| DEI Shares Outstanding |
|
109,114,990.00 |
100,850,243.00 |
97,288,271.00 |
100,509,216.00 |
105,248,244.00 |
108,160,061.00 |
115,470,771.00 |
- |
- |
- |
155,626,720.00 |
| DEI Adjusted Shares Outstanding |
|
109,114,990.00 |
100,850,243.00 |
97,288,271.00 |
100,509,216.00 |
105,248,244.00 |
108,160,061.00 |
115,470,771.00 |
- |
- |
- |
155,626,720.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.59 |
-0.21 |
-1.01 |
-2.79 |
-3.56 |
-1.77 |
-4.54 |
- |
- |
- |
-10.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.92% |
-0.97% |
-52.28% |
19.88% |
-41.81% |
-12.54% |
11.66% |
8.85% |
32.58% |
6.42% |
-6.14% |
| EBITDA Growth |
|
-70.21% |
47.54% |
5.57% |
-33.67% |
-116.31% |
-400.62% |
-122.83% |
41.98% |
-6.91% |
-250.63% |
-563.27% |
| EBIT Growth |
|
-157.28% |
72.00% |
69.79% |
-147.89% |
-598.30% |
-67.29% |
-65.47% |
28.89% |
-7.40% |
-120.36% |
-299.66% |
| NOPAT Growth |
|
-145.85% |
85.76% |
-91.96% |
-39.30% |
-233.93% |
-139.68% |
-40.07% |
35.30% |
-53.52% |
-42.82% |
-198.50% |
| Net Income Growth |
|
-152.39% |
66.71% |
-355.52% |
-185.32% |
-34.01% |
49.19% |
-174.13% |
61.55% |
-64.21% |
-161.96% |
-86.21% |
| EPS Growth |
|
-157.00% |
63.16% |
-376.19% |
-181.00% |
-28.83% |
50.83% |
-161.80% |
64.16% |
-58.68% |
-159.62% |
-65.55% |
| Operating Cash Flow Growth |
|
-43.24% |
12.17% |
8.45% |
-21.32% |
16.60% |
-114.34% |
-332.76% |
-22.87% |
7.52% |
-408.84% |
1.92% |
| Free Cash Flow Firm Growth |
|
-264.26% |
101.35% |
10,609.39% |
40.36% |
-110.78% |
105.09% |
-60,606.50% |
15.34% |
-0.51% |
-280.94% |
47.08% |
| Invested Capital Growth |
|
3.24% |
-0.47% |
-9.25% |
-14.29% |
-2.83% |
-11.14% |
41.58% |
27.32% |
18.25% |
78.13% |
7.23% |
| Revenue Q/Q Growth |
|
-3.21% |
6.05% |
-51.43% |
51.40% |
-32.74% |
151.85% |
40.87% |
-13.78% |
24.30% |
-0.25% |
-0.49% |
| EBITDA Q/Q Growth |
|
-60.77% |
373.54% |
-7.59% |
-16.88% |
-115.25% |
54.44% |
-90.86% |
50.00% |
-101.45% |
-24.75% |
-12.68% |
| EBIT Q/Q Growth |
|
-237.00% |
82.94% |
-338.10% |
52.09% |
-9,281.68% |
23.08% |
-37.57% |
33.67% |
-39.60% |
-17.05% |
-17.04% |
| NOPAT Q/Q Growth |
|
-211.28% |
90.44% |
-114.33% |
53.68% |
-438.14% |
11.60% |
-23.10% |
36.85% |
-31.90% |
-14.47% |
-48.76% |
| Net Income Q/Q Growth |
|
-222.28% |
78.32% |
4.64% |
-10.84% |
-36.63% |
33.24% |
-26.27% |
47.26% |
-79.10% |
-7.68% |
-44.35% |
| EPS Q/Q Growth |
|
-235.71% |
75.86% |
4.76% |
-11.95% |
-35.07% |
34.07% |
-23.94% |
48.30% |
-82.76% |
-7.50% |
-36.24% |
| Operating Cash Flow Q/Q Growth |
|
-1.94% |
-10.16% |
-3.17% |
-5.07% |
-14.67% |
-10.69% |
-93.08% |
11.07% |
-17.37% |
-34.87% |
-0.42% |
| Free Cash Flow Firm Q/Q Growth |
|
13.46% |
128.38% |
-43.86% |
193.83% |
-104.88% |
100.44% |
-125.80% |
1.18% |
-18.44% |
-29.81% |
34.61% |
| Invested Capital Q/Q Growth |
|
-4.81% |
-1.71% |
-1.17% |
-23.96% |
-1.81% |
-18.58% |
5.03% |
7.62% |
8.33% |
17.73% |
-4.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.03% |
30.13% |
31.63% |
32.65% |
45.28% |
33.67% |
31.32% |
36.37% |
32.02% |
9.59% |
-16.05% |
| EBITDA Margin |
|
5.85% |
8.72% |
19.29% |
10.67% |
-2.99% |
-17.12% |
-34.17% |
-18.21% |
-14.69% |
-48.39% |
-126.33% |
| Operating Margin |
|
-4.51% |
-0.65% |
-2.61% |
-3.03% |
-17.37% |
-47.61% |
-59.72% |
-35.50% |
-41.11% |
-55.17% |
-175.45% |
| EBIT Margin |
|
-5.14% |
-1.45% |
-0.92% |
-1.90% |
-22.84% |
-43.68% |
-64.73% |
-42.28% |
-34.25% |
-70.92% |
-172.08% |
| Profit (Net Income) Margin |
|
-3.96% |
-1.33% |
-12.72% |
-30.26% |
-69.70% |
-40.49% |
-99.41% |
-35.12% |
-43.49% |
-107.06% |
-212.41% |
| Tax Burden Percent |
|
77.07% |
91.62% |
1,381.69% |
1,590.34% |
305.21% |
92.70% |
153.59% |
83.05% |
126.98% |
150.95% |
99.40% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
124.18% |
| 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) |
|
-2.77% |
-0.39% |
-0.79% |
-1.24% |
-4.55% |
-11.70% |
-14.42% |
-7.00% |
-8.80% |
-8.34% |
-18.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.25% |
2.28% |
15.88% |
44.84% |
45.67% |
-7.05% |
37.84% |
16.66% |
-33.57% |
-30.55% |
-33.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.40% |
-0.50% |
-3.49% |
-11.80% |
-13.69% |
2.47% |
-10.43% |
-1.82% |
-7.45% |
-60.69% |
-721.11% |
| Return on Equity (ROE) |
|
-2.37% |
-0.89% |
-4.27% |
-13.03% |
-18.24% |
-9.23% |
-24.85% |
-8.82% |
-16.25% |
-69.03% |
-739.86% |
| Cash Return on Invested Capital (CROIC) |
|
-5.96% |
0.08% |
8.91% |
14.16% |
-1.68% |
0.09% |
-48.85% |
-31.04% |
-25.52% |
-64.52% |
-25.73% |
| Operating Return on Assets (OROA) |
|
-2.67% |
-0.82% |
-0.26% |
-0.67% |
-4.51% |
-6.80% |
-10.19% |
-6.57% |
-4.95% |
-7.86% |
-17.57% |
| Return on Assets (ROA) |
|
-2.06% |
-0.75% |
-3.62% |
-10.59% |
-13.75% |
-6.30% |
-15.65% |
-5.46% |
-6.28% |
-11.86% |
-21.69% |
| Return on Common Equity (ROCE) |
|
-2.37% |
-0.89% |
-4.27% |
-13.02% |
-18.19% |
-9.20% |
-24.81% |
-8.82% |
-16.25% |
-69.03% |
-739.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-2.63% |
-0.91% |
-4.41% |
-13.54% |
-18.42% |
-9.15% |
-24.69% |
-8.24% |
-20.34% |
-97.97% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-51 |
-7.33 |
-14 |
-20 |
-65 |
-157 |
-220 |
-142 |
-218 |
-312 |
-930 |
| NOPAT Margin |
|
-3.15% |
-0.45% |
-1.82% |
-2.12% |
-12.16% |
-33.33% |
-41.81% |
-24.85% |
-28.78% |
-38.62% |
-122.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.52% |
-2.67% |
-16.67% |
-46.08% |
-50.22% |
-4.65% |
-52.26% |
-23.67% |
24.78% |
22.22% |
14.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-15.28% |
| Cost of Revenue to Revenue |
|
70.97% |
69.87% |
68.37% |
67.35% |
54.72% |
66.33% |
68.68% |
63.63% |
67.98% |
90.41% |
116.05% |
| SG&A Expenses to Revenue |
|
17.81% |
17.51% |
18.89% |
18.41% |
31.38% |
38.60% |
34.55% |
31.99% |
28.25% |
30.53% |
25.15% |
| R&D to Revenue |
|
11.20% |
10.44% |
14.75% |
13.76% |
22.50% |
32.29% |
33.83% |
24.93% |
21.85% |
25.01% |
23.11% |
| Operating Expenses to Revenue |
|
33.54% |
30.78% |
34.23% |
35.68% |
62.65% |
81.28% |
91.04% |
71.88% |
73.13% |
64.75% |
159.40% |
| Earnings before Interest and Taxes (EBIT) |
|
-84 |
-24 |
-7.10 |
-18 |
-123 |
-206 |
-340 |
-242 |
-260 |
-573 |
-1,304 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
96 |
141 |
149 |
99 |
-16 |
-81 |
-180 |
-104 |
-111 |
-391 |
-957 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.20 |
1.01 |
1.11 |
2.32 |
2.90 |
3.00 |
5.38 |
3.62 |
3.80 |
3.25 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.92 |
1.66 |
1.85 |
3.63 |
4.52 |
3.96 |
7.04 |
4.52 |
4.97 |
5.74 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.80 |
1.48 |
3.20 |
5.18 |
10.99 |
13.27 |
21.66 |
15.43 |
8.12 |
3.55 |
0.08 |
| 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% |
0.00% |
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% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.26 |
1.02 |
1.14 |
3.18 |
3.73 |
4.55 |
6.19 |
3.80 |
2.74 |
1.43 |
1.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.46 |
1.18 |
2.53 |
5.02 |
9.84 |
12.19 |
21.03 |
15.12 |
9.72 |
8.49 |
7.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
24.86 |
13.58 |
13.10 |
47.04 |
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 |
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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.10 |
9.42 |
8.84 |
26.76 |
26.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1,284.80 |
12.22 |
20.72 |
0.00 |
4,666.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.07 |
0.07 |
0.14 |
0.23 |
0.38 |
0.39 |
0.42 |
2.57 |
6.98 |
-14.62 |
| Long-Term Debt to Equity |
|
0.08 |
0.07 |
0.07 |
0.14 |
0.23 |
0.38 |
0.39 |
0.42 |
2.57 |
6.98 |
0.00 |
| Financial Leverage |
|
-0.32 |
-0.22 |
-0.22 |
-0.26 |
-0.30 |
-0.35 |
-0.28 |
-0.11 |
0.22 |
1.99 |
21.82 |
| Leverage Ratio |
|
1.15 |
1.18 |
1.18 |
1.23 |
1.33 |
1.46 |
1.59 |
1.62 |
2.59 |
5.82 |
34.11 |
| Compound Leverage Factor |
|
1.15 |
1.18 |
1.18 |
1.23 |
1.33 |
1.46 |
1.59 |
1.62 |
2.59 |
5.82 |
42.36 |
| Debt to Total Capital |
|
7.51% |
6.33% |
6.12% |
12.35% |
18.69% |
27.28% |
28.02% |
29.52% |
72.02% |
87.48% |
107.34% |
| 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% |
107.34% |
| Long-Term Debt to Total Capital |
|
7.51% |
6.33% |
6.12% |
12.35% |
18.69% |
27.28% |
28.02% |
29.52% |
72.02% |
87.48% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.21% |
0.20% |
0.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
92.49% |
93.67% |
93.88% |
87.44% |
81.11% |
72.51% |
71.98% |
70.48% |
27.98% |
12.52% |
-7.34% |
| Debt to EBITDA |
|
2.09 |
1.14 |
0.97 |
2.96 |
-29.14 |
-9.72 |
-4.59 |
-9.80 |
-37.48 |
-15.77 |
-6.83 |
| Net Debt to EBITDA |
|
-5.97 |
-3.44 |
-3.47 |
-1.55 |
38.62 |
6.35 |
1.84 |
1.70 |
-10.95 |
-10.21 |
-5.83 |
| Long-Term Debt to EBITDA |
|
2.09 |
1.14 |
0.97 |
2.96 |
-29.14 |
-9.72 |
-4.59 |
-9.80 |
-37.48 |
-15.77 |
0.00 |
| Debt to NOPAT |
|
-3.88 |
-21.83 |
-10.31 |
-14.90 |
-7.17 |
-5.00 |
-3.75 |
-7.19 |
-19.13 |
-19.77 |
-7.03 |
| Net Debt to NOPAT |
|
11.09 |
66.24 |
36.70 |
7.79 |
9.50 |
3.26 |
1.51 |
1.25 |
-5.59 |
-12.79 |
-6.00 |
| Long-Term Debt to NOPAT |
|
-3.88 |
-21.83 |
-10.31 |
-14.90 |
-7.17 |
-5.00 |
-3.75 |
-7.19 |
-19.13 |
-19.77 |
0.00 |
| Altman Z-Score |
|
4.61 |
4.58 |
4.04 |
5.45 |
4.69 |
3.25 |
4.69 |
3.34 |
0.83 |
-0.06 |
-2.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.12% |
0.24% |
0.27% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.13 |
5.19 |
5.19 |
3.58 |
5.27 |
5.47 |
3.29 |
4.54 |
5.74 |
4.51 |
0.36 |
| Quick Ratio |
|
3.53 |
3.46 |
3.58 |
1.90 |
4.40 |
4.51 |
2.79 |
3.47 |
4.95 |
3.49 |
0.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-111 |
1.49 |
160 |
224 |
-24 |
1.23 |
-744 |
-630 |
-633 |
-2,412 |
-1,277 |
| Operating Cash Flow to CapEx |
|
88.04% |
177.22% |
257.89% |
101.05% |
162.62% |
-12.76% |
-22.09% |
-24.33% |
-15.04% |
-31.91% |
-60.03% |
| 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 |
-4.05 |
| 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 |
-2.26 |
| 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 |
-6.02 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.52 |
0.57 |
0.28 |
0.35 |
0.20 |
0.16 |
0.16 |
0.16 |
0.14 |
0.11 |
0.10 |
| Accounts Receivable Turnover |
|
7.94 |
9.19 |
4.91 |
7.88 |
5.00 |
4.68 |
6.25 |
4.65 |
4.97 |
5.34 |
4.65 |
| Inventory Turnover |
|
4.10 |
3.87 |
1.79 |
2.86 |
1.74 |
2.02 |
2.50 |
1.85 |
2.01 |
2.01 |
2.01 |
| Fixed Asset Turnover |
|
2.63 |
2.62 |
1.31 |
1.58 |
0.89 |
0.00 |
0.00 |
0.00 |
0.42 |
0.28 |
0.20 |
| Accounts Payable Turnover |
|
6.34 |
7.65 |
3.97 |
4.42 |
1.69 |
1.60 |
1.26 |
1.06 |
1.22 |
1.38 |
2.19 |
| Days Sales Outstanding (DSO) |
|
45.98 |
39.71 |
74.28 |
46.33 |
73.01 |
78.05 |
58.44 |
78.51 |
73.39 |
68.32 |
78.58 |
| Days Inventory Outstanding (DIO) |
|
89.05 |
94.38 |
203.41 |
127.74 |
210.08 |
180.80 |
145.85 |
197.34 |
181.19 |
181.45 |
181.86 |
| Days Payable Outstanding (DPO) |
|
57.56 |
47.73 |
91.85 |
82.53 |
216.52 |
228.39 |
288.61 |
345.35 |
298.10 |
264.60 |
166.85 |
| Cash Conversion Cycle (CCC) |
|
77.48 |
86.36 |
185.84 |
91.54 |
66.56 |
30.46 |
-84.33 |
-69.50 |
-43.53 |
-14.82 |
93.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,887 |
1,878 |
1,704 |
1,461 |
1,419 |
1,261 |
1,786 |
2,274 |
2,689 |
4,789 |
5,136 |
| Invested Capital Turnover |
|
0.88 |
0.86 |
0.43 |
0.58 |
0.37 |
0.35 |
0.35 |
0.28 |
0.31 |
0.22 |
0.15 |
| Increase / (Decrease) in Invested Capital |
|
59 |
-8.82 |
-174 |
-244 |
-41 |
-158 |
525 |
488 |
415 |
2,101 |
346 |
| Enterprise Value (EV) |
|
2,375 |
1,915 |
1,950 |
4,643 |
5,296 |
5,739 |
11,054 |
8,650 |
7,375 |
6,851 |
5,647 |
| Market Capitalization |
|
2,946 |
2,400 |
2,466 |
4,790 |
5,913 |
6,245 |
11,384 |
8,828 |
6,155 |
2,864 |
64 |
| Book Value per Share |
|
$22.56 |
$23.58 |
$22.85 |
$20.57 |
$19.35 |
$19.26 |
$18.33 |
$19.73 |
$13.03 |
$7.01 |
($2.87) |
| Tangible Book Value per Share |
|
$14.07 |
$14.40 |
$13.67 |
$13.15 |
$12.43 |
$14.58 |
$14.00 |
$15.81 |
$9.95 |
$3.96 |
($3.03) |
| Total Capital |
|
2,662 |
2,528 |
2,368 |
2,364 |
2,510 |
2,873 |
2,940 |
3,461 |
5,797 |
7,043 |
6,091 |
| Total Debt |
|
200 |
160 |
145 |
292 |
469 |
784 |
824 |
1,022 |
4,175 |
6,161 |
6,538 |
| Total Long-Term Debt |
|
200 |
160 |
145 |
292 |
469 |
784 |
824 |
1,022 |
4,175 |
6,161 |
0.00 |
| Net Debt |
|
-571 |
-485 |
-516 |
-153 |
-622 |
-512 |
-331 |
-177 |
1,220 |
3,987 |
5,583 |
| Capital Expenditures (CapEx) |
|
206 |
115 |
86 |
172 |
124 |
227 |
568 |
634 |
948 |
2,274 |
1,186 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
340 |
328 |
278 |
255 |
93 |
62 |
-125 |
175 |
24 |
160 |
1,035 |
| Debt-free Net Working Capital (DFNWC) |
|
1,053 |
934 |
889 |
642 |
1,145 |
1,302 |
1,030 |
1,374 |
2,979 |
2,334 |
1,990 |
| Net Working Capital (NWC) |
|
1,053 |
934 |
889 |
642 |
1,145 |
1,302 |
1,030 |
1,374 |
2,979 |
2,334 |
-4,548 |
| Net Nonoperating Expense (NNE) |
|
13 |
14 |
84 |
260 |
310 |
34 |
303 |
59 |
112 |
552 |
679 |
| Net Nonoperating Obligations (NNO) |
|
-575 |
-490 |
-518 |
-611 |
-622 |
-828 |
-331 |
-166 |
1,067 |
3,907 |
5,583 |
| Total Depreciation and Amortization (D&A) |
|
179 |
164 |
156 |
116 |
107 |
125 |
161 |
138 |
148 |
182 |
347 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.84% |
20.31% |
35.99% |
27.54% |
17.32% |
13.15% |
-23.73% |
30.61% |
3.12% |
19.78% |
136.59% |
| Debt-free Net Working Capital to Revenue |
|
64.53% |
57.76% |
115.18% |
69.39% |
212.67% |
276.52% |
195.95% |
240.15% |
392.70% |
289.18% |
262.70% |
| Net Working Capital to Revenue |
|
64.53% |
57.76% |
115.18% |
69.39% |
212.67% |
276.52% |
195.95% |
240.15% |
392.70% |
289.18% |
-600.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.57) |
($0.21) |
($1.00) |
($2.81) |
($3.62) |
($1.78) |
($4.66) |
($1.67) |
($2.65) |
($6.88) |
($11.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
113.02M |
101.78M |
98.49M |
99.53M |
103.58M |
109.68M |
112.35M |
120.12M |
124.37M |
125.69M |
141.32M |
| Adjusted Diluted Earnings per Share |
|
($0.57) |
($0.21) |
($1.00) |
($2.81) |
($3.62) |
($1.78) |
($4.66) |
($1.67) |
($2.65) |
($6.88) |
($11.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
113.02M |
101.78M |
98.49M |
99.53M |
103.58M |
109.68M |
112.35M |
120.12M |
124.37M |
125.69M |
141.32M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.78) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
103.29M |
100.85M |
97.68M |
101.76M |
106.98M |
107.94M |
115.89M |
124.10M |
125.25M |
126.87M |
156.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
4.51 |
-13 |
-14 |
-62 |
-156 |
-167 |
-142 |
-217 |
-311 |
-401 |
| Normalized NOPAT Margin |
|
-1.11% |
0.28% |
-1.66% |
-1.48% |
-11.51% |
-33.10% |
-31.75% |
-24.89% |
-28.59% |
-38.51% |
-52.89% |
| Pre Tax Income Margin |
|
-5.14% |
-1.45% |
-0.92% |
-1.90% |
-22.84% |
-43.68% |
-64.73% |
-42.28% |
-34.25% |
-70.92% |
-213.69% |
| 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 |
-4.14 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.95 |
| 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 |
-7.90 |
| 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 |
-6.71 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
-849.68% |
-694.43% |
-106.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |