| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
156,247,075.00 |
173,568,788.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
156,247,075.00 |
173,568,788.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.27 |
-0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
-534.79% |
-741.29% |
-30.23% |
-590.46% |
-39.83% |
5.99% |
25.10% |
3.94% |
-196.11% |
- |
-187.81% |
| EBIT Growth |
|
-535.45% |
-742.35% |
-30.23% |
-590.46% |
-40.41% |
6.88% |
26.03% |
2.87% |
-195.63% |
- |
-186.72% |
| NOPAT Growth |
|
-1,004.91% |
-1,832.60% |
37.69% |
-430.01% |
-163.33% |
-129.67% |
-142.52% |
-57.64% |
-195.63% |
- |
-186.72% |
| Net Income Growth |
|
-688.00% |
-894.14% |
-50.55% |
-555.80% |
-14.90% |
-62.02% |
59.16% |
9.55% |
-198.41% |
- |
-237.05% |
| EPS Growth |
|
-425.00% |
-390.91% |
-20.00% |
-141.67% |
38.46% |
-40.63% |
79.41% |
33.33% |
-150.00% |
- |
-171.43% |
| Operating Cash Flow Growth |
|
-710.16% |
-2,619.42% |
-77.91% |
-157.80% |
-121.77% |
-139.48% |
-68.01% |
-89.37% |
-128.85% |
- |
-45.94% |
| Free Cash Flow Firm Growth |
|
96.65% |
0.00% |
2,399.37% |
3,352.62% |
3,281.86% |
-106.67% |
45.01% |
-111.44% |
-114.11% |
- |
-146.90% |
| Invested Capital Growth |
|
2.66% |
-109.08% |
-39.68% |
-105.09% |
-105.06% |
44.76% |
-97.08% |
153.22% |
187.41% |
- |
1,077.17% |
| 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 |
|
-95.17% |
-166.78% |
-78.46% |
-1,152.78% |
60.48% |
-79.35% |
17.54% |
-54.58% |
-29.28% |
- |
10.29% |
| EBIT Q/Q Growth |
|
-95.46% |
-166.82% |
-78.46% |
-1,152.78% |
60.25% |
-76.95% |
17.75% |
-56.74% |
-29.61% |
- |
10.24% |
| NOPAT Q/Q Growth |
|
-39.09% |
-102.88% |
-129.22% |
-2,247.79% |
30.89% |
-76.95% |
17.75% |
-56.74% |
-29.61% |
- |
10.24% |
| Net Income Q/Q Growth |
|
-93.70% |
-155.20% |
-85.89% |
-2,020.09% |
66.06% |
-259.86% |
72.63% |
-151.63% |
-20.41% |
- |
20.22% |
| EPS Q/Q Growth |
|
-8.33% |
-146.15% |
-76.47% |
-462.50% |
72.41% |
-462.50% |
84.44% |
-157.14% |
-11.11% |
- |
29.63% |
| Operating Cash Flow Q/Q Growth |
|
42.14% |
-58.28% |
61.83% |
-1,210.74% |
50.23% |
-70.92% |
9.10% |
-50.87% |
2.38% |
- |
46.55% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.28% |
3,342.97% |
-63.57% |
162.33% |
1.04% |
-106.80% |
885.44% |
-121.21% |
-24.54% |
- |
-0.70% |
| Invested Capital Q/Q Growth |
|
0.30% |
-108.88% |
769.57% |
-108.53% |
0.28% |
3.03% |
135.37% |
55.59% |
63.79% |
- |
59.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
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% |
95.20% |
52.08% |
100.56% |
102.31% |
96.99% |
68.98% |
101.78% |
101.82% |
- |
110.55% |
| Interest Burden Percent |
|
99.10% |
99.57% |
100.00% |
94.45% |
79.26% |
170.04% |
79.56% |
86.58% |
80.40% |
- |
58.36% |
| Effective Tax Rate |
|
0.00% |
0.00% |
47.92% |
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) |
|
-1.47% |
-14.10% |
2.61% |
-3.80% |
-4.15% |
-68.01% |
-20.99% |
-11.76% |
-10.42% |
- |
-8.87% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
48.85% |
0.00% |
0.00% |
0.00% |
159.58% |
-670.80% |
-524.54% |
- |
-387.70% |
| 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% |
| Return on Assets (ROA) |
|
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) |
|
0.04% |
1.49% |
-0.07% |
-1.26% |
-1.34% |
-68.01% |
-9.68% |
-11.76% |
-10.42% |
- |
-8.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
43.42% |
0.00% |
-123.47% |
-5.41% |
-6.02% |
0.00% |
-22.06% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.26 |
-6.62 |
-0.53 |
-12 |
-8.60 |
-15 |
-13 |
-20 |
-25 |
-40 |
-36 |
| NOPAT Margin |
|
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) |
|
-249.08% |
-230.53% |
124.02% |
-11.45% |
-0.94% |
-14.47% |
2.07% |
-1.04% |
-0.59% |
- |
0.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
19.28% |
- |
- |
- |
-6.06% |
-4.65% |
-2.82% |
-2.11% |
-2.71% |
-1.36% |
| 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% |
| 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% |
| 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 |
|
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) |
|
-8.75 |
-23 |
2.93 |
-31 |
-12 |
-22 |
-18 |
-28 |
-36 |
-57 |
-51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.73 |
-23 |
2.93 |
-31 |
-12 |
-22 |
-18 |
-28 |
-36 |
-57 |
-51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.36 |
3.75 |
10.33 |
11.16 |
11.19 |
13.67 |
- |
3.26 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.36 |
3.75 |
10.33 |
12.79 |
11.77 |
14.07 |
- |
3.30 |
| 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 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
47.76 |
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% |
2.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.36 |
0.00 |
2.69 |
0.00 |
0.00 |
0.00 |
317.78 |
528.87 |
694.46 |
- |
59.67 |
| 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 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
47.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
47.74 |
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 |
0.86 |
4.14 |
0.14 |
1.38 |
0.00 |
11.29 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
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 |
| Financial Leverage |
|
0.00 |
-0.03 |
0.00 |
-0.39 |
-0.38 |
-1.32 |
-0.46 |
-1.01 |
-1.00 |
- |
-0.96 |
| Leverage Ratio |
|
1.04 |
1.15 |
1.04 |
1.06 |
1.07 |
1.37 |
1.08 |
1.07 |
1.05 |
- |
1.03 |
| Compound Leverage Factor |
|
1.03 |
1.15 |
1.04 |
1.00 |
0.85 |
2.33 |
0.86 |
0.92 |
0.84 |
- |
0.60 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-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% |
| 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 |
|
103.35% |
0.00% |
102.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
-3.35% |
100.00% |
-2.81% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
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 |
| Altman Z-Score |
|
19.79 |
-4.53 |
25.30 |
7.39 |
19.63 |
50.41 |
54.90 |
135.30 |
243.88 |
- |
80.37 |
| Noncontrolling Interest Sharing Ratio |
|
103.05% |
110.55% |
102.82% |
66.81% |
67.70% |
0.00% |
53.88% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.75 |
4.43 |
0.15 |
49.03 |
48.45 |
43.47 |
36.23 |
71.27 |
67.51 |
- |
59.93 |
| Quick Ratio |
|
0.74 |
3.08 |
0.09 |
48.22 |
47.74 |
42.69 |
35.55 |
70.19 |
66.77 |
- |
59.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-16 |
525 |
194 |
510 |
515 |
-35 |
275 |
-58 |
-73 |
-128 |
-129 |
| Operating Cash Flow to CapEx |
|
-10,244.57% |
-24,546.60% |
0.00% |
0.00% |
-7,106.84% |
-19,413.62% |
-3,687.65% |
-2,106.16% |
-357.33% |
- |
-54.46% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
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 |
| Days Sales Outstanding (DSO) |
|
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 |
| Days Payable Outstanding (DPO) |
|
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 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
498 |
-44 |
296 |
-25 |
-25 |
-24 |
8.64 |
13 |
22 |
64 |
102 |
| Invested Capital Turnover |
|
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 |
|
13 |
-531 |
-195 |
-522 |
-523 |
20 |
-288 |
39 |
47 |
88 |
93 |
| Enterprise Value (EV) |
|
1,177 |
445 |
797 |
70 |
699 |
2,317 |
2,746 |
7,111 |
15,294 |
- |
6,070 |
| Market Capitalization |
|
662 |
455 |
492 |
365 |
988 |
2,592 |
3,007 |
7,794 |
16,478 |
- |
8,607 |
| Book Value per Share |
|
($0.26) |
($0.80) |
($0.19) |
$6.25 |
$2.16 |
$2.05 |
$1.94 |
$5.00 |
$8.17 |
$9.45 |
$15.20 |
| Tangible Book Value per Share |
|
($0.26) |
($0.80) |
($0.19) |
$6.25 |
$2.16 |
$2.05 |
$1.69 |
$4.76 |
$7.94 |
$9.23 |
$15.01 |
| Total Capital |
|
500 |
-34 |
297 |
269 |
263 |
251 |
269 |
696 |
1,206 |
1,476 |
2,639 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
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 |
|
-1.75 |
-9.87 |
-0.42 |
-295 |
-288 |
-275 |
-261 |
-683 |
-1,184 |
-1,413 |
-2,537 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.02 |
0.00 |
0.00 |
0.11 |
0.07 |
0.33 |
0.88 |
5.05 |
27 |
33 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.34 |
1.13 |
-4.28 |
-0.94 |
-1.41 |
-1.21 |
-1.77 |
0.62 |
-3.62 |
0.25 |
-20 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.59 |
11 |
-3.86 |
234 |
230 |
227 |
199 |
535 |
918 |
1,228 |
2,189 |
| Net Working Capital (NWC) |
|
-0.59 |
11 |
-3.86 |
234 |
230 |
227 |
199 |
535 |
918 |
1,228 |
2,189 |
| Net Nonoperating Expense (NNE) |
|
5.40 |
15 |
-2.06 |
17 |
1.36 |
21 |
-2.70 |
5.07 |
4.31 |
1.48 |
-2.81 |
| Net Nonoperating Obligations (NNO) |
|
-1.75 |
-9.87 |
-0.42 |
-295 |
-288 |
-275 |
-261 |
-683 |
-1,184 |
-1,413 |
-2,537 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.04 |
0.00 |
0.00 |
0.07 |
-0.17 |
-0.19 |
0.10 |
0.21 |
0.15 |
0.16 |
| 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% |
| 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% |
| 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% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.08 |
($0.32) |
$0.08 |
($0.29) |
($0.08) |
($0.45) |
($0.07) |
($0.18) |
($0.20) |
($0.27) |
($0.19) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
63.95M |
68.89M |
43.10M |
100.02M |
122.13M |
98.91M |
138.11M |
140.09M |
150.36M |
146.35M |
170.33M |
| Adjusted Diluted Earnings per Share |
|
$0.08 |
($0.32) |
$0.08 |
($0.29) |
($0.08) |
($0.45) |
($0.07) |
($0.18) |
($0.20) |
($0.27) |
($0.19) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
63.95M |
68.89M |
43.10M |
100.02M |
122.13M |
98.91M |
138.11M |
140.09M |
150.36M |
146.35M |
170.33M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.10M |
43.10M |
43.10M |
122.10M |
122.10M |
139.02M |
139.21M |
147.61M |
156.25M |
173.57M |
173.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.26 |
-6.62 |
-0.53 |
-12 |
-8.60 |
-15 |
-13 |
-20 |
-25 |
-40 |
-36 |
| Normalized NOPAT Margin |
|
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% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
| Augmented Payout Ratio |
|
0.00% |
-9.77% |
0.00% |
-1,555.45% |
-1,421.56% |
-15.02% |
-18.38% |
-1.22% |
-2.21% |
- |
0.00% |