| DEI Shares Outstanding |
|
80,642,527.00 |
80,642,527.00 |
82,529,549.00 |
82,814,000.00 |
96,647,450.00 |
- |
99,083,838.00 |
99,178,286.00 |
112,499,395.00 |
123,877,111.00 |
| DEI Adjusted Shares Outstanding |
|
80,642,527.00 |
80,642,527.00 |
82,529,549.00 |
82,814,000.00 |
96,647,450.00 |
- |
99,083,838.00 |
99,178,286.00 |
112,499,395.00 |
123,877,111.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.58 |
-1.05 |
-0.56 |
-0.44 |
-0.45 |
- |
-0.39 |
-0.57 |
-0.36 |
-0.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-4.94% |
-9.71% |
27.40% |
0.71% |
27.59% |
8.21% |
-11.03% |
-9.47% |
| EBITDA Growth |
|
0.00% |
0.00% |
40.35% |
52.83% |
11.82% |
33.41% |
26.34% |
-90.92% |
10.79% |
25.96% |
| EBIT Growth |
|
0.00% |
0.00% |
26.67% |
41.21% |
3.82% |
28.06% |
21.95% |
-68.63% |
11.48% |
19.99% |
| NOPAT Growth |
|
0.00% |
0.00% |
33.06% |
26.75% |
1.62% |
18.87% |
15.32% |
-52.02% |
12.92% |
11.31% |
| Net Income Growth |
|
0.00% |
0.00% |
21.50% |
25.30% |
5.90% |
63.86% |
17.17% |
-55.01% |
6.83% |
14.60% |
| EPS Growth |
|
0.00% |
0.00% |
23.29% |
36.67% |
26.32% |
75.00% |
35.71% |
-31.58% |
28.57% |
41.67% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-186.48% |
6.13% |
31.71% |
30.92% |
-27.76% |
26.66% |
-18.32% |
47.26% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-105.89% |
-100.00% |
-98.70% |
70.65% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.64% |
-0.84% |
-9.70% |
-7.74% |
-3.95% |
| Revenue Q/Q Growth |
|
-24.84% |
15.85% |
7.52% |
-3.56% |
6.05% |
-8.42% |
36.21% |
-18.21% |
-12.80% |
0.00% |
| EBITDA Q/Q Growth |
|
29.73% |
30.56% |
-48.23% |
34.78% |
-31.35% |
48.65% |
-63.98% |
-71.84% |
38.62% |
0.00% |
| EBIT Q/Q Growth |
|
21.08% |
14.27% |
-19.69% |
27.40% |
-29.11% |
35.88% |
-29.86% |
-56.86% |
32.23% |
0.00% |
| NOPAT Q/Q Growth |
|
8.83% |
-10.59% |
15.92% |
13.60% |
-22.46% |
8.80% |
12.25% |
-55.10% |
29.85% |
0.00% |
| Net Income Q/Q Growth |
|
4.49% |
-81.98% |
45.19% |
21.59% |
-20.32% |
30.12% |
-25.63% |
-46.74% |
27.68% |
0.00% |
| EPS Q/Q Growth |
|
5.00% |
-82.46% |
46.15% |
32.14% |
-10.53% |
38.10% |
-38.46% |
-38.89% |
40.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-4.82% |
13.74% |
-39.40% |
25.51% |
23.75% |
12.74% |
-157.80% |
57.24% |
-23.01% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.76% |
3.05% |
-99.54% |
-1,325.59% |
99.95% |
50,830.38% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-0.21% |
-0.62% |
-4.29% |
-2.36% |
6.11% |
-9.45% |
-2.42% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
98.56% |
92.92% |
86.10% |
93.01% |
95.39% |
91.89% |
91.05% |
95.56% |
92.68% |
82.66% |
| EBITDA Margin |
|
-191.12% |
-114.55% |
-157.92% |
-106.81% |
-132.28% |
-75.74% |
-91.18% |
-188.44% |
-132.64% |
-74.57% |
| Operating Margin |
|
-249.42% |
-238.11% |
-186.19% |
-166.81% |
-192.61% |
-191.82% |
-123.58% |
-234.34% |
-188.53% |
-121.07% |
| EBIT Margin |
|
-243.49% |
-180.18% |
-200.57% |
-150.99% |
-183.82% |
-128.69% |
-122.70% |
-235.30% |
-182.89% |
-108.45% |
| Profit (Net Income) Margin |
|
-322.40% |
-506.44% |
-258.16% |
-209.90% |
-238.13% |
-181.71% |
-167.59% |
-300.68% |
-249.38% |
-158.11% |
| Tax Burden Percent |
|
102.92% |
213.27% |
101.86% |
102.33% |
100.80% |
98.97% |
100.43% |
102.26% |
100.00% |
100.00% |
| Interest Burden Percent |
|
128.66% |
131.80% |
126.37% |
135.86% |
128.52% |
142.67% |
136.01% |
124.96% |
136.35% |
145.79% |
| 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) |
|
0.00% |
697.85% |
116.89% |
163.22% |
123.38% |
89.97% |
69.26% |
102.73% |
81.41% |
0.00% |
| 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) |
|
0.00% |
-29.64% |
-44.69% |
-27.11% |
-37.24% |
-26.94% |
-32.05% |
-52.43% |
-43.06% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
-83.31% |
-57.52% |
-37.68% |
-48.24% |
-38.04% |
-43.78% |
-67.00% |
-58.72% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
697.85% |
116.89% |
163.22% |
123.38% |
89.97% |
69.26% |
102.73% |
81.41% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
116.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-25 |
-28 |
-24 |
-20 |
-25 |
-23 |
-20 |
-31 |
-22 |
-18 |
| NOPAT Margin |
|
-174.60% |
-166.67% |
-130.33% |
-116.76% |
-134.83% |
-134.27% |
-86.51% |
-164.04% |
-131.97% |
-84.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-34.05% |
-37.84% |
-17.37% |
-23.83% |
-5.26% |
-18.41% |
-15.29% |
-13.80% |
-15.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
78.79% |
28.97% |
112.96% |
43.10% |
25.51% |
16.02% |
36.48% |
17.63% |
17.55% |
| Cost of Revenue to Revenue |
|
1.44% |
7.08% |
13.90% |
6.99% |
4.61% |
8.11% |
8.95% |
4.44% |
7.32% |
17.34% |
| SG&A Expenses to Revenue |
|
66.40% |
67.27% |
66.64% |
58.81% |
54.17% |
56.91% |
43.22% |
46.83% |
50.68% |
47.46% |
| R&D to Revenue |
|
186.85% |
180.64% |
142.55% |
139.55% |
176.03% |
160.27% |
125.59% |
159.72% |
163.16% |
95.33% |
| Operating Expenses to Revenue |
|
347.99% |
330.86% |
272.29% |
259.82% |
288.00% |
283.71% |
214.63% |
329.90% |
281.21% |
203.74% |
| Earnings before Interest and Taxes (EBIT) |
|
-35 |
-30 |
-36 |
-26 |
-34 |
-22 |
-28 |
-44 |
-30 |
-23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
-19 |
-29 |
-19 |
-24 |
-13 |
-21 |
-36 |
-22 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.92 |
5.40 |
3.92 |
4.31 |
2.72 |
1.84 |
3.44 |
5.98 |
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) |
|
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) |
|
0.00 |
0.00 |
3.62 |
1.12 |
2.04 |
0.78 |
0.78 |
1.50 |
4.39 |
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 |
27.70 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.76 |
-0.58 |
-0.86 |
-0.66 |
-0.56 |
-0.48 |
-0.57 |
-0.48 |
-0.53 |
| Long-Term Debt to Equity |
|
0.00 |
-0.76 |
-0.58 |
-0.86 |
-0.66 |
-0.56 |
-0.48 |
-0.57 |
-0.48 |
-0.51 |
| Financial Leverage |
|
0.00 |
1.13 |
0.63 |
1.42 |
0.93 |
0.87 |
0.47 |
1.02 |
0.68 |
0.43 |
| Leverage Ratio |
|
0.00 |
-12.29 |
-1.58 |
-2.82 |
-2.03 |
-1.93 |
-1.34 |
-2.10 |
-1.56 |
-1.24 |
| Compound Leverage Factor |
|
0.00 |
-16.20 |
-2.00 |
-3.84 |
-2.61 |
-2.75 |
-1.82 |
-2.62 |
-2.12 |
-1.81 |
| Debt to Total Capital |
|
0.00% |
-317.38% |
-139.43% |
-631.62% |
-197.71% |
-127.66% |
-91.50% |
-135.13% |
-93.68% |
-114.87% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.60% |
| Long-Term Debt to Total Capital |
|
0.00% |
-317.38% |
-139.43% |
-631.62% |
-197.71% |
-127.66% |
-91.50% |
-135.13% |
-93.68% |
-110.27% |
| 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 |
|
0.00% |
417.38% |
239.43% |
731.62% |
297.71% |
227.66% |
191.50% |
235.13% |
193.68% |
214.87% |
| Debt to EBITDA |
|
0.00 |
-0.84 |
-0.99 |
-1.21 |
-1.26 |
-1.32 |
-1.44 |
-1.21 |
-1.25 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
1.25 |
1.06 |
1.99 |
1.76 |
1.60 |
1.02 |
1.58 |
1.30 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.84 |
-0.99 |
-1.21 |
-1.26 |
-1.32 |
-1.44 |
-1.21 |
-1.25 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.97 |
-1.08 |
-1.17 |
-1.18 |
-1.24 |
-1.30 |
-1.16 |
-1.21 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.44 |
1.17 |
1.92 |
1.65 |
1.50 |
0.92 |
1.52 |
1.26 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.97 |
-1.08 |
-1.17 |
-1.18 |
-1.24 |
-1.30 |
-1.16 |
-1.21 |
0.00 |
| Altman Z-Score |
|
0.00 |
-4.29 |
-5.12 |
-4.12 |
-4.72 |
-5.43 |
-6.89 |
-5.88 |
-6.51 |
-6.86 |
| 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 |
|
0.00 |
4.97 |
4.61 |
6.17 |
4.92 |
3.82 |
4.46 |
4.93 |
4.63 |
4.09 |
| Quick Ratio |
|
0.00 |
4.49 |
4.09 |
5.60 |
4.41 |
3.37 |
3.92 |
4.50 |
4.15 |
3.87 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
293 |
298 |
307 |
1.41 |
-17 |
-0.01 |
4.01 |
-5.06 |
| Operating Cash Flow to CapEx |
|
-5,548.11% |
-9,673.70% |
-8,304.14% |
-109,483.33% |
-11,593.98% |
-24,280.00% |
-21,338.64% |
0.00% |
0.00% |
-92,843.75% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
23.44 |
23.51 |
23.42 |
0.12 |
-1.41 |
0.00 |
0.30 |
-0.41 |
| Operating Cash Flow to Interest Expense |
|
-2.86 |
-2.45 |
-3.53 |
-2.59 |
-1.91 |
-1.83 |
-4.61 |
-1.85 |
-2.21 |
-2.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.91 |
-2.48 |
-3.57 |
-2.59 |
-1.93 |
-1.84 |
-4.63 |
-1.85 |
-2.21 |
-2.41 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.16 |
0.22 |
0.18 |
0.20 |
0.21 |
0.26 |
0.22 |
0.24 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
1.42 |
2.96 |
2.92 |
2.94 |
3.11 |
2.76 |
3.15 |
3.20 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.18 |
0.32 |
0.34 |
0.36 |
0.34 |
0.33 |
0.31 |
0.32 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
15.50 |
11.86 |
12.17 |
12.36 |
13.24 |
13.86 |
28.17 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.18 |
0.35 |
0.48 |
0.40 |
0.35 |
0.37 |
0.50 |
0.49 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
257.53 |
123.33 |
125.05 |
124.03 |
117.22 |
132.27 |
115.89 |
113.92 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
2,038.60 |
1,158.74 |
1,082.11 |
1,017.22 |
1,060.33 |
1,109.73 |
1,174.86 |
1,138.17 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
2,014.79 |
1,036.91 |
762.77 |
909.62 |
1,030.70 |
992.37 |
724.58 |
750.39 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
281.34 |
245.17 |
444.39 |
231.62 |
146.85 |
249.63 |
566.17 |
501.71 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-316 |
-316 |
-318 |
-332 |
-340 |
-319 |
-349 |
-358 |
-332 |
| Invested Capital Turnover |
|
0.00 |
-0.22 |
-0.43 |
-0.42 |
-0.43 |
-0.22 |
-0.24 |
-0.23 |
-0.22 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
-316 |
-318 |
-332 |
-24 |
-2.67 |
-31 |
-26 |
-13 |
| Enterprise Value (EV) |
|
0.00 |
-34 |
249 |
75 |
144 |
55 |
59 |
116 |
330 |
349 |
| Market Capitalization |
|
72 |
134 |
371 |
262 |
304 |
192 |
140 |
266 |
450 |
465 |
| Book Value per Share |
|
$0.00 |
($1.84) |
($2.36) |
($1.59) |
($1.78) |
($2.10) |
($2.40) |
($2.01) |
($2.12) |
($1.40) |
| Tangible Book Value per Share |
|
$0.00 |
($1.84) |
($2.36) |
($1.59) |
($1.78) |
($2.10) |
($2.40) |
($2.01) |
($2.12) |
($1.40) |
| Total Capital |
|
0.00 |
-36 |
-81 |
-18 |
-58 |
-89 |
-124 |
-85 |
-123 |
-101 |
| Total Debt |
|
0.00 |
113 |
113 |
114 |
114 |
114 |
114 |
114 |
115 |
116 |
| Total Long-Term Debt |
|
0.00 |
113 |
113 |
114 |
114 |
114 |
114 |
114 |
115 |
111 |
| Net Debt |
|
0.00 |
-168 |
-122 |
-187 |
-160 |
-137 |
-81 |
-150 |
-120 |
-115 |
| Capital Expenditures (CapEx) |
|
0.66 |
0.33 |
0.53 |
0.03 |
0.22 |
0.09 |
0.26 |
0.00 |
0.00 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-9.98 |
-7.06 |
-2.39 |
-8.95 |
-24 |
5.49 |
-10 |
-9.63 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
269 |
227 |
298 |
265 |
227 |
200 |
254 |
225 |
214 |
| Net Working Capital (NWC) |
|
0.00 |
269 |
227 |
298 |
265 |
227 |
200 |
254 |
225 |
209 |
| Net Nonoperating Expense (NNE) |
|
21 |
57 |
23 |
16 |
19 |
8.02 |
19 |
26 |
19 |
15 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-168 |
-122 |
-187 |
-160 |
-137 |
-81 |
-150 |
-120 |
-115 |
| Total Depreciation and Amortization (D&A) |
|
7.59 |
11 |
7.70 |
7.69 |
9.52 |
8.96 |
7.26 |
8.83 |
8.26 |
7.06 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-14.34% |
-10.29% |
-3.58% |
-12.65% |
-33.80% |
7.25% |
-13.47% |
-12.81% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
386.18% |
331.13% |
446.06% |
375.19% |
320.34% |
264.05% |
329.02% |
299.31% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
386.18% |
331.13% |
446.06% |
375.19% |
320.34% |
264.05% |
329.02% |
299.31% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.04) |
($0.56) |
($0.38) |
($0.42) |
($0.26) |
($0.36) |
($0.50) |
($0.30) |
($0.21) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
81.71M |
82.55M |
95.69M |
104.82M |
97.16M |
107.20M |
113.74M |
136.45M |
154.14M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.04) |
($0.56) |
($0.38) |
($0.42) |
($0.26) |
($0.36) |
($0.50) |
($0.30) |
($0.21) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
81.71M |
82.55M |
95.69M |
104.82M |
97.16M |
107.20M |
113.74M |
136.45M |
154.14M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
82.53M |
82.81M |
96.65M |
96.69M |
99.08M |
99.18M |
112.50M |
123.88M |
127.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-28 |
-24 |
-20 |
-25 |
-23 |
-20 |
-22 |
-21 |
-18 |
| Normalized NOPAT Margin |
|
-174.60% |
-166.67% |
-130.33% |
-116.76% |
-134.83% |
-134.27% |
-86.51% |
-115.39% |
-130.36% |
-84.75% |
| Pre Tax Income Margin |
|
-313.27% |
-237.47% |
-253.45% |
-205.13% |
-236.24% |
-183.61% |
-166.88% |
-294.03% |
-249.38% |
-158.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.75 |
-2.34 |
-2.90 |
-2.07 |
-2.59 |
-1.83 |
-2.31 |
-3.41 |
-2.24 |
-1.83 |
| NOPAT to Interest Expense |
|
-1.97 |
-2.17 |
-1.88 |
-1.60 |
-1.90 |
-1.91 |
-1.63 |
-2.38 |
-1.62 |
-1.43 |
| EBIT Less CapEx to Interest Expense |
|
-2.81 |
-2.37 |
-2.94 |
-2.08 |
-2.60 |
-1.83 |
-2.33 |
-3.41 |
-2.24 |
-1.83 |
| NOPAT Less CapEx to Interest Expense |
|
-2.03 |
-2.19 |
-1.93 |
-1.61 |
-1.91 |
-1.91 |
-1.65 |
-2.38 |
-1.62 |
-1.43 |
| 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% |