| DEI Shares Outstanding |
|
0.00 |
0.00 |
326,176,212.00 |
328,240,048.00 |
330,706,804.00 |
332,296,972.00 |
334,069,248.00 |
342,088,428.00 |
691,510,640.00 |
351,404,596.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
32,617,621.00 |
32,824,005.00 |
33,070,680.00 |
33,229,697.00 |
33,406,925.00 |
34,208,843.00 |
69,151,064.00 |
351,404,596.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.70 |
-2.19 |
-2.12 |
-3.16 |
-1.81 |
-1.62 |
-0.13 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
17.50% |
76.56% |
118.28% |
122.36% |
54.55% |
0.50% |
7.43% |
-6.29% |
-9.00% |
| EBITDA Growth |
|
0.00% |
27.70% |
-49.21% |
-29.20% |
1.76% |
-35.43% |
49.03% |
5.75% |
105.34% |
24.85% |
| EBIT Growth |
|
0.00% |
25.74% |
-44.70% |
-28.42% |
1.05% |
-37.32% |
45.22% |
10.42% |
100.17% |
1,471.67% |
| NOPAT Growth |
|
0.00% |
25.38% |
-49.51% |
-21.59% |
-2.74% |
-38.42% |
46.62% |
8.33% |
100.59% |
-217.36% |
| Net Income Growth |
|
0.00% |
26.59% |
-45.35% |
-29.57% |
0.29% |
-35.65% |
44.05% |
8.70% |
94.28% |
-13.12% |
| EPS Growth |
|
0.00% |
40.62% |
-10.72% |
20.16% |
9.18% |
-45.85% |
44.05% |
8.70% |
94.28% |
-4.22% |
| Operating Cash Flow Growth |
|
0.00% |
43.73% |
-59.21% |
-47.35% |
75.59% |
-501.83% |
96.89% |
-1,776.62% |
157.20% |
-52.72% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-3.31% |
-38.39% |
70.51% |
-506.48% |
101.82% |
-2,187.79% |
70.81% |
381.93% |
| Invested Capital Growth |
|
0.00% |
0.00% |
11.94% |
59.15% |
-136.90% |
380.63% |
-155.52% |
38.67% |
137.02% |
-1,033.09% |
| 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 |
|
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% |
| NOPAT Q/Q Growth |
|
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% |
| 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 |
|
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% |
| 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
1.05% |
3.64% |
1.70% |
4.18% |
4.46% |
5.00% |
6.21% |
5.68% |
5.76% |
5.76% |
| EBITDA Margin |
|
-40.39% |
-24.85% |
-21.00% |
-12.43% |
-5.49% |
-4.81% |
-2.44% |
-2.14% |
0.12% |
0.17% |
| Operating Margin |
|
-41.69% |
-26.47% |
-22.42% |
-12.49% |
-5.77% |
-5.17% |
-2.74% |
-2.34% |
0.01% |
-0.02% |
| EBIT Margin |
|
-41.77% |
-26.40% |
-21.63% |
-12.73% |
-5.66% |
-5.03% |
-2.74% |
-2.29% |
0.00% |
0.07% |
| Profit (Net Income) Margin |
|
-41.59% |
-25.99% |
-21.39% |
-12.70% |
-5.69% |
-5.00% |
-2.78% |
-2.36% |
-0.14% |
-0.18% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.07% |
100.46% |
100.06% |
| Interest Burden Percent |
|
99.57% |
98.44% |
98.87% |
99.77% |
100.54% |
99.31% |
101.44% |
103.31% |
-3,390.16% |
-244.99% |
| 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% |
-395.62% |
-279.08% |
-247.93% |
-657.29% |
-861.45% |
-665.44% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-365.34% |
-266.48% |
-229.91% |
-643.37% |
-844.70% |
-649.81% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
306.92% |
237.02% |
198.10% |
611.78% |
803.76% |
617.43% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-88.69% |
-42.06% |
-49.82% |
-45.50% |
-57.69% |
-48.00% |
-74.93% |
-6.25% |
-7.77% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-595.62% |
-290.34% |
-293.57% |
0.00% |
-412.87% |
0.00% |
0.00% |
-363.81% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-33.18% |
-32.87% |
-31.66% |
-20.51% |
-20.46% |
-10.78% |
-10.26% |
0.02% |
0.38% |
| Return on Assets (ROA) |
|
0.00% |
-32.66% |
-32.50% |
-31.58% |
-20.62% |
-20.32% |
-10.93% |
-10.61% |
-0.70% |
-0.92% |
| Return on Common Equity (ROCE) |
|
0.00% |
149.26% |
-5.25% |
-49.90% |
-23.99% |
-4.74% |
18.45% |
80.24% |
11.69% |
17.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
26.35% |
-31.21% |
-64.61% |
-130.69% |
358.31% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-37 |
-27 |
-41 |
-50 |
-51 |
-71 |
-38 |
-35 |
0.20 |
-0.24 |
| NOPAT Margin |
|
-29.18% |
-18.53% |
-15.69% |
-8.74% |
-4.04% |
-3.62% |
-1.92% |
-1.64% |
0.01% |
-0.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-30.28% |
-12.60% |
-18.02% |
-13.91% |
-16.75% |
-15.63% |
-19.61% |
-6.32% |
-5.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
113.05% |
95.49% |
-0.30% |
0.31% |
| Cost of Revenue to Revenue |
|
98.95% |
96.36% |
98.30% |
95.82% |
95.54% |
95.00% |
93.79% |
94.32% |
94.24% |
94.24% |
| SG&A Expenses to Revenue |
|
6.96% |
5.57% |
5.53% |
3.13% |
1.56% |
1.67% |
1.52% |
1.50% |
0.49% |
0.55% |
| 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 |
|
42.74% |
30.11% |
24.12% |
16.67% |
10.23% |
10.17% |
8.96% |
8.02% |
5.74% |
5.78% |
| Earnings before Interest and Taxes (EBIT) |
|
-52 |
-39 |
-56 |
-72 |
-71 |
-98 |
-54 |
-48 |
0.08 |
1.31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-51 |
-37 |
-55 |
-71 |
-69 |
-94 |
-48 |
-45 |
2.41 |
3.01 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.25 |
9.84 |
20.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.25 |
9.95 |
21.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.80 |
0.68 |
0.17 |
1.93 |
0.90 |
0.30 |
0.26 |
0.12 |
0.05 |
0.25 |
| 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 |
18.81 |
0.00 |
41.13 |
0.00 |
24.82 |
0.00 |
0.00 |
61.68 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.76 |
0.00 |
1.78 |
0.85 |
0.32 |
0.28 |
0.16 |
0.10 |
0.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
82.15 |
170.65 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,367.00 |
390.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
975.72 |
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 |
5.49 |
30.11 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
286.05 |
0.00 |
0.00 |
15.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.17 |
0.31 |
0.28 |
1.22 |
0.42 |
0.88 |
| 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 |
|
0.00 |
-0.84 |
-0.89 |
-0.86 |
-0.95 |
-0.95 |
-0.95 |
-1.17 |
-1.06 |
-1.32 |
| Leverage Ratio |
|
0.00 |
1.36 |
1.29 |
1.58 |
2.21 |
2.84 |
4.39 |
7.06 |
8.97 |
8.41 |
| Compound Leverage Factor |
|
0.00 |
1.34 |
1.28 |
1.57 |
2.22 |
2.82 |
4.45 |
7.30 |
-304.19 |
-20.60 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
10.94% |
14.70% |
23.43% |
21.64% |
55.05% |
29.72% |
46.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
10.94% |
14.70% |
23.43% |
21.64% |
55.05% |
29.72% |
46.67% |
| 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% |
268.29% |
-0.04% |
-0.31% |
62.39% |
92.21% |
128.48% |
139.95% |
188.91% |
227.99% |
| Common Equity to Total Capital |
|
0.00% |
-168.29% |
100.04% |
89.37% |
22.91% |
-15.64% |
-50.12% |
-95.00% |
-118.63% |
-174.66% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.19 |
-0.51 |
-0.43 |
-0.54 |
-1.06 |
9.16 |
8.92 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
1.23 |
3.08 |
1.15 |
2.26 |
1.05 |
-20.33 |
-20.15 |
| 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 |
-0.28 |
-0.69 |
-0.58 |
-0.69 |
-1.38 |
108.79 |
-112.77 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
1.74 |
4.19 |
1.53 |
2.87 |
1.38 |
-241.49 |
254.65 |
| 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 |
|
0.00 |
1.11 |
0.57 |
5.80 |
4.24 |
3.17 |
3.07 |
3.21 |
3.54 |
4.24 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
268.29% |
87.51% |
-0.16% |
47.28% |
91.78% |
138.43% |
207.09% |
286.95% |
327.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.63 |
4.79 |
1.92 |
1.76 |
1.32 |
1.19 |
1.07 |
1.13 |
1.09 |
| Quick Ratio |
|
0.00 |
2.39 |
3.61 |
0.87 |
1.02 |
0.63 |
0.52 |
0.46 |
0.41 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-41 |
-42 |
-59 |
-17 |
-105 |
1.91 |
-40 |
-12 |
33 |
| Operating Cash Flow to CapEx |
|
-7,667.12% |
-3,031.77% |
-2,391.70% |
-2,581.14% |
-460.66% |
-1,106.10% |
-76.19% |
-5,471.54% |
1,784.25% |
2,726.98% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-4,867.69 |
0.00 |
-112.94 |
-12.77 |
-121.98 |
0.98 |
-14.09 |
-3.01 |
6.47 |
| Operating Cash Flow to Interest Expense |
|
-517.50 |
-3,716.06 |
0.00 |
-141.46 |
-13.24 |
-125.52 |
-1.72 |
-22.21 |
9.28 |
3.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-524.25 |
-3,838.63 |
0.00 |
-146.94 |
-16.12 |
-136.86 |
-3.98 |
-22.61 |
8.76 |
3.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.26 |
1.52 |
2.49 |
3.62 |
4.07 |
3.93 |
4.49 |
4.83 |
5.16 |
| Accounts Receivable Turnover |
|
0.00 |
47.04 |
71.33 |
83.90 |
73.24 |
44.04 |
29.17 |
28.74 |
29.85 |
38.31 |
| Inventory Turnover |
|
0.00 |
6.42 |
9.68 |
10.82 |
12.84 |
12.61 |
9.35 |
9.52 |
9.54 |
10.17 |
| Fixed Asset Turnover |
|
0.00 |
56.35 |
93.38 |
156.77 |
230.13 |
202.33 |
199.72 |
354.80 |
422.28 |
477.14 |
| Accounts Payable Turnover |
|
0.00 |
7.22 |
10.11 |
11.48 |
10.53 |
9.84 |
7.87 |
8.28 |
8.09 |
8.07 |
| Days Sales Outstanding (DSO) |
|
0.00 |
7.76 |
5.12 |
4.35 |
4.98 |
8.29 |
12.51 |
12.70 |
12.23 |
9.53 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
56.87 |
37.70 |
33.74 |
28.42 |
28.95 |
39.05 |
38.34 |
38.28 |
35.90 |
| Days Payable Outstanding (DPO) |
|
0.00 |
50.59 |
36.11 |
31.78 |
34.65 |
37.09 |
46.40 |
44.08 |
45.11 |
45.22 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
14.04 |
6.71 |
6.30 |
-1.25 |
0.14 |
5.16 |
6.96 |
5.40 |
0.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
14 |
15 |
25 |
-9.07 |
25 |
-14 |
-8.66 |
3.21 |
-30 |
| Invested Capital Turnover |
|
0.00 |
21.35 |
17.78 |
28.36 |
162.74 |
238.14 |
346.34 |
-184.77 |
-723.16 |
-134.39 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
14 |
1.65 |
9.13 |
-34 |
35 |
-40 |
5.46 |
12 |
-33 |
| Enterprise Value (EV) |
|
0.00 |
259 |
-119 |
1,011 |
1,077 |
631 |
548 |
332 |
198 |
513 |
| Market Capitalization |
|
100 |
100 |
44 |
1,098 |
1,141 |
579 |
502 |
259 |
107 |
443 |
| Book Value per Share |
|
$0.00 |
($2.02) |
$1.79 |
$0.34 |
$0.17 |
($0.08) |
($0.18) |
($0.25) |
($0.26) |
($0.29) |
| Tangible Book Value per Share |
|
$0.00 |
($2.03) |
$1.79 |
$0.34 |
$0.16 |
($0.08) |
($0.18) |
($0.25) |
($0.26) |
($0.29) |
| Total Capital |
|
0.00 |
86 |
178 |
125 |
240 |
174 |
120 |
87 |
74 |
57 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
14 |
35 |
41 |
26 |
48 |
22 |
27 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-72 |
-163 |
-87 |
-214 |
-108 |
-108 |
-48 |
-49 |
-61 |
| Capital Expenditures (CapEx) |
|
0.73 |
1.03 |
2.09 |
2.85 |
3.90 |
9.77 |
4.41 |
1.15 |
2.02 |
0.62 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
10 |
13 |
15 |
-23 |
-1.85 |
-34 |
-21 |
-6.89 |
-36 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
81 |
174 |
115 |
226 |
146 |
100 |
74 |
64 |
51 |
| Net Working Capital (NWC) |
|
0.00 |
81 |
174 |
102 |
191 |
105 |
74 |
27 |
42 |
24 |
| Net Nonoperating Expense (NNE) |
|
16 |
11 |
15 |
22 |
21 |
27 |
17 |
15 |
3.05 |
2.98 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-72 |
-163 |
-87 |
-214 |
-108 |
-108 |
-48 |
-49 |
-61 |
| Total Depreciation and Amortization (D&A) |
|
1.73 |
2.27 |
1.64 |
1.68 |
2.16 |
4.27 |
5.92 |
3.07 |
2.32 |
1.69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
7.10% |
4.82% |
2.67% |
-1.79% |
-0.10% |
-1.72% |
-0.99% |
-0.35% |
-2.01% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
55.17% |
66.77% |
20.32% |
17.95% |
7.50% |
5.10% |
3.52% |
3.25% |
2.86% |
| Net Working Capital to Revenue |
|
0.00% |
55.17% |
66.77% |
17.91% |
15.15% |
5.41% |
3.78% |
1.26% |
2.13% |
1.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.56) |
($0.44) |
($2.77) |
($4.04) |
($25.00) |
($23.30) |
$0.00 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
326.18M |
328.24M |
330.71M |
165.87M |
16.66M |
16.86M |
0.00 |
174.03M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.56) |
($0.44) |
($2.77) |
($4.04) |
($25.00) |
($23.30) |
$0.00 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
326.18M |
328.24M |
330.71M |
165.87M |
16.66M |
16.86M |
0.00 |
174.03M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.56) |
($0.44) |
($2.77) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
99.45M |
163.67M |
164.79M |
332.30M |
33.41M |
34.21M |
0.00 |
351.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-37 |
-27 |
-41 |
-50 |
-51 |
-71 |
-38 |
-35 |
0.20 |
-0.24 |
| Normalized NOPAT Margin |
|
-29.18% |
-18.53% |
-15.69% |
-8.74% |
-4.04% |
-3.62% |
-1.92% |
-1.64% |
0.01% |
-0.01% |
| Pre Tax Income Margin |
|
-41.59% |
-25.99% |
-21.39% |
-12.70% |
-5.69% |
-5.00% |
-2.78% |
-2.36% |
-0.14% |
-0.18% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-486.02 |
-4,605.44 |
0.00 |
-138.88 |
-52.69 |
-113.94 |
-27.58 |
-16.97 |
0.02 |
0.26 |
| NOPAT to Interest Expense |
|
-339.54 |
-3,233.19 |
0.00 |
-95.38 |
-37.58 |
-81.91 |
-19.32 |
-12.17 |
0.05 |
-0.05 |
| EBIT Less CapEx to Interest Expense |
|
-492.77 |
-4,728.01 |
0.00 |
-144.36 |
-55.57 |
-125.29 |
-29.84 |
-17.38 |
-0.50 |
0.14 |
| NOPAT Less CapEx to Interest Expense |
|
-346.29 |
-3,355.76 |
0.00 |
-100.86 |
-40.45 |
-93.25 |
-21.58 |
-12.57 |
-0.47 |
-0.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-65.08% |
-8.28% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-4.58% |
-2.56% |
-0.95% |
0.00% |
0.00% |
-486.25% |
-22.27% |