| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
53,089,957.00 |
53,177,990.00 |
53,297,140.00 |
53,372,098.00 |
53,867,115.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
53,089,957.00 |
53,177,990.00 |
53,297,140.00 |
53,372,098.00 |
53,867,115.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.53 |
-0.53 |
-0.56 |
-0.63 |
-0.73 |
| 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 |
|
-76.13% |
-70.55% |
-55.78% |
-46.98% |
-19.25% |
-15.84% |
-42.82% |
-33.78% |
-15.23% |
- |
-32.02% |
| EBIT Growth |
|
-75.68% |
-70.30% |
-55.73% |
-46.95% |
-19.37% |
-15.94% |
-42.68% |
-33.66% |
-15.17% |
- |
-31.86% |
| NOPAT Growth |
|
-75.62% |
-70.67% |
-55.73% |
-46.95% |
-19.37% |
-15.94% |
-42.68% |
-33.66% |
-15.17% |
- |
-31.86% |
| Net Income Growth |
|
-69.09% |
-77.05% |
-53.13% |
-40.91% |
-13.54% |
-12.01% |
-54.72% |
-50.24% |
-24.37% |
- |
-39.64% |
| EPS Growth |
|
-63.33% |
-80.00% |
-25.00% |
-3.23% |
16.33% |
20.37% |
-34.29% |
-46.88% |
-21.95% |
- |
-36.17% |
| Operating Cash Flow Growth |
|
-40.39% |
-12.95% |
-123.70% |
-6.69% |
-4.39% |
-44.77% |
-15.57% |
-130.84% |
-25.04% |
- |
-27.94% |
| Free Cash Flow Firm Growth |
|
-2.35% |
31.03% |
13.47% |
7.80% |
16.45% |
-79.20% |
-22.04% |
-104.18% |
-69.11% |
- |
-48.53% |
| Invested Capital Growth |
|
43.41% |
-88.01% |
4.63% |
-63.52% |
-66.89% |
115.64% |
-38.10% |
161.50% |
158.80% |
- |
-10.50% |
| 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 |
|
-49.95% |
-6.92% |
13.05% |
-5.43% |
-21.67% |
-3.86% |
-7.21% |
1.25% |
-4.79% |
- |
-15.05% |
| EBIT Q/Q Growth |
|
-49.64% |
-6.97% |
12.92% |
-5.42% |
-21.55% |
-3.90% |
-7.17% |
1.25% |
-4.74% |
- |
-15.01% |
| NOPAT Q/Q Growth |
|
-49.64% |
-6.97% |
12.92% |
-5.42% |
-21.55% |
-3.90% |
-7.17% |
1.25% |
-4.74% |
- |
-15.01% |
| Net Income Q/Q Growth |
|
-59.37% |
-7.93% |
20.32% |
-2.80% |
-28.41% |
-6.47% |
-10.07% |
0.17% |
-6.30% |
- |
-16.17% |
| EPS Q/Q Growth |
|
-58.06% |
-10.20% |
35.19% |
8.57% |
-28.13% |
-4.88% |
-9.30% |
0.00% |
-6.38% |
- |
-12.28% |
| Operating Cash Flow Q/Q Growth |
|
-78.32% |
21.07% |
-62.78% |
53.43% |
-74.48% |
-9.45% |
-29.95% |
6.98% |
5.49% |
- |
-37.87% |
| Free Cash Flow Firm Q/Q Growth |
|
-37.62% |
35.35% |
-31.62% |
21.27% |
-24.70% |
-38.67% |
10.37% |
-31.72% |
-3.28% |
- |
-7.00% |
| Invested Capital Q/Q Growth |
|
5.83% |
-87.83% |
835.31% |
-69.70% |
-3.96% |
-20.76% |
168.48% |
27.99% |
-4.95% |
- |
29.46% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
88.27% |
89.06% |
81.50% |
79.47% |
83.96% |
86.04% |
88.37% |
89.34% |
90.66% |
- |
93.59% |
| 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) |
|
-24.17% |
-29.92% |
-23.63% |
-26.32% |
-28.66% |
-31.60% |
-27.04% |
-31.21% |
-34.75% |
- |
-36.87% |
| Cash Return on Invested Capital (CROIC) |
|
-913.04% |
-1,353.45% |
-853.18% |
-1,496.64% |
-1,514.62% |
-5,900.19% |
-1,278.61% |
-2,185.56% |
-2,366.07% |
- |
-2,288.62% |
| 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) |
|
-24.17% |
-29.92% |
-23.63% |
-26.32% |
-28.66% |
-31.60% |
-27.04% |
-31.21% |
-34.75% |
- |
-36.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-26.65% |
0.00% |
-19.35% |
-21.51% |
-23.11% |
0.00% |
-29.81% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-18 |
-16 |
-16 |
-20 |
-21 |
-22 |
-22 |
-23 |
-26 |
-29 |
| 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) |
|
-1.83% |
-2.15% |
-0.82% |
-0.74% |
-1.39% |
-1.75% |
-1.67% |
-1.82% |
-2.14% |
- |
-2.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-8.78% |
- |
- |
- |
-6.06% |
-6.89% |
-7.29% |
-8.22% |
-9.86% |
-7.59% |
| 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) |
|
-24 |
-26 |
-22 |
-24 |
-29 |
-30 |
-32 |
-31 |
-33 |
-37 |
-42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-26 |
-22 |
-23 |
-28 |
-30 |
-32 |
-31 |
-33 |
-36 |
-42 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.67 |
2.92 |
2.21 |
2.23 |
3.43 |
2.05 |
1.53 |
1.68 |
2.66 |
- |
5.32 |
| Price to Tangible Book Value (P/TBV) |
|
2.67 |
2.92 |
2.21 |
2.23 |
3.43 |
2.05 |
1.53 |
1.68 |
2.66 |
- |
5.32 |
| 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) |
|
57.78 |
495.45 |
64.57 |
207.53 |
408.41 |
211.66 |
38.07 |
36.19 |
84.28 |
- |
408.77 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
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 |
0.00 |
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 |
|
-0.98 |
-0.98 |
-0.98 |
-0.99 |
-0.99 |
-1.00 |
-0.98 |
-0.99 |
-0.99 |
- |
-0.99 |
| Leverage Ratio |
|
1.05 |
1.06 |
1.03 |
1.05 |
1.06 |
1.08 |
1.05 |
1.05 |
1.06 |
- |
1.06 |
| Compound Leverage Factor |
|
0.93 |
0.95 |
0.84 |
0.83 |
0.89 |
0.93 |
0.93 |
0.94 |
0.96 |
- |
0.99 |
| 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 |
|
21.87 |
16.22 |
35.09 |
30.91 |
40.73 |
20.54 |
14.49 |
15.19 |
20.09 |
- |
49.96 |
| 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 |
|
22.14 |
13.80 |
44.83 |
36.46 |
29.55 |
23.81 |
22.78 |
21.94 |
17.71 |
- |
20.49 |
| Quick Ratio |
|
21.25 |
13.27 |
43.88 |
36.00 |
29.11 |
23.40 |
22.39 |
21.52 |
17.31 |
- |
19.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-19 |
-12 |
-16 |
-13 |
-16 |
-22 |
-19 |
-26 |
-26 |
-27 |
-29 |
| Operating Cash Flow to CapEx |
|
-20,656.63% |
-2,244.11% |
-16,197.06% |
-2,182.55% |
-34,419.23% |
-326,500.00% |
-181,842.86% |
-76,387.10% |
-57,384.62% |
- |
-37,012.50% |
| 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 |
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 |
|
6.52 |
0.79 |
7.42 |
2.25 |
2.16 |
1.71 |
4.59 |
5.88 |
5.59 |
3.17 |
4.11 |
| 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 |
|
1.97 |
-5.82 |
0.33 |
-3.91 |
-4.36 |
0.92 |
-2.83 |
3.63 |
3.43 |
1.46 |
-0.48 |
| Enterprise Value (EV) |
|
377 |
393 |
479 |
466 |
881 |
362 |
175 |
213 |
471 |
- |
1,680 |
| Market Capitalization |
|
592 |
596 |
861 |
840 |
1,241 |
703 |
494 |
509 |
746 |
- |
2,063 |
| Book Value per Share |
|
$5.17 |
$4.74 |
$7.42 |
$7.16 |
$6.86 |
$6.78 |
$6.09 |
$5.68 |
$5.26 |
$4.86 |
$7.20 |
| Tangible Book Value per Share |
|
$5.17 |
$4.74 |
$7.42 |
$7.16 |
$6.86 |
$6.78 |
$6.09 |
$5.68 |
$5.26 |
$4.86 |
$7.20 |
| Total Capital |
|
222 |
204 |
390 |
376 |
362 |
343 |
324 |
302 |
281 |
259 |
388 |
| 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 |
|
-216 |
-203 |
-382 |
-374 |
-360 |
-341 |
-319 |
-296 |
-275 |
-256 |
-383 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.60 |
0.14 |
0.47 |
0.05 |
0.01 |
0.01 |
0.03 |
0.04 |
0.06 |
0.09 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.17 |
-7.13 |
-0.40 |
-5.60 |
-6.89 |
-8.57 |
-8.62 |
-7.89 |
-9.59 |
-8.65 |
-8.11 |
| Debt-free Net Working Capital (DFNWC) |
|
214 |
196 |
382 |
368 |
353 |
333 |
310 |
288 |
265 |
247 |
375 |
| Net Working Capital (NWC) |
|
214 |
196 |
382 |
368 |
353 |
333 |
310 |
288 |
265 |
247 |
375 |
| Net Nonoperating Expense (NNE) |
|
4.38 |
4.89 |
2.57 |
2.23 |
3.99 |
4.77 |
5.85 |
6.08 |
6.81 |
8.27 |
9.91 |
| Net Nonoperating Obligations (NNO) |
|
-216 |
-203 |
-382 |
-374 |
-360 |
-341 |
-319 |
-296 |
-275 |
-256 |
-383 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
0.10 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
| 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 |
|
($0.49) |
($0.54) |
($0.35) |
($0.32) |
($0.41) |
($0.43) |
($0.47) |
($0.47) |
($0.50) |
($0.57) |
($0.64) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.87M |
42.70M |
52.23M |
58.67M |
58.87M |
57.22M |
59.34M |
59.55M |
59.67M |
59.60M |
61.75M |
| Adjusted Diluted Earnings per Share |
|
($0.49) |
($0.54) |
($0.35) |
($0.32) |
($0.41) |
($0.43) |
($0.47) |
($0.47) |
($0.50) |
($0.57) |
($0.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.87M |
42.70M |
52.23M |
58.67M |
58.87M |
57.22M |
59.34M |
59.55M |
59.67M |
59.60M |
61.75M |
| 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 |
|
43.06M |
52.52M |
52.54M |
52.81M |
50.60M |
53.09M |
53.18M |
53.30M |
53.37M |
53.87M |
59.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
-18 |
-16 |
-16 |
-20 |
-21 |
-22 |
-22 |
-23 |
-26 |
-29 |
| 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% |
0.00% |
0.00% |
0.00% |
- |
0.00% |