| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
170,873,415.00 |
170,873,415.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
170,873,415.00 |
170,873,415.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.01 |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
726.30% |
-183.88% |
882.84% |
138.35% |
0.29% |
1,167.03% |
40.77% |
121.78% |
192.47% |
- |
116.80% |
| EBITDA Growth |
|
-366.15% |
-614.14% |
-834.95% |
22.24% |
-65.88% |
86.03% |
41.42% |
108.91% |
50.15% |
- |
41.97% |
| EBIT Growth |
|
-348.09% |
-606.57% |
-813.68% |
21.02% |
-68.80% |
84.88% |
39.77% |
102.37% |
42.73% |
- |
38.55% |
| NOPAT Growth |
|
-335.38% |
-603.84% |
-818.37% |
21.02% |
-73.03% |
84.88% |
39.77% |
91.06% |
42.73% |
- |
38.55% |
| Net Income Growth |
|
-290.34% |
-540.74% |
-649.55% |
25.05% |
-70.95% |
84.16% |
42.27% |
93.80% |
-14.56% |
- |
36.94% |
| EPS Growth |
|
0.00% |
-700.00% |
-500.00% |
50.00% |
-100.00% |
87.50% |
50.00% |
100.00% |
0.00% |
- |
33.33% |
| Operating Cash Flow Growth |
|
0.00% |
-54.79% |
49.73% |
0.00% |
0.00% |
25.76% |
-128.43% |
-237.61% |
-193.22% |
- |
62.12% |
| Free Cash Flow Firm Growth |
|
-256.87% |
-230.10% |
-186.76% |
-126.06% |
39.30% |
86.08% |
42.34% |
0.61% |
-260.66% |
- |
-44.18% |
| Invested Capital Growth |
|
719.68% |
239.81% |
207.06% |
471.10% |
36.59% |
9.17% |
37.73% |
101.18% |
153.78% |
- |
55.68% |
| Revenue Q/Q Growth |
|
131.21% |
-117.39% |
0.00% |
23.96% |
-2.72% |
85.03% |
-36.91% |
95.30% |
28.29% |
- |
-23.62% |
| EBITDA Q/Q Growth |
|
63.93% |
-551.28% |
0.00% |
58.11% |
23.06% |
45.13% |
-237.49% |
106.26% |
-530.39% |
- |
-1,377.06% |
| EBIT Q/Q Growth |
|
63.43% |
-540.50% |
0.00% |
57.52% |
21.84% |
42.63% |
-222.07% |
101.64% |
-1,991.76% |
- |
-581.51% |
| NOPAT Q/Q Growth |
|
64.32% |
-556.56% |
0.00% |
58.30% |
21.84% |
42.63% |
-222.07% |
93.81% |
-400.60% |
- |
-581.51% |
| Net Income Q/Q Growth |
|
65.63% |
-539.56% |
0.00% |
57.93% |
21.62% |
40.74% |
-195.38% |
95.48% |
-1,348.42% |
- |
-44.96% |
| EPS Q/Q Growth |
|
75.00% |
-700.00% |
0.00% |
66.67% |
0.00% |
50.00% |
-200.00% |
100.00% |
0.00% |
- |
-100.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
21.42% |
0.00% |
0.00% |
0.00% |
-28.07% |
-87.12% |
43.44% |
-116.31% |
- |
-52.14% |
| Free Cash Flow Firm Q/Q Growth |
|
-44.22% |
-117.54% |
0.00% |
18.72% |
61.27% |
50.10% |
-267.12% |
-40.11% |
-40.52% |
- |
3.27% |
| Invested Capital Q/Q Growth |
|
268.00% |
78.13% |
0.00% |
-12.10% |
-11.98% |
42.37% |
25.05% |
28.39% |
11.03% |
- |
5.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
6.83% |
0.00% |
20.02% |
31.89% |
52.83% |
48.90% |
21.23% |
59.15% |
48.05% |
- |
47.99% |
| EBITDA Margin |
|
-42.52% |
0.00% |
-263.12% |
-88.92% |
-70.34% |
-20.86% |
-111.57% |
3.57% |
-11.99% |
- |
-29.86% |
| Operating Margin |
|
-42.34% |
0.00% |
-270.29% |
-90.93% |
-73.06% |
-22.65% |
-115.65% |
0.97% |
-14.31% |
- |
-32.78% |
| EBIT Margin |
|
-43.41% |
0.00% |
-265.32% |
-90.93% |
-73.06% |
-22.65% |
-115.65% |
0.97% |
-14.31% |
- |
-32.78% |
| Profit (Net Income) Margin |
|
-43.41% |
0.00% |
-270.55% |
-91.83% |
-73.99% |
-23.70% |
-110.95% |
-2.57% |
-28.98% |
- |
-32.27% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-264.53% |
198.73% |
- |
104.41% |
| Interest Burden Percent |
|
100.00% |
99.85% |
101.97% |
100.98% |
101.27% |
104.61% |
95.94% |
100.02% |
101.94% |
- |
94.30% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
364.53% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-20.16% |
-97.94% |
-3.48% |
-17.15% |
- |
-41.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
162.55% |
-83.11% |
-3.48% |
26.24% |
- |
-35.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.41% |
30.05% |
0.98% |
-5.52% |
- |
15.47% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23.58% |
-67.90% |
-2.50% |
-22.67% |
- |
-25.57% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-266.50% |
0.00% |
0.00% |
0.00% |
-90.56% |
-89.39% |
-104.53% |
-118.50% |
- |
-58.82% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.66% |
-51.89% |
0.51% |
-9.50% |
- |
-20.63% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13.24% |
-49.78% |
-1.34% |
-19.25% |
- |
-20.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23.58% |
-67.90% |
-2.50% |
-22.67% |
- |
-25.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-36.96% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.30 |
-8.51 |
-6.88 |
-2.87 |
-2.24 |
-1.29 |
-4.15 |
-0.26 |
-1.28 |
-0.37 |
-2.55 |
| NOPAT Margin |
|
-29.64% |
0.00% |
-189.20% |
-63.65% |
-51.14% |
-15.86% |
-80.95% |
-2.57% |
-10.01% |
- |
-22.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
-17.40% |
237.47% |
179.00% |
31,222.36% |
-21.24% |
-182.71% |
-14.83% |
0.00% |
-43.39% |
- |
-5.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-7.69% |
-37.70% |
-31.34% |
-14.53% |
-10.62% |
-5.53% |
-9.65% |
-0.58% |
-3.06% |
-0.92% |
-4.50% |
| Cost of Revenue to Revenue |
|
43.17% |
0.00% |
79.98% |
68.11% |
47.17% |
51.10% |
78.77% |
40.85% |
51.95% |
- |
52.01% |
| SG&A Expenses to Revenue |
|
41.06% |
0.00% |
78.17% |
49.78% |
57.19% |
31.55% |
66.61% |
34.29% |
37.58% |
- |
40.56% |
| R&D to Revenue |
|
6.67% |
0.00% |
14.51% |
16.83% |
10.10% |
9.39% |
19.73% |
4.99% |
6.13% |
- |
8.97% |
| Operating Expenses to Revenue |
|
98.35% |
0.00% |
290.31% |
122.82% |
125.89% |
71.56% |
136.88% |
58.18% |
62.36% |
- |
80.76% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.90 |
-12 |
-9.65 |
-4.10 |
-3.20 |
-1.84 |
-5.92 |
0.10 |
-1.84 |
-0.53 |
-3.64 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.86 |
-12 |
-9.57 |
-4.01 |
-3.09 |
-1.69 |
-5.71 |
0.36 |
-1.54 |
-0.22 |
-3.32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
55.91 |
0.00 |
0.00 |
0.00 |
106.24 |
46.51 |
28.43 |
33.26 |
- |
18.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
55.91 |
0.00 |
0.00 |
0.00 |
106.24 |
46.51 |
28.43 |
33.26 |
- |
18.83 |
| Price to Revenue (P/Rev) |
|
0.00 |
187.65 |
0.00 |
0.00 |
0.00 |
69.24 |
85.21 |
43.25 |
36.56 |
- |
21.18 |
| 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 |
70.73 |
0.00 |
0.00 |
0.00 |
84.55 |
88.06 |
43.35 |
43.32 |
- |
30.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
186.94 |
0.00 |
0.00 |
0.00 |
69.41 |
84.34 |
42.71 |
36.30 |
- |
20.74 |
| 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 |
|
0.03 |
0.15 |
0.31 |
0.34 |
0.54 |
0.73 |
0.06 |
0.06 |
0.06 |
- |
0.04 |
| Long-Term Debt to Equity |
|
0.00 |
0.12 |
0.13 |
0.00 |
0.18 |
0.17 |
0.06 |
0.06 |
0.06 |
- |
0.04 |
| Financial Leverage |
|
-0.41 |
0.18 |
0.19 |
0.00 |
-0.31 |
-0.02 |
-0.36 |
-0.28 |
-0.21 |
- |
-0.43 |
| Leverage Ratio |
|
1.78 |
2.26 |
2.38 |
3.03 |
2.23 |
2.23 |
1.72 |
1.86 |
2.04 |
- |
1.62 |
| Compound Leverage Factor |
|
1.78 |
2.26 |
2.43 |
3.06 |
2.26 |
2.33 |
1.65 |
1.86 |
2.08 |
- |
1.53 |
| Debt to Total Capital |
|
2.96% |
12.67% |
23.73% |
25.23% |
35.18% |
42.14% |
5.59% |
5.51% |
5.42% |
- |
3.69% |
| Short-Term Debt to Total Capital |
|
2.96% |
2.26% |
13.53% |
25.23% |
23.44% |
32.03% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
10.41% |
10.19% |
0.00% |
11.74% |
10.10% |
5.59% |
5.51% |
5.42% |
- |
3.69% |
| 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 |
|
97.04% |
87.33% |
76.27% |
74.77% |
64.82% |
57.86% |
94.41% |
94.49% |
94.58% |
- |
96.31% |
| Debt to EBITDA |
|
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
-0.53 |
-0.17 |
-0.24 |
-0.26 |
- |
-0.44 |
| Net Debt to EBITDA |
|
0.00 |
0.21 |
0.00 |
0.00 |
0.00 |
-0.19 |
1.33 |
1.46 |
1.10 |
- |
4.56 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.12 |
0.00 |
0.00 |
0.00 |
-0.13 |
-0.17 |
-0.24 |
-0.26 |
- |
-0.44 |
| Debt to NOPAT |
|
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
-0.74 |
-0.23 |
-0.32 |
-0.34 |
- |
-0.50 |
| Net Debt to NOPAT |
|
0.00 |
0.30 |
0.00 |
0.00 |
0.00 |
-0.26 |
1.84 |
1.95 |
1.42 |
- |
5.20 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.17 |
0.00 |
0.00 |
0.00 |
-0.18 |
-0.23 |
-0.32 |
-0.34 |
- |
-0.50 |
| Altman Z-Score |
|
0.00 |
54.39 |
0.00 |
0.00 |
0.00 |
28.73 |
48.98 |
25.58 |
26.26 |
- |
17.12 |
| 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 |
|
2.67 |
2.53 |
1.81 |
1.55 |
1.36 |
1.29 |
3.18 |
2.59 |
2.29 |
- |
2.54 |
| Quick Ratio |
|
1.62 |
0.46 |
0.57 |
0.41 |
0.29 |
0.23 |
1.32 |
0.88 |
0.59 |
- |
1.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-8.95 |
-19 |
-17 |
-14 |
-5.43 |
-2.71 |
-9.95 |
-14 |
-20 |
-15 |
-14 |
| Operating Cash Flow to CapEx |
|
0.00% |
-3,452.86% |
-80.58% |
0.00% |
0.00% |
-2,606.45% |
-699.28% |
-1,090.27% |
-989.00% |
- |
-4,266.43% |
| Free Cash Flow to Firm to Interest Expense |
|
-66.46 |
-141.00 |
-90.80 |
-57.83 |
-21.94 |
-9.25 |
-26.20 |
-64.32 |
-110.93 |
- |
-50.52 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-31.82 |
-6.57 |
0.00 |
0.00 |
-11.13 |
-16.07 |
-15.92 |
-42.28 |
- |
-8.14 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-32.74 |
-14.73 |
0.00 |
0.00 |
-11.56 |
-18.36 |
-17.38 |
-46.55 |
- |
-8.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
0.56 |
0.45 |
0.52 |
0.66 |
- |
0.63 |
| Accounts Receivable Turnover |
|
0.00 |
1.69 |
0.00 |
0.00 |
0.00 |
6.49 |
4.24 |
4.79 |
5.98 |
- |
5.38 |
| Inventory Turnover |
|
0.00 |
1.30 |
0.00 |
0.00 |
0.00 |
1.42 |
1.26 |
1.13 |
1.29 |
- |
1.57 |
| Fixed Asset Turnover |
|
0.00 |
10.46 |
0.00 |
0.00 |
0.00 |
6.78 |
4.80 |
5.00 |
5.99 |
- |
6.11 |
| Accounts Payable Turnover |
|
0.00 |
9.65 |
0.00 |
0.00 |
0.00 |
7.59 |
4.87 |
3.98 |
5.86 |
- |
6.14 |
| Days Sales Outstanding (DSO) |
|
0.00 |
215.71 |
0.00 |
0.00 |
0.00 |
56.27 |
86.06 |
76.25 |
61.01 |
- |
67.84 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
280.74 |
0.00 |
0.00 |
0.00 |
257.73 |
290.68 |
324.36 |
284.01 |
- |
231.89 |
| Days Payable Outstanding (DPO) |
|
0.00 |
37.81 |
0.00 |
0.00 |
0.00 |
48.09 |
74.93 |
91.74 |
62.24 |
- |
59.48 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
458.64 |
0.00 |
0.00 |
0.00 |
265.91 |
301.81 |
308.87 |
282.79 |
- |
240.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8.72 |
16 |
15 |
14 |
12 |
17 |
21 |
27 |
30 |
31 |
33 |
| Invested Capital Turnover |
|
0.00 |
0.58 |
0.00 |
0.00 |
0.00 |
1.27 |
1.21 |
1.36 |
1.71 |
- |
1.79 |
| Increase / (Decrease) in Invested Capital |
|
7.65 |
11 |
10 |
11 |
3.19 |
1.42 |
5.81 |
14 |
18 |
14 |
12 |
| Enterprise Value (EV) |
|
0.00 |
1,098 |
0.00 |
0.00 |
0.00 |
1,433 |
1,867 |
1,180 |
1,309 |
- |
1,005 |
| Market Capitalization |
|
0.00 |
1,103 |
0.00 |
0.00 |
0.00 |
1,430 |
1,886 |
1,195 |
1,319 |
- |
1,027 |
| Book Value per Share |
|
$0.11 |
$0.12 |
$0.10 |
$0.09 |
$0.08 |
$0.08 |
$0.23 |
$0.22 |
$0.20 |
$0.20 |
$0.28 |
| Tangible Book Value per Share |
|
$0.11 |
$0.12 |
$0.10 |
$0.09 |
$0.08 |
$0.08 |
$0.23 |
$0.22 |
$0.20 |
$0.20 |
$0.28 |
| Total Capital |
|
17 |
23 |
22 |
20 |
21 |
23 |
43 |
44 |
42 |
41 |
57 |
| Total Debt |
|
0.50 |
2.86 |
5.21 |
4.98 |
7.43 |
9.80 |
2.40 |
2.45 |
2.27 |
2.34 |
2.09 |
| Total Long-Term Debt |
|
0.00 |
2.35 |
2.24 |
0.00 |
2.48 |
2.35 |
2.40 |
2.45 |
2.27 |
2.34 |
2.09 |
| Net Debt |
|
-11 |
-4.19 |
-1.36 |
-1.24 |
-1.78 |
3.49 |
-19 |
-15 |
-9.43 |
-6.81 |
-22 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.13 |
1.55 |
0.00 |
0.00 |
0.13 |
0.87 |
0.32 |
0.76 |
1.71 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.11 |
6.41 |
6.96 |
7.05 |
5.75 |
7.23 |
11 |
14 |
16 |
13 |
17 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
13 |
14 |
13 |
12 |
14 |
33 |
31 |
27 |
23 |
40 |
| Net Working Capital (NWC) |
|
14 |
13 |
11 |
8.29 |
6.58 |
6.09 |
33 |
31 |
27 |
23 |
40 |
| Net Nonoperating Expense (NNE) |
|
0.60 |
3.63 |
2.96 |
1.27 |
1.00 |
0.64 |
1.54 |
0.00 |
2.43 |
2.10 |
1.04 |
| Net Nonoperating Obligations (NNO) |
|
-7.65 |
-4.19 |
-1.36 |
-1.24 |
-1.78 |
3.49 |
-19 |
-15 |
-9.43 |
-6.81 |
-22 |
| Total Depreciation and Amortization (D&A) |
|
0.04 |
0.05 |
0.08 |
0.09 |
0.12 |
0.15 |
0.21 |
0.26 |
0.30 |
0.31 |
0.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
109.16% |
0.00% |
0.00% |
0.00% |
35.02% |
49.08% |
50.38% |
43.06% |
- |
34.26% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
229.18% |
0.00% |
0.00% |
0.00% |
65.55% |
147.40% |
112.86% |
75.52% |
- |
82.98% |
| Net Working Capital to Revenue |
|
0.00% |
220.50% |
0.00% |
0.00% |
0.00% |
29.47% |
147.40% |
112.86% |
75.52% |
- |
82.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.08) |
($0.06) |
($0.02) |
($0.02) |
($0.01) |
($0.03) |
$0.00 |
($0.02) |
($0.01) |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
144.87M |
170.73M |
170.74M |
170.78M |
170.85M |
178.84M |
193.57M |
193.59M |
190.01M |
196.01M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.08) |
($0.06) |
($0.02) |
($0.02) |
($0.01) |
($0.03) |
$0.00 |
($0.02) |
($0.01) |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
152.07M |
181.61M |
181.84M |
181.89M |
181.20M |
188.60M |
202.84M |
202.86M |
198.70M |
205.31M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.08) |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
170.72M |
170.74M |
170.74M |
170.86M |
0.00 |
193.60M |
193.59M |
193.62M |
194.36M |
200.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.28 |
-1.73 |
-1.91 |
-1.16 |
-0.53 |
0.35 |
-2.48 |
1.21 |
0.18 |
1.04 |
-0.35 |
| Normalized NOPAT Margin |
|
-29.25% |
0.00% |
-52.41% |
-25.71% |
-12.02% |
4.31% |
-48.43% |
12.09% |
1.42% |
- |
-3.12% |
| Pre Tax Income Margin |
|
-43.41% |
0.00% |
-270.55% |
-91.83% |
-73.99% |
-23.70% |
-110.95% |
0.97% |
-14.58% |
- |
-30.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-14.10 |
-88.06 |
-50.77 |
-16.90 |
-12.94 |
-6.28 |
-15.59 |
0.45 |
-10.39 |
- |
-12.81 |
| NOPAT to Interest Expense |
|
-9.63 |
-61.64 |
-36.21 |
-11.83 |
-9.06 |
-4.39 |
-10.91 |
-1.18 |
-7.27 |
- |
-8.97 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-88.99 |
-58.93 |
0.00 |
0.00 |
-6.70 |
-17.89 |
-1.01 |
-14.66 |
- |
-13.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-62.57 |
-44.36 |
0.00 |
0.00 |
-4.82 |
-13.21 |
-2.64 |
-11.55 |
- |
-9.16 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |