| DEI Shares Outstanding |
|
30,319,846.00 |
30,701,001.00 |
31,237,326.00 |
30,990,448.00 |
30,994,891.00 |
12,802,690.00 |
13,277,739.00 |
29,784,852.00 |
2,334,340.00 |
2,663,980.00 |
2,672,943.00 |
| DEI Adjusted Shares Outstanding |
|
40,115.00 |
40,619.00 |
41,329.00 |
41,002.00 |
41,008.00 |
1,600,336.00 |
1,659,717.00 |
3,723,107.00 |
2,334,340.00 |
2,663,980.00 |
2,672,943.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-393.49 |
-486.59 |
-558.28 |
-588.07 |
-533.80 |
-25.60 |
-23.78 |
-12.33 |
-45.38 |
-52.77 |
-7.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
827.25% |
80.08% |
22.64% |
6.88% |
13.03% |
-10.83% |
11.64% |
-8.85% |
-2.02% |
-1.82% |
-29.71% |
| EBITDA Growth |
|
179.67% |
260.57% |
25.72% |
5.22% |
47.43% |
-66.66% |
-57.47% |
-10.06% |
-1,929.08% |
-72.68% |
107.63% |
| EBIT Growth |
|
-89.95% |
-2.35% |
4.86% |
6.83% |
50.45% |
-291.08% |
6.80% |
-32.61% |
-222.80% |
-39.09% |
95.12% |
| NOPAT Growth |
|
-89.95% |
-2.35% |
4.67% |
7.02% |
50.45% |
-305.18% |
9.83% |
-32.17% |
-223.26% |
-39.16% |
103.63% |
| Net Income Growth |
|
-142.14% |
-25.21% |
-16.74% |
-4.50% |
9.22% |
-87.13% |
3.65% |
-16.29% |
-130.79% |
-32.73% |
84.93% |
| EPS Growth |
|
40.00% |
-12.28% |
-15.63% |
-4.50% |
9.22% |
-87.13% |
3.65% |
-16.29% |
-78.90% |
-18.79% |
85.28% |
| Operating Cash Flow Growth |
|
-4.61% |
179.48% |
-44.72% |
-410.25% |
77.36% |
-747.04% |
41.70% |
93.86% |
-1,423.66% |
46.00% |
-93.87% |
| Free Cash Flow Firm Growth |
|
0.00% |
-55.92% |
104.04% |
-253.10% |
-352.93% |
107.02% |
165.77% |
-54.22% |
350.61% |
262.10% |
0.86% |
| Invested Capital Growth |
|
63.95% |
61.87% |
-2.78% |
1.37% |
10.66% |
-2.75% |
-3.83% |
-3.52% |
-13.02% |
-31.91% |
-25.91% |
| Revenue Q/Q Growth |
|
29.56% |
15.36% |
0.31% |
2.32% |
3.04% |
-11.85% |
30.12% |
-13.42% |
-1.29% |
-0.79% |
-16.27% |
| EBITDA Q/Q Growth |
|
573.19% |
42.29% |
-12.12% |
10.63% |
5.92% |
-55.29% |
156.84% |
-43.83% |
-1,048.31% |
38.40% |
-43.02% |
| EBIT Q/Q Growth |
|
8.45% |
-2.65% |
-8.65% |
17.08% |
-4.79% |
-78.74% |
46.35% |
-64.27% |
-273.74% |
35.55% |
-658.08% |
| NOPAT Q/Q Growth |
|
8.45% |
-2.65% |
-8.86% |
18.22% |
-4.79% |
-85.18% |
39.77% |
-31.41% |
-273.36% |
35.50% |
92.60% |
| Net Income Q/Q Growth |
|
-0.03% |
-8.40% |
-6.75% |
7.35% |
-7.55% |
-32.00% |
24.56% |
-16.07% |
-151.27% |
32.35% |
-0.22% |
| EPS Q/Q Growth |
|
-160.64% |
-16.36% |
-7.25% |
7.35% |
-7.55% |
-32.00% |
24.56% |
-16.07% |
-158.25% |
30.63% |
-0.48% |
| Operating Cash Flow Q/Q Growth |
|
56.08% |
68.01% |
-73.60% |
-21.21% |
52.02% |
-89.48% |
33.31% |
-82.02% |
4.53% |
-2,266.27% |
35.74% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-47.84% |
-95.44% |
92.43% |
22.34% |
-44.88% |
101.92% |
-99.04% |
-66.51% |
-12.51% |
4.48% |
| Invested Capital Q/Q Growth |
|
-18.20% |
-0.99% |
49.62% |
2.81% |
-0.47% |
-0.85% |
-51.70% |
-10.83% |
-10.25% |
-1.72% |
-3.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
52.49% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
13.62% |
27.27% |
27.96% |
27.53% |
35.90% |
13.42% |
5.11% |
5.04% |
-94.18% |
-165.65% |
17.99% |
| Operating Margin |
|
-46.95% |
-26.69% |
-20.75% |
-18.05% |
-7.91% |
-35.95% |
-29.03% |
-42.10% |
-138.90% |
-196.87% |
10.17% |
| EBIT Margin |
|
-46.95% |
-26.69% |
-20.70% |
-18.05% |
-7.91% |
-34.70% |
-28.97% |
-42.14% |
-138.84% |
-196.69% |
-13.66% |
| Profit (Net Income) Margin |
|
-59.71% |
-41.52% |
-39.52% |
-38.64% |
-31.04% |
-65.13% |
-56.20% |
-71.71% |
-168.91% |
-228.34% |
-48.98% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.09% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
127.17% |
155.57% |
190.88% |
214.10% |
392.29% |
187.71% |
193.86% |
170.16% |
121.66% |
116.09% |
358.43% |
| 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) |
|
-2.45% |
-1.54% |
-1.21% |
-1.13% |
-0.53% |
-2.07% |
-1.93% |
-2.64% |
-9.30% |
-16.56% |
0.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.91% |
-136.35% |
-8.82% |
-8.04% |
-6.38% |
-8.95% |
-8.65% |
-9.80% |
-21.06% |
-32.16% |
-7.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.60% |
-1.94% |
-3.31% |
-4.08% |
-4.54% |
-8.15% |
-8.85% |
-11.00% |
-29.47% |
-74.04% |
-29.05% |
| Return on Equity (ROE) |
|
-3.05% |
-3.48% |
-4.52% |
-5.21% |
-5.07% |
-10.21% |
-10.77% |
-13.65% |
-38.77% |
-90.59% |
-28.19% |
| Cash Return on Invested Capital (CROIC) |
|
-50.91% |
-48.80% |
1.62% |
-2.49% |
-10.65% |
0.72% |
1.98% |
0.94% |
4.62% |
21.41% |
30.61% |
| Operating Return on Assets (OROA) |
|
-2.10% |
-1.69% |
-1.58% |
-1.47% |
-0.67% |
-2.48% |
-2.41% |
-3.34% |
-11.73% |
-20.16% |
-1.24% |
| Return on Assets (ROA) |
|
-2.66% |
-2.64% |
-3.01% |
-3.14% |
-2.61% |
-4.65% |
-4.68% |
-5.69% |
-14.27% |
-23.41% |
-4.45% |
| Return on Common Equity (ROCE) |
|
-3.05% |
-3.48% |
-4.52% |
-5.21% |
-5.07% |
-10.16% |
-10.54% |
-12.98% |
-37.32% |
-90.59% |
-28.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-2.65% |
-3.66% |
-4.79% |
-5.43% |
-5.21% |
-10.85% |
-11.64% |
-15.24% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.69 |
-8.89 |
-8.48 |
-7.88 |
-3.91 |
-16 |
-14 |
-19 |
-61 |
-85 |
3.08 |
| NOPAT Margin |
|
-32.87% |
-18.68% |
-14.52% |
-12.63% |
-5.54% |
-25.16% |
-20.32% |
-29.47% |
-97.23% |
-137.81% |
7.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.37% |
134.81% |
7.62% |
6.91% |
5.85% |
6.88% |
6.72% |
7.16% |
11.76% |
15.60% |
8.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-2.62% |
-9.79% |
-19.54% |
0.98% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
47.51% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
13.75% |
10.36% |
13.85% |
14.36% |
9.00% |
12.04% |
12.40% |
19.52% |
14.95% |
14.97% |
19.11% |
| 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 |
|
146.95% |
126.69% |
120.75% |
118.05% |
107.91% |
135.95% |
81.52% |
142.10% |
238.90% |
296.43% |
89.83% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-13 |
-12 |
-11 |
-5.58 |
-22 |
-20 |
-27 |
-87 |
-121 |
-5.91 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.60 |
13 |
16 |
17 |
25 |
8.44 |
3.59 |
3.23 |
-59 |
-102 |
7.78 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
0.41 |
0.09 |
0.08 |
0.26 |
0.34 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.55 |
0.12 |
0.11 |
0.34 |
0.37 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.55 |
1.97 |
0.41 |
0.30 |
0.37 |
0.51 |
| 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% |
0.64% |
3.84% |
22.60% |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.63 |
0.72 |
0.61 |
0.66 |
0.85 |
0.86 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.56 |
7.49 |
6.69 |
6.44 |
5.72 |
6.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.35 |
146.54 |
132.52 |
0.00 |
0.00 |
34.05 |
| 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 |
86.07 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
86.09 |
35.82 |
63.65 |
13.32 |
3.21 |
2.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.04 |
0.41 |
0.54 |
0.71 |
0.99 |
1.09 |
1.15 |
1.24 |
1.77 |
4.07 |
3.87 |
| Long-Term Debt to Equity |
|
0.04 |
0.41 |
0.54 |
0.71 |
0.98 |
1.08 |
1.15 |
1.24 |
1.77 |
4.07 |
3.86 |
| Financial Leverage |
|
-0.31 |
0.01 |
0.38 |
0.51 |
0.71 |
0.91 |
1.02 |
1.12 |
1.40 |
2.30 |
3.81 |
| Leverage Ratio |
|
1.15 |
1.32 |
1.50 |
1.66 |
1.94 |
2.20 |
2.30 |
2.40 |
2.72 |
3.87 |
6.33 |
| Compound Leverage Factor |
|
1.46 |
2.05 |
2.87 |
3.55 |
7.60 |
4.13 |
4.46 |
4.08 |
3.31 |
4.49 |
22.70 |
| Debt to Total Capital |
|
4.28% |
28.93% |
34.91% |
41.38% |
49.65% |
52.04% |
53.49% |
55.26% |
63.89% |
80.29% |
79.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
0.43% |
0.21% |
0.00% |
0.00% |
0.00% |
0.21% |
| Long-Term Debt to Total Capital |
|
4.28% |
28.93% |
34.91% |
41.38% |
49.49% |
51.61% |
53.29% |
55.26% |
63.89% |
80.29% |
79.28% |
| 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% |
0.50% |
1.61% |
2.85% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
95.72% |
71.07% |
65.09% |
58.62% |
50.35% |
47.46% |
44.90% |
41.89% |
36.11% |
19.71% |
20.51% |
| Debt to EBITDA |
|
7.40 |
16.93 |
15.82 |
18.23 |
16.38 |
49.04 |
112.51 |
123.00 |
-6.73 |
-3.42 |
32.24 |
| Net Debt to EBITDA |
|
-43.34 |
13.26 |
12.93 |
15.04 |
14.07 |
44.30 |
104.59 |
118.01 |
-6.52 |
-3.23 |
31.20 |
| Long-Term Debt to EBITDA |
|
7.40 |
16.93 |
15.82 |
18.23 |
16.32 |
48.64 |
112.07 |
123.00 |
-6.73 |
-3.42 |
32.15 |
| Debt to NOPAT |
|
-3.07 |
-24.72 |
-30.46 |
-39.72 |
-106.16 |
-26.16 |
-28.30 |
-21.06 |
-6.52 |
-4.11 |
81.49 |
| Net Debt to NOPAT |
|
17.96 |
-19.36 |
-24.89 |
-32.77 |
-91.23 |
-23.63 |
-26.31 |
-20.20 |
-6.31 |
-3.88 |
78.87 |
| Long-Term Debt to NOPAT |
|
-3.07 |
-24.72 |
-30.46 |
-39.72 |
-105.82 |
-25.94 |
-28.19 |
-21.06 |
-6.52 |
-4.11 |
81.28 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.33 |
-0.38 |
-0.70 |
-1.32 |
-2.40 |
-2.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.50% |
2.21% |
4.86% |
3.75% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
38.93 |
9.22 |
5.69 |
5.78 |
8.00 |
3.56 |
2.55 |
1.28 |
1.12 |
1.58 |
0.58 |
| Quick Ratio |
|
37.37 |
7.24 |
3.47 |
4.31 |
6.12 |
2.08 |
0.79 |
0.54 |
0.31 |
0.64 |
0.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-180 |
-281 |
11 |
-17 |
-79 |
5.53 |
15 |
6.72 |
30 |
110 |
111 |
| Operating Cash Flow to CapEx |
|
-3.03% |
4.31% |
21.07% |
-78.78% |
-20.79% |
-361.60% |
-234.55% |
-8.75% |
0.00% |
0.00% |
-1,024.17% |
| Free Cash Flow to Firm to Interest Expense |
|
-50.74 |
-37.98 |
1.01 |
-1.31 |
-4.59 |
0.29 |
0.77 |
0.36 |
1.61 |
5.63 |
7.24 |
| Operating Cash Flow to Interest Expense |
|
-1.46 |
0.56 |
0.20 |
-0.53 |
-0.09 |
-0.71 |
-0.41 |
-0.03 |
-0.39 |
-0.21 |
-0.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-49.63 |
-12.39 |
-0.76 |
-1.21 |
-0.54 |
-0.91 |
-0.59 |
-0.32 |
-0.39 |
2.87 |
-0.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.06 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.10 |
0.09 |
| 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 |
|
0.08 |
0.09 |
0.10 |
0.11 |
0.12 |
0.10 |
0.11 |
0.11 |
0.11 |
0.14 |
0.13 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.43 |
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 |
82.31 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-82.31 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
440 |
712 |
693 |
702 |
777 |
756 |
727 |
701 |
610 |
415 |
308 |
| Invested Capital Turnover |
|
0.07 |
0.08 |
0.08 |
0.09 |
0.10 |
0.08 |
0.09 |
0.09 |
0.10 |
0.12 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
172 |
272 |
-20 |
9.51 |
75 |
-21 |
-29 |
-26 |
-91 |
-195 |
-108 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
476 |
526 |
428 |
404 |
352 |
265 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98 |
138 |
26 |
19 |
23 |
22 |
| Book Value per Share |
|
$19.66 |
$17.60 |
$15.41 |
$14.32 |
$13.57 |
$29.49 |
$25.53 |
$20.22 |
$96.30 |
$32.13 |
$24.23 |
| Tangible Book Value per Share |
|
$17.01 |
$14.03 |
$12.02 |
$10.98 |
$10.24 |
$21.83 |
$18.94 |
$15.39 |
$71.91 |
$24.97 |
$22.21 |
| Total Capital |
|
623 |
760 |
740 |
757 |
835 |
796 |
755 |
719 |
623 |
434 |
316 |
| Total Debt |
|
27 |
220 |
258 |
313 |
415 |
414 |
404 |
397 |
398 |
349 |
251 |
| Total Long-Term Debt |
|
27 |
220 |
258 |
313 |
413 |
411 |
402 |
397 |
398 |
349 |
250 |
| Net Debt |
|
-156 |
172 |
211 |
258 |
356 |
374 |
375 |
381 |
385 |
330 |
243 |
| Capital Expenditures (CapEx) |
|
171 |
96 |
11 |
8.99 |
7.71 |
3.76 |
3.38 |
5.56 |
-0.07 |
-60 |
0.76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2.75 |
6.44 |
6.32 |
-1.67 |
1.57 |
1.48 |
-3.96 |
-11 |
-11 |
-10 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
185 |
54 |
54 |
53 |
60 |
41 |
24 |
4.74 |
2.00 |
8.87 |
-7.52 |
| Net Working Capital (NWC) |
|
185 |
54 |
54 |
53 |
59 |
38 |
23 |
4.74 |
2.00 |
8.87 |
-8.17 |
| Net Nonoperating Expense (NNE) |
|
7.10 |
11 |
15 |
16 |
18 |
25 |
25 |
27 |
45 |
56 |
24 |
| Net Nonoperating Obligations (NNO) |
|
-156 |
172 |
211 |
258 |
356 |
374 |
375 |
379 |
385 |
330 |
243 |
| Total Depreciation and Amortization (D&A) |
|
16 |
26 |
28 |
28 |
31 |
30 |
24 |
30 |
28 |
19 |
14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.39% |
13.52% |
10.82% |
-2.67% |
2.22% |
2.35% |
-5.64% |
-17.77% |
-17.23% |
-16.35% |
-35.98% |
| Debt-free Net Working Capital to Revenue |
|
701.49% |
113.66% |
91.69% |
85.15% |
84.88% |
65.94% |
34.85% |
7.41% |
3.19% |
14.40% |
-17.38% |
| Net Working Capital to Revenue |
|
701.49% |
113.66% |
91.69% |
85.15% |
83.00% |
60.53% |
32.64% |
7.41% |
3.19% |
14.40% |
-18.89% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($430.82) |
($483.73) |
$0.00 |
($581.99) |
($536.64) |
($25.68) |
($24.40) |
($26.59) |
($47.57) |
($56.51) |
($8.32) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
40.45K |
40.67K |
0.00 |
41.00K |
41.01K |
1.60M |
1.62M |
1.73M |
2.23M |
2.49M |
2.55M |
| Adjusted Diluted Earnings per Share |
|
($430.82) |
($483.73) |
$0.00 |
($581.99) |
($536.64) |
($25.68) |
($24.40) |
($26.59) |
($47.57) |
($56.51) |
($8.32) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
40.45K |
40.67K |
0.00 |
41.00K |
41.01K |
1.60M |
1.62M |
1.73M |
2.23M |
2.49M |
2.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
($430.82) |
($483.73) |
$0.00 |
($581.99) |
($536.64) |
($25.68) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
36.52K |
40.58K |
0.00 |
41.32K |
40.99K |
1.60M |
1.67M |
2.30M |
2.40M |
2.63M |
2.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.48 |
-6.31 |
-8.47 |
-7.59 |
-3.84 |
-13 |
-7.32 |
-13 |
-10 |
-5.79 |
25 |
| Normalized NOPAT Margin |
|
-16.94% |
-13.25% |
-14.51% |
-12.16% |
-5.44% |
-20.85% |
-10.43% |
-19.86% |
-16.38% |
-9.40% |
57.13% |
| Pre Tax Income Margin |
|
-59.71% |
-41.52% |
-39.52% |
-38.64% |
-31.04% |
-65.13% |
-56.15% |
-71.71% |
-168.91% |
-228.34% |
-48.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.49 |
-1.72 |
-1.08 |
-0.85 |
-0.33 |
-1.14 |
-1.07 |
-1.43 |
-4.62 |
-6.21 |
-0.39 |
| NOPAT to Interest Expense |
|
-2.44 |
-1.20 |
-0.76 |
-0.59 |
-0.23 |
-0.83 |
-0.75 |
-1.00 |
-3.23 |
-4.35 |
0.20 |
| EBIT Less CapEx to Interest Expense |
|
-51.66 |
-14.67 |
-2.04 |
-1.52 |
-0.77 |
-1.34 |
-1.24 |
-1.72 |
-4.61 |
-3.14 |
-0.44 |
| NOPAT Less CapEx to Interest Expense |
|
-50.62 |
-14.15 |
-1.72 |
-1.27 |
-0.68 |
-1.02 |
-0.92 |
-1.29 |
-3.23 |
-1.28 |
0.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-126.63% |
-128.06% |
-122.56% |
-31.00% |
0.00% |
-1.57% |
-13.58% |
-5.99% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-337.84% |
-191.25% |
-154.36% |
-73.59% |
0.00% |
-1.57% |
-14.05% |
-5.99% |
0.00% |
-0.16% |
0.00% |