| DEI Shares Outstanding |
|
0.00 |
0.00 |
291,034,110.00 |
58,575,787.00 |
64,095,073.00 |
75,189,717.00 |
75,189,717.00 |
100,258,030.00 |
- |
112,571,113.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
29,103,411.00 |
58,575,787.00 |
64,095,073.00 |
75,189,717.00 |
75,189,717.00 |
100,258,030.00 |
- |
112,571,113.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.33 |
-0.29 |
-0.14 |
-0.17 |
-0.11 |
-0.06 |
- |
-0.04 |
| 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 |
|
0.00% |
-1,232.80% |
95.90% |
76.61% |
37.87% |
-120.57% |
19.02% |
3.42% |
19.31% |
4.33% |
| EBIT Growth |
|
0.00% |
-1,220.81% |
95.84% |
75.99% |
37.35% |
-113.37% |
19.12% |
3.50% |
19.23% |
4.35% |
| NOPAT Growth |
|
0.00% |
85.27% |
-257.84% |
73.42% |
43.17% |
-113.37% |
19.12% |
3.50% |
19.23% |
4.35% |
| Net Income Growth |
|
0.00% |
-1,562.17% |
93.05% |
59.11% |
57.51% |
-83.26% |
36.90% |
31.30% |
18.65% |
1.52% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-74.38% |
0.00% |
0.00% |
-50.00% |
-33.33% |
-16.67% |
-20.00% |
| Operating Cash Flow Growth |
|
0.00% |
59.33% |
2,484.74% |
-83.03% |
-124.55% |
-185.40% |
44.51% |
54.58% |
-19.80% |
-32.77% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-506.73% |
-16.61% |
62.75% |
-190.74% |
53.02% |
48.64% |
-61.35% |
41.82% |
| Invested Capital Growth |
|
0.00% |
0.00% |
16.55% |
220.15% |
58.78% |
121.03% |
20.06% |
3.50% |
13.91% |
4.32% |
| 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 |
|
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% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| 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% |
| 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% |
| 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 |
|
78.71% |
100.28% |
100.00% |
100.64% |
77.32% |
100.42% |
99.92% |
100.75% |
100.68% |
100.40% |
| Interest Burden Percent |
|
100.00% |
98.77% |
165.61% |
280.31% |
247.42% |
163.62% |
128.30% |
90.59% |
91.30% |
94.26% |
| 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% |
2,537.48% |
191.72% |
162.19% |
268.98% |
-170.42% |
-23.21% |
-11.45% |
-9.49% |
-8.31% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-231.64% |
-66.69% |
-98.44% |
-30.52% |
-14.12% |
-20.94% |
-11.20% |
| 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) |
|
0.00% |
1,238.75% |
188.33% |
369.88% |
1,865.87% |
190.75% |
-11.92% |
-6.94% |
-5.32% |
-4.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
133.71% |
101.01% |
35.17% |
-691.90% |
-25.36% |
-22.01% |
-17.23% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-4.83 |
-17 |
-4.59 |
-2.61 |
-5.57 |
-4.50 |
-4.34 |
-3.51 |
-3.36 |
| 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) |
|
0.00% |
8,479.41% |
186.69% |
109.41% |
30.30% |
45.45% |
342.52% |
-14.95% |
-25.27% |
-18.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-5.63% |
| 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) |
|
-45 |
-596 |
-25 |
-5.95 |
-3.73 |
-7.95 |
-6.43 |
-6.21 |
-5.01 |
-4.79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-596 |
-24 |
-5.71 |
-3.55 |
-7.83 |
-6.34 |
-6.12 |
-4.94 |
-4.73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.45 |
4.61 |
4.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.45 |
4.61 |
4.41 |
| 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 |
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 |
2.58 |
3.14 |
3.59 |
| 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 |
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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.96 |
0.00 |
0.01 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.59 |
-0.59 |
-1.08 |
-5.63 |
2.15 |
0.03 |
-0.18 |
-0.09 |
-0.12 |
| Leverage Ratio |
|
0.00 |
-4.32 |
-3.33 |
-4.13 |
-15.30 |
5.78 |
1.48 |
1.05 |
1.05 |
1.05 |
| Compound Leverage Factor |
|
0.00 |
-4.27 |
-5.51 |
-11.59 |
-37.85 |
9.46 |
1.89 |
0.95 |
0.96 |
0.99 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
49.01% |
0.09% |
0.66% |
0.53% |
0.34% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
49.01% |
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% |
0.09% |
0.66% |
0.53% |
0.34% |
| 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% |
51.18% |
-57.10% |
-1,335.44% |
-389.23% |
46.05% |
36.93% |
45.39% |
46.00% |
40.01% |
| Common Equity to Total Capital |
|
0.00% |
48.82% |
157.10% |
1,425.76% |
489.23% |
8.15% |
64.66% |
55.78% |
55.66% |
62.31% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.39 |
-0.01 |
-0.05 |
-0.05 |
-0.04 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.62 |
1.94 |
1.09 |
0.70 |
2.43 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.05 |
-0.05 |
-0.04 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.36 |
-0.01 |
-0.07 |
-0.08 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.27 |
2.73 |
1.54 |
0.98 |
3.43 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.07 |
-0.08 |
-0.06 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.15 |
11.66 |
19.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
51.18% |
1.77% |
-128.06% |
-593.68% |
211.92% |
48.65% |
39.38% |
43.95% |
40.47% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.21 |
3.17 |
0.94 |
0.44 |
0.22 |
11.39 |
5.52 |
4.67 |
15.38 |
| Quick Ratio |
|
0.00 |
0.09 |
1.09 |
0.89 |
0.35 |
0.21 |
11.34 |
5.27 |
4.34 |
15.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
4.63 |
-19 |
-22 |
-8.18 |
-24 |
-11 |
-5.74 |
-9.26 |
-5.39 |
| Operating Cash Flow to CapEx |
|
1.23% |
1.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
12.62 |
-1.02 |
-2.63 |
-1.49 |
-4.69 |
-6.77 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
7.14 |
3.68 |
1.38 |
-0.51 |
-1.59 |
-2.71 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-359.31 |
3.68 |
1.38 |
-0.51 |
-1.59 |
-2.71 |
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 |
|
0.00 |
-9.46 |
-7.89 |
9.48 |
15 |
33 |
40 |
41 |
47 |
49 |
| 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 |
|
0.00 |
-9.46 |
1.57 |
17 |
5.57 |
18 |
6.67 |
1.40 |
5.75 |
2.03 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107 |
148 |
176 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
92 |
128 |
164 |
| Book Value per Share |
|
$0.00 |
($0.90) |
($1.61) |
($0.06) |
($0.35) |
$0.05 |
$0.44 |
$0.27 |
$0.28 |
$0.36 |
| Tangible Book Value per Share |
|
$0.00 |
($0.90) |
($1.61) |
($0.06) |
($0.35) |
$0.05 |
$0.44 |
$0.27 |
$0.28 |
$0.36 |
| Total Capital |
|
0.00 |
-23 |
-20 |
-1.16 |
-4.14 |
38 |
52 |
48 |
50 |
60 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19 |
0.04 |
0.32 |
0.26 |
0.20 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.32 |
0.26 |
0.20 |
| Net Debt |
|
0.00 |
-3.41 |
-3.14 |
-5.55 |
-1.31 |
13 |
-12 |
-6.67 |
-3.44 |
-12 |
| Capital Expenditures (CapEx) |
|
133 |
134 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
9.84 |
4.60 |
-5.99 |
-3.70 |
-11 |
-0.69 |
-0.80 |
-0.38 |
-0.43 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
13 |
7.74 |
-0.44 |
-2.39 |
-4.95 |
12 |
6.19 |
3.32 |
11 |
| Net Working Capital (NWC) |
|
0.00 |
13 |
7.74 |
-0.44 |
-2.39 |
-24 |
12 |
6.19 |
3.32 |
11 |
| Net Nonoperating Expense (NNE) |
|
2.76 |
586 |
24 |
12 |
4.52 |
7.50 |
3.74 |
1.32 |
1.10 |
1.18 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
14 |
12 |
11 |
19 |
14 |
-12 |
-6.04 |
-2.66 |
-10 |
| Total Depreciation and Amortization (D&A) |
|
0.45 |
0.54 |
0.35 |
0.24 |
0.18 |
0.12 |
0.09 |
0.08 |
0.07 |
0.07 |
| 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 |
|
$0.00 |
$0.00 |
$0.20 |
$0.52 |
$0.00 |
$0.00 |
$0.09 |
$0.06 |
$0.05 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
291.03M |
58.58M |
64.10M |
75.19M |
0.00 |
99.94M |
102.35M |
105.44M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.20 |
$0.52 |
$0.00 |
$0.18 |
$0.09 |
$0.06 |
$0.05 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
291.03M |
32.53M |
64.10M |
71.91M |
89.59M |
99.94M |
102.35M |
105.44M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.20 |
$0.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
190.53M |
58.58M |
64.10M |
75.19M |
0.00 |
100.26M |
102.48M |
112.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.79 |
-4.83 |
-7.16 |
-4.53 |
-2.61 |
-5.32 |
-4.32 |
-3.94 |
-3.35 |
-3.33 |
| 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 |
-1,624.13 |
-1.35 |
-0.71 |
-0.68 |
-1.57 |
-3.90 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-13.15 |
-0.94 |
-0.55 |
-0.47 |
-1.10 |
-2.73 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-1,990.58 |
-1.35 |
-0.71 |
-0.68 |
-1.57 |
-3.90 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-379.60 |
-0.94 |
-0.55 |
-0.47 |
-1.10 |
-2.73 |
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 |
|
-8.33% |
-1.22% |
0.00% |
0.00% |
0.00% |
-11.84% |
-18.86% |
0.00% |
-3.02% |
0.00% |