| DEI Shares Outstanding |
|
64,380,819.00 |
110,109,092.00 |
131,279,709.00 |
133,380,899.00 |
136,416,981.00 |
144,069,972.00 |
170,799,325.00 |
171,303,165.00 |
17,174,502.00 |
17,282,934.00 |
17,375,213.00 |
| DEI Adjusted Shares Outstanding |
|
6,438,082.00 |
11,010,909.00 |
13,127,971.00 |
13,338,090.00 |
13,641,698.00 |
14,406,997.00 |
17,079,932.00 |
17,130,316.00 |
17,174,502.00 |
17,282,934.00 |
17,375,213.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-15.40 |
-8.86 |
-0.76 |
-2.36 |
0.00 |
-0.51 |
0.80 |
-1.91 |
-2.89 |
-1.26 |
-4.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-20.88% |
61.83% |
37.48% |
17.60% |
12.97% |
-17.31% |
23.73% |
-2.15% |
-77.71% |
-40.29% |
-42.70% |
| EBITDA Growth |
|
31.01% |
22.56% |
32.40% |
29.32% |
97.24% |
-704.96% |
-20.73% |
-291.45% |
-5.88% |
10.72% |
62.02% |
| EBIT Growth |
|
30.52% |
18.26% |
27.54% |
19.99% |
66.84% |
-26.89% |
-7.50% |
-108.94% |
7.63% |
17.33% |
62.27% |
| NOPAT Growth |
|
30.52% |
-14.22% |
47.05% |
20.95% |
94.93% |
-722.07% |
-390.40% |
53.39% |
9.25% |
17.33% |
62.27% |
| Net Income Growth |
|
32.99% |
1.59% |
89.77% |
-215.58% |
100.13% |
-18,048.78% |
285.60% |
-339.38% |
-52.07% |
56.07% |
-182.16% |
| EPS Growth |
|
33.76% |
30.97% |
92.52% |
-200.00% |
100.00% |
0.00% |
260.00% |
-339.38% |
-51.83% |
56.55% |
-182.54% |
| Operating Cash Flow Growth |
|
35.30% |
-18.38% |
49.20% |
30.48% |
45.16% |
-122.01% |
-24.59% |
20.96% |
60.70% |
153.93% |
-305.92% |
| Free Cash Flow Firm Growth |
|
57.25% |
-202.70% |
31.92% |
69.39% |
61.72% |
-502.95% |
-165.09% |
61.21% |
42.00% |
566.97% |
-102.02% |
| Invested Capital Growth |
|
-39.43% |
7.56% |
22.22% |
-18.63% |
7.35% |
36.26% |
39.37% |
7.15% |
-3.07% |
-94.23% |
-79.94% |
| 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 |
|
17.49% |
20.41% |
26.23% |
23.76% |
22.35% |
15.66% |
15.41% |
11.84% |
0.53% |
6.99% |
11.49% |
| EBITDA Margin |
|
-93.52% |
-44.75% |
-22.00% |
-13.22% |
-0.32% |
-3.15% |
-3.07% |
-12.30% |
-58.39% |
-87.30% |
-57.87% |
| Operating Margin |
|
-106.73% |
-75.33% |
-29.02% |
-19.50% |
-7.01% |
-8.71% |
-9.78% |
-16.44% |
-66.93% |
-92.66% |
-61.02% |
| EBIT Margin |
|
-106.73% |
-53.91% |
-28.42% |
-19.33% |
-5.68% |
-8.71% |
-7.57% |
-16.16% |
-66.93% |
-92.66% |
-61.02% |
| Profit (Net Income) Margin |
|
-95.98% |
-58.36% |
-4.34% |
-11.65% |
0.01% |
-2.91% |
4.37% |
-10.70% |
-72.95% |
-53.67% |
-264.29% |
| Tax Burden Percent |
|
100.74% |
100.88% |
14.83% |
81.46% |
1.91% |
124.14% |
247.11% |
104.51% |
103.38% |
71.02% |
209.41% |
| Interest Burden Percent |
|
89.27% |
107.31% |
103.02% |
73.98% |
-12.40% |
26.96% |
-23.38% |
63.34% |
105.42% |
81.54% |
206.82% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
91.25% |
0.00% |
-147.11% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-81.90% |
-119.49% |
-54.94% |
-43.54% |
-2.37% |
-15.96% |
-56.70% |
-21.91% |
-19.52% |
-31.00% |
-178.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.98% |
78.66% |
-273.78% |
-71.15% |
-19.50% |
-3,002.32% |
-296.95% |
-26.09% |
75.92% |
-38.17% |
-125.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.85% |
-4.76% |
45.13% |
13.36% |
2.42% |
8.35% |
64.72% |
7.06% |
-7.76% |
16.31% |
118.59% |
| Return on Equity (ROE) |
|
-82.75% |
-124.25% |
-9.81% |
-30.18% |
0.05% |
-7.61% |
8.02% |
-14.85% |
-27.29% |
-14.68% |
-59.88% |
| Cash Return on Invested Capital (CROIC) |
|
-32.79% |
-126.77% |
-74.94% |
-23.00% |
-9.46% |
-46.66% |
-89.59% |
-28.82% |
-16.41% |
147.17% |
-45.30% |
| Operating Return on Assets (OROA) |
|
-40.13% |
-33.07% |
-20.25% |
-17.91% |
-6.30% |
-7.02% |
-5.78% |
-11.24% |
-11.95% |
-11.65% |
-7.38% |
| Return on Assets (ROA) |
|
-36.09% |
-35.80% |
-3.09% |
-10.79% |
0.01% |
-2.35% |
3.34% |
-7.44% |
-13.03% |
-6.75% |
-31.96% |
| Return on Common Equity (ROCE) |
|
-82.75% |
-124.25% |
-9.81% |
-30.18% |
0.05% |
-7.61% |
8.02% |
-14.85% |
-27.29% |
-14.68% |
-59.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-138.43% |
-114.20% |
-8.45% |
-34.73% |
0.05% |
-7.07% |
5.78% |
-16.03% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-77 |
-88 |
-47 |
-37 |
-1.87 |
-15 |
-75 |
-35 |
-32 |
-26 |
-9.96 |
| NOPAT Margin |
|
-74.71% |
-52.73% |
-20.31% |
-13.65% |
-0.61% |
-6.10% |
-24.16% |
-11.51% |
-46.85% |
-64.86% |
-42.72% |
| Net Nonoperating Expense Percent (NNEP) |
|
-85.89% |
-198.14% |
218.84% |
27.61% |
17.12% |
2,986.36% |
240.25% |
4.18% |
-95.44% |
7.17% |
-53.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-14.47% |
-18.35% |
-13.88% |
| Cost of Revenue to Revenue |
|
82.51% |
79.59% |
73.77% |
76.24% |
77.65% |
84.34% |
84.59% |
88.16% |
99.47% |
93.01% |
88.51% |
| SG&A Expenses to Revenue |
|
34.08% |
26.78% |
20.62% |
18.90% |
13.54% |
10.55% |
11.62% |
12.12% |
36.84% |
50.92% |
59.86% |
| R&D to Revenue |
|
51.09% |
33.17% |
21.81% |
11.33% |
8.24% |
8.31% |
8.06% |
7.69% |
18.83% |
23.42% |
24.80% |
| Operating Expenses to Revenue |
|
124.23% |
95.74% |
55.24% |
43.27% |
29.36% |
24.37% |
25.19% |
28.29% |
67.46% |
99.65% |
72.51% |
| Earnings before Interest and Taxes (EBIT) |
|
-110 |
-90 |
-65 |
-52 |
-17 |
-22 |
-24 |
-49 |
-46 |
-38 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-97 |
-75 |
-51 |
-36 |
-0.99 |
-7.95 |
-9.60 |
-38 |
-40 |
-36 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.78 |
0.85 |
3.51 |
1.93 |
3.54 |
6.99 |
1.44 |
0.65 |
0.71 |
0.45 |
0.39 |
| Price to Tangible Book Value (P/TBV) |
|
2.76 |
1.20 |
4.42 |
2.47 |
4.32 |
8.18 |
1.52 |
0.69 |
0.75 |
0.45 |
0.39 |
| Price to Revenue (P/Rev) |
|
1.24 |
0.44 |
1.80 |
0.65 |
1.04 |
2.88 |
1.09 |
0.43 |
1.66 |
1.51 |
1.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7,710.07 |
0.00 |
25.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
4.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
1.01 |
4.14 |
2.10 |
3.78 |
6.70 |
1.82 |
0.57 |
0.71 |
1.80 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.23 |
0.46 |
1.69 |
0.59 |
1.01 |
2.95 |
0.90 |
0.31 |
1.67 |
0.41 |
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 |
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 |
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 |
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 |
2.28 |
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 |
0.13 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.87 |
0.93 |
0.46 |
0.61 |
0.55 |
0.82 |
0.29 |
0.26 |
0.38 |
0.05 |
0.04 |
| Long-Term Debt to Equity |
|
0.76 |
0.36 |
0.38 |
0.50 |
0.40 |
0.44 |
0.19 |
0.16 |
0.19 |
0.02 |
0.00 |
| Financial Leverage |
|
-0.21 |
-0.06 |
-0.16 |
-0.19 |
-0.12 |
0.00 |
-0.22 |
-0.27 |
-0.10 |
-0.43 |
-0.95 |
| Leverage Ratio |
|
2.29 |
3.47 |
3.17 |
2.80 |
3.05 |
3.24 |
2.40 |
2.00 |
2.09 |
2.18 |
1.87 |
| Compound Leverage Factor |
|
2.05 |
3.72 |
3.27 |
2.07 |
-0.38 |
0.87 |
-0.56 |
1.26 |
2.21 |
1.77 |
3.87 |
| Debt to Total Capital |
|
46.58% |
48.05% |
31.56% |
37.89% |
35.36% |
45.08% |
22.68% |
20.61% |
27.29% |
4.75% |
4.08% |
| Short-Term Debt to Total Capital |
|
6.16% |
29.24% |
5.21% |
7.07% |
9.81% |
20.98% |
7.93% |
8.10% |
13.26% |
2.71% |
4.08% |
| Long-Term Debt to Total Capital |
|
40.42% |
18.81% |
26.34% |
30.81% |
25.54% |
24.10% |
14.76% |
12.52% |
14.03% |
2.04% |
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 |
|
53.42% |
51.95% |
68.44% |
62.11% |
64.64% |
54.92% |
77.32% |
79.39% |
72.71% |
95.25% |
95.92% |
| Debt to EBITDA |
|
-0.65 |
-1.06 |
-1.08 |
-1.55 |
-49.47 |
-10.74 |
-7.22 |
-1.41 |
-1.51 |
-0.19 |
-0.22 |
| Net Debt to EBITDA |
|
0.01 |
-0.06 |
0.53 |
0.41 |
7.81 |
-2.27 |
6.18 |
1.01 |
-0.01 |
1.26 |
4.96 |
| Long-Term Debt to EBITDA |
|
-0.56 |
-0.41 |
-0.90 |
-1.26 |
-35.74 |
-5.74 |
-4.70 |
-0.86 |
-0.78 |
-0.08 |
0.00 |
| Debt to NOPAT |
|
-0.81 |
-0.90 |
-1.17 |
-1.50 |
-26.11 |
-5.55 |
-0.92 |
-1.51 |
-1.89 |
-0.26 |
-0.29 |
| Net Debt to NOPAT |
|
0.01 |
-0.05 |
0.57 |
0.40 |
4.12 |
-1.17 |
0.79 |
1.08 |
-0.02 |
1.70 |
6.72 |
| Long-Term Debt to NOPAT |
|
-0.70 |
-0.35 |
-0.97 |
-1.22 |
-18.86 |
-2.97 |
-0.60 |
-0.91 |
-0.97 |
-0.11 |
0.00 |
| Altman Z-Score |
|
-6.13 |
-4.06 |
-2.69 |
-3.94 |
-2.88 |
-1.46 |
-1.09 |
-2.36 |
-3.84 |
-5.06 |
-16.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.44 |
1.34 |
1.67 |
1.62 |
1.47 |
1.56 |
2.31 |
2.05 |
1.61 |
1.57 |
1.93 |
| Quick Ratio |
|
0.91 |
0.80 |
1.11 |
1.13 |
0.99 |
1.05 |
1.55 |
1.39 |
1.06 |
0.17 |
0.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-31 |
-94 |
-64 |
-19 |
-7.46 |
-45 |
-119 |
-46 |
-27 |
125 |
-2.53 |
| Operating Cash Flow to CapEx |
|
-1,425.55% |
0.00% |
-164.24% |
-281.05% |
-178.69% |
-508.23% |
-323.00% |
-256.20% |
-209.91% |
192.39% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.41 |
-7.53 |
-4.40 |
-2.13 |
-1.03 |
-5.63 |
-24.16 |
-13.81 |
-5.79 |
115.72 |
-4.12 |
| Operating Cash Flow to Interest Expense |
|
-12.09 |
-6.58 |
-2.87 |
-3.16 |
-2.18 |
-4.40 |
-8.87 |
-10.33 |
-2.94 |
6.77 |
-24.64 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-12.93 |
-5.16 |
-4.61 |
-4.29 |
-3.40 |
-5.27 |
-11.62 |
-14.36 |
-4.34 |
3.25 |
13.43 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.38 |
0.61 |
0.71 |
0.93 |
1.11 |
0.81 |
0.76 |
0.70 |
0.18 |
0.13 |
0.12 |
| Accounts Receivable Turnover |
|
2.43 |
3.18 |
3.58 |
4.54 |
4.92 |
3.21 |
3.25 |
3.01 |
0.72 |
0.76 |
1.61 |
| Inventory Turnover |
|
2.20 |
2.99 |
3.42 |
4.49 |
5.05 |
4.29 |
3.93 |
3.27 |
0.91 |
1.02 |
4.25 |
| Fixed Asset Turnover |
|
2.05 |
3.44 |
3.70 |
4.06 |
4.99 |
4.34 |
5.12 |
4.81 |
1.03 |
1.12 |
5.35 |
| Accounts Payable Turnover |
|
1.51 |
1.94 |
2.04 |
2.40 |
2.76 |
2.49 |
2.87 |
2.72 |
0.70 |
0.66 |
1.10 |
| Days Sales Outstanding (DSO) |
|
150.47 |
114.60 |
102.08 |
80.36 |
74.16 |
113.78 |
112.15 |
121.28 |
508.02 |
478.99 |
226.31 |
| Days Inventory Outstanding (DIO) |
|
165.91 |
122.02 |
106.60 |
81.26 |
72.22 |
85.02 |
92.91 |
111.58 |
401.55 |
357.71 |
85.82 |
| Days Payable Outstanding (DPO) |
|
241.86 |
188.46 |
178.86 |
152.03 |
132.10 |
146.36 |
126.96 |
134.15 |
522.88 |
553.50 |
330.44 |
| Cash Conversion Cycle (CCC) |
|
74.52 |
48.17 |
29.83 |
9.59 |
14.27 |
52.44 |
78.09 |
98.70 |
386.68 |
283.20 |
-18.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
71 |
76 |
93 |
76 |
82 |
111 |
155 |
166 |
161 |
9.30 |
1.87 |
| Invested Capital Turnover |
|
1.10 |
2.27 |
2.71 |
3.19 |
3.87 |
2.62 |
2.35 |
1.90 |
0.42 |
0.48 |
4.18 |
| Increase / (Decrease) in Invested Capital |
|
-46 |
5.38 |
17 |
-17 |
5.59 |
30 |
44 |
11 |
-5.09 |
-152 |
-7.43 |
| Enterprise Value (EV) |
|
127 |
77 |
387 |
160 |
308 |
745 |
282 |
94 |
114 |
17 |
-40 |
| Market Capitalization |
|
128 |
73 |
414 |
175 |
316 |
727 |
341 |
132 |
113 |
61 |
27 |
| Book Value per Share |
|
$1.13 |
$1.33 |
$1.07 |
$0.69 |
$0.67 |
$0.76 |
$1.64 |
$1.19 |
$0.94 |
$7.98 |
$3.98 |
| Tangible Book Value per Share |
|
$0.73 |
$0.94 |
$0.85 |
$0.54 |
$0.55 |
$0.65 |
$1.55 |
$1.13 |
$0.88 |
$7.98 |
$3.98 |
| Total Capital |
|
134 |
164 |
172 |
146 |
138 |
189 |
306 |
257 |
221 |
144 |
72 |
| Total Debt |
|
62 |
79 |
54 |
55 |
49 |
85 |
69 |
53 |
60 |
6.84 |
2.92 |
| Total Long-Term Debt |
|
54 |
31 |
45 |
45 |
35 |
46 |
45 |
32 |
31 |
2.93 |
0.00 |
| Net Debt |
|
-0.53 |
4.71 |
-27 |
-15 |
-7.72 |
18 |
-59 |
-38 |
0.58 |
-45 |
-67 |
| Capital Expenditures (CapEx) |
|
4.85 |
-18 |
25 |
10 |
8.86 |
6.92 |
14 |
14 |
6.48 |
3.81 |
-23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
13 |
41 |
18 |
14 |
21 |
57 |
91 |
76 |
56 |
51 |
-4.23 |
| Debt-free Net Working Capital (DFNWC) |
|
41 |
102 |
90 |
75 |
67 |
121 |
216 |
163 |
111 |
65 |
23 |
| Net Working Capital (NWC) |
|
32 |
54 |
81 |
64 |
54 |
82 |
192 |
142 |
82 |
61 |
20 |
| Net Nonoperating Expense (NNE) |
|
22 |
9.42 |
-37 |
-5.41 |
-1.91 |
-8.03 |
-89 |
-2.49 |
18 |
-4.56 |
52 |
| Net Nonoperating Obligations (NNO) |
|
-0.53 |
-8.97 |
-25 |
-15 |
-7.72 |
7.18 |
-81 |
-38 |
0.58 |
-128 |
-67 |
| Total Depreciation and Amortization (D&A) |
|
14 |
15 |
15 |
17 |
16 |
14 |
14 |
12 |
5.82 |
2.18 |
0.74 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.27% |
24.65% |
7.86% |
5.05% |
6.93% |
22.66% |
29.28% |
24.96% |
82.69% |
124.44% |
-18.14% |
| Debt-free Net Working Capital to Revenue |
|
39.22% |
61.08% |
39.12% |
27.66% |
21.99% |
48.12% |
69.25% |
53.16% |
163.17% |
160.69% |
98.33% |
| Net Working Capital to Revenue |
|
31.22% |
32.31% |
35.21% |
23.84% |
17.55% |
32.37% |
61.49% |
46.35% |
120.24% |
151.10% |
85.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($15.30) |
($10.70) |
($0.80) |
($2.40) |
$0.00 |
($0.50) |
$0.90 |
($1.90) |
($2.90) |
($1.27) |
($3.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.44M |
11.01M |
11.96M |
13.34M |
13.64M |
13.71M |
16.02M |
17.12M |
17.17M |
17.25M |
17.34M |
| Adjusted Diluted Earnings per Share |
|
($15.30) |
($10.70) |
($0.80) |
($2.40) |
$0.00 |
($0.50) |
$0.80 |
($1.90) |
($2.90) |
($1.27) |
($3.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.44M |
11.01M |
0.00 |
13.34M |
13.64M |
13.71M |
16.21M |
17.12M |
17.17M |
17.25M |
17.34M |
| Adjusted Basic & Diluted Earnings per Share |
|
($15.30) |
($10.70) |
($0.80) |
($2.40) |
$0.00 |
($0.50) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.41M |
9.10M |
13.13M |
13.24M |
13.42M |
14.41M |
34.16M |
17.13M |
17.17M |
17.28M |
17.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-61 |
-71 |
-44 |
-36 |
-14 |
-15 |
-21 |
-35 |
-32 |
-26 |
-9.58 |
| Normalized NOPAT Margin |
|
-59.32% |
-42.75% |
-19.33% |
-13.25% |
-4.56% |
-5.96% |
-6.77% |
-11.50% |
-46.85% |
-63.66% |
-41.10% |
| Pre Tax Income Margin |
|
-95.28% |
-57.85% |
-29.28% |
-14.30% |
0.70% |
-2.35% |
1.77% |
-10.23% |
-70.56% |
-75.56% |
-126.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-19.29 |
-7.25 |
-4.51 |
-5.72 |
-2.39 |
-2.75 |
-4.79 |
-14.74 |
-9.85 |
-34.82 |
-23.21 |
| NOPAT to Interest Expense |
|
-13.51 |
-7.09 |
-3.22 |
-4.04 |
-0.26 |
-1.93 |
-15.29 |
-10.50 |
-6.89 |
-24.38 |
-16.25 |
| EBIT Less CapEx to Interest Expense |
|
-20.14 |
-5.83 |
-6.25 |
-6.85 |
-3.60 |
-3.62 |
-7.53 |
-18.77 |
-11.25 |
-38.34 |
14.86 |
| NOPAT Less CapEx to Interest Expense |
|
-14.35 |
-5.67 |
-4.97 |
-5.17 |
-1.48 |
-2.79 |
-18.04 |
-14.53 |
-8.29 |
-27.90 |
21.83 |
| 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% |