| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
248,904,667.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
248,904,667.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.74 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
83.90% |
88.85% |
46.08% |
7.59% |
95.67% |
178.50% |
37.31% |
-12.04% |
-66.94% |
| EBITDA Growth |
|
0.00% |
-86.27% |
112.48% |
787.83% |
-79.79% |
162.95% |
1,492.80% |
559.23% |
-128.33% |
-224.73% |
| EBIT Growth |
|
0.00% |
-72.15% |
83.41% |
364.01% |
-184.96% |
-46.36% |
1,116.01% |
353.82% |
-141.15% |
-224.73% |
| NOPAT Growth |
|
0.00% |
-72.15% |
69.54% |
71.85% |
-735.71% |
-42.40% |
700.48% |
94.65% |
-72.20% |
-308.42% |
| Net Income Growth |
|
0.00% |
15.62% |
348.19% |
154.39% |
-19.43% |
-253.24% |
59.69% |
431.22% |
-173.88% |
275.25% |
| EPS Growth |
|
0.00% |
-161.33% |
363.27% |
120.93% |
2.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-155.60% |
260.58% |
-205.99% |
101.65% |
5,849.71% |
-47.51% |
74.93% |
219.91% |
-326.54% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-6.50% |
105.22% |
748.64% |
-465.07% |
33.45% |
221.26% |
-90.23% |
-104.77% |
| Invested Capital Growth |
|
0.00% |
0.00% |
114.72% |
-3.30% |
-28.92% |
121.86% |
59.05% |
-17.72% |
3.26% |
-40.01% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| 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% |
| EPS Q/Q Growth |
|
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% |
| 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% |
| 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
24.24% |
31.92% |
55.64% |
61.25% |
49.75% |
46.74% |
68.58% |
73.75% |
73.40% |
0.50% |
| EBITDA Margin |
|
-71.53% |
-72.46% |
4.79% |
29.09% |
5.46% |
7.34% |
42.00% |
24.80% |
-7.99% |
-81.18% |
| Operating Margin |
|
-95.97% |
-89.84% |
-14.70% |
-2.65% |
-20.45% |
-15.79% |
34.04% |
46.19% |
16.94% |
-103.47% |
| EBIT Margin |
|
-95.97% |
-89.84% |
-7.89% |
14.26% |
-11.26% |
-8.43% |
30.74% |
17.07% |
-7.99% |
-81.18% |
| Profit (Net Income) Margin |
|
-69.50% |
-31.89% |
41.91% |
72.99% |
54.66% |
-42.81% |
-6.20% |
14.08% |
-11.83% |
69.16% |
| Tax Burden Percent |
|
81.89% |
109.73% |
69.00% |
73.74% |
74.26% |
95.28% |
135.92% |
81.21% |
148.09% |
83.85% |
| Interest Burden Percent |
|
88.44% |
32.35% |
-769.65% |
694.00% |
-653.44% |
533.23% |
-14.83% |
101.58% |
100.00% |
-101.60% |
| Effective Tax Rate |
|
0.00% |
0.00% |
31.00% |
26.27% |
25.74% |
0.00% |
0.00% |
18.79% |
0.00% |
14.80% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-21.64% |
-2.09% |
-0.44% |
-4.37% |
-4.65% |
15.63% |
26.83% |
8.13% |
-61.33% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-7.38% |
52.19% |
-114.98% |
-22.12% |
9.52% |
-16,024.07% |
-193.13% |
-83.02% |
-151.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-21.87% |
12.88% |
14.74% |
11.74% |
-4.62% |
-19.70% |
-15.93% |
-18.00% |
83.08% |
| Return on Equity (ROE) |
|
0.00% |
-43.50% |
10.79% |
14.30% |
7.37% |
-9.27% |
-4.07% |
10.91% |
-9.87% |
21.75% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-221.64% |
-75.00% |
2.92% |
29.44% |
-80.37% |
-29.96% |
46.27% |
4.93% |
-11.31% |
| Operating Return on Assets (OROA) |
|
0.00% |
-4.46% |
-0.55% |
0.94% |
-0.60% |
-0.71% |
6.36% |
3.98% |
-1.74% |
-4.95% |
| Return on Assets (ROA) |
|
0.00% |
-1.58% |
2.90% |
4.82% |
2.93% |
-3.62% |
-1.28% |
3.29% |
-2.58% |
4.22% |
| Return on Common Equity (ROCE) |
|
0.00% |
-42.13% |
10.76% |
14.30% |
7.33% |
-9.19% |
-4.05% |
10.87% |
-9.83% |
21.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-22.46% |
5.99% |
13.47% |
5.64% |
-10.18% |
-4.08% |
10.95% |
-12.80% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-36 |
-62 |
-19 |
-5.36 |
-45 |
-64 |
383 |
878 |
244 |
-544 |
| NOPAT Margin |
|
-67.18% |
-62.89% |
-10.14% |
-1.95% |
-15.18% |
-11.05% |
23.83% |
37.51% |
11.86% |
-88.16% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-14.26% |
-54.28% |
114.55% |
17.76% |
-14.17% |
16,039.70% |
219.96% |
91.15% |
90.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
22.86% |
7.43% |
-12.29% |
| Cost of Revenue to Revenue |
|
75.76% |
68.08% |
44.36% |
38.75% |
50.25% |
53.26% |
31.42% |
26.25% |
26.60% |
99.50% |
| SG&A Expenses to Revenue |
|
88.52% |
81.00% |
60.83% |
58.67% |
58.64% |
56.75% |
30.98% |
25.41% |
25.40% |
90.75% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
120.21% |
121.75% |
70.34% |
63.90% |
70.19% |
62.52% |
34.54% |
27.57% |
56.46% |
103.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-52 |
-89 |
-15 |
39 |
-33 |
-49 |
494 |
400 |
-165 |
-501 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-39 |
-72 |
8.98 |
80 |
16 |
42 |
675 |
581 |
-165 |
-501 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
8.63 |
0.71 |
7.44 |
8.14 |
2.14 |
1.21 |
1.87 |
1.29 |
2.10 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
17.28 |
0.76 |
7.94 |
8.75 |
5.52 |
3.66 |
4.69 |
2.41 |
2.56 |
| Price to Revenue (P/Rev) |
|
22.53 |
12.25 |
4.98 |
40.33 |
78.91 |
9.02 |
1.84 |
2.41 |
1.20 |
6.85 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
11.74 |
55.32 |
147.29 |
0.00 |
0.00 |
17.00 |
0.00 |
9.75 |
| 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% |
8.52% |
1.81% |
0.68% |
0.00% |
0.00% |
5.88% |
0.00% |
10.26% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.88 |
0.71 |
9.21 |
24.93 |
2.58 |
1.17 |
1.78 |
0.95 |
9.64 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
16.71 |
4.66 |
40.31 |
72.07 |
8.46 |
2.19 |
2.25 |
1.41 |
10.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
97.40 |
138.57 |
1,318.84 |
115.25 |
5.21 |
9.08 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
282.65 |
0.00 |
0.00 |
7.12 |
13.19 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.19 |
6.00 |
11.86 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
1.41 |
0.00 |
1,954.77 |
7.55 |
10.36 |
0.00 |
7.12 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
310.49 |
70.37 |
0.00 |
0.00 |
3.48 |
19.59 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
4.76 |
0.56 |
0.49 |
0.00 |
0.45 |
0.35 |
0.27 |
0.72 |
1.20 |
| Long-Term Debt to Equity |
|
0.00 |
4.72 |
0.40 |
0.00 |
0.00 |
0.26 |
0.21 |
0.24 |
0.46 |
0.67 |
| Financial Leverage |
|
0.00 |
2.96 |
0.25 |
-0.13 |
-0.53 |
-0.49 |
0.00 |
0.08 |
0.22 |
-0.55 |
| Leverage Ratio |
|
0.00 |
13.75 |
3.72 |
2.97 |
2.51 |
2.56 |
3.18 |
3.32 |
3.83 |
5.15 |
| Compound Leverage Factor |
|
0.00 |
4.45 |
-28.66 |
20.59 |
-16.42 |
13.67 |
-0.47 |
3.37 |
3.83 |
-5.24 |
| Debt to Total Capital |
|
0.00% |
82.65% |
35.78% |
33.04% |
0.00% |
31.04% |
26.11% |
21.30% |
41.80% |
54.51% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.81% |
9.81% |
33.04% |
0.00% |
13.05% |
10.54% |
2.55% |
15.09% |
23.82% |
| Long-Term Debt to Total Capital |
|
0.00% |
81.84% |
25.97% |
0.00% |
0.00% |
18.00% |
15.57% |
18.75% |
26.72% |
30.69% |
| 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% |
0.55% |
0.00% |
0.01% |
0.92% |
0.46% |
0.32% |
0.29% |
0.25% |
0.16% |
| Common Equity to Total Capital |
|
0.00% |
16.80% |
64.23% |
66.95% |
99.08% |
68.50% |
73.57% |
78.42% |
57.94% |
45.46% |
| Debt to EBITDA |
|
0.00 |
-9.64 |
81.38 |
9.20 |
0.00 |
25.97 |
1.28 |
1.41 |
-8.35 |
-4.82 |
| Net Debt to EBITDA |
|
0.00 |
-6.10 |
-6.70 |
-0.05 |
0.00 |
-7.95 |
0.83 |
-0.64 |
-2.60 |
-4.35 |
| Long-Term Debt to EBITDA |
|
0.00 |
-9.55 |
59.07 |
0.00 |
0.00 |
15.05 |
0.76 |
1.24 |
-5.34 |
-2.71 |
| Debt to NOPAT |
|
0.00 |
-11.11 |
-38.41 |
-136.86 |
0.00 |
-17.25 |
2.26 |
0.93 |
5.63 |
-4.43 |
| Net Debt to NOPAT |
|
0.00 |
-7.02 |
3.16 |
0.81 |
0.00 |
5.28 |
1.46 |
-0.43 |
1.75 |
-4.01 |
| Long-Term Debt to NOPAT |
|
0.00 |
-11.00 |
-27.88 |
0.00 |
0.00 |
-10.00 |
1.35 |
0.82 |
3.60 |
-2.50 |
| Altman Z-Score |
|
0.00 |
0.58 |
0.86 |
2.48 |
5.02 |
0.87 |
0.91 |
1.09 |
0.65 |
0.52 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
3.15% |
0.31% |
0.00% |
0.61% |
0.81% |
0.55% |
0.37% |
0.39% |
0.25% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.57 |
2.05 |
1.55 |
2.19 |
1.31 |
1.30 |
1.29 |
1.37 |
1.37 |
| Quick Ratio |
|
0.00 |
1.55 |
2.03 |
1.44 |
2.01 |
0.35 |
0.98 |
1.06 |
1.10 |
0.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-640 |
-682 |
36 |
302 |
-1,103 |
-734 |
1,515 |
148 |
-100 |
| Operating Cash Flow to CapEx |
|
-2,256.80% |
-973.03% |
1,895.08% |
-797.61% |
15.47% |
333.08% |
223.96% |
-223.96% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-8.94 |
-8.79 |
0.40 |
4.62 |
0.00 |
-1.10 |
0.00 |
0.00 |
-0.12 |
| Operating Cash Flow to Interest Expense |
|
-2.02 |
-5.42 |
8.02 |
-7.50 |
0.17 |
0.00 |
0.51 |
0.00 |
0.00 |
-1.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.11 |
-5.97 |
7.60 |
-8.44 |
-0.91 |
0.00 |
0.28 |
0.00 |
0.00 |
-1.13 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.05 |
0.07 |
0.07 |
0.05 |
0.08 |
0.21 |
0.23 |
0.22 |
0.06 |
| Accounts Receivable Turnover |
|
0.00 |
0.06 |
0.10 |
0.09 |
0.09 |
0.34 |
0.75 |
0.46 |
0.41 |
5.33 |
| 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 |
|
0.00 |
1.74 |
2.98 |
2.67 |
2.15 |
2.75 |
2.67 |
3.45 |
6.45 |
2.02 |
| Accounts Payable Turnover |
|
0.00 |
0.06 |
0.07 |
0.07 |
0.09 |
0.34 |
0.30 |
0.15 |
0.16 |
3.53 |
| Days Sales Outstanding (DSO) |
|
0.00 |
5,631.27 |
3,807.57 |
3,940.82 |
4,131.27 |
1,061.83 |
489.54 |
797.58 |
884.47 |
68.47 |
| 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) |
|
0.00 |
6,011.02 |
5,331.95 |
5,086.34 |
4,162.80 |
1,071.54 |
1,200.63 |
2,410.11 |
2,342.84 |
103.47 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-379.75 |
-1,524.38 |
-1,145.51 |
-31.53 |
-9.71 |
-711.10 |
-1,612.53 |
-1,458.37 |
-35.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
578 |
1,240 |
1,199 |
853 |
1,892 |
3,009 |
2,956 |
3,052 |
666 |
| Invested Capital Turnover |
|
0.00 |
0.34 |
0.21 |
0.22 |
0.29 |
0.42 |
0.66 |
0.72 |
0.69 |
0.70 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
578 |
663 |
-41 |
-347 |
1,039 |
1,117 |
-637 |
96 |
-444 |
| Enterprise Value (EV) |
|
0.00 |
1,661 |
875 |
11,053 |
21,257 |
4,885 |
3,520 |
5,274 |
2,898 |
6,419 |
| Market Capitalization |
|
1,217 |
1,217 |
935 |
11,057 |
23,276 |
5,205 |
2,950 |
5,637 |
2,462 |
4,230 |
| Book Value per Share |
|
$0.00 |
$2.78 |
$4.74 |
$5.36 |
$10.31 |
$7.86 |
$7.80 |
$9.64 |
$6.16 |
$7.04 |
| Tangible Book Value per Share |
|
$0.00 |
$1.39 |
$4.45 |
$5.03 |
$9.59 |
$3.06 |
$2.58 |
$3.84 |
$3.31 |
$5.77 |
| Total Capital |
|
0.00 |
840 |
2,044 |
2,220 |
2,886 |
3,545 |
3,316 |
3,843 |
3,286 |
4,429 |
| Total Debt |
|
0.00 |
694 |
731 |
733 |
0.00 |
1,101 |
866 |
818 |
1,374 |
2,414 |
| Total Long-Term Debt |
|
0.00 |
687 |
531 |
0.00 |
0.00 |
638 |
516 |
720 |
878 |
1,359 |
| Net Debt |
|
0.00 |
439 |
-60 |
-4.34 |
-2,046 |
-337 |
559 |
-374 |
427 |
2,181 |
| Capital Expenditures (CapEx) |
|
6.72 |
40 |
33 |
83 |
70 |
194 |
152 |
152 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
409 |
1,055 |
1,627 |
1,024 |
543 |
1,395 |
647 |
1,577 |
3,623 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
664 |
1,845 |
2,358 |
3,060 |
1,746 |
1,681 |
1,813 |
2,506 |
3,838 |
| Net Working Capital (NWC) |
|
0.00 |
657 |
1,645 |
1,624 |
3,060 |
1,283 |
1,332 |
1,715 |
2,010 |
2,783 |
| Net Nonoperating Expense (NNE) |
|
1.26 |
-31 |
-98 |
-205 |
-206 |
183 |
483 |
549 |
488 |
-972 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
432 |
-72 |
-287 |
-2,034 |
-553 |
559 |
-69 |
1,140 |
-1,349 |
| Total Depreciation and Amortization (D&A) |
|
13 |
17 |
24 |
41 |
49 |
91 |
181 |
181 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
411.58% |
561.90% |
593.38% |
347.19% |
94.02% |
86.78% |
27.62% |
76.55% |
586.64% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
667.90% |
983.23% |
859.94% |
1,037.42% |
302.50% |
104.58% |
77.41% |
121.65% |
621.46% |
| Net Working Capital to Revenue |
|
0.00% |
661.05% |
876.45% |
592.40% |
1,037.42% |
222.35% |
82.84% |
73.23% |
97.58% |
450.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.34 |
$2.90 |
$2.95 |
$0.00 |
($1.67) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
277.18M |
277.36M |
308.73M |
312.53M |
308.94M |
0.00 |
286.01M |
248.90M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.33 |
$2.85 |
$2.91 |
$0.00 |
($1.67) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
277.18M |
277.36M |
308.73M |
312.53M |
308.94M |
0.00 |
286.01M |
248.90M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
277.18M |
277.36M |
308.73M |
312.53M |
308.94M |
0.00 |
286.01M |
248.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-36 |
-62 |
-19 |
-5.36 |
-45 |
-64 |
383 |
878 |
647 |
-544 |
| Normalized NOPAT Margin |
|
-67.18% |
-62.89% |
-10.14% |
-1.95% |
-15.18% |
-11.05% |
23.83% |
37.51% |
31.41% |
-88.16% |
| Pre Tax Income Margin |
|
-84.88% |
-29.06% |
60.74% |
98.98% |
73.60% |
-44.93% |
-4.56% |
17.34% |
-7.99% |
82.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.69 |
-1.25 |
-0.19 |
0.44 |
-0.51 |
0.00 |
0.74 |
0.00 |
0.00 |
-0.61 |
| NOPAT to Interest Expense |
|
-0.48 |
-0.87 |
-0.25 |
-0.06 |
-0.68 |
0.00 |
0.58 |
0.00 |
0.00 |
-0.67 |
| EBIT Less CapEx to Interest Expense |
|
-0.78 |
-1.80 |
-0.61 |
-0.50 |
-1.58 |
0.00 |
0.52 |
0.00 |
0.00 |
-0.61 |
| NOPAT Less CapEx to Interest Expense |
|
-0.57 |
-1.43 |
-0.67 |
-1.00 |
-1.76 |
0.00 |
0.35 |
0.00 |
0.00 |
-0.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.11% |
-0.22% |
-1.24% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-267.53% |
46.67% |
0.01% |
9.23% |
-72.01% |
-61.82% |
18.29% |
0.00% |
0.00% |