41.72% |
-1,088.91% |
150.24% |
-157.51% |
-46.23% |
- |
-162.48% |
| EPS Q/Q Growth |
|
18.18% |
33.33% |
-100.00% |
8.33% |
45.45% |
-1,150.00% |
141.33% |
-161.29% |
-42.11% |
- |
15.38% |
| Operating Cash Flow Q/Q Growth |
|
-2.71% |
31.32% |
-58.24% |
15.75% |
-90.97% |
6.21% |
42.08% |
-27.69% |
-33.30% |
- |
-19.98% |
| Free Cash Flow Firm Q/Q Growth |
|
-107.49% |
-143.52% |
-107.42% |
-30.18% |
-256.96% |
28.32% |
94.83% |
-1,831.46% |
90.87% |
- |
43.72% |
| Invested Capital Q/Q Growth |
|
97.33% |
632.46% |
333.15% |
53.96% |
767.35% |
-108.16% |
1,025.46% |
-14.63% |
3.33% |
- |
11.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.94% |
77.19% |
59.73% |
63.01% |
48.59% |
39.90% |
36.45% |
39.04% |
42.62% |
- |
31.09% |
| EBITDA Margin |
|
-75.90% |
-45.10% |
-203.61% |
-109.46% |
-99.36% |
-719.59% |
478.58% |
-151.82% |
-239.01% |
- |
-28.96% |
| Operating Margin |
|
-109.51% |
-72.27% |
-246.07% |
-163.31% |
-134.56% |
-744.21% |
439.76% |
-182.86% |
-275.61% |
- |
-51.30% |
| EBIT Margin |
|
-99.44% |
-63.78% |
-233.31% |
-126.36% |
-124.07% |
-743.82% |
449.68% |
-171.73% |
-258.42% |
- |
-54.66% |
| Profit (Net Income) Margin |
|
-152.22% |
-104.99% |
-284.71% |
-277.24% |
-86.68% |
-748.63% |
446.06% |
-175.07% |
-259.87% |
- |
-56.63% |
| Tax Burden Percent |
|
108.38% |
109.80% |
100.90% |
101.74% |
67.46% |
100.12% |
99.37% |
101.71% |
100.42% |
- |
103.29% |
| Interest Burden Percent |
|
141.25% |
149.93% |
120.94% |
215.65% |
103.56% |
100.53% |
99.82% |
100.23% |
100.14% |
- |
100.29% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.63% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-10,238.00% |
0.00% |
-63.83% |
0.00% |
540.09% |
-222.19% |
-172.46% |
- |
-33.46% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-10,221.30% |
0.00% |
-66.89% |
0.00% |
538.73% |
-212.89% |
-156.96% |
- |
-29.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
10,110.71% |
0.00% |
25.62% |
0.00% |
-377.42% |
157.65% |
82.00% |
- |
15.92% |
| Return on Equity (ROE) |
|
-392.62% |
2,118.30% |
-127.29% |
-82.62% |
-38.21% |
-332.68% |
162.68% |
-64.54% |
-90.46% |
- |
-17.54% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,815.49% |
-526.00% |
-441.55% |
-134.29% |
0.00% |
-320.25% |
-361.90% |
-96.10% |
- |
-109.24% |
| Operating Return on Assets (OROA) |
|
-26.40% |
-30.94% |
-65.75% |
-33.04% |
-25.94% |
-178.69% |
105.08% |
-53.35% |
-63.82% |
- |
-16.32% |
| Return on Assets (ROA) |
|
-40.41% |
-50.94% |
-80.24% |
-72.50% |
-18.12% |
-179.85% |
104.23% |
-54.39% |
-64.18% |
- |
-16.91% |
| Return on Common Equity (ROCE) |
|
-174.80% |
5,697.25% |
-105.49% |
-74.77% |
-36.50% |
-310.29% |
162.06% |
-64.54% |
-90.46% |
- |
-17.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-392.62% |
0.00% |
-60.79% |
-48.46% |
-37.19% |
0.00% |
-47.29% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-8.67 |
-20 |
-15 |
-24 |
-180 |
127 |
-55 |
-81 |
40 |
-16 |
| NOPAT Margin |
|
-76.66% |
-50.59% |
-172.25% |
-114.32% |
-94.19% |
-520.95% |
437.00% |
-128.00% |
-192.93% |
- |
-35.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
-75.44% |
2,426.16% |
-16.70% |
-16.61% |
3.06% |
-70.34% |
1.36% |
-9.29% |
-15.50% |
- |
-3.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-7.71% |
- |
- |
- |
-98.52% |
32.06% |
-15.19% |
-20.15% |
8.62% |
-3.44% |
| Cost of Revenue to Revenue |
|
27.06% |
22.81% |
40.27% |
36.99% |
51.41% |
60.10% |
63.55% |
60.96% |
57.38% |
- |
68.91% |
| SG&A Expenses to Revenue |
|
52.24% |
44.56% |
88.55% |
70.83% |
67.87% |
47.58% |
63.19% |
42.71% |
57.90% |
- |
58.10% |
| R&D to Revenue |
|
96.52% |
74.14% |
128.33% |
116.91% |
77.89% |
59.04% |
84.99% |
60.46% |
54.34% |
- |
59.28% |
| Operating Expenses to Revenue |
|
182.45% |
149.46% |
305.80% |
226.32% |
183.15% |
784.11% |
-403.31% |
221.90% |
318.23% |
- |
82.39% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-11 |
-27 |
-17 |
-31 |
-257 |
131 |
-73 |
-109 |
42 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-7.73 |
-24 |
-15 |
-25 |
-249 |
139 |
-65 |
-101 |
56 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
41.91 |
37.44 |
11.87 |
5.81 |
5.65 |
40.16 |
8.16 |
11.98 |
16.42 |
- |
6.31 |
| Price to Tangible Book Value (P/TBV) |
|
41.91 |
37.44 |
13.38 |
6.35 |
996.24 |
0.00 |
25.24 |
43.69 |
76.32 |
- |
17.46 |
| Price to Revenue (P/Rev) |
|
12.66 |
11.41 |
35.87 |
23.44 |
24.84 |
86.62 |
31.69 |
32.79 |
44.17 |
- |
15.79 |
| 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 |
152.89 |
113.70 |
47.88 |
7.91 |
0.00 |
19.89 |
31.76 |
47.38 |
- |
11.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
12.70 |
11.48 |
33.42 |
19.83 |
23.42 |
84.28 |
29.29 |
31.04 |
42.38 |
- |
14.62 |
| 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 |
|
3.21 |
2.99 |
0.55 |
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.01 |
- |
0.00 |
| Long-Term Debt to Equity |
|
3.21 |
2.99 |
0.55 |
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-1.02 |
-0.09 |
-0.99 |
-1.00 |
-0.38 |
-1.06 |
-0.70 |
-0.74 |
-0.52 |
- |
-0.54 |
| Leverage Ratio |
|
5.55 |
-22.52 |
2.28 |
1.61 |
2.00 |
3.34 |
1.58 |
1.45 |
1.73 |
- |
1.44 |
| Compound Leverage Factor |
|
7.84 |
-33.76 |
2.76 |
3.48 |
2.07 |
3.36 |
1.58 |
1.45 |
1.73 |
- |
1.44 |
| Debt to Total Capital |
|
76.27% |
74.96% |
35.49% |
0.00% |
11.82% |
0.00% |
0.00% |
0.00% |
0.84% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.84% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
76.27% |
74.96% |
35.49% |
0.00% |
11.82% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Preferred Equity to Total Capital |
|
13.17% |
12.61% |
0.87% |
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 |
|
10.57% |
12.43% |
63.64% |
100.00% |
88.18% |
100.00% |
100.00% |
100.00% |
99.16% |
- |
100.00% |
| Debt to EBITDA |
|
-1.01 |
-1.50 |
-1.54 |
0.00 |
-0.56 |
0.00 |
0.00 |
0.00 |
-0.01 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.16 |
0.19 |
2.27 |
0.00 |
1.35 |
0.00 |
0.00 |
0.00 |
0.97 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
-1.01 |
-1.50 |
-1.54 |
0.00 |
-0.56 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
-1.40 |
-1.76 |
-1.70 |
0.00 |
-0.59 |
0.00 |
0.00 |
0.00 |
-0.02 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.21 |
0.23 |
2.51 |
0.00 |
1.42 |
0.00 |
0.00 |
0.00 |
1.17 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
-1.40 |
-1.76 |
-1.70 |
0.00 |
-0.59 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
-2.43 |
-2.16 |
5.97 |
15.67 |
3.20 |
8.50 |
9.65 |
9.90 |
11.16 |
- |
7.89 |
| Noncontrolling Interest Sharing Ratio |
|
55.48% |
-168.95% |
17.13% |
9.49% |
4.47% |
6.73% |
0.38% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.11 |
4.69 |
8.84 |
8.77 |
2.58 |
3.77 |
4.92 |
4.84 |
5.15 |
- |
3.94 |
| Quick Ratio |
|
4.65 |
4.10 |
8.25 |
8.04 |
2.13 |
3.66 |
4.79 |
4.29 |
4.47 |
- |
3.80 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.52 |
-23 |
-48 |
-63 |
-224 |
-160 |
-8.29 |
-160 |
-15 |
-195 |
-110 |
| Operating Cash Flow to CapEx |
|
-49,253.66% |
-23,913.79% |
-22,169.70% |
-7,835.59% |
-15,695.56% |
-41,403.75% |
-11,842.59% |
-12,758.85% |
-1,625.39% |
- |
-858.10% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.75 |
-4.25 |
-8.49 |
-3.18 |
-201.58 |
-118.61 |
-35.28 |
-947.60 |
-95.58 |
- |
-1,545.21 |
| Operating Cash Flow to Interest Expense |
|
-3.71 |
-2.54 |
-3.88 |
-0.94 |
-31.84 |
-24.52 |
-81.64 |
-144.95 |
-213.42 |
- |
-369.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.72 |
-2.55 |
-3.89 |
-0.95 |
-32.05 |
-24.58 |
-82.33 |
-146.09 |
-226.56 |
- |
-412.93 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.27 |
0.49 |
0.28 |
0.26 |
0.21 |
0.24 |
0.23 |
0.31 |
0.25 |
- |
0.30 |
| Accounts Receivable Turnover |
|
11.32 |
12.29 |
10.68 |
12.91 |
7.94 |
3.15 |
4.22 |
10.64 |
8.25 |
- |
3.52 |
| 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 |
|
20.91 |
0.00 |
24.75 |
30.60 |
39.95 |
0.00 |
85.15 |
111.12 |
69.56 |
- |
93.97 |
| Accounts Payable Turnover |
|
4.69 |
5.08 |
5.06 |
5.58 |
2.66 |
12.01 |
11.76 |
10.86 |
7.26 |
- |
14.80 |
| Days Sales Outstanding (DSO) |
|
32.23 |
29.69 |
34.19 |
28.26 |
45.96 |
116.05 |
86.49 |
34.32 |
44.26 |
- |
103.57 |
| 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) |
|
77.78 |
71.84 |
72.20 |
65.44 |
137.39 |
30.39 |
31.03 |
33.62 |
50.25 |
- |
24.66 |
| Cash Conversion Cycle (CCC) |
|
-45.54 |
-42.15 |
-38.02 |
-37.18 |
-91.44 |
85.66 |
55.46 |
0.70 |
-6.00 |
- |
78.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.65 |
3.45 |
15 |
23 |
199 |
-16 |
151 |
128 |
133 |
219 |
244 |
| Invested Capital Turnover |
|
-118.17 |
-12.03 |
59.44 |
-86.14 |
0.68 |
-13.21 |
1.24 |
1.74 |
0.89 |
- |
0.93 |
| Increase / (Decrease) in Invested Capital |
|
-0.65 |
15 |
28 |
47 |
200 |
-20 |
136 |
106 |
-67 |
235 |
94 |
| Enterprise Value (EV) |
|
485 |
527 |
1,697 |
1,100 |
1,576 |
7,138 |
2,994 |
4,080 |
6,290 |
- |
2,689 |
| Market Capitalization |
|
484 |
523 |
1,821 |
1,300 |
1,672 |
7,336 |
3,240 |
4,311 |
6,556 |
- |
2,905 |
| Book Value per Share |
|
$0.05 |
$0.06 |
$0.50 |
$0.68 |
$0.83 |
$0.49 |
$1.00 |
$0.90 |
$0.98 |
$1.10 |
$1.09 |
| Tangible Book Value per Share |
|
$0.05 |
$0.06 |
$0.44 |
$0.62 |
$0.00 |
($0.25) |
$0.32 |
$0.25 |
$0.21 |
$0.38 |
$0.39 |
| Total Capital |
|
109 |
112 |
241 |
224 |
336 |
183 |
397 |
360 |
403 |
468 |
461 |
| Total Debt |
|
83 |
84 |
86 |
0.00 |
40 |
0.00 |
0.00 |
0.00 |
3.40 |
4.40 |
0.00 |
| Total Long-Term Debt |
|
83 |
84 |
86 |
0.00 |
40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-13 |
-11 |
-126 |
-200 |
-96 |
-198 |
-246 |
-230 |
-266 |
-244 |
-216 |
| Capital Expenditures (CapEx) |
|
0.04 |
0.06 |
0.10 |
0.24 |
0.23 |
0.08 |
0.16 |
0.19 |
2.01 |
2.54 |
3.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.18 |
-5.94 |
-4.19 |
-1.64 |
-25 |
-10 |
-11 |
-6.61 |
4.70 |
13 |
-0.12 |
| Debt-free Net Working Capital (DFNWC) |
|
88 |
89 |
208 |
199 |
111 |
188 |
235 |
224 |
274 |
262 |
216 |
| Net Working Capital (NWC) |
|
88 |
89 |
208 |
199 |
111 |
188 |
235 |
224 |
270 |
257 |
216 |
| Net Nonoperating Expense (NNE) |
|
10 |
9.33 |
13 |
22 |
-1.89 |
79 |
-2.64 |
20 |
28 |
0.30 |
9.16 |
| Net Nonoperating Obligations (NNO) |
|
-27 |
-25 |
-141 |
-201 |
-97 |
-199 |
-246 |
-231 |
-266 |
-245 |
-216 |
| Total Depreciation and Amortization (D&A) |
|
3.12 |
3.20 |
3.44 |
2.28 |
6.20 |
8.37 |
8.42 |
8.50 |
8.16 |
14 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-21.40% |
-12.95% |
-8.25% |
-2.95% |
-36.52% |
-12.35% |
-10.55% |
-5.03% |
3.17% |
- |
-0.07% |
| Debt-free Net Working Capital to Revenue |
|
230.11% |
194.71% |
408.89% |
357.88% |
164.99% |
221.72% |
229.90% |
170.20% |
184.38% |
- |
117.14% |
| Net Working Capital to Revenue |
|
230.11% |
194.71% |
408.89% |
357.88% |
164.99% |
221.72% |
229.90% |
170.20% |
182.09% |
- |
117.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.06) |
($0.12) |
($0.11) |
($0.06) |
($0.75) |
$0.33 |
($0.19) |
($0.27) |
$0.10 |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
229.26M |
286.60M |
331.83M |
360.39M |
338.46M |
393.89M |
400.12M |
409.78M |
405.42M |
421.47M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.06) |
($0.12) |
($0.11) |
($0.06) |
($0.75) |
$0.31 |
($0.19) |
($0.27) |
($0.13) |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
229.26M |
286.60M |
331.83M |
360.39M |
338.46M |
414.16M |
402.04M |
411.70M |
409.46M |
429.78M |
| 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 |
|
0.00 |
309.11M |
329.17M |
358.73M |
369.75M |
398.96M |
401.73M |
407.69M |
420.10M |
422.81M |
432.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-8.11 |
-17 |
-16 |
-25 |
-25 |
-48 |
-33 |
-35 |
-40 |
-43 |
| Normalized NOPAT Margin |
|
-76.66% |
-47.30% |
-147.12% |
-119.94% |
-97.98% |
-73.21% |
-163.76% |
-76.57% |
-82.65% |
- |
-98.30% |
| Pre Tax Income Margin |
|
-140.46% |
-95.62% |
-282.16% |
-272.50% |
-128.48% |
-747.73% |
448.87% |
-172.12% |
-258.78% |
- |
-54.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.42 |
-2.00 |
-4.78 |
-0.86 |
-28.07 |
-190.18 |
557.39 |
-433.72 |
-710.20 |
- |
-340.27 |
| NOPAT to Interest Expense |
|
-1.87 |
-1.59 |
-3.53 |
-0.78 |
-21.31 |
-133.20 |
541.68 |
-323.29 |
-530.22 |
- |
-223.52 |
| EBIT Less CapEx to Interest Expense |
|
-2.43 |
-2.01 |
-4.79 |
-0.88 |
-28.28 |
-190.24 |
556.70 |
-434.86 |
-723.33 |
- |
-383.37 |
| NOPAT Less CapEx to Interest Expense |
|
-1.88 |
-1.60 |
-3.54 |
-0.79 |
-21.52 |
-133.26 |
540.99 |
-324.42 |
-543.35 |
- |
-266.62 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.95% |
-4.41% |
-2.77% |
-2.30% |
- |
-1.58% |