| DEI Shares Outstanding |
|
0.00 |
0.00 |
96,162,410.00 |
96,162,410.00 |
83,606,810.00 |
83,606,810.00 |
83,606,810.00 |
152,430,284.00 |
153,310,284.00 |
359,193,482.00 |
374,206,640.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
3,846,496.00 |
3,846,496.00 |
3,344,272.00 |
3,344,272.00 |
3,344,272.00 |
6,097,211.00 |
6,132,411.00 |
71,838,696.00 |
374,206,640.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-10.47 |
-5.89 |
-8.67 |
-1.80 |
-0.55 |
-7.15 |
-6.01 |
-0.35 |
-0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-0.58% |
-0.47% |
-2.12% |
-6.80% |
12.86% |
-20.49% |
-22.96% |
-9.10% |
8.31% |
-28.87% |
| EBITDA Growth |
|
0.00% |
-219.96% |
25.24% |
52.23% |
-32.46% |
80.80% |
322.30% |
-311.42% |
-122.98% |
35.59% |
-26.77% |
| EBIT Growth |
|
0.00% |
-267.75% |
23.89% |
47.48% |
-29.34% |
71.67% |
177.81% |
-469.04% |
-100.03% |
35.23% |
-34.18% |
| NOPAT Growth |
|
0.00% |
-342.71% |
16.82% |
46.30% |
-19.21% |
72.34% |
159.05% |
-591.34% |
-39.77% |
44.12% |
22.43% |
| Net Income Growth |
|
0.00% |
-289.93% |
8.26% |
41.39% |
-27.95% |
79.26% |
69.23% |
-2,256.00% |
15.41% |
31.75% |
-32.38% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.75% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-177.74% |
9.56% |
21.85% |
174.93% |
338.53% |
-44.27% |
-106.96% |
190.23% |
-469.92% |
-92.88% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
98.17% |
-206.40% |
-5.75% |
232.69% |
-76.30% |
1,286.19% |
-199.06% |
24.95% |
274.03% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-18.87% |
-5.33% |
-7.95% |
-19.27% |
-0.22% |
-76.06% |
124.23% |
51.11% |
-105.10% |
| 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 |
|
0.00% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.42% |
38.19% |
42.25% |
42.72% |
42.15% |
47.60% |
41.23% |
27.62% |
34.22% |
34.83% |
38.57% |
| EBITDA Margin |
|
32.58% |
-39.31% |
-29.52% |
-14.41% |
-20.48% |
-3.48% |
9.74% |
-26.73% |
-65.57% |
-38.99% |
-69.49% |
| Operating Margin |
|
13.48% |
-45.46% |
-37.99% |
-20.85% |
-26.66% |
-6.53% |
4.85% |
-30.95% |
-47.59% |
-24.55% |
-26.77% |
| EBIT Margin |
|
26.94% |
-45.46% |
-34.77% |
-18.66% |
-25.89% |
-6.50% |
6.36% |
-30.46% |
-67.04% |
-40.09% |
-75.62% |
| Profit (Net Income) Margin |
|
22.14% |
-42.30% |
-39.00% |
-23.35% |
-32.06% |
-5.89% |
-2.28% |
-69.71% |
-64.87% |
-40.88% |
-76.08% |
| Tax Burden Percent |
|
96.70% |
100.00% |
96.96% |
97.74% |
96.65% |
90.65% |
96.15% |
99.56% |
99.84% |
81.88% |
89.60% |
| Interest Burden Percent |
|
84.98% |
93.05% |
115.68% |
128.06% |
128.11% |
100.00% |
-37.28% |
229.86% |
96.93% |
124.53% |
112.28% |
| Effective Tax Rate |
|
3.30% |
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% |
-50.89% |
-23.37% |
-14.39% |
-18.37% |
-5.87% |
3.88% |
-30.80% |
-68.74% |
-22.12% |
-30.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-182.57% |
-70.89% |
-33.82% |
-36.31% |
-7.58% |
-2.49% |
-74.70% |
-96.84% |
-40.96% |
-52.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-26.62% |
-21.09% |
-27.09% |
-100.53% |
-476.33% |
141.90% |
208.88% |
170.33% |
107.23% |
69.01% |
| Return on Equity (ROE) |
|
0.00% |
-77.52% |
-44.46% |
-41.48% |
-118.90% |
-482.20% |
145.78% |
178.07% |
101.59% |
85.11% |
38.97% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-250.89% |
-2.54% |
-8.91% |
-10.09% |
15.46% |
4.10% |
91.92% |
-145.37% |
-62.83% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-18.14% |
-15.58% |
-10.51% |
-16.56% |
-5.07% |
4.14% |
-18.05% |
-50.28% |
-30.33% |
-31.77% |
| Return on Assets (ROA) |
|
0.00% |
-16.88% |
-17.47% |
-13.15% |
-20.51% |
-4.60% |
-1.48% |
-41.31% |
-48.66% |
-30.93% |
-31.96% |
| Return on Common Equity (ROCE) |
|
0.00% |
-65.98% |
-36.18% |
-29.19% |
-39.97% |
5,777.09% |
2,005.36% |
236.96% |
166.84% |
243.47% |
53.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-38.76% |
-59.30% |
-51.43% |
-615.13% |
270.98% |
579.94% |
89.62% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
13 |
-32 |
-26 |
-14 |
-17 |
-4.67 |
2.76 |
-14 |
-19 |
-11 |
-8.21 |
| NOPAT Margin |
|
13.04% |
-31.82% |
-26.60% |
-14.59% |
-18.66% |
-4.57% |
3.40% |
-21.66% |
-33.31% |
-17.19% |
-18.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
131.68% |
47.52% |
19.42% |
17.95% |
1.72% |
6.37% |
43.89% |
28.10% |
18.84% |
22.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-57.47% |
-45.31% |
-16.71% |
-372.84% |
| Cost of Revenue to Revenue |
|
53.58% |
61.81% |
57.75% |
57.28% |
57.85% |
52.32% |
58.77% |
72.38% |
65.78% |
65.17% |
61.43% |
| SG&A Expenses to Revenue |
|
28.17% |
30.48% |
32.53% |
30.38% |
30.59% |
26.94% |
27.73% |
43.16% |
54.81% |
46.81% |
56.35% |
| R&D to Revenue |
|
5.06% |
5.06% |
5.71% |
5.53% |
5.89% |
4.98% |
5.54% |
6.62% |
7.71% |
7.38% |
8.29% |
| Operating Expenses to Revenue |
|
36.99% |
83.66% |
85.70% |
68.80% |
76.09% |
54.13% |
45.10% |
98.13% |
81.81% |
59.38% |
65.34% |
| Earnings before Interest and Taxes (EBIT) |
|
27 |
-45 |
-34 |
-18 |
-23 |
-6.63 |
5.16 |
-19 |
-38 |
-25 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
-39 |
-29 |
-14 |
-19 |
-3.56 |
7.91 |
-17 |
-37 |
-24 |
-30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.57 |
0.27 |
0.78 |
0.37 |
0.33 |
0.29 |
0.55 |
0.32 |
| 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 |
0.00 |
| Dividend Yield |
|
1.87% |
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% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.28 |
1.41 |
1.22 |
0.48 |
5.08 |
3.28 |
3.31 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.27 |
1.38 |
0.85 |
0.42 |
1.38 |
2.20 |
3.09 |
3.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.31 |
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 |
6.59 |
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 |
12.35 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
22.96 |
3.64 |
2.57 |
0.00 |
150.43 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.03 |
11.67 |
2.14 |
0.00 |
0.00 |
2.81 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.86 |
1.43 |
1.86 |
21.17 |
-8.09 |
-43.46 |
-1.48 |
-2.74 |
-2.80 |
-1.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.86 |
1.43 |
1.86 |
21.17 |
-8.09 |
-43.46 |
-1.48 |
-2.74 |
-2.79 |
-1.01 |
| Financial Leverage |
|
0.00 |
0.15 |
0.30 |
0.80 |
2.77 |
62.83 |
-56.97 |
-2.80 |
-1.76 |
-2.62 |
-1.32 |
| Leverage Ratio |
|
0.00 |
2.30 |
2.54 |
3.15 |
5.80 |
104.84 |
-98.22 |
-4.31 |
-2.09 |
-2.75 |
-1.22 |
| Compound Leverage Factor |
|
0.00 |
2.14 |
2.94 |
4.04 |
7.43 |
104.84 |
36.62 |
-9.91 |
-2.02 |
-3.43 |
-1.37 |
| Debt to Total Capital |
|
0.00% |
46.09% |
58.91% |
65.03% |
95.49% |
114.10% |
102.35% |
306.37% |
157.32% |
155.58% |
6,269.11% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.89% |
0.50% |
0.33% |
9.54% |
| Long-Term Debt to Total Capital |
|
0.00% |
46.09% |
58.91% |
65.03% |
95.49% |
114.10% |
102.35% |
305.48% |
156.81% |
155.25% |
6,259.56% |
| Preferred Equity to Total Capital |
|
0.00% |
8.03% |
10.20% |
12.85% |
15.49% |
102.85% |
119.50% |
0.00% |
111.57% |
100.16% |
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% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
45.88% |
30.88% |
22.12% |
-10.98% |
-116.95% |
-121.85% |
-206.37% |
-168.89% |
-155.74% |
-6,169.11% |
| Debt to EBITDA |
|
0.00 |
-2.37 |
-3.19 |
-5.86 |
-5.39 |
-5.05 |
1.75 |
-4.32 |
-1.76 |
-4.10 |
-4.53 |
| Net Debt to EBITDA |
|
0.00 |
-0.40 |
-1.23 |
-3.69 |
-4.50 |
2.63 |
-1.52 |
-3.93 |
-1.66 |
-3.89 |
-4.37 |
| Long-Term Debt to EBITDA |
|
0.00 |
-2.37 |
-3.19 |
-5.86 |
-5.39 |
-5.05 |
1.75 |
-4.31 |
-1.76 |
-4.09 |
-4.53 |
| Debt to NOPAT |
|
0.00 |
-2.93 |
-3.55 |
-5.78 |
-5.91 |
-3.85 |
5.03 |
-5.33 |
-3.47 |
-9.31 |
-16.81 |
| Net Debt to NOPAT |
|
0.00 |
-0.50 |
-1.36 |
-3.65 |
-4.94 |
2.01 |
-4.37 |
-4.85 |
-3.28 |
-8.82 |
-16.19 |
| Long-Term Debt to NOPAT |
|
0.00 |
-2.93 |
-3.55 |
-5.78 |
-5.91 |
-3.85 |
5.03 |
-5.32 |
-3.46 |
-9.29 |
-16.79 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.61 |
0.87 |
1.61 |
0.84 |
0.13 |
-1.70 |
-1.01 |
-2.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
14.89% |
18.61% |
29.63% |
66.39% |
1,298.08% |
-1,275.57% |
-33.07% |
-64.23% |
-186.06% |
-37.08% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.28 |
5.30 |
4.92 |
3.67 |
3.08 |
0.72 |
2.99 |
2.60 |
1.28 |
1.19 |
| Quick Ratio |
|
0.00 |
3.94 |
3.69 |
3.11 |
1.92 |
1.85 |
0.42 |
1.43 |
1.17 |
0.66 |
0.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-156 |
-2.86 |
-8.77 |
-9.27 |
12 |
2.92 |
40 |
-40 |
-30 |
52 |
| Operating Cash Flow to CapEx |
|
49.48% |
-49.26% |
-61.39% |
-41.57% |
45.70% |
232.94% |
152.32% |
-15.41% |
0.00% |
0.00% |
-95.28% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.40 |
0.45 |
0.56 |
0.64 |
0.78 |
0.65 |
0.59 |
0.75 |
0.76 |
0.42 |
| Accounts Receivable Turnover |
|
0.00 |
4.41 |
4.58 |
4.30 |
3.98 |
4.68 |
4.18 |
3.92 |
3.83 |
4.11 |
3.18 |
| Inventory Turnover |
|
0.00 |
1.89 |
1.75 |
1.76 |
1.68 |
1.72 |
1.61 |
1.75 |
1.76 |
2.04 |
1.41 |
| Fixed Asset Turnover |
|
0.00 |
7.43 |
10.33 |
17.39 |
12.34 |
11.44 |
11.22 |
0.00 |
0.00 |
18.90 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
2.49 |
2.53 |
2.97 |
3.09 |
2.59 |
2.42 |
2.97 |
2.65 |
2.03 |
0.95 |
| Days Sales Outstanding (DSO) |
|
0.00 |
82.76 |
79.75 |
84.97 |
91.67 |
78.06 |
87.22 |
93.03 |
95.23 |
88.84 |
114.81 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
193.21 |
208.46 |
207.38 |
217.61 |
212.71 |
227.07 |
208.20 |
207.17 |
178.83 |
259.20 |
| Days Payable Outstanding (DPO) |
|
0.00 |
146.77 |
144.32 |
122.87 |
118.10 |
141.09 |
151.00 |
123.01 |
137.56 |
180.09 |
383.24 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
129.19 |
143.90 |
169.49 |
191.18 |
149.69 |
163.29 |
178.22 |
164.84 |
87.58 |
-9.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
125 |
101 |
96 |
88 |
71 |
71 |
17 |
38 |
58 |
-2.94 |
| Invested Capital Turnover |
|
0.00 |
1.60 |
0.88 |
0.99 |
0.98 |
1.28 |
1.14 |
1.42 |
2.06 |
1.29 |
1.60 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
125 |
-24 |
-5.39 |
-7.61 |
-17 |
-0.16 |
-54 |
21 |
19 |
-61 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
123 |
124 |
86 |
34 |
86 |
125 |
190 |
147 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
55 |
25 |
80 |
30 |
21 |
16 |
34 |
14 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.51 |
$0.29 |
($0.12) |
($0.22) |
($0.20) |
($0.32) |
($0.46) |
($0.27) |
($0.38) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.16) |
($0.26) |
($0.57) |
($0.63) |
($0.63) |
($0.55) |
($0.57) |
($0.42) |
($0.54) |
| Total Capital |
|
0.00 |
202 |
159 |
126 |
104 |
16 |
14 |
24 |
42 |
63 |
2.20 |
| Total Debt |
|
0.00 |
93 |
93 |
82 |
100 |
18 |
14 |
72 |
66 |
98 |
138 |
| Total Long-Term Debt |
|
0.00 |
93 |
93 |
82 |
100 |
18 |
14 |
72 |
66 |
98 |
138 |
| Net Debt |
|
0.00 |
16 |
36 |
52 |
83 |
-9.37 |
-12 |
66 |
62 |
93 |
133 |
| Capital Expenditures (CapEx) |
|
27 |
21 |
15 |
17 |
12 |
10 |
8.69 |
5.98 |
0.00 |
0.00 |
6.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
31 |
34 |
39 |
36 |
29 |
-54 |
25 |
21 |
4.07 |
0.71 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
108 |
91 |
69 |
52 |
56 |
-28 |
31 |
24 |
9.24 |
5.85 |
| Net Working Capital (NWC) |
|
0.00 |
108 |
91 |
69 |
52 |
56 |
-28 |
31 |
24 |
9.03 |
5.64 |
| Net Nonoperating Expense (NNE) |
|
-9.13 |
10 |
12 |
8.50 |
12 |
1.34 |
4.61 |
30 |
18 |
15 |
25 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
16 |
36 |
52 |
83 |
73 |
71 |
66 |
62 |
93 |
133 |
| Total Depreciation and Amortization (D&A) |
|
5.64 |
6.13 |
5.20 |
4.12 |
4.89 |
3.08 |
2.74 |
2.33 |
0.83 |
0.68 |
2.68 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
31.22% |
34.05% |
39.97% |
39.30% |
28.33% |
-66.19% |
39.49% |
36.12% |
6.62% |
1.63% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
108.63% |
92.15% |
71.17% |
57.43% |
55.11% |
-34.26% |
50.01% |
42.61% |
15.01% |
13.36% |
| Net Working Capital to Revenue |
|
0.00% |
108.63% |
92.15% |
71.17% |
57.43% |
55.11% |
-34.26% |
49.67% |
42.24% |
14.67% |
12.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
96.16M |
96.16M |
83.61M |
16.72M |
16.72M |
30.49M |
30.66M |
71.84M |
374.21M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
96.16M |
96.16M |
83.61M |
16.72M |
16.72M |
30.49M |
30.66M |
71.84M |
374.21M |
| 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 |
|
0.00 |
0.00 |
96.16M |
96.16M |
83.61M |
16.72M |
16.72M |
30.49M |
30.66M |
71.84M |
374.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
2.01 |
2.86 |
4.69 |
0.13 |
7.78 |
7.62 |
-9.46 |
-11 |
-9.59 |
-6.68 |
| Normalized NOPAT Margin |
|
13.04% |
2.02% |
2.89% |
4.84% |
0.14% |
7.62% |
9.39% |
-15.13% |
-19.63% |
-15.58% |
-15.26% |
| Pre Tax Income Margin |
|
22.90% |
-42.30% |
-40.22% |
-23.89% |
-33.17% |
-6.50% |
-2.37% |
-70.02% |
-64.98% |
-49.92% |
-84.91% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
22.98% |
-22.12% |
-20.17% |
-1.92% |
0.00% |
0.00% |
-45.84% |
-5.41% |
0.00% |
0.00% |
0.00% |