| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
49,470,647.00 |
50,001,332.00 |
50,361,296.00 |
50,672,431.00 |
51,492,924.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
49,470,647.00 |
50,001,332.00 |
50,361,296.00 |
50,672,431.00 |
51,492,924.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.27 |
1.10 |
0.07 |
1.20 |
-0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
26.04% |
19.91% |
39.22% |
3.69% |
7.49% |
6.77% |
6.10% |
83.75% |
18.51% |
- |
15.02% |
| EBITDA Growth |
|
35.54% |
73.77% |
58.99% |
-7.11% |
-43.45% |
-155.41% |
-44.79% |
650.05% |
80.60% |
- |
54.71% |
| EBIT Growth |
|
39.06% |
67.96% |
55.44% |
-7.03% |
-35.10% |
-88.85% |
-38.08% |
606.75% |
75.42% |
- |
52.06% |
| NOPAT Growth |
|
38.32% |
64.20% |
55.01% |
2.59% |
-23.71% |
-47.44% |
-28.79% |
81.43% |
40.44% |
- |
34.30% |
| Net Income Growth |
|
-100.98% |
17.87% |
47.19% |
-5.65% |
-41.88% |
-82.46% |
-16.42% |
431.75% |
128.47% |
- |
63.67% |
| EPS Growth |
|
-101.40% |
-225.00% |
31.43% |
-21.43% |
-52.94% |
-55.00% |
-12.50% |
417.65% |
126.92% |
- |
62.96% |
| Operating Cash Flow Growth |
|
88.77% |
99.31% |
90.89% |
64.50% |
-109.01% |
-5.62% |
4,311.25% |
4,812.89% |
-25.25% |
- |
70.26% |
| Free Cash Flow Firm Growth |
|
63.64% |
99.84% |
99.54% |
100.79% |
108.23% |
2,826.89% |
2,789.99% |
5,003.54% |
1,752.08% |
- |
122.19% |
| Invested Capital Growth |
|
1,892.88% |
-3.28% |
-5.09% |
-13.40% |
-15.91% |
-21.14% |
-66.51% |
-216.75% |
-206.08% |
- |
-396.27% |
| Revenue Q/Q Growth |
|
14.14% |
11.93% |
-17.43% |
-1.70% |
18.32% |
11.18% |
-17.95% |
70.23% |
-23.69% |
- |
-61.43% |
| EBITDA Q/Q Growth |
|
52.45% |
50.70% |
-234.01% |
-58.23% |
36.31% |
12.23% |
-63.70% |
701.11% |
-102.25% |
- |
-123.63% |
| EBIT Q/Q Growth |
|
48.79% |
37.01% |
-122.47% |
-49.16% |
35.36% |
11.95% |
-62.67% |
647.38% |
-103.14% |
- |
-127.36% |
| NOPAT Q/Q Growth |
|
45.67% |
28.77% |
-79.60% |
-40.14% |
31.00% |
15.11% |
-56.89% |
79.80% |
-121.37% |
- |
-139.72% |
| Net Income Q/Q Growth |
|
42.79% |
4.92% |
-37.06% |
-41.71% |
23.18% |
-22.28% |
12.55% |
503.82% |
-93.41% |
- |
-108.08% |
| EPS Q/Q Growth |
|
39.29% |
-17.65% |
-20.00% |
-41.67% |
23.53% |
-19.23% |
12.90% |
500.00% |
-93.52% |
- |
-108.47% |
| Operating Cash Flow Q/Q Growth |
|
80.01% |
65.65% |
-19.67% |
-332.00% |
-17.69% |
82.64% |
4,871.51% |
383.45% |
-103.13% |
- |
1,308.43% |
| Free Cash Flow Firm Q/Q Growth |
|
76.16% |
99.50% |
-257.15% |
285.11% |
149.62% |
65.24% |
252.32% |
251.19% |
-9.41% |
- |
-0.83% |
| Invested Capital Q/Q Growth |
|
-0.52% |
-1.39% |
-5.13% |
-6.94% |
-3.40% |
-7.53% |
-59.71% |
-424.40% |
12.22% |
- |
-249.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
-38.47% |
-16.94% |
-59.26% |
-95.38% |
-51.34% |
-40.53% |
-80.86% |
285.54% |
-8.40% |
- |
-31.84% |
| Operating Margin |
|
-55.82% |
-35.53% |
-77.27% |
-110.16% |
-64.25% |
-49.06% |
-93.80% |
-10.40% |
-32.29% |
- |
-53.58% |
| EBIT Margin |
|
-44.44% |
-25.01% |
-67.39% |
-102.25% |
-55.86% |
-44.24% |
-87.70% |
282.00% |
-11.59% |
- |
-36.56% |
| Profit (Net Income) Margin |
|
-57.03% |
-48.45% |
-80.42% |
-115.94% |
-75.28% |
-82.79% |
-88.24% |
209.33% |
18.08% |
- |
-27.87% |
| Tax Burden Percent |
|
118.03% |
169.66% |
112.13% |
108.59% |
126.32% |
173.70% |
96.05% |
74.91% |
-125.13% |
- |
76.24% |
| Interest Burden Percent |
|
108.73% |
114.18% |
106.44% |
104.42% |
106.69% |
107.75% |
104.76% |
99.10% |
124.74% |
- |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.09% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-40.23% |
-12.70% |
-30.89% |
-45.48% |
-27.53% |
-22.36% |
-61.21% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-39.33% |
-10.77% |
-28.77% |
-41.28% |
-23.00% |
-12.83% |
-58.20% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
33.60% |
7.07% |
18.00% |
22.96% |
12.00% |
6.30% |
36.23% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
-6.64% |
-5.63% |
-12.89% |
-22.52% |
-15.53% |
-16.06% |
-24.99% |
6.23% |
14.03% |
- |
50.17% |
| Cash Return on Invested Capital (CROIC) |
|
-147.55% |
-31.55% |
-22.29% |
-13.54% |
-12.56% |
-9.60% |
49.48% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
-4.12% |
-2.90% |
-9.11% |
-15.68% |
-9.17% |
-7.74% |
-16.01% |
55.25% |
-2.41% |
- |
-9.84% |
| Return on Assets (ROA) |
|
-5.28% |
-5.62% |
-10.87% |
-17.78% |
-12.36% |
-14.48% |
-16.11% |
41.02% |
3.77% |
- |
-7.50% |
| Return on Common Equity (ROCE) |
|
-6.64% |
-5.63% |
-12.89% |
-22.52% |
-15.53% |
-16.06% |
-24.99% |
6.23% |
14.03% |
- |
50.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.18% |
0.00% |
-21.85% |
-23.57% |
-26.61% |
0.00% |
-35.14% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.13 |
-4.37 |
-7.84 |
-11 |
-7.59 |
-6.44 |
-10 |
-2.04 |
-4.52 |
17 |
-6.64 |
| NOPAT Margin |
|
-39.07% |
-24.87% |
-54.09% |
-77.11% |
-44.97% |
-34.34% |
-65.66% |
-7.79% |
-22.60% |
- |
-37.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.91% |
-1.93% |
-2.12% |
-4.20% |
-4.54% |
-9.53% |
-3.01% |
26.16% |
3.84% |
- |
0.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.05% |
- |
- |
- |
-3.67% |
-6.09% |
-0.91% |
-1.94% |
5.63% |
-2.28% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
102.86% |
88.20% |
115.44% |
119.64% |
100.04% |
98.65% |
119.38% |
70.36% |
91.71% |
- |
100.12% |
| R&D to Revenue |
|
52.96% |
47.33% |
61.84% |
69.82% |
54.94% |
50.41% |
74.42% |
40.05% |
40.58% |
- |
32.93% |
| Operating Expenses to Revenue |
|
155.82% |
135.53% |
177.27% |
210.16% |
164.25% |
149.06% |
193.80% |
110.40% |
132.29% |
- |
153.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.97 |
-4.39 |
-9.77 |
-15 |
-9.42 |
-8.30 |
-13 |
74 |
-2.32 |
24 |
-6.47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.04 |
-2.98 |
-8.59 |
-14 |
-8.66 |
-7.60 |
-12 |
75 |
-1.68 |
24 |
-5.64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.85 |
2.63 |
2.11 |
2.13 |
2.12 |
2.64 |
2.66 |
2.45 |
3.16 |
- |
2.88 |
| Price to Tangible Book Value (P/TBV) |
|
1.85 |
2.63 |
2.11 |
2.13 |
2.12 |
2.64 |
2.66 |
2.45 |
3.16 |
- |
2.88 |
| Price to Revenue (P/Rev) |
|
8.36 |
9.75 |
7.02 |
6.65 |
6.24 |
7.19 |
6.77 |
7.14 |
9.15 |
- |
7.61 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.32 |
25.06 |
- |
7.30 |
| 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% |
2.36% |
3.99% |
- |
13.71% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.87 |
4.14 |
3.17 |
3.24 |
3.21 |
4.29 |
8.85 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.90 |
7.96 |
5.40 |
5.10 |
4.79 |
5.82 |
4.76 |
2.76 |
5.01 |
- |
4.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.61 |
7.59 |
- |
4.83 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.99 |
8.09 |
- |
4.97 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
390.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.56 |
0.87 |
1.65 |
- |
1.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.98 |
1.07 |
2.31 |
- |
3.14 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.85 |
-0.66 |
-0.63 |
-0.56 |
-0.52 |
-0.49 |
-0.62 |
-1.04 |
-1.01 |
- |
-1.15 |
| Leverage Ratio |
|
1.62 |
1.51 |
1.58 |
1.71 |
1.78 |
1.89 |
1.93 |
1.88 |
1.84 |
- |
1.79 |
| Compound Leverage Factor |
|
1.76 |
1.73 |
1.68 |
1.78 |
1.90 |
2.04 |
2.02 |
1.87 |
2.30 |
- |
1.79 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
-0.94 |
-0.89 |
-1.50 |
-1.80 |
-1.94 |
-1.72 |
-2.02 |
0.24 |
0.40 |
- |
1.36 |
| 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 |
|
6.37 |
5.39 |
5.74 |
5.20 |
4.97 |
5.02 |
4.77 |
6.70 |
9.48 |
- |
13.14 |
| Quick Ratio |
|
5.28 |
4.14 |
4.62 |
4.19 |
3.90 |
2.75 |
4.15 |
6.20 |
8.81 |
- |
12.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-125 |
-0.62 |
-2.22 |
4.11 |
10 |
17 |
60 |
210 |
190 |
134 |
133 |
| Operating Cash Flow to CapEx |
|
-11,838.10% |
-126.14% |
-1,123.08% |
-12,263.89% |
-34,640.00% |
-474.74% |
0.00% |
611,982.35% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-204.45 |
-1.00 |
-3.53 |
6.38 |
16.27 |
26.34 |
92.79 |
316.03 |
331.24 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-4.08 |
-1.37 |
-1.62 |
-6.86 |
-8.25 |
-1.40 |
66.93 |
313.84 |
-11.36 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.12 |
-2.46 |
-1.77 |
-6.91 |
-8.27 |
-1.70 |
66.93 |
313.79 |
-11.36 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.12 |
0.14 |
0.15 |
0.16 |
0.17 |
0.18 |
0.20 |
0.21 |
- |
0.27 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
5.15 |
5.48 |
5.91 |
7.01 |
7.40 |
7.81 |
8.29 |
10.45 |
11.44 |
- |
17.47 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
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 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
112 |
111 |
105 |
98 |
94 |
87 |
35 |
-114 |
-100 |
-30 |
-104 |
| Invested Capital Turnover |
|
1.03 |
0.51 |
0.57 |
0.59 |
0.61 |
0.65 |
0.93 |
-9.45 |
-28.01 |
- |
-3.18 |
| Increase / (Decrease) in Invested Capital |
|
118 |
-3.75 |
-5.63 |
-15 |
-18 |
-23 |
-70 |
-212 |
-194 |
-117 |
-139 |
| Enterprise Value (EV) |
|
322 |
457 |
332 |
316 |
303 |
374 |
311 |
213 |
403 |
- |
441 |
| Market Capitalization |
|
456 |
560 |
432 |
412 |
394 |
463 |
442 |
552 |
735 |
- |
836 |
| Book Value per Share |
|
$4.66 |
$4.28 |
$4.25 |
$3.98 |
$3.79 |
$3.57 |
$3.36 |
$4.50 |
$4.62 |
$5.86 |
$5.64 |
| Tangible Book Value per Share |
|
$4.66 |
$4.28 |
$4.25 |
$3.98 |
$3.79 |
$3.57 |
$3.36 |
$4.50 |
$4.62 |
$5.86 |
$5.64 |
| Total Capital |
|
246 |
213 |
205 |
194 |
186 |
176 |
166 |
225 |
233 |
297 |
291 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-134 |
-102 |
-100 |
-96 |
-91 |
-88 |
-131 |
-339 |
-333 |
-326 |
-395 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.68 |
0.09 |
0.04 |
0.02 |
0.19 |
0.00 |
0.03 |
0.00 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.32 |
6.35 |
2.66 |
0.28 |
1.68 |
41 |
-12 |
-27 |
-12 |
65 |
-8.81 |
| Debt-free Net Working Capital (DFNWC) |
|
136 |
109 |
103 |
96 |
93 |
129 |
119 |
312 |
317 |
380 |
386 |
| Net Working Capital (NWC) |
|
136 |
109 |
103 |
96 |
93 |
129 |
119 |
312 |
317 |
380 |
386 |
| Net Nonoperating Expense (NNE) |
|
2.82 |
4.14 |
3.82 |
5.54 |
5.11 |
9.09 |
3.48 |
-57 |
-8.13 |
-44 |
-1.71 |
| Net Nonoperating Obligations (NNO) |
|
-134 |
-102 |
-100 |
-96 |
-91 |
-88 |
-131 |
-339 |
-333 |
-326 |
-395 |
| Total Depreciation and Amortization (D&A) |
|
0.94 |
1.42 |
1.18 |
0.98 |
0.76 |
0.70 |
1.05 |
0.93 |
0.64 |
0.20 |
0.84 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.25% |
11.05% |
4.32% |
0.46% |
2.66% |
63.11% |
-18.53% |
-35.16% |
-15.42% |
- |
-8.02% |
| Debt-free Net Working Capital to Revenue |
|
250.10% |
189.42% |
166.85% |
155.38% |
147.24% |
200.34% |
181.97% |
403.68% |
395.00% |
- |
351.50% |
| Net Working Capital to Revenue |
|
250.10% |
189.42% |
166.85% |
155.38% |
147.24% |
200.34% |
181.97% |
403.68% |
395.00% |
- |
351.50% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.17) |
($0.20) |
($0.24) |
($0.34) |
($0.26) |
($0.31) |
($0.27) |
$1.09 |
$0.07 |
$1.21 |
($0.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
52.36M |
55.30M |
48.28M |
48.75M |
49.04M |
48.85M |
49.71M |
50.18M |
50.52M |
50.32M |
51.28M |
| Adjusted Diluted Earnings per Share |
|
($0.17) |
($0.20) |
($0.24) |
($0.34) |
($0.26) |
($0.31) |
($0.27) |
$1.08 |
$0.07 |
$1.18 |
($0.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
52.36M |
55.30M |
48.28M |
48.75M |
49.04M |
48.85M |
49.71M |
50.73M |
51.91M |
51.51M |
51.28M |
| 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 |
|
49.80M |
48.16M |
48.63M |
48.92M |
49.17M |
49.47M |
50.00M |
50.36M |
50.67M |
51.49M |
51.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.13 |
-4.37 |
-7.84 |
-8.93 |
-6.49 |
-6.44 |
-10 |
-2.04 |
-4.52 |
17 |
-4.10 |
| Normalized NOPAT Margin |
|
-39.07% |
-24.87% |
-54.09% |
-62.62% |
-38.49% |
-34.34% |
-65.66% |
-7.79% |
-22.60% |
- |
-23.14% |
| Pre Tax Income Margin |
|
-48.32% |
-28.56% |
-71.72% |
-106.77% |
-59.59% |
-47.66% |
-91.88% |
279.47% |
-14.45% |
- |
-36.56% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-11.45 |
-7.05 |
-15.54 |
-22.64 |
-14.96 |
-12.90 |
-20.99 |
111.42 |
-4.04 |
- |
0.00 |
| NOPAT to Interest Expense |
|
-10.07 |
-7.01 |
-12.47 |
-17.07 |
-12.04 |
-10.02 |
-15.71 |
-3.08 |
-7.89 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-11.49 |
-8.14 |
-15.68 |
-22.69 |
-14.98 |
-13.20 |
-20.99 |
111.37 |
-4.04 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-10.10 |
-8.10 |
-12.62 |
-17.13 |
-12.06 |
-10.31 |
-15.71 |
-3.13 |
-7.89 |
- |
0.00 |
| 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 |
|
-353.37% |
-357.02% |
-317.50% |
-134.93% |
-62.16% |
-0.79% |
0.00% |
0.00% |
0.00% |
- |
0.00% |