| DEI Shares Outstanding |
|
57,150,000.00 |
57,973,000.00 |
63,072,000.00 |
68,985,000.00 |
76,735,000.00 |
9,073,000.00 |
11,505,000.00 |
11,554,000.00 |
11,666,000.00 |
11,814,000.00 |
16,072,000.00 |
| DEI Adjusted Shares Outstanding |
|
2,857,500.00 |
2,898,650.00 |
3,153,600.00 |
3,449,250.00 |
3,836,750.00 |
9,073,000.00 |
11,505,000.00 |
11,554,000.00 |
11,666,000.00 |
11,814,000.00 |
16,072,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.77 |
-3.70 |
-3.27 |
-2.48 |
-2.20 |
-2.95 |
-0.77 |
-0.70 |
-0.74 |
-0.70 |
-0.59 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
119.84% |
-493.65% |
5.46% |
16.57% |
-29.01% |
-235.81% |
69.13% |
7.91% |
-6.26% |
4.53% |
-16.53% |
| EBIT Growth |
|
104.30% |
-2,244.82% |
5.07% |
23.51% |
-19.84% |
-216.62% |
67.25% |
7.25% |
-6.00% |
4.00% |
-14.83% |
| NOPAT Growth |
|
18.51% |
-25.43% |
-8.37% |
2.87% |
7.14% |
-84.68% |
45.33% |
7.21% |
-10.23% |
4.78% |
-12.63% |
| Net Income Growth |
|
83.84% |
-387.89% |
3.92% |
16.90% |
1.62% |
-59.61% |
34.39% |
8.11% |
-5.94% |
3.43% |
-14.14% |
| EPS Growth |
|
66.67% |
-111.11% |
10.53% |
16.90% |
1.62% |
-1.70% |
66.11% |
13.58% |
-5.71% |
5.41% |
10.00% |
| Operating Cash Flow Growth |
|
1.92% |
-9.93% |
-15.65% |
1.54% |
12.51% |
2.02% |
-23.23% |
28.28% |
3.75% |
-11.38% |
-34.25% |
| Free Cash Flow Firm Growth |
|
111.29% |
-562.20% |
-12.63% |
32.70% |
54.61% |
-217.76% |
33.33% |
29.00% |
25.28% |
-49.26% |
-1.61% |
| Invested Capital Growth |
|
-93.66% |
833.90% |
106.42% |
13.24% |
-23.98% |
0.05% |
16.71% |
-4.03% |
-25.51% |
-0.74% |
-10.61% |
| 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 |
|
147.47% |
-9.68% |
-19.23% |
8.18% |
-7.80% |
-89.02% |
49.37% |
0.00% |
0.00% |
13.97% |
2.58% |
| EBIT Q/Q Growth |
|
107.91% |
-8.49% |
-12.26% |
9.67% |
-7.13% |
-84.71% |
47.25% |
0.00% |
0.00% |
12.84% |
2.67% |
| NOPAT Q/Q Growth |
|
14.98% |
0.60% |
2.53% |
-0.38% |
1.30% |
-85.63% |
47.19% |
0.00% |
0.00% |
13.11% |
2.79% |
| Net Income Q/Q Growth |
|
73.46% |
-7.34% |
-9.65% |
9.58% |
-7.14% |
7.48% |
-7.91% |
0.00% |
0.00% |
12.77% |
2.67% |
| EPS Q/Q Growth |
|
40.00% |
-11.76% |
-13.33% |
9.58% |
-7.14% |
-7.17% |
58.67% |
0.00% |
0.00% |
13.58% |
10.00% |
| Operating Cash Flow Q/Q Growth |
|
-5.08% |
-1.89% |
4.51% |
-47.67% |
21.36% |
-0.55% |
-6.75% |
12.35% |
-1.81% |
0.27% |
-2.67% |
| Free Cash Flow Firm Q/Q Growth |
|
115.08% |
-64.07% |
-566.65% |
10.29% |
42.17% |
-83.41% |
37.91% |
0.00% |
0.00% |
0.00% |
-3.51% |
| Invested Capital Q/Q Growth |
|
-95.80% |
-60.77% |
46.58% |
24.09% |
-5.13% |
-5.92% |
4.50% |
0.00% |
0.00% |
-9.85% |
-5.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.60% |
100.00% |
| Interest Burden Percent |
|
-486.95% |
110.77% |
112.11% |
121.81% |
100.00% |
50.41% |
101.00% |
0.00% |
100.01% |
100.00% |
100.00% |
| 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) |
|
0.00% |
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) |
|
-7.97% |
-39.12% |
-47.52% |
-45.09% |
-59.61% |
-83.11% |
-34.15% |
-30.60% |
-45.27% |
-63.00% |
-99.75% |
| Cash Return on Invested Capital (CROIC) |
|
54.52% |
-408.77% |
-166.35% |
-77.93% |
-37.84% |
-139.17% |
-85.60% |
-57.58% |
-50.35% |
-88.35% |
-95.16% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-7.97% |
-39.11% |
-47.51% |
-45.08% |
-59.60% |
-83.11% |
-34.15% |
-30.60% |
-45.27% |
-63.00% |
-99.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-6.92% |
-46.53% |
-50.71% |
-48.48% |
-79.47% |
-61.80% |
-29.49% |
-35.12% |
-57.77% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.94 |
-6.20 |
-6.72 |
-6.53 |
-6.06 |
-11 |
-6.12 |
-5.68 |
-6.26 |
-5.96 |
-6.71 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
11.68% |
-18.16% |
-24.30% |
-22.55% |
-49.03% |
-27.69% |
-15.79% |
-14.04% |
-20.96% |
-36.04% |
-86.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-52.00% |
-89.31% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
0.45 |
-9.68 |
-9.19 |
-7.03 |
-8.42 |
-27 |
-8.73 |
-8.10 |
-8.59 |
-8.24 |
-9.47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.93 |
-7.60 |
-7.18 |
-5.99 |
-7.73 |
-26 |
-8.01 |
-7.38 |
-7.84 |
-7.49 |
-8.72 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.11 |
4.03 |
4.19 |
1.72 |
1.74 |
3.12 |
1.78 |
0.94 |
0.90 |
1.77 |
2.99 |
| Price to Tangible Book Value (P/TBV) |
|
3.15 |
4.09 |
4.27 |
1.76 |
1.80 |
3.17 |
1.81 |
0.96 |
0.92 |
1.82 |
3.12 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
139.03 |
16.36 |
7.92 |
2.20 |
1.97 |
6.73 |
3.50 |
0.85 |
0.78 |
2.33 |
3.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 EBITDA (EV/EBITDA) |
|
34.93 |
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) |
|
149.31 |
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 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.24 |
0.19 |
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 |
|
-0.85 |
-0.91 |
-0.68 |
-0.48 |
-0.34 |
-0.50 |
-0.66 |
-0.65 |
-0.59 |
-0.49 |
-0.33 |
| Leverage Ratio |
|
1.61 |
1.47 |
1.47 |
1.20 |
1.13 |
1.15 |
1.05 |
1.01 |
1.06 |
1.13 |
1.14 |
| Compound Leverage Factor |
|
-7.86 |
1.63 |
1.65 |
1.46 |
1.13 |
0.58 |
1.06 |
0.00 |
1.06 |
1.13 |
1.14 |
| Debt to Total Capital |
|
0.00% |
19.19% |
16.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
19.19% |
16.30% |
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% |
0.01% |
0.02% |
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 |
|
99.99% |
80.79% |
83.69% |
99.97% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.72 |
-0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
2.46 |
1.55 |
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 |
-0.88 |
-0.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
3.01 |
1.66 |
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 |
|
3.95 |
1.32 |
3.10 |
13.50 |
-7.78 |
9.62 |
85.78 |
23.85 |
-8.02 |
-8.03 |
-16.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.02% |
0.02% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
52.73 |
3.62 |
3.28 |
8.30 |
0.99 |
6.49 |
59.30 |
34.92 |
15.81 |
3.66 |
1.28 |
| Quick Ratio |
|
52.37 |
3.58 |
3.24 |
8.03 |
0.90 |
6.36 |
58.43 |
34.07 |
15.25 |
3.53 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.22 |
-10 |
-12 |
-7.76 |
-3.52 |
-11 |
-7.47 |
-5.30 |
-3.96 |
-5.91 |
-6.01 |
| Operating Cash Flow to CapEx |
|
-91.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,440.13% |
-1,816.34% |
-3,737.38% |
-4,033.92% |
-14,884.28% |
| Free Cash Flow to Firm to Interest Expense |
|
0.84 |
-9.83 |
-10.36 |
-5.06 |
0.00 |
-119.56 |
-87.42 |
-1,034.69 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-2.34 |
-6.55 |
-7.09 |
-5.07 |
0.00 |
-71.16 |
-96.18 |
-1,149.96 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.90 |
-6.55 |
-7.09 |
-4.91 |
0.00 |
-71.07 |
-98.97 |
-1,213.27 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.48 |
4.53 |
9.35 |
11 |
8.05 |
8.05 |
9.39 |
9.02 |
6.72 |
6.67 |
5.96 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-7.16 |
4.04 |
4.82 |
1.24 |
-2.54 |
0.00 |
1.35 |
-0.38 |
-2.30 |
-0.05 |
-0.71 |
| Enterprise Value (EV) |
|
67 |
74 |
74 |
23 |
16 |
54 |
33 |
7.66 |
5.27 |
16 |
21 |
| Market Capitalization |
|
99 |
93 |
85 |
30 |
18 |
68 |
53 |
22 |
13 |
20 |
23 |
| Book Value per Share |
|
$0.56 |
$0.40 |
$0.32 |
$0.26 |
$0.14 |
$2.40 |
$2.60 |
$2.00 |
$1.27 |
$0.97 |
$0.47 |
| Tangible Book Value per Share |
|
$0.55 |
$0.39 |
$0.32 |
$0.25 |
$0.13 |
$2.36 |
$2.57 |
$1.97 |
$1.25 |
$0.94 |
$0.45 |
| Total Capital |
|
32 |
29 |
24 |
18 |
11 |
22 |
30 |
23 |
15 |
11 |
7.52 |
| Total Debt |
|
0.00 |
5.47 |
3.96 |
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 |
|
-31 |
-19 |
-11 |
-7.08 |
-2.56 |
-14 |
-21 |
-14 |
-8.15 |
-4.80 |
-1.56 |
| Capital Expenditures (CapEx) |
|
6.76 |
0.00 |
0.00 |
-0.24 |
-0.07 |
-0.01 |
0.24 |
0.32 |
0.15 |
0.16 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.39 |
-1.05 |
-0.52 |
-0.64 |
-2.58 |
-1.88 |
-0.04 |
-0.06 |
-0.24 |
-1.19 |
-1.19 |
| Debt-free Net Working Capital (DFNWC) |
|
31 |
23 |
15 |
6.44 |
-0.02 |
12 |
20 |
14 |
7.91 |
3.61 |
0.36 |
| Net Working Capital (NWC) |
|
31 |
18 |
11 |
6.44 |
-0.02 |
12 |
20 |
14 |
7.91 |
3.61 |
0.36 |
| Net Nonoperating Expense (NNE) |
|
-2.75 |
4.52 |
3.58 |
2.04 |
2.36 |
2.25 |
2.70 |
2.43 |
2.33 |
2.33 |
2.75 |
| Net Nonoperating Obligations (NNO) |
|
-31 |
-19 |
-11 |
-7.08 |
-2.56 |
-14 |
-21 |
-14 |
-8.15 |
-4.80 |
-1.56 |
| Total Depreciation and Amortization (D&A) |
|
1.48 |
2.09 |
2.01 |
1.04 |
0.70 |
0.72 |
0.72 |
0.72 |
0.75 |
0.76 |
0.74 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.80) |
($3.80) |
($3.40) |
($2.60) |
($2.40) |
($2.39) |
($0.81) |
($0.70) |
($0.74) |
($0.70) |
($0.63) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.83M |
2.88M |
3.01M |
3.25M |
3.84M |
0.00 |
10.90M |
11.53M |
11.63M |
11.87M |
15.12M |
| Adjusted Diluted Earnings per Share |
|
($1.80) |
($3.80) |
($3.40) |
($2.60) |
($2.40) |
($2.39) |
($0.81) |
($0.70) |
($0.74) |
($0.70) |
($0.63) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.96M |
2.88M |
3.01M |
3.25M |
3.84M |
0.00 |
10.90M |
11.53M |
11.63M |
11.87M |
15.12M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.40) |
($2.39) |
($0.81) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.86M |
2.91M |
3.17M |
162.30K |
3.59M |
5.62M |
10.90M |
0.00 |
0.00 |
14.68M |
17.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.94 |
-6.20 |
-6.72 |
-6.53 |
-6.06 |
-11 |
-6.12 |
-5.68 |
-6.26 |
-5.96 |
-6.71 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.17 |
-9.29 |
-8.26 |
-4.58 |
0.00 |
-284.76 |
-102.27 |
-1,581.44 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.87 |
-5.95 |
-6.04 |
-4.26 |
0.00 |
-119.52 |
-71.67 |
-1,108.63 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-2.38 |
-9.29 |
-8.26 |
-4.43 |
0.00 |
-284.67 |
-105.07 |
-1,644.76 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.42 |
-5.95 |
-6.04 |
-4.10 |
0.00 |
-119.42 |
-74.46 |
-1,171.94 |
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% |