| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
46,808,892.00 |
48,682,280.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
46,808,892.00 |
48,682,280.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.56 |
-0.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
29.54% |
30.06% |
9.24% |
3.35% |
20.87% |
4.40% |
7.84% |
10.83% |
9.04% |
- |
151.60% |
| EBITDA Growth |
|
17.04% |
14.89% |
-20.19% |
-55.18% |
-35.85% |
-65.58% |
-28.60% |
-46.26% |
-28.42% |
- |
46.58% |
| EBIT Growth |
|
17.14% |
20.70% |
-15.15% |
-52.52% |
-23.61% |
-67.65% |
-32.16% |
-45.81% |
-36.43% |
- |
40.31% |
| NOPAT Growth |
|
25.36% |
27.97% |
-16.76% |
-67.98% |
-29.96% |
-89.32% |
-43.41% |
-60.41% |
-56.09% |
- |
45.11% |
| Net Income Growth |
|
15.30% |
9.88% |
-6.86% |
-38.39% |
-8.20% |
-44.19% |
-35.80% |
-49.51% |
-40.87% |
- |
46.23% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
1.78% |
40.25% |
-22.97% |
-17.14% |
-59.92% |
-4.79% |
-32.42% |
-67.70% |
-52.80% |
- |
-7.83% |
| Free Cash Flow Firm Growth |
|
114.05% |
225.08% |
-0.84% |
-115.17% |
-493.74% |
-87.10% |
-126.33% |
-3,265.84% |
-359.54% |
- |
-516.05% |
| Invested Capital Growth |
|
-11.41% |
-16.71% |
-13.97% |
-18.36% |
-9.95% |
-18.50% |
-13.92% |
-14.14% |
-7.16% |
- |
42.47% |
| Revenue Q/Q Growth |
|
-1.36% |
12.84% |
-20.18% |
16.33% |
15.36% |
-2.54% |
-17.55% |
19.56% |
13.49% |
- |
34.68% |
| EBITDA Q/Q Growth |
|
9.63% |
-14.60% |
-60.41% |
2.39% |
20.89% |
-39.69% |
-19.22% |
-11.02% |
30.54% |
- |
4.12% |
| EBIT Q/Q Growth |
|
8.43% |
-5.98% |
-56.11% |
-0.68% |
25.79% |
-43.74% |
-23.06% |
-11.07% |
30.56% |
- |
-4.20% |
| NOPAT Q/Q Growth |
|
12.24% |
-8.21% |
-76.19% |
-0.38% |
32.10% |
-57.64% |
-33.47% |
-12.28% |
33.93% |
- |
-6.01% |
| Net Income Q/Q Growth |
|
9.35% |
-18.91% |
-24.10% |
-3.46% |
29.13% |
-58.46% |
-16.88% |
-13.91% |
33.23% |
- |
10.58% |
| 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 |
|
14.67% |
24.87% |
-144.19% |
25.17% |
-16.49% |
50.77% |
-208.57% |
5.23% |
-6.14% |
- |
-18.24% |
| Free Cash Flow Firm Q/Q Growth |
|
-74.96% |
737.19% |
-177.84% |
91.98% |
-549.88% |
127.43% |
-1,684.06% |
-19.21% |
11.27% |
- |
-55.98% |
| Invested Capital Q/Q Growth |
|
-2.07% |
-10.05% |
0.97% |
-5.58% |
5.18% |
-18.60% |
4.06% |
-5.79% |
10.98% |
- |
28.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
88.65% |
90.28% |
90.80% |
89.80% |
90.27% |
89.94% |
88.50% |
85.34% |
88.07% |
- |
91.88% |
| EBITDA Margin |
|
-87.76% |
-89.13% |
-171.41% |
-143.83% |
-98.64% |
-141.36% |
-204.40% |
-189.81% |
-116.17% |
- |
-43.40% |
| Operating Margin |
|
-64.74% |
-62.09% |
-137.05% |
-118.27% |
-69.61% |
-112.59% |
-182.26% |
-171.17% |
-99.65% |
- |
-39.76% |
| EBIT Margin |
|
-91.02% |
-85.48% |
-167.19% |
-144.69% |
-93.08% |
-137.27% |
-204.88% |
-190.34% |
-116.47% |
- |
-48.61% |
| Profit (Net Income) Margin |
|
-104.93% |
-110.57% |
-171.91% |
-152.89% |
-93.93% |
-152.71% |
-216.47% |
-206.24% |
-121.34% |
- |
-46.26% |
| Tax Burden Percent |
|
99.96% |
117.39% |
100.17% |
100.11% |
100.39% |
107.60% |
100.90% |
102.07% |
96.94% |
- |
83.17% |
| Interest Burden Percent |
|
115.33% |
110.18% |
102.65% |
105.55% |
100.52% |
103.39% |
104.71% |
106.15% |
107.48% |
- |
114.44% |
| 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) |
|
199.65% |
132.29% |
133.15% |
210.11% |
1,400.39% |
342.83% |
319.73% |
491.48% |
366.31% |
- |
156.08% |
| 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) |
|
-43.67% |
-45.05% |
-89.91% |
-65.22% |
-33.57% |
-53.49% |
-83.99% |
-73.13% |
-46.16% |
- |
-27.24% |
| Return on Assets (ROA) |
|
-50.34% |
-58.26% |
-92.45% |
-68.91% |
-33.87% |
-59.50% |
-88.74% |
-79.24% |
-48.10% |
- |
-25.93% |
| Return on Common Equity (ROCE) |
|
199.65% |
132.29% |
133.15% |
210.11% |
1,400.39% |
342.83% |
319.73% |
491.48% |
366.31% |
- |
156.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
250.27% |
0.00% |
259.92% |
-374.69% |
-452.20% |
0.00% |
297.97% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.45 |
-10 |
-18 |
-18 |
-12 |
-19 |
-26 |
-29 |
-19 |
-13 |
-14 |
| NOPAT Margin |
|
-45.32% |
-43.46% |
-95.94% |
-82.79% |
-48.73% |
-78.81% |
-127.58% |
-119.82% |
-69.76% |
- |
-27.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
-30.49% |
-67.79% |
-61.63% |
-29.89% |
-11.98% |
-22.31% |
-24.88% |
-23.07% |
-21.11% |
- |
-80.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-29.92% |
- |
- |
- |
-16.90% |
-32.92% |
-89.15% |
-148.10% |
-58.54% |
-20.00% |
| Cost of Revenue to Revenue |
|
11.35% |
9.72% |
9.20% |
10.20% |
9.73% |
10.06% |
11.50% |
14.66% |
11.93% |
- |
8.12% |
| SG&A Expenses to Revenue |
|
104.33% |
104.34% |
145.35% |
137.57% |
114.83% |
141.90% |
172.64% |
178.40% |
136.75% |
- |
101.03% |
| R&D to Revenue |
|
49.06% |
48.03% |
82.50% |
70.50% |
45.05% |
60.63% |
98.11% |
78.11% |
50.97% |
- |
30.61% |
| Operating Expenses to Revenue |
|
153.39% |
152.37% |
227.85% |
208.06% |
159.88% |
202.53% |
270.75% |
256.51% |
187.72% |
- |
131.64% |
| Earnings before Interest and Taxes (EBIT) |
|
-19 |
-20 |
-31 |
-32 |
-23 |
-34 |
-41 |
-46 |
-32 |
-24 |
-25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-21 |
-32 |
-31 |
-25 |
-35 |
-41 |
-46 |
-32 |
-23 |
-22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
20.00 |
20.96 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
20.00 |
20.96 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
5.49 |
5.60 |
6.07 |
7.13 |
5.99 |
4.97 |
5.55 |
6.70 |
9.56 |
- |
6.23 |
| 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) |
|
4.76 |
5.08 |
5.27 |
5.43 |
4.49 |
3.65 |
4.71 |
6.31 |
9.56 |
- |
6.61 |
| 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 |
|
-2.35 |
-1.52 |
-2.43 |
3.23 |
4.77 |
-14.02 |
-2.69 |
-1.35 |
-1.11 |
- |
-1.57 |
| Long-Term Debt to Equity |
|
-2.35 |
-1.52 |
-2.43 |
3.23 |
4.77 |
-14.02 |
-2.69 |
-1.35 |
-1.11 |
- |
-1.57 |
| Financial Leverage |
|
0.77 |
0.30 |
0.30 |
0.95 |
11.54 |
2.20 |
1.67 |
2.88 |
1.49 |
- |
0.14 |
| Leverage Ratio |
|
-3.06 |
-2.03 |
-2.00 |
-3.49 |
-30.08 |
-6.27 |
-5.18 |
-7.78 |
-5.42 |
- |
-2.94 |
| Compound Leverage Factor |
|
-3.53 |
-2.24 |
-2.05 |
-3.68 |
-30.23 |
-6.48 |
-5.42 |
-8.26 |
-5.82 |
- |
-3.36 |
| Debt to Total Capital |
|
174.29% |
290.77% |
169.85% |
76.34% |
82.67% |
107.68% |
159.19% |
386.91% |
991.59% |
- |
275.19% |
| 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 |
|
174.29% |
290.77% |
169.85% |
76.34% |
82.67% |
107.68% |
159.19% |
386.91% |
991.59% |
- |
275.19% |
| 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 |
|
-74.29% |
-190.77% |
-69.85% |
23.66% |
17.33% |
-7.68% |
-59.19% |
-286.91% |
-891.59% |
- |
-175.19% |
| Debt to EBITDA |
|
-1.09 |
-1.15 |
-1.07 |
-0.96 |
-1.12 |
-1.00 |
-0.94 |
-0.86 |
-0.83 |
- |
-1.59 |
| Net Debt to EBITDA |
|
0.63 |
0.50 |
0.75 |
1.42 |
1.23 |
0.97 |
0.58 |
0.25 |
0.00 |
- |
-0.43 |
| Long-Term Debt to EBITDA |
|
-1.09 |
-1.15 |
-1.07 |
-0.96 |
-1.12 |
-1.00 |
-0.94 |
-0.86 |
-0.83 |
- |
-1.59 |
| Debt to NOPAT |
|
-1.98 |
-2.17 |
-2.01 |
-1.75 |
-2.08 |
-1.82 |
-1.65 |
-1.46 |
-1.37 |
- |
-2.58 |
| Net Debt to NOPAT |
|
1.13 |
0.94 |
1.40 |
2.59 |
2.28 |
1.77 |
1.02 |
0.43 |
0.01 |
- |
-0.71 |
| Long-Term Debt to NOPAT |
|
-1.98 |
-2.17 |
-2.01 |
-1.75 |
-2.08 |
-1.82 |
-1.65 |
-1.46 |
-1.37 |
- |
-2.58 |
| Altman Z-Score |
|
-2.60 |
-3.17 |
-2.77 |
-1.28 |
-1.32 |
-2.14 |
-3.00 |
-4.20 |
-4.45 |
- |
-2.92 |
| 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 |
|
7.06 |
5.42 |
7.47 |
8.15 |
9.00 |
6.01 |
5.65 |
4.14 |
3.99 |
- |
4.69 |
| Quick Ratio |
|
6.21 |
4.88 |
6.77 |
7.55 |
8.31 |
5.59 |
5.13 |
3.71 |
3.47 |
- |
3.86 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.63 |
5.28 |
-4.77 |
-0.38 |
-2.48 |
0.68 |
-11 |
-13 |
-11 |
-43 |
-66 |
| Operating Cash Flow to CapEx |
|
-17,299.00% |
-23,207.14% |
0.00% |
-28,271.43% |
-28,816.67% |
-11,842.61% |
-95,509.09% |
-28,244.68% |
-48,586.21% |
- |
-83,918.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.17 |
1.47 |
-1.95 |
-0.11 |
-0.91 |
0.18 |
-2.65 |
-3.11 |
-3.38 |
- |
-15.89 |
| Operating Cash Flow to Interest Expense |
|
-4.53 |
-3.62 |
-12.97 |
-6.86 |
-10.17 |
-3.50 |
-10.33 |
-9.64 |
-12.53 |
- |
-10.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.56 |
-3.64 |
-12.97 |
-6.89 |
-10.20 |
-3.53 |
-10.34 |
-9.67 |
-12.56 |
- |
-10.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.48 |
0.53 |
0.54 |
0.45 |
0.36 |
0.39 |
0.41 |
0.38 |
0.40 |
- |
0.56 |
| Accounts Receivable Turnover |
|
6.94 |
5.88 |
6.33 |
5.16 |
5.01 |
5.06 |
5.44 |
5.09 |
4.54 |
- |
3.74 |
| Inventory Turnover |
|
1.89 |
1.87 |
1.39 |
1.39 |
1.38 |
1.19 |
1.28 |
1.48 |
1.46 |
- |
1.00 |
| Fixed Asset Turnover |
|
65.99 |
83.30 |
101.02 |
114.11 |
124.90 |
134.52 |
154.02 |
148.64 |
148.14 |
- |
226.05 |
| Accounts Payable Turnover |
|
0.80 |
0.65 |
0.50 |
0.43 |
0.52 |
0.40 |
0.39 |
0.39 |
0.51 |
- |
0.43 |
| Days Sales Outstanding (DSO) |
|
52.61 |
62.10 |
57.70 |
70.67 |
72.80 |
72.16 |
67.14 |
71.78 |
80.37 |
- |
97.49 |
| Days Inventory Outstanding (DIO) |
|
192.78 |
194.92 |
262.85 |
263.47 |
264.35 |
306.19 |
285.46 |
246.11 |
250.08 |
- |
364.99 |
| Days Payable Outstanding (DPO) |
|
458.09 |
563.84 |
729.83 |
851.18 |
708.68 |
903.54 |
933.00 |
924.26 |
719.67 |
- |
840.66 |
| Cash Conversion Cycle (CCC) |
|
-212.70 |
-306.81 |
-409.29 |
-517.04 |
-371.53 |
-525.19 |
-580.40 |
-606.36 |
-389.23 |
- |
-378.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-98 |
-108 |
-108 |
-114 |
-108 |
-128 |
-123 |
-130 |
-116 |
-99 |
-71 |
| Invested Capital Turnover |
|
-0.83 |
-0.82 |
-0.83 |
-0.81 |
-0.86 |
-0.76 |
-0.79 |
-0.77 |
-0.86 |
- |
-1.45 |
| Increase / (Decrease) in Invested Capital |
|
-10 |
-16 |
-13 |
-18 |
-9.80 |
-20 |
-15 |
-16 |
-7.75 |
29 |
52 |
| Enterprise Value (EV) |
|
368 |
420 |
444 |
462 |
401 |
330 |
433 |
595 |
922 |
- |
929 |
| Market Capitalization |
|
424 |
463 |
512 |
606 |
535 |
449 |
510 |
632 |
923 |
- |
875 |
| Book Value per Share |
|
($1.39) |
($2.11) |
($1.18) |
$0.84 |
$0.61 |
($0.21) |
($1.01) |
($2.03) |
($2.49) |
($2.25) |
($2.55) |
| Tangible Book Value per Share |
|
($1.39) |
($2.11) |
($1.18) |
$0.84 |
$0.61 |
($0.21) |
($1.01) |
($2.03) |
($2.49) |
($2.25) |
($2.55) |
| Total Capital |
|
57 |
34 |
57 |
128 |
147 |
115 |
78 |
33 |
13 |
23 |
71 |
| Total Debt |
|
99 |
99 |
98 |
98 |
122 |
123 |
125 |
126 |
128 |
128 |
195 |
| Total Long-Term Debt |
|
99 |
99 |
98 |
98 |
122 |
123 |
125 |
126 |
128 |
128 |
195 |
| Net Debt |
|
-56 |
-43 |
-68 |
-144 |
-134 |
-120 |
-77 |
-37 |
-0.59 |
6.35 |
53 |
| Capital Expenditures (CapEx) |
|
0.10 |
0.06 |
0.00 |
0.08 |
0.10 |
0.12 |
0.04 |
0.14 |
0.09 |
0.02 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8.10 |
0.19 |
5.55 |
2.84 |
12 |
-7.58 |
-1.79 |
-8.72 |
-2.08 |
18 |
45 |
| Debt-free Net Working Capital (DFNWC) |
|
156 |
138 |
170 |
245 |
262 |
230 |
195 |
149 |
126 |
140 |
187 |
| Net Working Capital (NWC) |
|
156 |
138 |
170 |
245 |
262 |
230 |
195 |
149 |
126 |
140 |
187 |
| Net Nonoperating Expense (NNE) |
|
12 |
16 |
14 |
15 |
11 |
18 |
18 |
21 |
14 |
13 |
9.39 |
| Net Nonoperating Obligations (NNO) |
|
-56 |
-43 |
-68 |
-144 |
-134 |
-120 |
-77 |
-37 |
-0.59 |
6.35 |
53 |
| Total Depreciation and Amortization (D&A) |
|
0.68 |
-0.86 |
-0.79 |
0.19 |
-1.40 |
-1.01 |
0.10 |
0.13 |
0.08 |
0.70 |
2.65 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.48% |
0.22% |
6.59% |
3.34% |
13.05% |
-8.38% |
-1.95% |
-9.25% |
-2.15% |
- |
32.19% |
| Debt-free Net Working Capital to Revenue |
|
202.31% |
166.81% |
202.15% |
287.90% |
293.53% |
254.64% |
212.45% |
158.45% |
130.86% |
- |
132.98% |
| Net Working Capital to Revenue |
|
202.31% |
166.81% |
202.15% |
287.90% |
293.53% |
254.64% |
212.45% |
158.45% |
130.86% |
- |
132.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.68) |
($0.54) |
($0.97) |
($0.91) |
($0.55) |
($0.53) |
($0.92) |
($1.05) |
($0.69) |
($0.53) |
($0.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.30M |
28.83M |
33.38M |
36.82M |
43.10M |
42.88M |
47.42M |
47.74M |
48.06M |
48.12M |
50.18M |
| 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 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
30.87M |
34.12M |
36.13M |
42.11M |
42.20M |
46.09M |
46.11M |
46.26M |
46.81M |
48.68M |
48.72M |
| 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 |
|
30.87M |
34.12M |
36.13M |
42.11M |
42.20M |
46.09M |
46.11M |
46.26M |
46.81M |
48.68M |
48.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.45 |
-10 |
-18 |
-18 |
-12 |
-19 |
-26 |
-29 |
-19 |
-13 |
-14 |
| Normalized NOPAT Margin |
|
-45.32% |
-43.46% |
-95.94% |
-82.79% |
-48.73% |
-78.81% |
-127.58% |
-119.82% |
-69.76% |
- |
-27.83% |
| Pre Tax Income Margin |
|
-104.97% |
-94.19% |
-171.62% |
-152.71% |
-93.56% |
-141.92% |
-214.53% |
-202.04% |
-125.18% |
- |
-55.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.97 |
-5.61 |
-12.83 |
-9.13 |
-8.62 |
-8.66 |
-10.20 |
-11.15 |
-9.49 |
- |
-5.92 |
| NOPAT to Interest Expense |
|
-2.48 |
-2.85 |
-7.36 |
-5.23 |
-4.51 |
-4.97 |
-6.35 |
-7.02 |
-5.68 |
- |
-3.39 |
| EBIT Less CapEx to Interest Expense |
|
-5.00 |
-5.62 |
-12.83 |
-9.16 |
-8.66 |
-8.69 |
-10.21 |
-11.19 |
-9.52 |
- |
-5.93 |
| NOPAT Less CapEx to Interest Expense |
|
-2.50 |
-2.87 |
-7.36 |
-5.25 |
-4.55 |
-5.00 |
-6.36 |
-7.06 |
-5.71 |
- |
-3.40 |
| 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% |