| DEI Shares Outstanding |
|
0.00 |
0.00 |
17,671,356.00 |
20,437,818.00 |
21,855,014.00 |
23,435,254.00 |
24,375,642.00 |
26,702,161.00 |
27,159,485.00 |
- |
26,976,259.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
17,671,356.00 |
20,437,818.00 |
21,855,014.00 |
23,435,254.00 |
24,375,642.00 |
26,702,161.00 |
27,159,485.00 |
- |
26,976,259.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-1.86 |
-3.80 |
-4.25 |
-3.37 |
1.36 |
-2.68 |
-0.34 |
- |
-1.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-41.54% |
-42.76% |
45.16% |
-2.63% |
-18.70% |
20.52% |
27.13% |
28.61% |
-2.92% |
-16.04% |
| EBITDA Growth |
|
0.00% |
-1,060.07% |
69.45% |
106.62% |
189.14% |
-153.38% |
834.67% |
-59.53% |
768.36% |
-49.78% |
31.11% |
| EBIT Growth |
|
0.00% |
-269.61% |
43.96% |
36.03% |
14.09% |
-20.67% |
44.66% |
-35.75% |
165.90% |
-136.08% |
223.35% |
| NOPAT Growth |
|
0.00% |
-349.18% |
25.87% |
47.23% |
20.59% |
-31.86% |
154.39% |
-238.58% |
165.78% |
-129.36% |
231.52% |
| Net Income Growth |
|
0.00% |
-395.98% |
71.06% |
-112.90% |
-20.28% |
15.92% |
139.93% |
-316.22% |
87.00% |
-738.78% |
64.36% |
| EPS Growth |
|
0.00% |
0.00% |
74.97% |
-97.86% |
-6.76% |
19.49% |
140.88% |
-306.92% |
87.36% |
-729.41% |
62.41% |
| Operating Cash Flow Growth |
|
0.00% |
-244.46% |
489.90% |
-0.76% |
-86.33% |
-291.35% |
130.75% |
-260.90% |
161.21% |
-214.70% |
-254.72% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
41.88% |
61.04% |
146.85% |
211.70% |
-55.76% |
-148.85% |
-538.35% |
117.10% |
70.70% |
| Invested Capital Growth |
|
0.00% |
0.00% |
53.38% |
11.58% |
-13.42% |
-37.13% |
-13.27% |
0.14% |
80.55% |
-8.13% |
-11.14% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-26.88% |
5.65% |
8.36% |
10.94% |
7.51% |
4.80% |
5.73% |
-1.19% |
-7.13% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
71.56% |
111.42% |
-71.32% |
44.82% |
11.36% |
0.01% |
61.88% |
-18.05% |
-25.14% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
43.92% |
33.01% |
-44.94% |
-6.52% |
9.70% |
3.85% |
2,127.01% |
-559.05% |
-52.61% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
26.02% |
28.72% |
-5.34% |
-6.89% |
-96.85% |
7.25% |
1,353.27% |
-751.00% |
-53.46% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
69.94% |
-77.68% |
-16.46% |
-25.63% |
226.92% |
3.38% |
67.19% |
-69.21% |
29.42% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
100.00% |
0.00% |
0.00% |
441.67% |
0.00% |
67.92% |
-69.88% |
24.82% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
1,809.99% |
-39.49% |
-90.36% |
62.23% |
104.94% |
-116.19% |
16.89% |
49.38% |
-132.24% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
55.92% |
385.58% |
287.22% |
-93.89% |
-43.54% |
8.00% |
882.08% |
-29.91% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
15.72% |
-6.42% |
-13.50% |
-49.05% |
-1.79% |
2.60% |
1.75% |
-6.03% |
-3.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
3.37% |
-55.32% |
-29.53% |
1.35% |
4.00% |
-2.63% |
16.00% |
5.10% |
34.40% |
17.79% |
27.79% |
| Operating Margin |
|
-10.56% |
-81.10% |
-105.04% |
-38.19% |
-31.14% |
-50.51% |
-21.73% |
-24.85% |
12.71% |
-3.84% |
6.02% |
| EBIT Margin |
|
-13.55% |
-85.68% |
-83.89% |
-36.97% |
-32.62% |
-48.41% |
-22.23% |
-23.74% |
12.16% |
-4.52% |
6.64% |
| Profit (Net Income) Margin |
|
-7.28% |
-61.75% |
-31.23% |
-45.80% |
-56.57% |
-58.51% |
19.39% |
-32.97% |
-3.33% |
-28.79% |
-12.22% |
| Tax Burden Percent |
|
51.06% |
69.97% |
32.72% |
88.77% |
116.83% |
84.58% |
500.03% |
102.24% |
228.79% |
94.07% |
146.05% |
| Interest Burden Percent |
|
105.18% |
103.00% |
113.76% |
139.54% |
148.44% |
142.87% |
-17.44% |
135.85% |
-11.98% |
677.11% |
-126.02% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
173.43% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-59.29% |
-17.35% |
-7.15% |
-5.77% |
-10.06% |
7.59% |
-11.32% |
5.31% |
-1.26% |
1.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-43.66% |
-403.44% |
-33.23% |
-48.38% |
-66.77% |
-1.42% |
31.54% |
-31.85% |
-30.48% |
-13.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
10.89% |
10.17% |
-8.07% |
-13.32% |
-8.78% |
0.22% |
-6.03% |
-7.78% |
-21.97% |
-11.73% |
| Return on Equity (ROE) |
|
0.00% |
-48.40% |
-7.18% |
-15.22% |
-19.09% |
-18.84% |
7.81% |
-17.36% |
-2.47% |
-23.23% |
-9.89% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-259.29% |
-59.48% |
-18.10% |
8.62% |
35.53% |
21.81% |
-11.46% |
-52.12% |
7.22% |
13.63% |
| Operating Return on Assets (OROA) |
|
0.00% |
-18.20% |
-10.23% |
-6.27% |
-5.39% |
-6.78% |
-3.94% |
-5.97% |
4.26% |
-1.63% |
2.18% |
| Return on Assets (ROA) |
|
0.00% |
-13.12% |
-3.81% |
-7.77% |
-9.35% |
-8.19% |
3.43% |
-8.29% |
-1.17% |
-10.37% |
-4.01% |
| Return on Common Equity (ROCE) |
|
0.00% |
-47.92% |
-7.04% |
-14.60% |
-18.15% |
-18.38% |
7.81% |
-17.34% |
-2.47% |
-23.21% |
-9.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-24.45% |
-7.58% |
-15.61% |
-21.57% |
-20.67% |
7.43% |
-18.91% |
0.00% |
-26.22% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-27 |
-122 |
-91 |
-48 |
-38 |
-50 |
27 |
-38 |
25 |
-7.30 |
9.60 |
| NOPAT Margin |
|
-7.39% |
-56.77% |
-73.53% |
-26.73% |
-21.80% |
-35.36% |
15.96% |
-17.39% |
8.90% |
-2.69% |
4.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-15.64% |
386.09% |
26.08% |
42.62% |
56.71% |
9.01% |
-42.86% |
37.16% |
29.22% |
15.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-9.83% |
3.60% |
-1.14% |
1.60% |
| 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 |
|
89.21% |
100.28% |
125.33% |
89.98% |
85.59% |
92.50% |
96.55% |
97.96% |
74.71% |
89.17% |
100.62% |
| 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 |
|
110.56% |
181.10% |
205.04% |
138.19% |
131.14% |
150.51% |
121.73% |
124.85% |
87.29% |
103.84% |
93.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-50 |
-185 |
-104 |
-66 |
-57 |
-69 |
-38 |
-52 |
34 |
-12 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-119 |
-36 |
2.41 |
6.98 |
-3.72 |
27 |
11 |
96 |
48 |
63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.41 |
0.46 |
0.66 |
0.16 |
0.19 |
0.65 |
0.91 |
0.61 |
0.61 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.41 |
0.46 |
0.66 |
0.16 |
0.19 |
0.65 |
0.91 |
0.61 |
0.61 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.68 |
1.34 |
1.73 |
0.45 |
0.48 |
1.13 |
1.22 |
0.67 |
0.71 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.50 |
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% |
39.98% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.52 |
0.65 |
0.77 |
0.17 |
0.00 |
0.61 |
0.94 |
0.81 |
0.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.69 |
2.56 |
2.71 |
0.45 |
0.00 |
0.94 |
2.04 |
1.65 |
1.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
190.38 |
67.82 |
0.00 |
0.00 |
18.45 |
5.93 |
9.25 |
6.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.77 |
0.00 |
26.53 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.92 |
0.00 |
41.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
2.92 |
4.07 |
30.65 |
0.00 |
0.00 |
0.00 |
63.70 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.33 |
0.36 |
0.00 |
0.00 |
0.00 |
10.70 |
5.63 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.43 |
0.60 |
0.73 |
0.74 |
0.28 |
0.00 |
0.01 |
0.84 |
1.16 |
1.26 |
| Long-Term Debt to Equity |
|
0.00 |
0.40 |
0.56 |
0.70 |
0.74 |
0.28 |
0.00 |
0.01 |
0.77 |
1.06 |
1.15 |
| Financial Leverage |
|
0.00 |
-0.25 |
-0.03 |
0.24 |
0.28 |
0.13 |
-0.15 |
-0.19 |
0.24 |
0.72 |
0.86 |
| Leverage Ratio |
|
0.00 |
1.85 |
1.89 |
1.96 |
2.04 |
2.30 |
2.28 |
2.09 |
2.12 |
2.24 |
2.46 |
| Compound Leverage Factor |
|
0.00 |
1.90 |
2.14 |
2.73 |
3.03 |
3.29 |
-0.40 |
2.84 |
-0.25 |
15.18 |
-3.11 |
| Debt to Total Capital |
|
0.00% |
30.22% |
37.57% |
42.17% |
42.62% |
21.77% |
0.00% |
1.42% |
45.78% |
53.62% |
55.84% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.59% |
2.73% |
1.75% |
0.00% |
0.00% |
0.00% |
0.00% |
4.11% |
4.28% |
5.01% |
| Long-Term Debt to Total Capital |
|
0.00% |
27.63% |
34.85% |
40.42% |
42.62% |
21.77% |
0.00% |
1.42% |
41.67% |
49.34% |
50.83% |
| 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% |
0.70% |
1.79% |
3.06% |
2.57% |
0.06% |
0.07% |
0.08% |
0.05% |
0.05% |
0.05% |
| Common Equity to Total Capital |
|
0.00% |
69.08% |
60.64% |
54.77% |
54.81% |
78.17% |
99.93% |
98.50% |
54.18% |
46.33% |
44.11% |
| Debt to EBITDA |
|
0.00 |
-2.00 |
-8.64 |
167.70 |
50.98 |
-30.03 |
0.00 |
0.49 |
3.29 |
7.14 |
5.29 |
| Net Debt to EBITDA |
|
0.00 |
0.49 |
-3.02 |
78.59 |
21.56 |
-0.13 |
0.00 |
-3.67 |
2.37 |
5.49 |
3.77 |
| Long-Term Debt to EBITDA |
|
0.00 |
-1.83 |
-8.01 |
160.74 |
50.98 |
-30.03 |
0.00 |
0.49 |
2.99 |
6.57 |
4.81 |
| Debt to NOPAT |
|
0.00 |
-1.95 |
-3.47 |
-8.45 |
-9.35 |
-2.23 |
0.00 |
-0.14 |
12.71 |
-47.24 |
34.85 |
| Net Debt to NOPAT |
|
0.00 |
0.48 |
-1.21 |
-3.96 |
-3.95 |
-0.01 |
0.00 |
1.07 |
9.16 |
-36.32 |
24.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
-1.78 |
-3.22 |
-8.10 |
-9.35 |
-2.23 |
0.00 |
-0.14 |
11.57 |
-43.47 |
31.73 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.43 |
0.49 |
0.45 |
-0.04 |
0.16 |
0.25 |
0.96 |
0.37 |
0.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.01% |
1.91% |
4.12% |
4.92% |
2.47% |
0.08% |
0.08% |
0.09% |
0.10% |
0.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.09 |
1.79 |
2.14 |
1.62 |
1.36 |
1.31 |
1.09 |
2.14 |
2.04 |
2.54 |
| Quick Ratio |
|
0.00 |
3.00 |
1.70 |
1.89 |
1.19 |
0.82 |
1.17 |
0.96 |
1.85 |
1.61 |
1.93 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-535 |
-311 |
-121 |
57 |
177 |
78 |
-38 |
-244 |
42 |
71 |
| Operating Cash Flow to CapEx |
|
28.03% |
-49.50% |
195.25% |
451.91% |
0.00% |
-22,047.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-53.49 |
-19.39 |
-4.43 |
1.96 |
5.77 |
0.00 |
-1.99 |
-6.18 |
0.58 |
1.98 |
| Operating Cash Flow to Interest Expense |
|
4.91 |
-2.92 |
7.09 |
4.13 |
0.53 |
-0.96 |
0.00 |
-0.76 |
0.23 |
-0.14 |
-1.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-12.60 |
-8.81 |
3.46 |
3.21 |
0.90 |
-0.97 |
0.00 |
-0.43 |
1.09 |
0.10 |
1.22 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.21 |
0.12 |
0.17 |
0.17 |
0.14 |
0.18 |
0.25 |
0.35 |
0.36 |
0.33 |
| Accounts Receivable Turnover |
|
0.00 |
2.53 |
1.72 |
2.88 |
2.73 |
2.08 |
2.50 |
3.52 |
4.09 |
3.56 |
3.13 |
| 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 |
0.40 |
0.20 |
0.25 |
0.25 |
0.20 |
0.23 |
0.31 |
0.44 |
0.47 |
0.45 |
| 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 |
144.30 |
211.75 |
126.61 |
133.52 |
175.47 |
145.99 |
103.65 |
89.15 |
102.61 |
116.53 |
| 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 |
144.30 |
211.75 |
126.61 |
133.52 |
175.47 |
145.99 |
103.65 |
89.15 |
102.61 |
116.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
413 |
633 |
707 |
612 |
385 |
334 |
334 |
603 |
554 |
492 |
| Invested Capital Turnover |
|
0.00 |
1.04 |
0.24 |
0.27 |
0.26 |
0.28 |
0.48 |
0.65 |
0.60 |
0.47 |
0.44 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
413 |
220 |
73 |
-95 |
-227 |
-51 |
0.47 |
269 |
-49 |
-62 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
332 |
459 |
473 |
64 |
-30 |
204 |
570 |
447 |
401 |
| Market Capitalization |
|
0.00 |
0.00 |
207 |
240 |
301 |
64 |
83 |
245 |
342 |
181 |
162 |
| Book Value per Share |
|
$0.00 |
$30.82 |
$28.76 |
$25.71 |
$20.93 |
$17.13 |
$18.31 |
$14.19 |
$13.77 |
$10.78 |
$9.80 |
| Tangible Book Value per Share |
|
$0.00 |
$30.82 |
$28.76 |
$25.71 |
$20.93 |
$17.13 |
$18.31 |
$14.19 |
$13.77 |
$10.78 |
$9.80 |
| Total Capital |
|
0.00 |
788 |
838 |
960 |
835 |
514 |
447 |
385 |
690 |
643 |
599 |
| Total Debt |
|
0.00 |
238 |
315 |
405 |
356 |
112 |
0.00 |
5.47 |
316 |
345 |
335 |
| Total Long-Term Debt |
|
0.00 |
218 |
292 |
388 |
356 |
112 |
0.00 |
5.47 |
288 |
317 |
305 |
| Net Debt |
|
0.00 |
-59 |
110 |
190 |
150 |
0.49 |
-113 |
-41 |
228 |
265 |
239 |
| Capital Expenditures (CapEx) |
|
72 |
59 |
58 |
25 |
-11 |
0.13 |
-62 |
-6.27 |
-34 |
-18 |
-80 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
31 |
-12 |
19 |
-10 |
11 |
-15 |
-32 |
32 |
40 |
46 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
190 |
101 |
112 |
74 |
47 |
26 |
11 |
116 |
116 |
139 |
| Net Working Capital (NWC) |
|
0.00 |
170 |
78 |
95 |
74 |
47 |
26 |
11 |
88 |
89 |
109 |
| Net Nonoperating Expense (NNE) |
|
-0.41 |
11 |
-52 |
34 |
61 |
33 |
-5.86 |
34 |
34 |
71 |
37 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-137 |
110 |
152 |
133 |
-17 |
-113 |
-45 |
229 |
256 |
228 |
| Total Depreciation and Amortization (D&A) |
|
62 |
65 |
67 |
69 |
64 |
65 |
65 |
63 |
62 |
61 |
48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
14.39% |
-9.42% |
10.59% |
-5.80% |
7.67% |
-8.70% |
-14.68% |
11.39% |
14.73% |
20.16% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
88.09% |
81.78% |
62.64% |
42.63% |
33.06% |
15.41% |
5.13% |
41.49% |
42.79% |
61.03% |
| Net Working Capital to Revenue |
|
0.00% |
78.63% |
63.26% |
53.26% |
42.63% |
33.06% |
15.41% |
5.13% |
31.34% |
32.65% |
47.87% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.54) |
($7.47) |
($1.87) |
($3.71) |
($3.95) |
($3.18) |
$1.30 |
($2.69) |
($0.34) |
($2.82) |
($1.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.67M |
17.67M |
17.60M |
21.04M |
21.88M |
23.42M |
25.44M |
26.63M |
27.08M |
27.66M |
26.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($3.71) |
($3.95) |
($3.18) |
$1.30 |
($2.69) |
($0.34) |
($2.82) |
($1.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
17.67M |
17.68M |
21.04M |
21.88M |
23.42M |
25.50M |
26.63M |
27.08M |
27.66M |
26.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($3.71) |
($3.95) |
($3.18) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
17.67M |
17.68M |
20.93M |
23.51M |
24.79M |
25.99M |
26.81M |
27.18M |
27.67M |
26.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-41 |
-74 |
-39 |
-34 |
-38 |
-40 |
-39 |
9.88 |
-17 |
-35 |
| Normalized NOPAT Margin |
|
-4.16% |
-19.04% |
-60.13% |
-22.05% |
-19.21% |
-26.68% |
-23.58% |
-17.84% |
3.53% |
-6.17% |
-15.27% |
| Pre Tax Income Margin |
|
-14.25% |
-88.25% |
-95.44% |
-51.59% |
-48.42% |
-69.17% |
3.88% |
-32.25% |
-1.46% |
-30.60% |
-8.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-12.14 |
-18.46 |
-6.45 |
-2.42 |
-1.97 |
-2.24 |
0.00 |
-2.68 |
0.86 |
-0.17 |
0.42 |
| NOPAT to Interest Expense |
|
-6.62 |
-12.23 |
-5.66 |
-1.75 |
-1.31 |
-1.63 |
0.00 |
-1.96 |
0.63 |
-0.10 |
0.27 |
| EBIT Less CapEx to Interest Expense |
|
-29.65 |
-24.35 |
-10.09 |
-3.33 |
-1.60 |
-2.24 |
0.00 |
-2.35 |
1.72 |
0.07 |
2.65 |
| NOPAT Less CapEx to Interest Expense |
|
-24.13 |
-18.12 |
-9.29 |
-2.66 |
-0.95 |
-1.64 |
0.00 |
-1.64 |
1.49 |
0.14 |
2.50 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-10.06% |
-0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-10.06% |
-0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-49.41% |