| DEI Shares Outstanding |
|
64,465,037.00 |
186,960,193.00 |
187,018,275.00 |
187,018,275.00 |
204,943,306.00 |
- |
205,001,632.00 |
214,661,715.00 |
272,794,885.00 |
273,919,373.00 |
287,269,885.00 |
| DEI Adjusted Shares Outstanding |
|
64,465,037.00 |
186,960,193.00 |
187,018,275.00 |
187,018,275.00 |
204,943,306.00 |
- |
205,001,632.00 |
214,661,715.00 |
272,794,885.00 |
273,919,373.00 |
287,269,885.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.82 |
0.26 |
-0.13 |
-0.11 |
-0.12 |
- |
-0.11 |
-0.13 |
-0.12 |
-0.10 |
-0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
44.04% |
-27.52% |
-53.57% |
-62.33% |
-43.90% |
-32.51% |
78.60% |
-100.00% |
- |
-100.00% |
| EBITDA Growth |
|
-362.23% |
190.09% |
-56.44% |
4.42% |
76.53% |
-141.74% |
11.21% |
-29.19% |
-30.34% |
- |
-98.16% |
| EBIT Growth |
|
-358.50% |
188.81% |
-55.28% |
4.45% |
76.35% |
-142.69% |
11.23% |
-28.57% |
-29.99% |
- |
-97.00% |
| NOPAT Growth |
|
36.17% |
56.99% |
-46.93% |
8.92% |
-59.37% |
14.12% |
11.96% |
-25.61% |
-31.38% |
- |
-103.01% |
| Net Income Growth |
|
-341.39% |
186.68% |
-36.54% |
14.92% |
78.20% |
-139.35% |
10.52% |
-28.45% |
-28.24% |
- |
-96.99% |
| EPS Growth |
|
-43.08% |
165.63% |
64.29% |
76.32% |
89.25% |
-111.11% |
20.00% |
0.00% |
10.00% |
- |
-50.00% |
| Operating Cash Flow Growth |
|
37.70% |
-209.55% |
1.92% |
-14.58% |
-20.42% |
-13.59% |
-11.22% |
6.15% |
-11.80% |
- |
-85.64% |
| Free Cash Flow Firm Growth |
|
436.02% |
-579.11% |
-239.87% |
-206.41% |
-193.56% |
47.94% |
6.04% |
32.48% |
86.65% |
- |
-32.58% |
| Invested Capital Growth |
|
-1,298.14% |
40.89% |
25.23% |
39.58% |
84.92% |
17.02% |
35.05% |
11.54% |
-6.00% |
- |
17.46% |
| Revenue Q/Q Growth |
|
98.16% |
-24.06% |
-5.36% |
-67.40% |
60.79% |
13.09% |
13.85% |
-13.73% |
-100.00% |
- |
-100.00% |
| EBITDA Q/Q Growth |
|
-405.23% |
141.49% |
-152.59% |
13.31% |
-24.04% |
26.19% |
-11.88% |
-26.13% |
-25.15% |
- |
-46.96% |
| EBIT Q/Q Growth |
|
-399.23% |
141.06% |
-153.67% |
13.15% |
-23.57% |
25.88% |
-11.60% |
-25.78% |
-24.94% |
- |
-46.49% |
| NOPAT Q/Q Growth |
|
30.51% |
-42.82% |
-4.83% |
12.46% |
-21.59% |
23.04% |
-7.47% |
-24.89% |
-27.18% |
- |
-53.66% |
| Net Income Q/Q Growth |
|
-376.00% |
140.77% |
-150.40% |
13.02% |
-21.96% |
26.40% |
-14.61% |
-24.86% |
-21.77% |
- |
-52.27% |
| EPS Q/Q Growth |
|
-144.74% |
167.74% |
-115.87% |
10.00% |
-11.11% |
30.00% |
-14.29% |
-12.50% |
0.00% |
- |
-50.00% |
| Operating Cash Flow Q/Q Growth |
|
4.36% |
10.21% |
-22.84% |
-8.62% |
-0.52% |
15.30% |
-20.28% |
8.35% |
-19.74% |
- |
-52.98% |
| Free Cash Flow Firm Q/Q Growth |
|
487.29% |
-120.37% |
25.07% |
-18.72% |
-416.39% |
88.67% |
-35.25% |
14.68% |
-2.06% |
- |
-63.88% |
| Invested Capital Q/Q Growth |
|
-298.80% |
83.45% |
-3.88% |
11.90% |
0.45% |
8.92% |
18.69% |
-19.98% |
-19.29% |
- |
30.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
-2,452.47% |
1,340.09% |
-744.65% |
-1,980.13% |
-1,527.57% |
-996.98% |
-979.71% |
-1,432.38% |
0.00% |
- |
0.00% |
| Operating Margin |
|
-342.39% |
-450.78% |
-713.28% |
-1,915.38% |
-1,448.43% |
-985.76% |
-930.54% |
-1,347.08% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
-2,459.44% |
1,329.94% |
-754.18% |
-2,009.08% |
-1,544.02% |
-1,012.02% |
-992.01% |
-1,446.32% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
-2,467.07% |
1,324.67% |
-705.39% |
-1,882.01% |
-1,427.52% |
-929.03% |
-935.23% |
-1,353.58% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
100.31% |
99.60% |
93.53% |
93.68% |
92.45% |
91.80% |
94.28% |
93.59% |
91.21% |
- |
94.27% |
| 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) |
|
1,128.70% |
-294.04% |
-606.69% |
-318.69% |
-114.77% |
-121.94% |
-159.34% |
-51.86% |
-64.93% |
- |
-97.28% |
| 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% |
| Operating Return on Assets (OROA) |
|
-229.73% |
137.45% |
-83.87% |
-183.47% |
-81.43% |
-50.64% |
-49.19% |
-43.89% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
-230.44% |
136.90% |
-78.44% |
-171.86% |
-75.29% |
-46.48% |
-46.38% |
-41.07% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
1,128.70% |
-294.04% |
-606.69% |
-318.69% |
-114.77% |
-121.94% |
-159.34% |
-51.86% |
-64.93% |
- |
-97.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
436.50% |
0.00% |
-219.14% |
0.00% |
0.00% |
0.00% |
-157.59% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-16 |
-17 |
-15 |
-18 |
-14 |
-15 |
-19 |
-24 |
-20 |
-30 |
| NOPAT Margin |
|
-239.68% |
-450.78% |
-499.30% |
-1,340.76% |
-1,013.90% |
-690.03% |
-651.38% |
-942.96% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-172.93% |
83.21% |
-12.88% |
-8.47% |
-6.14% |
-4.85% |
-8.24% |
-4.00% |
-4.92% |
- |
-7.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-14.07% |
-18.05% |
-10.16% |
-13.76% |
-12.08% |
-15.38% |
-6.46% |
-8.83% |
-6.67% |
-11.67% |
| 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 |
|
180.97% |
186.43% |
207.68% |
659.89% |
441.95% |
327.84% |
354.39% |
432.93% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
248.44% |
351.89% |
605.60% |
1,355.49% |
835.91% |
757.91% |
676.15% |
1,014.15% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
442.39% |
550.78% |
813.28% |
2,015.38% |
1,548.43% |
1,085.76% |
1,030.54% |
1,447.08% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-117 |
48 |
-26 |
-22 |
-28 |
-20 |
-23 |
-29 |
-36 |
-31 |
-45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-116 |
48 |
-25 |
-22 |
-27 |
-20 |
-23 |
-28 |
-36 |
-30 |
-45 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.42 |
9.97 |
3.85 |
4.64 |
4.96 |
5.18 |
1.99 |
4.07 |
- |
6.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.42 |
9.97 |
3.85 |
4.64 |
4.96 |
5.18 |
1.99 |
4.07 |
- |
6.06 |
| Price to Revenue (P/Rev) |
|
14.20 |
21.42 |
37.92 |
32.54 |
41.55 |
42.55 |
39.45 |
61.23 |
141.37 |
- |
171.88 |
| 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 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.43 |
14.69 |
31.99 |
22.03 |
29.93 |
31.08 |
29.12 |
27.63 |
102.23 |
- |
141.35 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.78 |
0.54 |
0.75 |
0.35 |
0.48 |
0.61 |
0.77 |
0.17 |
0.23 |
- |
0.23 |
| Long-Term Debt to Equity |
|
-0.78 |
0.54 |
0.75 |
0.35 |
0.48 |
0.61 |
0.77 |
0.17 |
0.23 |
- |
0.23 |
| Financial Leverage |
|
3.22 |
-2.03 |
-2.81 |
-1.98 |
-6.07 |
-1.36 |
-1.46 |
-1.14 |
-1.18 |
- |
-1.13 |
| Leverage Ratio |
|
-8.09 |
3.94 |
6.54 |
3.93 |
9.47 |
2.27 |
2.68 |
1.49 |
1.61 |
- |
1.64 |
| Compound Leverage Factor |
|
-8.11 |
3.92 |
6.12 |
3.68 |
8.76 |
2.09 |
2.52 |
1.40 |
1.47 |
- |
1.55 |
| Debt to Total Capital |
|
-364.83% |
35.09% |
42.93% |
25.79% |
32.61% |
38.06% |
43.54% |
14.17% |
18.85% |
- |
18.77% |
| 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 |
|
-364.83% |
35.09% |
42.93% |
25.79% |
32.61% |
38.06% |
43.54% |
14.17% |
18.85% |
- |
18.77% |
| 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 |
|
464.83% |
64.91% |
57.07% |
74.21% |
67.39% |
61.94% |
56.46% |
85.83% |
81.15% |
- |
81.23% |
| Debt to EBITDA |
|
-0.18 |
-0.38 |
-0.35 |
-0.33 |
-1.63 |
-0.46 |
-0.46 |
-0.42 |
-0.48 |
- |
-0.35 |
| Net Debt to EBITDA |
|
0.60 |
0.97 |
0.72 |
1.17 |
4.36 |
1.01 |
0.81 |
2.76 |
2.31 |
- |
1.64 |
| Long-Term Debt to EBITDA |
|
-0.18 |
-0.38 |
-0.35 |
-0.33 |
-1.63 |
-0.46 |
-0.46 |
-0.42 |
-0.48 |
- |
-0.35 |
| Debt to NOPAT |
|
-0.50 |
-0.80 |
-0.72 |
-0.69 |
-0.70 |
-0.69 |
-0.68 |
-0.62 |
-0.71 |
- |
-0.53 |
| Net Debt to NOPAT |
|
1.63 |
2.05 |
1.49 |
2.48 |
1.87 |
1.49 |
1.20 |
4.14 |
3.45 |
- |
2.46 |
| Long-Term Debt to NOPAT |
|
-0.50 |
-0.80 |
-0.72 |
-0.69 |
-0.70 |
-0.69 |
-0.68 |
-0.62 |
-0.71 |
- |
-0.53 |
| Altman Z-Score |
|
-5.46 |
-0.34 |
-1.41 |
-0.59 |
-1.40 |
-2.37 |
-3.90 |
1.57 |
3.14 |
- |
5.78 |
| 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 |
|
0.95 |
4.08 |
3.38 |
5.22 |
5.51 |
5.42 |
5.35 |
12.48 |
10.48 |
- |
14.04 |
| Quick Ratio |
|
0.91 |
3.92 |
3.21 |
5.05 |
5.38 |
5.30 |
5.17 |
12.34 |
10.39 |
- |
13.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
178 |
-36 |
-27 |
-32 |
-167 |
-19 |
-26 |
-22 |
-22 |
-21 |
-34 |
| Operating Cash Flow to CapEx |
|
0.00% |
-94,805.88% |
0.00% |
-6,306.16% |
-61,757.14% |
0.00% |
0.00% |
-5,311.05% |
-22,375.93% |
- |
-170,325.00% |
| Free Cash Flow to Firm to Interest Expense |
|
121.05 |
-17.18 |
-937.07 |
-1,194.94 |
-6,941.82 |
-858.11 |
-1,343.83 |
-1,281.42 |
-1,482.25 |
- |
-3,761.13 |
| Operating Cash Flow to Interest Expense |
|
-12.20 |
-7.63 |
-682.69 |
-796.44 |
-900.63 |
-832.18 |
-1,158.95 |
-1,187.18 |
-1,611.07 |
- |
-4,542.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-12.20 |
-7.64 |
-682.69 |
-809.07 |
-902.08 |
-832.09 |
-1,158.95 |
-1,209.53 |
-1,618.27 |
- |
-4,544.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.10 |
0.11 |
0.09 |
0.05 |
0.05 |
0.05 |
0.03 |
0.03 |
- |
0.03 |
| 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 |
|
0.38 |
1.20 |
1.12 |
1.04 |
1.06 |
0.91 |
0.81 |
0.93 |
0.88 |
- |
1.09 |
| 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 |
|
-175 |
-29 |
-30 |
-26 |
-26 |
-24 |
-20 |
-23 |
-28 |
-23 |
-16 |
| Invested Capital Turnover |
|
-0.18 |
-0.40 |
-0.40 |
-0.37 |
-0.10 |
-0.31 |
-0.29 |
-0.32 |
-0.23 |
- |
-0.42 |
| Increase / (Decrease) in Invested Capital |
|
-189 |
20 |
10 |
17 |
148 |
4.93 |
11 |
3.06 |
-1.58 |
0.85 |
3.41 |
| Enterprise Value (EV) |
|
78 |
227 |
453 |
284 |
297 |
259 |
210 |
224 |
645 |
- |
1,056 |
| Market Capitalization |
|
204 |
331 |
537 |
419 |
412 |
355 |
285 |
496 |
892 |
- |
1,284 |
| Book Value per Share |
|
($0.76) |
$0.40 |
$0.29 |
$0.58 |
$0.43 |
$0.35 |
$0.27 |
$1.16 |
$0.80 |
$0.90 |
$0.74 |
| Tangible Book Value per Share |
|
($0.76) |
$0.40 |
$0.29 |
$0.58 |
$0.43 |
$0.35 |
$0.27 |
$1.16 |
$0.80 |
$0.90 |
$0.74 |
| Total Capital |
|
-11 |
115 |
94 |
147 |
132 |
115 |
98 |
290 |
270 |
297 |
261 |
| Total Debt |
|
39 |
41 |
41 |
38 |
43 |
44 |
42 |
41 |
51 |
50 |
49 |
| Total Long-Term Debt |
|
39 |
41 |
41 |
38 |
43 |
44 |
42 |
41 |
51 |
50 |
49 |
| Net Debt |
|
-126 |
-104 |
-84 |
-135 |
-115 |
-96 |
-75 |
-272 |
-247 |
-270 |
-228 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.02 |
0.00 |
0.34 |
0.04 |
-0.00 |
0.00 |
0.38 |
0.11 |
0.25 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-173 |
-31 |
-32 |
-29 |
-26 |
-24 |
-19 |
-22 |
-26 |
-22 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
-8.64 |
113 |
92 |
144 |
132 |
116 |
98 |
291 |
271 |
298 |
262 |
| Net Working Capital (NWC) |
|
-8.64 |
113 |
92 |
144 |
132 |
116 |
98 |
291 |
271 |
298 |
262 |
| Net Nonoperating Expense (NNE) |
|
106 |
-64 |
7.03 |
6.02 |
7.40 |
4.83 |
6.53 |
8.15 |
8.92 |
8.04 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-126 |
-104 |
-84 |
-135 |
-115 |
-96 |
-75 |
-272 |
-247 |
-270 |
-228 |
| Total Depreciation and Amortization (D&A) |
|
0.33 |
0.37 |
0.33 |
0.32 |
0.29 |
0.30 |
0.28 |
0.28 |
0.29 |
0.30 |
0.30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1,205.12% |
-202.43% |
-229.37% |
-224.49% |
-261.39% |
-283.00% |
-261.50% |
-275.31% |
-419.54% |
- |
-199.08% |
| Debt-free Net Working Capital to Revenue |
|
-60.24% |
732.07% |
649.62% |
1,120.90% |
1,333.54% |
1,390.89% |
1,358.68% |
3,592.43% |
4,299.84% |
- |
3,508.93% |
| Net Working Capital to Revenue |
|
-60.24% |
732.07% |
649.62% |
1,120.90% |
1,333.54% |
1,390.89% |
1,358.68% |
3,592.43% |
4,299.84% |
- |
3,508.93% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.93) |
$0.63 |
($0.10) |
($0.09) |
($0.10) |
($0.07) |
($0.08) |
($0.09) |
($0.09) |
($0.08) |
($0.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
125.70M |
116.12M |
231.25M |
232.82M |
267.82M |
250.13M |
269.31M |
297.99M |
353.31M |
319.71M |
366.63M |
| Adjusted Diluted Earnings per Share |
|
($0.93) |
$0.63 |
($0.10) |
($0.09) |
($0.10) |
($0.07) |
($0.08) |
($0.09) |
($0.09) |
($0.08) |
($0.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
125.70M |
116.12M |
231.25M |
232.82M |
267.82M |
250.13M |
269.31M |
297.99M |
353.31M |
319.71M |
366.63M |
| 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 |
|
186.96M |
187.02M |
187.02M |
204.94M |
204.94M |
205.00M |
214.66M |
272.79M |
273.92M |
287.27M |
287.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-11 |
-17 |
-15 |
-15 |
-14 |
-15 |
-19 |
-24 |
-20 |
-30 |
| Normalized NOPAT Margin |
|
-230.59% |
-315.54% |
-499.30% |
-1,340.76% |
-824.50% |
-690.03% |
-651.38% |
-942.96% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
-2,467.07% |
1,324.67% |
-705.39% |
-1,882.01% |
-1,427.52% |
-929.03% |
-935.23% |
-1,353.58% |
0.00% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-79.35 |
22.71 |
-887.07 |
-827.44 |
-1,150.29 |
-930.14 |
-1,201.89 |
-1,689.65 |
-2,392.47 |
- |
-4,998.56 |
| NOPAT to Interest Expense |
|
-7.73 |
-7.70 |
-587.28 |
-552.20 |
-755.36 |
-634.20 |
-789.19 |
-1,101.59 |
-1,587.79 |
- |
-3,382.24 |
| EBIT Less CapEx to Interest Expense |
|
-79.35 |
22.70 |
-887.07 |
-840.07 |
-1,151.75 |
-930.05 |
-1,201.89 |
-1,712.00 |
-2,399.67 |
- |
-5,001.22 |
| NOPAT Less CapEx to Interest Expense |
|
-7.73 |
-7.70 |
-587.28 |
-564.83 |
-756.82 |
-634.11 |
-789.19 |
-1,123.95 |
-1,594.99 |
- |
-3,384.91 |
| 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% |
0.00% |
0.00% |
0.00% |
- |
0.00% |