| DEI Shares Outstanding |
|
26,749,240.00 |
26,720,082.00 |
26,949,523.00 |
32,556,874.00 |
37,073,347.00 |
37,465,777.00 |
37,957,396.00 |
38,607,346.00 |
43,995,363.00 |
- |
55,600,084.00 |
| DEI Adjusted Shares Outstanding |
|
26,749,240.00 |
26,720,082.00 |
26,949,523.00 |
32,556,874.00 |
37,073,347.00 |
37,465,777.00 |
37,957,396.00 |
38,607,346.00 |
43,995,363.00 |
- |
55,600,084.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.43 |
-1.50 |
-2.62 |
-2.71 |
-1.18 |
0.98 |
-1.88 |
-1.20 |
3.01 |
- |
-2.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-17.96% |
-28.73% |
-24.82% |
1,270.14% |
63.93% |
-78.14% |
9.33% |
511.16% |
-68.00% |
-49.53% |
| EBITDA Growth |
|
-85.10% |
-33.34% |
-76.73% |
-30.52% |
44.60% |
176.52% |
-267.74% |
35.66% |
392.39% |
-169.94% |
-50.30% |
| EBIT Growth |
|
-83.89% |
-37.04% |
-74.93% |
-27.60% |
45.46% |
170.09% |
-301.83% |
31.95% |
353.23% |
-167.75% |
-57.50% |
| NOPAT Growth |
|
-40.98% |
-103.91% |
-74.01% |
-26.76% |
43.27% |
175.70% |
-288.19% |
30.94% |
439.26% |
-148.29% |
-58.30% |
| Net Income Growth |
|
-81.85% |
-35.46% |
-75.90% |
-24.88% |
50.62% |
184.27% |
-293.78% |
34.82% |
385.14% |
-149.12% |
-84.18% |
| EPS Growth |
|
-67.16% |
-117.40% |
-66.04% |
-4.17% |
56.00% |
180.99% |
-292.86% |
35.98% |
345.45% |
-138.05% |
-80.53% |
| Operating Cash Flow Growth |
|
446.53% |
-202.86% |
-44.41% |
74.10% |
406.33% |
-298.73% |
44.66% |
76.63% |
722.90% |
-119.65% |
-765.23% |
| Free Cash Flow Firm Growth |
|
0.00% |
-225.90% |
-21.96% |
118.72% |
273.28% |
-443.43% |
68.50% |
67.60% |
511.24% |
-135.31% |
-520.50% |
| Invested Capital Growth |
|
-839.02% |
27.89% |
9.42% |
-204.67% |
-67.24% |
85.42% |
-39.77% |
-59.61% |
110.77% |
-606.25% |
82.81% |
| Revenue Q/Q Growth |
|
0.00% |
-15.33% |
64.77% |
-36.28% |
41.60% |
-13.25% |
135.66% |
-42.00% |
57.84% |
-51.15% |
28.92% |
| EBITDA Q/Q Growth |
|
0.00% |
-15.64% |
1.30% |
-14.25% |
15.87% |
-2.68% |
25.82% |
-303.23% |
169.94% |
-1,560.94% |
6.78% |
| EBIT Q/Q Growth |
|
0.00% |
-17.83% |
1.37% |
-13.92% |
15.92% |
-5.50% |
23.95% |
-179.18% |
181.22% |
-1,010.91% |
6.04% |
| NOPAT Q/Q Growth |
|
0.00% |
-18.35% |
2.04% |
-13.47% |
15.38% |
-26.67% |
28.56% |
-147.11% |
181.45% |
-764.85% |
5.97% |
| Net Income Q/Q Growth |
|
0.00% |
-22.53% |
3.87% |
-13.80% |
18.59% |
-8.36% |
23.31% |
-171.82% |
152.98% |
-351.17% |
5.57% |
| EPS Q/Q Growth |
|
0.00% |
-104.53% |
7.37% |
-13.17% |
25.31% |
-10.91% |
22.86% |
-168.89% |
139.52% |
-291.53% |
5.56% |
| Operating Cash Flow Q/Q Growth |
|
-11.30% |
-11.66% |
-2.92% |
-149.29% |
2.07% |
1.41% |
38.26% |
-214.45% |
-12.88% |
37.61% |
-13.48% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.73% |
-41.42% |
-13.56% |
-1.39% |
44.79% |
-496.83% |
-19.68% |
63.65% |
-14.71% |
| Invested Capital Q/Q Growth |
|
0.00% |
10.33% |
12.68% |
4.20% |
8.61% |
25.44% |
-10.00% |
-15.46% |
108.40% |
-116.80% |
38.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-172.24% |
-279.95% |
-694.17% |
-1,205.20% |
-48.73% |
22.75% |
-174.51% |
-102.69% |
49.13% |
-107.38% |
-319.78% |
| Operating Margin |
|
-116.85% |
-290.43% |
-709.06% |
-1,195.63% |
-49.51% |
16.00% |
-196.76% |
-124.27% |
48.80% |
-104.11% |
-326.56% |
| EBIT Margin |
|
-173.09% |
-289.15% |
-709.67% |
-1,204.59% |
-47.95% |
20.50% |
-189.25% |
-117.79% |
48.81% |
-103.33% |
-322.47% |
| Profit (Net Income) Margin |
|
-171.18% |
-282.65% |
-697.56% |
-1,158.79% |
-41.76% |
21.47% |
-190.29% |
-113.45% |
52.93% |
-81.25% |
-296.53% |
| Tax Burden Percent |
|
100.00% |
100.13% |
100.00% |
99.80% |
0.00% |
100.00% |
100.00% |
100.03% |
98.95% |
101.03% |
100.12% |
| Interest Burden Percent |
|
98.89% |
97.63% |
98.29% |
96.39% |
0.00% |
104.73% |
100.55% |
96.28% |
109.61% |
77.83% |
91.84% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.05% |
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% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
-34.86% |
-26.36% |
-52.37% |
-97.83% |
-59.74% |
28.95% |
-57.10% |
-60.24% |
89.61% |
-24.25% |
-48.29% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
844.94% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-24.90% |
-19.63% |
-38.46% |
-50.78% |
-18.82% |
11.38% |
-31.09% |
-27.28% |
47.79% |
-22.21% |
-40.35% |
| Return on Assets (ROA) |
|
-24.63% |
-19.18% |
-37.80% |
-48.84% |
-16.40% |
11.92% |
-31.27% |
-26.28% |
51.83% |
-17.47% |
-37.10% |
| Return on Common Equity (ROCE) |
|
-30.36% |
-26.36% |
-52.37% |
-97.83% |
-59.74% |
28.95% |
-57.10% |
-60.24% |
89.61% |
-24.25% |
-48.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-17.55% |
-29.57% |
-52.74% |
-190.09% |
-43.81% |
23.81% |
-74.90% |
-78.63% |
0.00% |
-21.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-29 |
-50 |
-64 |
-36 |
27 |
-52 |
-36 |
121 |
-58 |
-92 |
| NOPAT Margin |
|
-81.79% |
-203.30% |
-496.34% |
-836.94% |
-34.65% |
16.00% |
-137.73% |
-86.99% |
48.29% |
-72.88% |
-228.59% |
| Net Nonoperating Expense Percent (NNEP) |
|
-13.39% |
-5.64% |
-11.79% |
-15.02% |
-3.37% |
4.03% |
-12.54% |
-8.61% |
6.65% |
-2.38% |
-10.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-60.29% |
51.09% |
-19.45% |
-47.07% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
57.17% |
93.32% |
194.75% |
443.75% |
34.81% |
20.45% |
99.55% |
75.73% |
14.33% |
44.90% |
92.99% |
| R&D to Revenue |
|
159.68% |
297.11% |
614.31% |
851.88% |
114.70% |
63.55% |
197.21% |
148.54% |
36.87% |
159.21% |
333.57% |
| Operating Expenses to Revenue |
|
216.85% |
390.43% |
809.06% |
1,295.63% |
149.51% |
84.00% |
296.76% |
224.27% |
51.20% |
204.11% |
426.56% |
| Earnings before Interest and Taxes (EBIT) |
|
-30 |
-41 |
-72 |
-92 |
-50 |
35 |
-71 |
-48 |
122 |
-83 |
-130 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-30 |
-40 |
-70 |
-92 |
-51 |
39 |
-65 |
-42 |
123 |
-86 |
-129 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.46 |
2.50 |
3.34 |
6.59 |
5.20 |
1.74 |
1.08 |
3.99 |
1.57 |
1.03 |
1.11 |
| Price to Tangible Book Value (P/TBV) |
|
3.46 |
2.50 |
3.34 |
6.59 |
5.20 |
1.74 |
1.08 |
3.99 |
1.57 |
1.03 |
1.11 |
| Price to Revenue (P/Rev) |
|
33.80 |
23.94 |
44.14 |
40.17 |
4.95 |
1.57 |
2.75 |
5.76 |
1.49 |
3.87 |
5.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.29 |
0.00 |
0.00 |
2.81 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.72% |
0.00% |
0.00% |
35.64% |
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 |
21.79 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
20.85 |
11.58 |
27.35 |
19.64 |
2.24 |
0.51 |
0.00 |
2.85 |
0.56 |
0.00 |
0.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.23 |
0.00 |
0.00 |
1.14 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.47 |
0.00 |
0.00 |
1.15 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.17 |
0.00 |
0.00 |
1.16 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.75 |
0.00 |
0.00 |
0.00 |
4.80 |
0.00 |
0.00 |
0.00 |
1.80 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.27 |
0.00 |
0.00 |
14.78 |
6.19 |
0.00 |
0.00 |
0.00 |
2.58 |
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 |
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 |
0.00 |
| Financial Leverage |
|
-1.36 |
-1.31 |
-1.28 |
-1.81 |
-3.01 |
-1.83 |
-1.26 |
-1.63 |
-1.18 |
-1.05 |
-1.08 |
| Leverage Ratio |
|
1.42 |
1.37 |
1.39 |
2.00 |
3.64 |
2.43 |
1.83 |
2.29 |
1.73 |
1.39 |
1.30 |
| Compound Leverage Factor |
|
1.40 |
1.34 |
1.36 |
1.93 |
0.00 |
2.54 |
1.84 |
2.21 |
1.90 |
1.08 |
1.20 |
| Debt 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% |
| 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% |
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% |
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% |
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 |
|
100.00% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
6.06 |
3.55 |
3.89 |
-1.50 |
0.58 |
1.90 |
-2.36 |
-2.40 |
3.63 |
1.03 |
-0.85 |
| Noncontrolling Interest Sharing Ratio |
|
12.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.19 |
12.95 |
10.81 |
5.13 |
4.01 |
7.39 |
2.68 |
1.72 |
4.96 |
5.56 |
7.64 |
| Quick Ratio |
|
8.12 |
12.64 |
10.63 |
4.92 |
3.70 |
6.77 |
2.60 |
1.64 |
4.82 |
5.39 |
7.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
35 |
-44 |
-54 |
10 |
38 |
-130 |
-41 |
-13 |
54 |
-19 |
-119 |
| Operating Cash Flow to CapEx |
|
4,009.61% |
-844.74% |
-1,539.52% |
-369.04% |
644.92% |
-799.50% |
-3,326.60% |
-499.36% |
2,393.09% |
-434.82% |
-5,102.74% |
| 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 |
|
0.14 |
0.07 |
0.05 |
0.04 |
0.39 |
0.56 |
0.16 |
0.23 |
0.98 |
0.22 |
0.13 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.96 |
24.73 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
5.74 |
2.56 |
1.12 |
0.66 |
6.79 |
7.88 |
1.58 |
2.06 |
14.56 |
5.19 |
2.94 |
| Accounts Payable Turnover |
|
0.00 |
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 |
186.27 |
14.76 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
186.27 |
14.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-55 |
-40 |
-36 |
-110 |
-184 |
-27 |
-37 |
-60 |
6.45 |
-33 |
-5.61 |
| Invested Capital Turnover |
|
-0.57 |
-0.30 |
-0.27 |
-0.10 |
-0.71 |
-1.62 |
-1.16 |
-0.84 |
-9.37 |
-6.11 |
-2.11 |
| Increase / (Decrease) in Invested Capital |
|
-49 |
15 |
3.76 |
-74 |
-74 |
157 |
-11 |
-22 |
66 |
-39 |
27 |
| Enterprise Value (EV) |
|
361 |
165 |
277 |
150 |
234 |
87 |
-30 |
117 |
140 |
-23 |
17 |
| Market Capitalization |
|
586 |
340 |
447 |
306 |
517 |
268 |
103 |
236 |
371 |
310 |
219 |
| Book Value per Share |
|
$6.32 |
$5.09 |
$4.97 |
$1.43 |
$2.68 |
$4.12 |
$2.50 |
$1.53 |
$5.37 |
$5.49 |
$3.53 |
| Tangible Book Value per Share |
|
$6.32 |
$5.09 |
$4.97 |
$1.43 |
$2.68 |
$4.12 |
$2.50 |
$1.53 |
$5.37 |
$5.49 |
$3.53 |
| Total Capital |
|
169 |
136 |
134 |
46 |
100 |
154 |
95 |
59 |
236 |
300 |
196 |
| 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 |
|
-224 |
-176 |
-170 |
-156 |
-283 |
-181 |
-133 |
-119 |
-231 |
-332 |
-202 |
| Capital Expenditures (CapEx) |
|
1.03 |
5.03 |
3.99 |
4.31 |
7.55 |
12 |
1.61 |
2.51 |
3.26 |
3.52 |
2.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-22 |
-9.43 |
-13 |
-25 |
-53 |
-10 |
-47 |
-67 |
24 |
-40 |
-20 |
| Debt-free Net Working Capital (DFNWC) |
|
172 |
165 |
156 |
131 |
229 |
171 |
86 |
52 |
255 |
227 |
176 |
| Net Working Capital (NWC) |
|
172 |
165 |
156 |
131 |
229 |
171 |
86 |
52 |
255 |
227 |
176 |
| Net Nonoperating Expense (NNE) |
|
15 |
11 |
20 |
25 |
7.42 |
-9.36 |
20 |
11 |
-12 |
6.70 |
27 |
| Net Nonoperating Obligations (NNO) |
|
-224 |
-176 |
-170 |
-156 |
-283 |
-181 |
-133 |
-119 |
-230 |
-332 |
-202 |
| Total Depreciation and Amortization (D&A) |
|
0.15 |
1.31 |
1.57 |
-0.05 |
-0.82 |
3.84 |
5.51 |
6.18 |
0.82 |
-3.24 |
1.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-129.08% |
-66.34% |
-129.84% |
-328.10% |
-50.66% |
-5.92% |
-125.14% |
-163.64% |
9.72% |
-49.58% |
-50.28% |
| Debt-free Net Working Capital to Revenue |
|
992.06% |
1,160.23% |
1,538.16% |
1,716.87% |
219.03% |
99.93% |
229.10% |
126.89% |
102.07% |
283.77% |
436.29% |
| Net Working Capital to Revenue |
|
992.06% |
1,160.23% |
1,538.16% |
1,716.87% |
219.03% |
99.93% |
229.10% |
126.89% |
102.07% |
283.77% |
436.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$9.14 |
$1.59 |
$2.64 |
($2.75) |
($1.21) |
$0.99 |
($1.89) |
($1.21) |
$3.08 |
($1.13) |
($2.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.75M |
26.85M |
32.21M |
32.62M |
37.15M |
37.13M |
37.67M |
38.36M |
43.02M |
57.67M |
58.69M |
| Adjusted Diluted Earnings per Share |
|
$9.14 |
$1.59 |
$2.64 |
($2.75) |
($1.21) |
$0.98 |
($1.89) |
($1.21) |
$2.97 |
($1.13) |
($2.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.75M |
26.85M |
32.21M |
32.62M |
37.15M |
37.35M |
37.67M |
38.36M |
44.57M |
57.67M |
58.69M |
| Adjusted Basic & Diluted Earnings per Share |
|
$9.14 |
$1.59 |
$2.64 |
($2.75) |
($1.21) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.19M |
25.30M |
26.80M |
32.07M |
35.90M |
37.65M |
38.11M |
43.29M |
54.30M |
55.21M |
59.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-29 |
-50 |
-64 |
-36 |
19 |
-52 |
-36 |
121 |
-58 |
-92 |
| Normalized NOPAT Margin |
|
-81.79% |
-203.30% |
-496.34% |
-836.94% |
-34.65% |
11.20% |
-137.73% |
-86.99% |
48.29% |
-72.88% |
-228.59% |
| Pre Tax Income Margin |
|
-171.18% |
-282.29% |
-697.56% |
-1,161.15% |
0.00% |
21.47% |
-190.29% |
-113.41% |
53.49% |
-80.42% |
-296.17% |
| 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 |
|
0.00% |
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% |
0.00% |