| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
18,662,672.00 |
18,672,509.00 |
18,712,128.00 |
- |
18,776,626.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
18,662,672.00 |
18,672,509.00 |
18,712,128.00 |
- |
18,776,626.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.85 |
-1.07 |
-1.02 |
- |
-1.34 |
| 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 |
|
57.13% |
113.37% |
68.03% |
-19.69% |
-97.25% |
-731.75% |
-19.25% |
-74.57% |
-12.27% |
-56.08% |
-48.10% |
| EBIT Growth |
|
56.17% |
111.72% |
68.44% |
-21.83% |
-94.21% |
-828.46% |
-18.67% |
-72.67% |
-11.59% |
-52.82% |
-49.56% |
| NOPAT Growth |
|
56.00% |
107.45% |
68.51% |
-7.43% |
-94.16% |
-1,110.72% |
-41.10% |
-95.53% |
-11.47% |
-53.81% |
-49.20% |
| Net Income Growth |
|
56.23% |
110.56% |
72.72% |
-21.20% |
-76.22% |
-886.45% |
-4.50% |
-57.71% |
-7.44% |
-55.39% |
-58.69% |
| EPS Growth |
|
56.23% |
110.56% |
73.68% |
49.00% |
84.25% |
-217.79% |
91.52% |
75.35% |
15.00% |
28.08% |
-44.09% |
| Operating Cash Flow Growth |
|
48.33% |
50.76% |
62.68% |
-5,724.71% |
-131.15% |
-44.30% |
-41.09% |
-9.99% |
9.13% |
14.03% |
-40.74% |
| Free Cash Flow Firm Growth |
|
66.33% |
254.64% |
55.68% |
325.66% |
-18.65% |
-243.05% |
14.39% |
-493.17% |
-172.54% |
70.39% |
-87.36% |
| Invested Capital Growth |
|
-3.22% |
-1,389.91% |
51.54% |
-539.08% |
-167.34% |
98.59% |
-170.65% |
80.73% |
82.89% |
-560.04% |
-24.32% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
4.78% |
134.23% |
-111.54% |
-53.99% |
-56.92% |
-9.62% |
-32.36% |
-22.65% |
2.09% |
1.80% |
-25.59% |
| EBIT Q/Q Growth |
|
4.93% |
129.28% |
-111.54% |
-62.95% |
-51.56% |
-9.84% |
-30.14% |
-22.09% |
2.05% |
1.81% |
-27.36% |
| NOPAT Q/Q Growth |
|
4.86% |
118.60% |
-108.06% |
-43.82% |
-71.94% |
3.16% |
-30.80% |
-22.05% |
1.98% |
1.71% |
-26.89% |
| Net Income Q/Q Growth |
|
3.84% |
126.29% |
-109.85% |
-86.12% |
-39.82% |
-17.32% |
-28.55% |
-25.64% |
4.75% |
-1.00% |
-31.29% |
| EPS Q/Q Growth |
|
3.84% |
126.29% |
-109.62% |
-2,793.33% |
72.35% |
-104.17% |
36.30% |
-15.05% |
4.67% |
-2.94% |
-27.62% |
| Operating Cash Flow Q/Q Growth |
|
-3,174.52% |
-37.45% |
5.75% |
-99.31% |
-29.95% |
14.20% |
22.22% |
-12.50% |
-21.03% |
18.83% |
-27.33% |
| Free Cash Flow Firm Q/Q Growth |
|
-101.16% |
557.09% |
-107.64% |
202.91% |
-205.77% |
-451.11% |
77.38% |
-223.14% |
26.68% |
44.74% |
-43.11% |
| Invested Capital Q/Q Growth |
|
-11.31% |
-903.31% |
94.13% |
-874.39% |
53.44% |
94.70% |
-1,025.27% |
30.61% |
58.67% |
-104.55% |
-111.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
91.20% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
105.13% |
100.00% |
101.34% |
0.00% |
| Interest Burden Percent |
|
99.40% |
97.84% |
85.59% |
97.76% |
90.19% |
96.33% |
0.00% |
84.93% |
86.83% |
88.14% |
0.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
0.00% |
| 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% |
0.00% |
| 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% |
0.00% |
| Return on Equity (ROE) |
|
-70.17% |
-120.02% |
42.73% |
19.48% |
16.13% |
-84.79% |
-30.10% |
-29.32% |
-32.21% |
-37.82% |
-31.42% |
| 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% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-70.17% |
15.58% |
42.73% |
19.48% |
16.13% |
-34.80% |
-30.10% |
-29.32% |
-32.21% |
-37.82% |
-31.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-68.54% |
0.00% |
34.11% |
16.88% |
13.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.08 |
1.32 |
-5.56 |
-7.99 |
-14 |
-13 |
-13 |
-16 |
-15 |
-15 |
-19 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.87% |
2.49% |
-1.69% |
-3.02% |
-2.99% |
-8.79% |
-1.56% |
-1.84% |
-1.73% |
-2.11% |
-2.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.56% |
- |
- |
- |
-9.46% |
-4.25% |
-5.51% |
-5.73% |
-5.99% |
-8.29% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
2.96 |
-7.95 |
-13 |
-20 |
-22 |
-18 |
-22 |
-22 |
-22 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.74 |
3.34 |
-7.95 |
-12 |
-19 |
-21 |
-18 |
-22 |
-22 |
-21 |
-27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.00 |
0.00 |
7.76 |
0.37 |
2.97 |
4.84 |
1.10 |
1.31 |
1.10 |
1.55 |
2.52 |
| Price to Tangible Book Value (P/TBV) |
|
8.00 |
0.00 |
7.76 |
0.37 |
2.97 |
4.84 |
1.10 |
1.31 |
1.10 |
1.55 |
2.52 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
22.74 |
2.19 |
21.86 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
4.40% |
45.59% |
4.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
21.64 |
0.00 |
17.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
21.86 |
0.00 |
18.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
21.78 |
0.00 |
16.75 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
23.53 |
0.00 |
12.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
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 |
0.00 |
| Financial Leverage |
|
-1.03 |
-1.49 |
-1.04 |
-1.08 |
-1.05 |
-1.24 |
-1.02 |
-1.05 |
-1.02 |
-1.01 |
-1.02 |
| Leverage Ratio |
|
1.19 |
2.01 |
1.24 |
1.14 |
1.10 |
1.41 |
1.04 |
1.09 |
1.07 |
1.06 |
1.06 |
| Compound Leverage Factor |
|
1.19 |
1.97 |
1.06 |
1.11 |
0.99 |
1.35 |
0.00 |
0.92 |
0.93 |
0.93 |
0.00 |
| 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% |
| 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% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-2,011.15% |
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% |
2,111.15% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
59.29 |
6.78 |
111.35 |
1.26 |
14.11 |
32.93 |
14.58 |
19.29 |
18.45 |
23.80 |
20.88 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
112.98% |
0.00% |
0.00% |
0.00% |
58.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
14.44 |
0.76 |
26.17 |
7.21 |
9.39 |
12.65 |
22.92 |
25.60 |
29.15 |
26.63 |
18.51 |
| Quick Ratio |
|
14.00 |
0.70 |
25.79 |
7.12 |
9.19 |
12.17 |
22.67 |
25.30 |
28.64 |
26.26 |
18.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.98 |
32 |
-7.61 |
7.83 |
-8.28 |
-46 |
-9.52 |
-31 |
-23 |
-12 |
-18 |
| Operating Cash Flow to CapEx |
|
-121,157.14% |
-23,314.00% |
0.00% |
0.00% |
-12,813.07% |
-560,700.00% |
-48,455.56% |
0.00% |
-10,731.93% |
0.00% |
-96,910.53% |
| Free Cash Flow to Firm to Interest Expense |
|
-193.83 |
0.00 |
0.00 |
279.55 |
-331.16 |
0.00 |
-476.18 |
-1,810.26 |
-1,611.64 |
-1,039.02 |
-2,230.46 |
| Operating Cash Flow to Interest Expense |
|
-235.58 |
0.00 |
0.00 |
-538.79 |
-784.16 |
0.00 |
-654.15 |
-865.82 |
-1,272.50 |
-1,205.08 |
-2,301.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-235.78 |
0.00 |
0.00 |
-538.79 |
-790.28 |
0.00 |
-655.50 |
-865.82 |
-1,284.36 |
-1,205.08 |
-2,304.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
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 |
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 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.27 |
-33 |
-1.93 |
-19 |
-8.73 |
-0.46 |
-5.21 |
-3.62 |
-1.49 |
-3.06 |
-6.48 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.10 |
-31 |
2.05 |
-16 |
-5.47 |
32 |
-3.29 |
15 |
7.24 |
-2.59 |
-1.27 |
| Enterprise Value (EV) |
|
717 |
779 |
598 |
-124 |
287 |
540 |
24 |
84 |
25 |
136 |
343 |
| Market Capitalization |
|
823 |
727 |
689 |
62 |
446 |
681 |
331 |
371 |
294 |
390 |
580 |
| Book Value per Share |
|
$2.31 |
($1.90) |
$1.98 |
$3.71 |
$10.20 |
$9.54 |
$16.13 |
$15.20 |
$14.30 |
$13.43 |
$12.27 |
| Tangible Book Value per Share |
|
$2.31 |
($1.90) |
$1.98 |
$3.71 |
$10.20 |
$9.54 |
$16.13 |
$15.20 |
$14.30 |
$13.43 |
$12.27 |
| Total Capital |
|
103 |
-4.01 |
89 |
166 |
150 |
141 |
301 |
284 |
268 |
251 |
230 |
| 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 |
|
-106 |
-29 |
-91 |
-185 |
-159 |
-141 |
-306 |
-287 |
-269 |
-254 |
-237 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.05 |
0.00 |
0.00 |
0.15 |
0.00 |
0.03 |
0.00 |
0.17 |
0.00 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.51 |
-39 |
-2.44 |
-24 |
-14 |
-5.99 |
-10 |
-7.89 |
-5.15 |
-6.69 |
-9.96 |
| Debt-free Net Working Capital (DFNWC) |
|
102 |
-10 |
88 |
161 |
145 |
135 |
296 |
279 |
264 |
248 |
227 |
| Net Working Capital (NWC) |
|
102 |
-10 |
88 |
161 |
145 |
135 |
296 |
279 |
264 |
248 |
227 |
| Net Nonoperating Expense (NNE) |
|
2.97 |
-1.33 |
1.25 |
4.68 |
3.97 |
7.47 |
3.10 |
4.35 |
3.71 |
4.16 |
6.13 |
| Net Nonoperating Obligations (NNO) |
|
-106 |
-29 |
-91 |
-185 |
-159 |
-141 |
-306 |
-287 |
-269 |
-254 |
-237 |
| Total Depreciation and Amortization (D&A) |
|
0.37 |
0.37 |
0.00 |
0.71 |
0.42 |
0.51 |
0.36 |
0.34 |
0.34 |
0.33 |
0.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($5.76) |
$24.96 |
($1.80) |
($4.34) |
($1.20) |
($2.45) |
($0.93) |
($1.07) |
($1.02) |
($1.05) |
($1.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.71M |
105.71K |
3.73M |
2.92M |
14.73M |
8.49M |
17.16M |
18.68M |
18.71M |
18.32M |
18.77M |
| Adjusted Diluted Earnings per Share |
|
($5.76) |
$24.96 |
($1.80) |
($4.34) |
($1.20) |
($2.45) |
($0.93) |
($1.07) |
($1.02) |
($1.05) |
($1.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.71M |
105.71K |
3.73M |
2.92M |
14.73M |
8.49M |
17.16M |
18.68M |
18.71M |
18.32M |
18.77M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$24.96 |
$0.00 |
$0.00 |
$0.00 |
($2.45) |
$0.00 |
$0.00 |
$0.00 |
($1.05) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.71M |
3.74M |
3.74M |
14.73M |
14.75M |
18.66M |
18.67M |
18.71M |
18.72M |
18.78M |
18.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.08 |
0.92 |
-5.56 |
-7.99 |
-14 |
-13 |
-13 |
-16 |
-15 |
-15 |
-19 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-280.97 |
0.00 |
0.00 |
-462.89 |
-785.76 |
0.00 |
-916.50 |
-1,316.47 |
-1,565.79 |
-1,793.67 |
-3,426.75 |
| NOPAT to Interest Expense |
|
-196.66 |
0.00 |
0.00 |
-285.53 |
-549.84 |
0.00 |
-640.43 |
-919.55 |
-1,094.50 |
-1,255.10 |
-2,388.84 |
| EBIT Less CapEx to Interest Expense |
|
-281.17 |
0.00 |
0.00 |
-462.89 |
-791.88 |
0.00 |
-917.85 |
-1,316.47 |
-1,577.64 |
-1,793.67 |
-3,429.13 |
| NOPAT Less CapEx to Interest Expense |
|
-196.86 |
0.00 |
0.00 |
-285.53 |
-555.96 |
0.00 |
-641.78 |
-919.55 |
-1,106.36 |
-1,255.10 |
-2,391.21 |
| 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% |
0.00% |
0.00% |