| DEI Shares Outstanding |
|
114,578,496.00 |
63,894,766.00 |
66,421,478.00 |
66,685,304.00 |
67,025,056.00 |
71,437,693.00 |
75,816,996.00 |
75,881,729.00 |
75,923,129.00 |
75,964,820.00 |
76,161,280.00 |
| DEI Adjusted Shares Outstanding |
|
114,578,496.00 |
63,894,766.00 |
66,421,478.00 |
66,685,304.00 |
67,025,056.00 |
71,437,693.00 |
75,816,996.00 |
75,881,729.00 |
75,923,129.00 |
75,964,820.00 |
76,161,280.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.17 |
-0.29 |
0.09 |
-0.28 |
-0.19 |
-0.08 |
0.23 |
-0.02 |
0.13 |
-0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
480.51% |
268.09% |
117.16% |
109.38% |
63.75% |
107.42% |
132.65% |
82.09% |
78.23% |
- |
56.00% |
| EBITDA Growth |
|
62.81% |
-1,021.80% |
-145.17% |
588.45% |
-1,715.16% |
-23.03% |
61.28% |
220.93% |
86.95% |
- |
34.09% |
| EBIT Growth |
|
42.92% |
-860.45% |
-139.76% |
380.28% |
-1,062.72% |
-23.16% |
57.21% |
233.08% |
78.69% |
- |
14.60% |
| NOPAT Growth |
|
25.20% |
-29.16% |
-11.53% |
-66.81% |
-43.10% |
-15.09% |
-30.61% |
-51.84% |
-57.87% |
- |
-2.17% |
| Net Income Growth |
|
35.35% |
-877.30% |
-141.97% |
354.77% |
-935.47% |
-22.24% |
56.95% |
244.85% |
77.52% |
- |
1.69% |
| EPS Growth |
|
75.00% |
-149.07% |
-90.24% |
300.00% |
-7,300.00% |
43.40% |
75.64% |
200.00% |
91.89% |
- |
15.79% |
| Operating Cash Flow Growth |
|
45.60% |
33.36% |
2.70% |
11.55% |
-118.61% |
-67.12% |
-14.00% |
9.41% |
22.10% |
- |
22.42% |
| Free Cash Flow Firm Growth |
|
107.19% |
157.44% |
124.12% |
-286.31% |
-236.17% |
-337.96% |
-69.81% |
-450.95% |
-255.14% |
- |
-3,486.14% |
| Invested Capital Growth |
|
-4.87% |
-9.29% |
-9.40% |
3.23% |
4.30% |
19.45% |
-4.47% |
24.93% |
17.23% |
- |
94.97% |
| Revenue Q/Q Growth |
|
44.79% |
-10.55% |
7.42% |
50.50% |
13.24% |
13.30% |
20.49% |
17.79% |
10.84% |
- |
8.29% |
| EBITDA Q/Q Growth |
|
-7.14% |
-1,013.61% |
-67.10% |
124.50% |
-498.16% |
24.52% |
47.41% |
303.08% |
-116.19% |
- |
-153.08% |
| EBIT Q/Q Growth |
|
-13.72% |
-626.46% |
-63.82% |
120.71% |
-571.77% |
23.05% |
43.08% |
261.20% |
-130.18% |
- |
-201.64% |
| NOPAT Q/Q Growth |
|
19.95% |
-37.22% |
-12.01% |
-35.58% |
31.33% |
-10.36% |
-27.11% |
-57.62% |
28.60% |
- |
18.63% |
| Net Income Q/Q Growth |
|
-22.34% |
-552.68% |
-62.48% |
119.64% |
-597.21% |
22.95% |
42.78% |
257.31% |
-132.41% |
- |
-233.04% |
| EPS Q/Q Growth |
|
66.67% |
-5,200.00% |
-47.17% |
107.69% |
-1,333.33% |
59.46% |
36.67% |
194.74% |
-133.33% |
- |
-200.00% |
| Operating Cash Flow Q/Q Growth |
|
54.84% |
-176.69% |
-200.95% |
76.48% |
-11.61% |
-111.52% |
-105.28% |
81.31% |
4.03% |
- |
-185.85% |
| Free Cash Flow Firm Q/Q Growth |
|
47.97% |
100.85% |
19.98% |
-152.25% |
-8.14% |
-250.99% |
115.22% |
-1,053.47% |
30.29% |
- |
-379.28% |
| Invested Capital Q/Q Growth |
|
-0.44% |
-5.45% |
17.31% |
-6.52% |
0.59% |
8.29% |
-6.18% |
22.26% |
-5.62% |
- |
53.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
-370.24% |
-52.45% |
3.34% |
23.04% |
-211.01% |
11.09% |
20.81% |
22.62% |
- |
37.00% |
| EBITDA Margin |
|
-43.77% |
-544.86% |
-847.59% |
137.98% |
-485.14% |
-323.18% |
-141.05% |
243.18% |
-35.51% |
- |
-59.60% |
| Operating Margin |
|
-135.85% |
-208.40% |
-217.30% |
-137.04% |
-118.72% |
-115.64% |
-121.99% |
-114.27% |
-105.16% |
- |
-79.90% |
| EBIT Margin |
|
-70.54% |
-572.92% |
-873.75% |
120.23% |
-500.90% |
-340.18% |
-160.70% |
219.93% |
-59.89% |
- |
-87.98% |
| Profit (Net Income) Margin |
|
-79.90% |
-582.98% |
-881.82% |
115.06% |
-505.22% |
-343.56% |
-163.17% |
217.91% |
-63.72% |
- |
-102.83% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
113.26% |
101.75% |
100.92% |
95.70% |
100.86% |
100.99% |
101.54% |
99.08% |
106.40% |
- |
116.88% |
| 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) |
|
-2.22% |
-4.48% |
-4.67% |
-5.83% |
-4.06% |
-4.65% |
-5.70% |
-8.27% |
-6.32% |
- |
-4.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.99% |
-11.95% |
-14.07% |
0.31% |
-14.90% |
-15.61% |
-8.91% |
6.74% |
-5.84% |
- |
-6.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.41% |
-13.58% |
-25.57% |
0.44% |
-25.34% |
-11.88% |
-9.08% |
6.86% |
-6.61% |
- |
-9.01% |
| Return on Equity (ROE) |
|
-5.63% |
-18.07% |
-30.23% |
-5.39% |
-29.39% |
-16.53% |
-14.78% |
-1.41% |
-12.94% |
- |
-13.44% |
| Cash Return on Invested Capital (CROIC) |
|
0.61% |
4.91% |
5.62% |
-8.23% |
-9.66% |
-23.28% |
-1.16% |
-28.12% |
-22.69% |
- |
-71.67% |
| Operating Return on Assets (OROA) |
|
-1.26% |
-11.83% |
-20.11% |
3.25% |
-15.68% |
-10.47% |
-5.78% |
8.94% |
-2.85% |
- |
-4.09% |
| Return on Assets (ROA) |
|
-1.42% |
-12.04% |
-20.30% |
3.11% |
-15.81% |
-10.58% |
-5.87% |
8.85% |
-3.03% |
- |
-4.79% |
| Return on Common Equity (ROCE) |
|
-1.44% |
-7.48% |
-11.05% |
-2.13% |
-10.22% |
-9.81% |
-8.46% |
-0.87% |
-7.83% |
- |
-9.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-60.61% |
0.00% |
-69.91% |
0.00% |
0.00% |
0.00% |
-42.37% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.38 |
-3.26 |
-3.66 |
-4.96 |
-3.40 |
-3.76 |
-4.78 |
-7.53 |
-5.38 |
-6.00 |
-4.88 |
| NOPAT Margin |
|
-95.10% |
-145.88% |
-152.11% |
-137.04% |
-83.10% |
-80.95% |
-85.39% |
-114.27% |
-73.61% |
- |
-55.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.24% |
7.46% |
9.40% |
-6.14% |
10.85% |
10.97% |
3.20% |
-15.01% |
-0.48% |
- |
1.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.11% |
-1.32% |
-1.76% |
-1.30% |
-0.77% |
-1.52% |
-2.28% |
-1.65% |
-1.67% |
-0.93% |
| Cost of Revenue to Revenue |
|
0.00% |
470.24% |
152.45% |
96.66% |
76.96% |
311.01% |
88.91% |
79.19% |
77.38% |
- |
63.00% |
| SG&A Expenses to Revenue |
|
142.13% |
-337.09% |
40.35% |
22.31% |
23.04% |
-229.58% |
17.45% |
15.80% |
18.75% |
- |
12.41% |
| 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 |
|
235.85% |
-161.84% |
164.85% |
140.38% |
141.76% |
-95.37% |
133.08% |
135.08% |
127.79% |
- |
116.89% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.77 |
-13 |
-21 |
4.35 |
-21 |
-16 |
-8.99 |
14 |
-4.37 |
7.55 |
-7.68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.10 |
-12 |
-20 |
4.99 |
-20 |
-15 |
-7.89 |
16 |
-2.59 |
9.80 |
-5.20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
11.36 |
8.93 |
15.65 |
10.22 |
17.39 |
8.19 |
10.04 |
6.33 |
6.42 |
- |
5.91 |
| Price to Tangible Book Value (P/TBV) |
|
11.36 |
8.93 |
15.65 |
10.22 |
17.39 |
8.43 |
10.35 |
6.49 |
6.57 |
- |
6.03 |
| Price to Revenue (P/Rev) |
|
43.27 |
81.48 |
95.60 |
57.32 |
59.88 |
57.74 |
54.95 |
35.44 |
31.06 |
- |
23.91 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
37.39 |
| 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% |
- |
2.67% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.95 |
3.34 |
3.89 |
3.16 |
3.70 |
3.67 |
4.38 |
2.94 |
3.09 |
- |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
81.16 |
103.30 |
120.49 |
75.60 |
77.36 |
69.65 |
64.11 |
45.19 |
38.79 |
- |
36.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
61.97 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
112.23 |
| 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) |
|
312.09 |
64.63 |
65.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.84 |
1.23 |
1.41 |
1.36 |
1.63 |
1.02 |
1.08 |
0.97 |
0.99 |
- |
2.18 |
| Long-Term Debt to Equity |
|
1.84 |
1.23 |
1.41 |
1.36 |
1.63 |
1.02 |
1.08 |
0.97 |
0.99 |
- |
2.18 |
| Financial Leverage |
|
1.72 |
1.14 |
1.82 |
1.42 |
1.70 |
0.76 |
1.02 |
1.02 |
1.13 |
- |
1.45 |
| Leverage Ratio |
|
3.57 |
3.18 |
3.75 |
3.82 |
4.21 |
3.28 |
3.75 |
3.59 |
3.85 |
- |
4.17 |
| Compound Leverage Factor |
|
4.04 |
3.24 |
3.79 |
3.65 |
4.25 |
3.32 |
3.81 |
3.56 |
4.10 |
- |
4.87 |
| Debt to Total Capital |
|
64.85% |
55.12% |
58.54% |
57.61% |
62.03% |
50.43% |
51.84% |
49.34% |
49.83% |
- |
68.52% |
| 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 |
|
64.85% |
55.12% |
58.54% |
57.61% |
62.03% |
50.43% |
51.84% |
49.34% |
49.83% |
- |
68.52% |
| 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 |
|
26.11% |
21.41% |
21.94% |
21.00% |
21.74% |
17.28% |
16.87% |
15.12% |
14.42% |
- |
7.79% |
| Common Equity to Total Capital |
|
9.05% |
23.47% |
19.52% |
21.39% |
16.24% |
32.29% |
31.30% |
35.53% |
35.75% |
- |
23.69% |
| Debt to EBITDA |
|
-14.10 |
-7.18 |
-4.68 |
-5.67 |
-3.43 |
-3.24 |
-4.31 |
-6.08 |
-17.20 |
- |
19.85 |
| Net Debt to EBITDA |
|
-13.89 |
-4.52 |
-4.61 |
-4.79 |
-3.35 |
-2.39 |
-2.95 |
-5.76 |
-14.72 |
- |
19.18 |
| Long-Term Debt to EBITDA |
|
-14.10 |
-7.18 |
-4.68 |
-5.67 |
-3.43 |
-3.24 |
-4.31 |
-6.08 |
-17.20 |
- |
19.85 |
| Debt to NOPAT |
|
-14.55 |
-13.65 |
-13.24 |
-12.73 |
-11.78 |
-11.38 |
-10.56 |
-9.46 |
-8.49 |
- |
-12.75 |
| Net Debt to NOPAT |
|
-14.33 |
-8.59 |
-13.03 |
-10.77 |
-11.53 |
-8.41 |
-7.24 |
-8.96 |
-7.26 |
- |
-12.32 |
| Long-Term Debt to NOPAT |
|
-14.55 |
-13.65 |
-13.24 |
-12.73 |
-11.78 |
-11.38 |
-10.56 |
-9.46 |
-8.49 |
- |
-12.75 |
| Altman Z-Score |
|
0.57 |
1.37 |
1.28 |
1.05 |
0.93 |
1.11 |
1.34 |
1.07 |
1.04 |
- |
0.64 |
| Noncontrolling Interest Sharing Ratio |
|
74.38% |
58.62% |
63.46% |
60.50% |
65.23% |
40.68% |
42.75% |
38.07% |
39.51% |
- |
29.66% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.45 |
3.96 |
0.78 |
1.22 |
0.46 |
1.85 |
2.14 |
0.60 |
1.46 |
- |
0.91 |
| Quick Ratio |
|
0.18 |
3.60 |
0.19 |
0.96 |
0.17 |
1.53 |
1.80 |
0.29 |
0.95 |
- |
0.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
10 |
21 |
25 |
-13 |
-14 |
-57 |
7.51 |
-72 |
-50 |
-53 |
-254 |
| Operating Cash Flow to CapEx |
|
-137.11% |
-865.88% |
-1,358.90% |
-287.85% |
-184.90% |
-263.38% |
-161.76% |
-37.08% |
-61.55% |
- |
-241.26% |
| Free Cash Flow to Firm to Interest Expense |
|
44.12 |
92.17 |
128.25 |
-69.52 |
-79.43 |
-314.30 |
54.43 |
-538.53 |
-178.32 |
- |
-196.27 |
| Operating Cash Flow to Interest Expense |
|
-2.27 |
-6.54 |
-22.84 |
-5.57 |
-6.57 |
-15.67 |
-36.59 |
-7.10 |
-3.24 |
- |
-3.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.93 |
-7.30 |
-24.52 |
-7.51 |
-10.12 |
-21.62 |
-59.22 |
-26.24 |
-8.49 |
- |
-4.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
- |
0.05 |
| 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 |
|
0.05 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.09 |
- |
0.09 |
| Accounts Payable Turnover |
|
0.00 |
0.68 |
1.06 |
0.90 |
1.19 |
0.65 |
0.75 |
0.63 |
0.87 |
- |
0.69 |
| 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 |
536.26 |
345.75 |
406.61 |
307.44 |
561.20 |
489.29 |
579.95 |
418.89 |
- |
527.01 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-536.26 |
-345.75 |
-406.61 |
-307.44 |
-561.20 |
-489.29 |
-579.95 |
-418.89 |
- |
-527.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
248 |
234 |
275 |
257 |
259 |
288 |
263 |
321 |
303 |
335 |
512 |
| Invested Capital Turnover |
|
0.02 |
0.03 |
0.03 |
0.04 |
0.05 |
0.06 |
0.07 |
0.07 |
0.09 |
- |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
-13 |
-24 |
-29 |
8.04 |
11 |
53 |
-12 |
64 |
45 |
47 |
249 |
| Enterprise Value (EV) |
|
482 |
782 |
1,069 |
814 |
956 |
1,028 |
1,151 |
945 |
936 |
- |
1,121 |
| Market Capitalization |
|
257 |
617 |
848 |
617 |
740 |
852 |
986 |
741 |
749 |
- |
733 |
| Book Value per Share |
|
$0.40 |
$1.08 |
$0.82 |
$0.90 |
$0.64 |
$1.46 |
$1.30 |
$1.54 |
$1.54 |
$1.68 |
$1.63 |
| Tangible Book Value per Share |
|
$0.40 |
$1.08 |
$0.82 |
$0.90 |
$0.64 |
$1.42 |
$1.26 |
$1.51 |
$1.50 |
$1.65 |
$1.60 |
| Total Capital |
|
250 |
295 |
278 |
282 |
262 |
485 |
314 |
330 |
327 |
359 |
524 |
| Total Debt |
|
162 |
162 |
162 |
163 |
163 |
325 |
163 |
163 |
163 |
187 |
359 |
| Total Long-Term Debt |
|
162 |
162 |
162 |
163 |
163 |
325 |
163 |
163 |
163 |
187 |
359 |
| Net Debt |
|
160 |
102 |
160 |
137 |
159 |
283 |
112 |
154 |
139 |
167 |
347 |
| Capital Expenditures (CapEx) |
|
0.39 |
0.17 |
0.33 |
0.36 |
0.63 |
0.93 |
3.12 |
2.55 |
1.47 |
1.81 |
1.62 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-10 |
-11 |
-5.66 |
-19 |
-15 |
-19 |
-19 |
-20 |
-12 |
-23 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
-7.60 |
50 |
-3.10 |
5.78 |
-11 |
23 |
32 |
-12 |
11 |
-2.49 |
-3.00 |
| Net Working Capital (NWC) |
|
-7.60 |
50 |
-3.10 |
5.78 |
-11 |
23 |
32 |
-12 |
11 |
-2.49 |
-3.00 |
| Net Nonoperating Expense (NNE) |
|
-0.38 |
9.78 |
18 |
-9.12 |
17 |
12 |
4.35 |
-22 |
-0.72 |
-13 |
4.09 |
| Net Nonoperating Obligations (NNO) |
|
160 |
102 |
160 |
137 |
159 |
128 |
112 |
154 |
139 |
163 |
347 |
| Total Depreciation and Amortization (D&A) |
|
0.67 |
0.63 |
0.63 |
0.64 |
0.65 |
0.79 |
1.10 |
1.53 |
1.78 |
2.24 |
2.48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-169.35% |
-141.74% |
-63.78% |
-178.95% |
-121.34% |
-128.93% |
-105.16% |
-97.18% |
-51.00% |
- |
-49.22% |
| Debt-free Net Working Capital to Revenue |
|
-127.79% |
653.73% |
-34.98% |
53.69% |
-92.69% |
158.60% |
179.70% |
-56.03% |
46.43% |
- |
-9.79% |
| Net Working Capital to Revenue |
|
-127.79% |
653.73% |
-34.98% |
53.69% |
-92.69% |
158.60% |
179.70% |
-56.03% |
46.43% |
- |
-9.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.01) |
($0.61) |
($0.78) |
$0.23 |
($0.74) |
($0.47) |
($0.19) |
$0.52 |
($0.06) |
$0.29 |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
15.25M |
16.46M |
24.27M |
24.73M |
25.06M |
25.74M |
33.67M |
33.83M |
33.88M |
33.83M |
34.07M |
| Adjusted Diluted Earnings per Share |
|
($0.01) |
($0.53) |
($0.78) |
$0.06 |
($0.74) |
($0.30) |
($0.19) |
$0.18 |
($0.06) |
$0.16 |
($0.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.25M |
16.46M |
24.27M |
69.53M |
25.06M |
25.74M |
33.67M |
77.87M |
33.88M |
77.77M |
34.07M |
| 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 |
|
63.89M |
66.42M |
66.69M |
67.03M |
71.44M |
75.82M |
75.88M |
75.92M |
75.96M |
76.16M |
76.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.38 |
-3.26 |
-3.66 |
-3.47 |
-3.40 |
-3.76 |
-4.78 |
-5.27 |
-5.38 |
-4.20 |
-4.88 |
| Normalized NOPAT Margin |
|
-95.10% |
-145.88% |
-152.11% |
-95.93% |
-83.10% |
-80.95% |
-85.39% |
-79.99% |
-73.61% |
- |
-55.93% |
| Pre Tax Income Margin |
|
-79.90% |
-582.98% |
-881.82% |
115.06% |
-505.22% |
-343.56% |
-163.17% |
217.91% |
-63.72% |
- |
-102.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7.54 |
-56.99 |
-108.27 |
23.26 |
-115.94 |
-100.58 |
-65.13 |
108.94 |
-15.62 |
- |
-5.92 |
| NOPAT to Interest Expense |
|
-10.17 |
-14.51 |
-18.85 |
-26.51 |
-19.24 |
-23.93 |
-34.61 |
-56.60 |
-19.20 |
- |
-3.77 |
| EBIT Less CapEx to Interest Expense |
|
-9.20 |
-57.74 |
-109.95 |
21.33 |
-119.50 |
-106.53 |
-87.75 |
89.80 |
-20.88 |
- |
-7.18 |
| NOPAT Less CapEx to Interest Expense |
|
-11.83 |
-15.27 |
-20.53 |
-28.45 |
-22.79 |
-29.88 |
-57.23 |
-75.74 |
-24.45 |
- |
-5.02 |
| 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% |
-3.14% |
-2.23% |
-3.27% |
-2.39% |
-1.78% |
-2.36% |
-2.54% |
-4.10% |
- |
0.43% |