| DEI Shares Outstanding |
|
0.00 |
0.00 |
136,463,818.00 |
136,654,516.00 |
194,612,289.00 |
102,272,614.00 |
204,545,228.00 |
103,087,744.00 |
103,087,744.00 |
103,087,744.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
682,319,090.00 |
341,636,290.00 |
194,612,289.00 |
102,272,614.00 |
204,545,228.00 |
103,087,744.00 |
103,087,744.00 |
103,087,744.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.01 |
-0.03 |
-0.13 |
-0.27 |
-0.09 |
-0.16 |
-0.12 |
-0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-6.07% |
6.00% |
-0.66% |
-184.86% |
6.13% |
42.13% |
-11.73% |
3.06% |
-11.68% |
| EBIT Growth |
|
0.00% |
-6.09% |
5.97% |
-0.55% |
-185.64% |
5.93% |
42.24% |
-11.98% |
2.88% |
-12.25% |
| NOPAT Growth |
|
0.00% |
-6.22% |
5.97% |
-0.55% |
-182.49% |
2.33% |
46.72% |
-23.30% |
12.18% |
-33.80% |
| Net Income Growth |
|
0.00% |
12.05% |
7.67% |
-17.51% |
-180.29% |
10.39% |
34.25% |
-14.90% |
32.94% |
-55.37% |
| EPS Growth |
|
0.00% |
12.05% |
0.00% |
0.00% |
0.00% |
-50.00% |
37.50% |
-13.33% |
35.29% |
-45.45% |
| Operating Cash Flow Growth |
|
0.00% |
12.52% |
145.16% |
-299.76% |
14.36% |
197.80% |
-199.47% |
110.63% |
1,978.90% |
-54.15% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
10.78% |
-34.76% |
-263.95% |
0.92% |
50.36% |
-60.56% |
59.94% |
-53.14% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-104.31% |
-19.41% |
39.83% |
73.65% |
61.59% |
1,350.86% |
-94.85% |
-1,868.30% |
| 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 |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
98.78% |
81.80% |
80.31% |
93.12% |
92.21% |
87.85% |
100.00% |
102.60% |
70.84% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.11% |
100.12% |
100.92% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.05% |
| Effective Tax Rate |
|
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% |
| 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% |
| 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% |
| Return on Equity (ROE) |
|
0.00% |
377.22% |
902.10% |
293.55% |
-94.14% |
-45.18% |
-50.61% |
-140.92% |
-250.49% |
-924.32% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-397.19% |
-302.68% |
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% |
| Return on Assets (ROA) |
|
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) |
|
0.00% |
377.22% |
902.10% |
293.55% |
-94.14% |
-45.18% |
-50.61% |
-140.92% |
-250.49% |
-924.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
377.22% |
-1,528.71% |
135.69% |
-41.89% |
-56.73% |
-78.67% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.92 |
-7.35 |
-6.91 |
-6.94 |
-20 |
-19 |
-10 |
-13 |
-11 |
-15 |
| NOPAT Margin |
|
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) |
|
0.00% |
-3,899.69% |
-38.27% |
-114.70% |
-20.14% |
-7.88% |
-16.70% |
-48.36% |
-32.98% |
-94.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-52.17% |
-227.40% |
-280.89% |
-28,446.92% |
| 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 |
|
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% |
| Operating Expenses to Revenue |
|
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) |
|
-9.89 |
-10 |
-9.87 |
-9.92 |
-28 |
-27 |
-15 |
-17 |
-17 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.88 |
-10 |
-9.85 |
-9.92 |
-28 |
-27 |
-15 |
-17 |
-17 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.27 |
0.00 |
11.06 |
4.53 |
3.13 |
10.35 |
18.23 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.27 |
0.00 |
11.08 |
4.54 |
3.13 |
10.35 |
18.23 |
0.00 |
| 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 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.89 |
303.78 |
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 |
| 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 |
25.41 |
0.00 |
93.17 |
5.44 |
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 |
|
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.03 |
3.05 |
0.65 |
-1.16 |
-1.04 |
-1.02 |
-0.84 |
-0.52 |
-1.94 |
| Leverage Ratio |
|
0.00 |
-1.08 |
-5.34 |
-1.46 |
1.32 |
1.15 |
1.24 |
1.54 |
2.48 |
5.71 |
| Compound Leverage Factor |
|
0.00 |
-1.09 |
-5.35 |
-1.48 |
1.32 |
1.15 |
1.24 |
1.54 |
2.48 |
5.60 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
-24.61% |
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% |
-24.61% |
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 |
|
0.00% |
100.00% |
100.00% |
124.61% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-38.72 |
-14.82 |
3.93 |
48.12 |
10.97 |
-1.95 |
-14.78 |
-16.99 |
0.00 |
| 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 |
|
0.00 |
0.52 |
1.08 |
0.19 |
8.87 |
6.46 |
3.65 |
1.12 |
1.02 |
0.80 |
| Quick Ratio |
|
0.00 |
0.52 |
1.08 |
0.19 |
8.87 |
6.46 |
3.65 |
1.12 |
1.02 |
0.80 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5.00 |
-4.46 |
-6.02 |
-22 |
-22 |
-11 |
-17 |
-6.93 |
-11 |
| Operating Cash Flow to CapEx |
|
-17,939.58% |
-753,300.00% |
0.00% |
-169,900.00% |
0.00% |
0.00% |
0.00% |
0.00% |
65,868.42% |
27,323.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
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 |
1.79 |
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 |
203.49 |
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 |
|
0.00 |
-2.34 |
-4.79 |
-5.71 |
-3.44 |
-0.91 |
-0.35 |
4.35 |
0.22 |
-3.96 |
| Invested Capital Turnover |
|
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 |
|
0.00 |
-2.34 |
-2.44 |
-0.93 |
2.28 |
2.53 |
0.56 |
4.70 |
-4.13 |
-4.19 |
| Enterprise Value (EV) |
|
0.00 |
4.32 |
-4.64 |
738 |
624 |
145 |
43 |
56 |
68 |
0.00 |
| Market Capitalization |
|
4.38 |
4.38 |
0.66 |
737 |
690 |
187 |
61 |
57 |
72 |
0.00 |
| Book Value per Share |
|
$0.00 |
($5.14) |
$0.00 |
($0.05) |
$0.46 |
$0.21 |
$0.19 |
$0.05 |
$0.04 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
($5.14) |
$0.00 |
($0.05) |
$0.46 |
$0.21 |
$0.19 |
$0.05 |
$0.04 |
$0.00 |
| Total Capital |
|
0.00 |
-2.28 |
0.52 |
-5.51 |
62 |
41 |
20 |
5.54 |
3.94 |
0.05 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-0.06 |
-5.30 |
1.16 |
-66 |
-42 |
-18 |
-1.18 |
-3.72 |
-4.01 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.37 |
-4.79 |
-6.11 |
-3.70 |
-1.04 |
-0.49 |
-0.39 |
-3.55 |
-6.14 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2.30 |
0.51 |
-5.91 |
62 |
41 |
18 |
0.80 |
0.17 |
-2.13 |
| Net Working Capital (NWC) |
|
0.00 |
-2.30 |
0.51 |
-5.91 |
62 |
41 |
18 |
0.80 |
0.17 |
-2.13 |
| Net Nonoperating Expense (NNE) |
|
2.85 |
1.25 |
1.03 |
2.38 |
6.51 |
4.26 |
5.19 |
5.10 |
0.81 |
3.64 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-0.06 |
-5.30 |
1.16 |
-66 |
-42 |
-20 |
-1.18 |
-3.71 |
-4.01 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.01 |
0.02 |
0.01 |
0.09 |
0.14 |
0.05 |
0.10 |
0.12 |
0.23 |
| 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% |
| 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% |
| 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% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.01) |
($0.03) |
($15.46) |
$0.00 |
$0.00 |
($0.17) |
$0.00 |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
682.32M |
341.64M |
194.61M |
102.27M |
0.00 |
103.09M |
0.00 |
120.51M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.01) |
($0.03) |
($15.46) |
$0.00 |
$0.00 |
($0.17) |
$0.00 |
($0.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
682.32M |
341.64M |
194.61M |
102.27M |
0.00 |
103.09M |
0.00 |
120.51M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.01) |
($0.03) |
($15.46) |
$0.00 |
$0.00 |
($0.17) |
$0.00 |
($0.16) |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
682.32M |
341.64M |
194.61M |
102.27M |
0.00 |
103.09M |
0.00 |
120.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.92 |
-7.35 |
-6.91 |
-6.94 |
-19 |
-19 |
-10 |
-13 |
-11 |
-15 |
| Normalized NOPAT Margin |
|
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% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.57% |
-1.43% |
-0.44% |
0.00% |