| DEI Shares Outstanding |
|
132,994,201.00 |
130,091,977.00 |
130,091,977.00 |
130,178,377.00 |
130,241,995.00 |
130,251,685.00 |
260,503,370.00 |
260,503,370.00 |
260,503,370.00 |
260,503,370.00 |
260,503,370.00 |
| DEI Adjusted Shares Outstanding |
|
13,299,420.00 |
13,009,198.00 |
13,009,198.00 |
13,017,838.00 |
13,024,199.00 |
13,025,168.00 |
26,050,337.00 |
26,050,337.00 |
26,050,337.00 |
260,503,370.00 |
260,503,370.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.90 |
-2.89 |
-3.35 |
-2.63 |
-3.38 |
-3.66 |
-1.64 |
-2.73 |
-1.61 |
-0.16 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.82% |
-30.48% |
-22.16% |
-45.29% |
2.50% |
20.44% |
122.16% |
-9.98% |
10.35% |
-30.51% |
25.19% |
| EBITDA Growth |
|
-49.03% |
-106.39% |
-481.59% |
-93.47% |
-78.84% |
-7.71% |
-26.70% |
-51.47% |
47.81% |
-9.51% |
66.65% |
| EBIT Growth |
|
-71.69% |
-318.13% |
-30.83% |
-18.81% |
-63.98% |
-11.84% |
-27.86% |
-44.18% |
40.40% |
-6.57% |
44.34% |
| NOPAT Growth |
|
-103.84% |
-2,665.35% |
-34.45% |
-33.98% |
-44.15% |
22.59% |
-47.98% |
-5.85% |
14.34% |
-11.80% |
48.71% |
| Net Income Growth |
|
-162.41% |
-214.91% |
-15.33% |
13.91% |
-33.94% |
-22.93% |
-31.99% |
-35.94% |
32.92% |
-19.44% |
39.27% |
| EPS Growth |
|
-163.04% |
-244.83% |
-9.50% |
-26.03% |
-53.62% |
-20.52% |
-22.50% |
-35.94% |
32.92% |
-0.69% |
95.56% |
| Operating Cash Flow Growth |
|
66.18% |
58.01% |
136.64% |
-236.94% |
-399.33% |
-26.00% |
-59.55% |
44.28% |
-23.94% |
-39.94% |
47.04% |
| Free Cash Flow Firm Growth |
|
-125.35% |
276.45% |
-143.21% |
-305.98% |
-25.98% |
34.09% |
-39.12% |
121.03% |
-129.33% |
-419.26% |
-2.88% |
| Invested Capital Growth |
|
24.52% |
-41.35% |
11.65% |
77.04% |
53.07% |
21.81% |
24.40% |
-12.84% |
-5.27% |
1.84% |
6.13% |
| 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 |
|
42.69% |
37.03% |
29.61% |
10.35% |
-7.98% |
5.87% |
-11.72% |
-32.22% |
-14.26% |
-20.62% |
5.61% |
| EBITDA Margin |
|
35.77% |
-3.29% |
-24.56% |
-86.87% |
-151.57% |
-135.55% |
-77.30% |
-130.08% |
-61.52% |
-96.93% |
-25.83% |
| Operating Margin |
|
-0.93% |
-37.06% |
-64.01% |
-156.76% |
-220.45% |
-141.70% |
-94.38% |
-110.98% |
-86.15% |
-138.60% |
-56.78% |
| EBIT Margin |
|
10.08% |
-31.64% |
-53.18% |
-115.48% |
-184.74% |
-171.56% |
-98.74% |
-158.15% |
-85.42% |
-130.99% |
-58.24% |
| Profit (Net Income) Margin |
|
-12.86% |
-58.25% |
-86.32% |
-135.83% |
-177.50% |
-181.17% |
-107.64% |
-162.54% |
-98.81% |
-169.83% |
-82.39% |
| Tax Burden Percent |
|
1,508.93% |
129.56% |
112.52% |
115.12% |
90.03% |
91.48% |
98.76% |
91.56% |
95.58% |
97.39% |
101.62% |
| Interest Burden Percent |
|
-8.45% |
142.12% |
144.25% |
102.17% |
106.72% |
115.44% |
110.38% |
112.25% |
121.03% |
133.13% |
139.22% |
| Effective Tax Rate |
|
0.00% |
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) |
|
-0.25% |
-7.83% |
-13.45% |
-12.33% |
-10.99% |
-6.34% |
-7.61% |
-7.77% |
-7.34% |
-8.35% |
-4.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
141.90% |
-119.83% |
-702.37% |
-194.14% |
-17.66% |
-19.34% |
-19.73% |
-25.69% |
-15.59% |
-18.51% |
-11.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.51% |
-11.42% |
-12.93% |
-3.18% |
-5.80% |
-13.06% |
-12.90% |
-23.08% |
-20.45% |
-29.85% |
-18.20% |
| Return on Equity (ROE) |
|
-4.75% |
-19.25% |
-26.38% |
-15.51% |
-16.79% |
-19.40% |
-20.51% |
-30.85% |
-27.79% |
-38.20% |
-22.32% |
| Cash Return on Invested Capital (CROIC) |
|
-22.09% |
44.29% |
-24.46% |
-67.94% |
-52.93% |
-26.00% |
-29.36% |
5.95% |
-1.92% |
-10.18% |
-10.07% |
| Operating Return on Assets (OROA) |
|
1.85% |
-4.09% |
-5.43% |
-5.35% |
-8.19% |
-8.19% |
-8.37% |
-11.74% |
-7.50% |
-7.77% |
-4.13% |
| Return on Assets (ROA) |
|
-2.36% |
-7.53% |
-8.81% |
-6.29% |
-7.87% |
-8.65% |
-9.12% |
-12.06% |
-8.68% |
-10.07% |
-5.84% |
| Return on Common Equity (ROCE) |
|
-4.69% |
-18.48% |
-24.65% |
-6.60% |
-1.28% |
3.62% |
8.13% |
20.71% |
29.38% |
49.93% |
28.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.70% |
-22.73% |
-30.59% |
-59.28% |
286.80% |
60.94% |
38.15% |
41.26% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.61 |
-17 |
-23 |
-30 |
-44 |
-34 |
-50 |
-53 |
-46 |
-51 |
-26 |
| NOPAT Margin |
|
-0.65% |
-25.94% |
-44.81% |
-109.73% |
-154.32% |
-99.19% |
-66.07% |
-77.69% |
-60.31% |
-97.02% |
-39.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
-142.15% |
112.00% |
688.92% |
181.81% |
6.68% |
13.00% |
12.12% |
17.92% |
8.25% |
10.16% |
7.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-7.35% |
-6.78% |
-6.97% |
-3.46% |
| Cost of Revenue to Revenue |
|
57.31% |
62.97% |
70.39% |
89.65% |
107.98% |
94.13% |
111.73% |
132.00% |
114.26% |
120.62% |
94.39% |
| SG&A Expenses to Revenue |
|
39.87% |
60.65% |
84.98% |
164.26% |
174.11% |
143.75% |
82.67% |
78.77% |
71.90% |
117.98% |
57.58% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
43.62% |
74.09% |
93.62% |
167.11% |
212.47% |
147.56% |
82.67% |
78.77% |
71.90% |
117.98% |
62.39% |
| Earnings before Interest and Taxes (EBIT) |
|
9.46 |
-21 |
-27 |
-32 |
-53 |
-59 |
-75 |
-108 |
-65 |
-69 |
-38 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
-2.15 |
-12 |
-24 |
-43 |
-46 |
-59 |
-89 |
-47 |
-51 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.03 |
1.22 |
1.01 |
2.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.06 |
1.24 |
1.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.32 |
3.12 |
2.84 |
5.56 |
4.06 |
3.47 |
1.14 |
2.08 |
1.26 |
0.89 |
5.09 |
| 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 |
0.00 |
| Dividend Yield |
|
20.45% |
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% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
1.27 |
0.70 |
1.18 |
1.28 |
1.37 |
1.41 |
1.64 |
1.65 |
1.58 |
1.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.49 |
3.11 |
2.47 |
13.46 |
21.67 |
23.62 |
13.58 |
15.32 |
13.21 |
18.55 |
19.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.96 |
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) |
|
24.69 |
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 |
30.58 |
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 |
2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
25.74 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.06 |
0.90 |
1.21 |
0.41 |
0.86 |
0.88 |
0.90 |
1.48 |
1.74 |
2.30 |
1.86 |
| Long-Term Debt to Equity |
|
0.42 |
0.38 |
0.51 |
0.22 |
0.68 |
0.82 |
0.79 |
1.23 |
1.14 |
1.67 |
1.33 |
| Financial Leverage |
|
-0.03 |
0.10 |
0.02 |
0.02 |
0.33 |
0.68 |
0.65 |
0.90 |
1.31 |
1.61 |
1.61 |
| Leverage Ratio |
|
2.01 |
2.56 |
2.99 |
2.46 |
2.13 |
2.24 |
2.25 |
2.56 |
3.20 |
3.79 |
3.82 |
| Compound Leverage Factor |
|
-0.17 |
3.63 |
4.32 |
2.52 |
2.28 |
2.59 |
2.48 |
2.87 |
3.87 |
5.05 |
5.32 |
| Debt to Total Capital |
|
51.44% |
47.45% |
54.81% |
29.21% |
46.17% |
46.86% |
47.46% |
59.68% |
63.48% |
69.73% |
65.07% |
| Short-Term Debt to Total Capital |
|
31.05% |
27.52% |
31.59% |
13.72% |
9.36% |
3.30% |
5.73% |
10.25% |
21.79% |
19.32% |
18.52% |
| Long-Term Debt to Total Capital |
|
20.38% |
19.93% |
23.22% |
15.49% |
36.81% |
43.56% |
41.72% |
49.43% |
41.69% |
50.40% |
46.55% |
| 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 |
|
1.43% |
2.80% |
3.60% |
57.18% |
57.33% |
67.82% |
78.78% |
77.60% |
80.89% |
72.94% |
74.64% |
| Common Equity to Total Capital |
|
47.13% |
49.75% |
41.59% |
13.62% |
-3.50% |
-14.67% |
-26.24% |
-37.28% |
-44.36% |
-42.67% |
-39.71% |
| Debt to EBITDA |
|
6.89 |
-74.35 |
-15.14 |
-5.66 |
-5.39 |
-7.00 |
-6.60 |
-4.85 |
-9.18 |
-10.01 |
-28.98 |
| Net Debt to EBITDA |
|
0.29 |
4.61 |
2.52 |
1.97 |
-4.93 |
-4.73 |
-5.14 |
-3.88 |
-7.72 |
-7.75 |
-22.92 |
| Long-Term Debt to EBITDA |
|
2.73 |
-31.23 |
-6.41 |
-3.00 |
-4.30 |
-6.51 |
-5.80 |
-4.02 |
-6.03 |
-7.24 |
-20.73 |
| Debt to NOPAT |
|
-377.75 |
-9.42 |
-8.30 |
-4.48 |
-5.29 |
-9.57 |
-7.72 |
-8.12 |
-9.37 |
-10.00 |
-18.83 |
| Net Debt to NOPAT |
|
-15.91 |
0.58 |
1.38 |
1.56 |
-4.84 |
-6.47 |
-6.01 |
-6.49 |
-7.87 |
-7.74 |
-14.89 |
| Long-Term Debt to NOPAT |
|
-149.70 |
-3.96 |
-3.52 |
-2.38 |
-4.22 |
-8.90 |
-6.79 |
-6.72 |
-6.15 |
-7.23 |
-13.47 |
| Altman Z-Score |
|
0.49 |
0.25 |
-0.20 |
-0.12 |
-0.71 |
-0.64 |
-0.86 |
-1.14 |
-1.27 |
-1.26 |
-0.91 |
| Noncontrolling Interest Sharing Ratio |
|
1.35% |
4.01% |
6.56% |
57.47% |
92.35% |
118.67% |
139.63% |
167.14% |
205.73% |
230.70% |
226.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.00 |
1.26 |
1.00 |
1.41 |
0.45 |
1.32 |
0.73 |
0.68 |
0.32 |
0.46 |
0.48 |
| Quick Ratio |
|
0.57 |
0.46 |
0.22 |
0.66 |
0.29 |
0.85 |
0.36 |
0.26 |
0.07 |
0.19 |
0.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-54 |
96 |
-41 |
-168 |
-212 |
-140 |
-194 |
41 |
-12 |
-62 |
-64 |
| Operating Cash Flow to CapEx |
|
-96.81% |
-111.55% |
44.66% |
-5.92% |
-30.93% |
-45.55% |
-65.62% |
-57.31% |
-239.59% |
-99.27% |
-240.83% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.97 |
7.48 |
-3.00 |
-24.97 |
-51.38 |
-11.15 |
-16.77 |
2.34 |
-0.51 |
-2.35 |
-2.94 |
| Operating Cash Flow to Interest Expense |
|
-1.95 |
-0.87 |
0.30 |
-0.83 |
-6.81 |
-2.82 |
-4.87 |
-1.80 |
-1.67 |
-2.06 |
-1.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.96 |
-1.66 |
-0.37 |
-14.93 |
-28.81 |
-9.02 |
-12.29 |
-4.94 |
-2.37 |
-4.13 |
-1.88 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.18 |
0.13 |
0.10 |
0.05 |
0.04 |
0.05 |
0.08 |
0.07 |
0.09 |
0.06 |
0.07 |
| Accounts Receivable Turnover |
|
2.48 |
2.16 |
2.14 |
1.69 |
2.45 |
3.05 |
4.77 |
3.52 |
5.18 |
6.06 |
9.90 |
| Inventory Turnover |
|
100.23 |
56.96 |
39.43 |
34.29 |
55.32 |
16.36 |
18.31 |
9.91 |
9.62 |
12.36 |
11.15 |
| Fixed Asset Turnover |
|
0.72 |
0.52 |
0.44 |
0.19 |
0.13 |
0.10 |
0.17 |
0.14 |
0.16 |
0.10 |
0.13 |
| Accounts Payable Turnover |
|
49.15 |
197.89 |
72.05 |
33.40 |
31.07 |
15.93 |
8.98 |
4.85 |
4.38 |
2.79 |
2.80 |
| Days Sales Outstanding (DSO) |
|
147.47 |
168.98 |
170.45 |
216.03 |
148.86 |
119.64 |
76.57 |
103.65 |
70.50 |
60.24 |
36.88 |
| Days Inventory Outstanding (DIO) |
|
3.64 |
6.41 |
9.26 |
10.64 |
6.60 |
22.31 |
19.94 |
36.84 |
37.95 |
29.52 |
32.75 |
| Days Payable Outstanding (DPO) |
|
7.43 |
1.84 |
5.07 |
10.93 |
11.75 |
22.91 |
40.63 |
75.31 |
83.31 |
130.93 |
130.28 |
| Cash Conversion Cycle (CCC) |
|
143.68 |
173.54 |
174.64 |
215.75 |
143.71 |
119.04 |
55.88 |
65.18 |
25.14 |
-41.17 |
-60.65 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
273 |
160 |
179 |
316 |
484 |
589 |
733 |
639 |
605 |
617 |
654 |
| Invested Capital Turnover |
|
0.38 |
0.30 |
0.30 |
0.11 |
0.07 |
0.06 |
0.12 |
0.10 |
0.12 |
0.09 |
0.10 |
| Increase / (Decrease) in Invested Capital |
|
54 |
-113 |
19 |
138 |
168 |
106 |
144 |
-94 |
-34 |
11 |
38 |
| Enterprise Value (EV) |
|
234 |
203 |
125 |
374 |
617 |
810 |
1,035 |
1,051 |
1,000 |
976 |
1,290 |
| Market Capitalization |
|
218 |
204 |
144 |
154 |
116 |
119 |
87 |
142 |
96 |
47 |
335 |
| Book Value per Share |
|
$1.57 |
$1.26 |
$1.10 |
$0.49 |
($0.14) |
($0.78) |
($1.65) |
($1.04) |
($1.15) |
($1.20) |
($1.15) |
| Tangible Book Value per Share |
|
$1.52 |
$1.24 |
$1.09 |
($0.21) |
($0.95) |
($1.65) |
($3.14) |
($1.55) |
($1.63) |
($1.65) |
($1.61) |
| Total Capital |
|
449 |
336 |
345 |
468 |
504 |
695 |
819 |
725 |
674 |
732 |
757 |
| Total Debt |
|
231 |
159 |
189 |
137 |
233 |
326 |
389 |
433 |
428 |
511 |
493 |
| Total Long-Term Debt |
|
92 |
67 |
80 |
72 |
185 |
303 |
342 |
358 |
281 |
369 |
353 |
| Net Debt |
|
9.74 |
-9.89 |
-31 |
-48 |
213 |
220 |
303 |
346 |
359 |
395 |
390 |
| Capital Expenditures (CapEx) |
|
28 |
10 |
9.19 |
95 |
91 |
78 |
86 |
55 |
16 |
55 |
12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-44 |
17 |
4.79 |
-11 |
-13 |
-4.02 |
-12 |
-1.19 |
-54 |
-66 |
-47 |
| Debt-free Net Working Capital (DFNWC) |
|
139 |
127 |
109 |
116 |
-2.37 |
48 |
12 |
22 |
-41 |
-15 |
-4.49 |
| Net Working Capital (NWC) |
|
-0.93 |
35 |
0.45 |
52 |
-50 |
25 |
-35 |
-52 |
-188 |
-156 |
-145 |
| Net Nonoperating Expense (NNE) |
|
11 |
21 |
21 |
7.25 |
6.60 |
28 |
32 |
58 |
29 |
38 |
28 |
| Net Nonoperating Obligations (NNO) |
|
54 |
-17 |
23 |
-15 |
213 |
220 |
303 |
347 |
359 |
395 |
390 |
| Total Depreciation and Amortization (D&A) |
|
24 |
18 |
15 |
7.95 |
9.45 |
12 |
16 |
19 |
18 |
18 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-47.17% |
26.67% |
9.44% |
-40.71% |
-45.79% |
-11.73% |
-16.36% |
-1.73% |
-71.16% |
-125.09% |
-71.69% |
| Debt-free Net Working Capital to Revenue |
|
147.72% |
195.32% |
215.22% |
418.56% |
-8.33% |
140.24% |
16.33% |
31.95% |
-54.34% |
-28.31% |
-6.83% |
| Net Working Capital to Revenue |
|
-0.99% |
53.58% |
0.90% |
187.76% |
-173.91% |
73.49% |
-45.31% |
-76.40% |
-248.27% |
-297.27% |
-219.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($0.29) |
($0.34) |
($0.40) |
($0.61) |
($0.78) |
($0.98) |
($5.40) |
($3.20) |
($0.04) |
($0.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
134.55M |
130.63M |
130.09M |
130.18M |
130.24M |
130.25M |
260.50M |
13.11M |
13.11M |
131.05M |
131.05M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($0.29) |
($0.34) |
($0.40) |
($0.61) |
($0.78) |
($0.98) |
($5.40) |
($3.20) |
($0.04) |
($0.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
134.55M |
130.63M |
130.09M |
130.18M |
130.24M |
130.25M |
260.50M |
13.11M |
13.11M |
131.05M |
131.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.34) |
($0.40) |
($0.61) |
($0.78) |
($0.98) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
132.99M |
130.09M |
130.09M |
130.10M |
130.24M |
131.05M |
131.05M |
26.05M |
26.05M |
260.50M |
260.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.85 |
-11 |
-20 |
-30 |
-36 |
-33 |
-50 |
-53 |
-46 |
-51 |
-24 |
| Normalized NOPAT Margin |
|
1.97% |
-16.54% |
-38.76% |
-107.74% |
-127.47% |
-96.52% |
-66.07% |
-77.69% |
-60.31% |
-97.02% |
-36.38% |
| Pre Tax Income Margin |
|
-0.85% |
-44.96% |
-76.71% |
-117.99% |
-197.15% |
-198.04% |
-108.99% |
-177.53% |
-103.39% |
-174.39% |
-81.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.69 |
-1.61 |
-1.96 |
-4.77 |
-12.77 |
-4.70 |
-6.50 |
-6.22 |
-2.77 |
-2.60 |
-1.76 |
| NOPAT to Interest Expense |
|
-0.04 |
-1.32 |
-1.65 |
-4.53 |
-10.67 |
-2.72 |
-4.35 |
-3.05 |
-1.96 |
-1.93 |
-1.20 |
| EBIT Less CapEx to Interest Expense |
|
-1.32 |
-2.40 |
-2.62 |
-18.86 |
-34.78 |
-10.90 |
-13.92 |
-9.36 |
-3.47 |
-4.68 |
-2.31 |
| NOPAT Less CapEx to Interest Expense |
|
-2.06 |
-2.11 |
-2.31 |
-18.62 |
-32.67 |
-8.92 |
-11.77 |
-6.20 |
-2.65 |
-4.00 |
-1.75 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-107.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-24.88% |
-118.49% |
-50.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |