Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
36.14% |
-21.69% |
-35.63% |
16.12% |
13.58% |
0.00% |
0.00% |
24.46% |
0.00% |
37.42% |
52.99% |
EBITDA Growth |
|
65.09% |
-39.02% |
-18.57% |
270.39% |
-147.18% |
0.00% |
5.13% |
12.01% |
-88.61% |
75.47% |
171.26% |
EBIT Growth |
|
55.67% |
-21.71% |
-27.22% |
201.90% |
-164.22% |
0.00% |
-1.26% |
8.84% |
-66.11% |
65.49% |
88.91% |
NOPAT Growth |
|
61.69% |
-36.90% |
-16.76% |
222.05% |
-158.93% |
0.00% |
30.69% |
8.96% |
-56.52% |
65.56% |
65.49% |
Net Income Growth |
|
52.44% |
-18.30% |
-19.74% |
181.65% |
-163.88% |
0.00% |
0.00% |
15.37% |
0.00% |
68.29% |
154.30% |
EPS Growth |
|
69.34% |
-12.50% |
12.63% |
174.57% |
-179.85% |
0.00% |
0.00% |
25.26% |
0.00% |
70.63% |
143.24% |
Operating Cash Flow Growth |
|
86.05% |
-146.00% |
-121.37% |
272.05% |
-138.62% |
0.00% |
0.00% |
-159.01% |
0.00% |
109.51% |
1,222.97% |
Free Cash Flow Firm Growth |
|
108.55% |
-409.35% |
-1.61% |
750.51% |
-152.65% |
0.00% |
0.00% |
28.41% |
23.56% |
77.56% |
-933.66% |
Invested Capital Growth |
|
-25.66% |
-27.46% |
-47.06% |
-83.34% |
205.84% |
0.00% |
327.50% |
46.79% |
3.80% |
-3.82% |
97.45% |
Revenue Q/Q Growth |
|
2.56% |
-13.09% |
-5.28% |
1.98% |
5.89% |
0.00% |
0.00% |
0.00% |
-21.70% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
7.66% |
-29.21% |
6.09% |
-1.87% |
-38.06% |
0.00% |
0.00% |
0.00% |
-145.53% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
6.32% |
-19.21% |
3.44% |
1.02% |
-26.51% |
0.00% |
0.00% |
0.00% |
-110.05% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
16.61% |
-23.72% |
3.54% |
-9.87% |
0.80% |
0.00% |
0.00% |
0.00% |
-106.58% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
-14.96% |
2.76% |
-8.10% |
12.61% |
0.00% |
0.00% |
0.00% |
-113.65% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-2.92% |
-14.45% |
-2.37% |
-12.24% |
0.00% |
0.00% |
0.00% |
0.00% |
-113.56% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
76.67% |
-53.74% |
-18.71% |
-1.11% |
27.81% |
0.00% |
0.00% |
-7.70% |
-1,020.33% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
113.20% |
-152.45% |
65.93% |
-25.61% |
-2.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-10.46% |
-13.47% |
-48.73% |
-64.65% |
-34.73% |
0.00% |
0.00% |
0.00% |
6.98% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
22.89% |
14.42% |
7.84% |
24.94% |
14.80% |
14.80% |
0.00% |
12.44% |
8.04% |
24.23% |
27.76% |
EBITDA Margin |
|
-14.83% |
-26.33% |
-48.51% |
71.18% |
-29.57% |
-29.57% |
-20.55% |
-14.53% |
-28.04% |
-5.00% |
2.33% |
Operating Margin |
|
-20.95% |
-36.63% |
-66.44% |
60.53% |
-36.23% |
-36.23% |
-26.59% |
-19.45% |
-31.15% |
-7.81% |
-0.48% |
EBIT Margin |
|
-23.51% |
-36.54% |
-72.22% |
63.38% |
-35.83% |
-35.83% |
-26.59% |
-19.47% |
-33.10% |
-8.31% |
-0.60% |
Profit (Net Income) Margin |
|
-24.10% |
-36.40% |
-67.71% |
47.61% |
-26.78% |
-26.78% |
-26.03% |
-17.70% |
-33.06% |
-7.63% |
2.71% |
Tax Burden Percent |
|
111.52% |
104.35% |
99.51% |
80.75% |
101.15% |
101.15% |
96.46% |
91.21% |
100.62% |
102.86% |
254.99% |
Interest Burden Percent |
|
91.91% |
95.47% |
94.22% |
93.04% |
73.88% |
73.88% |
101.49% |
99.64% |
99.28% |
89.24% |
-176.30% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
19.25% |
0.00% |
-1.15% |
0.00% |
0.00% |
0.00% |
0.00% |
-154.99% |
Return on Invested Capital (ROIC) |
|
-25.65% |
-47.73% |
-86.67% |
261.96% |
-266.40% |
-255.41% |
-67.12% |
-30.55% |
-39.45% |
-13.60% |
-3.22% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.11% |
-22.04% |
-52.74% |
263.23% |
-265.12% |
-265.40% |
-57.92% |
-21.84% |
11.94% |
-7.83% |
-13.49% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.66% |
9.65% |
28.38% |
-221.85% |
244.11% |
0.00% |
38.47% |
11.20% |
-3.39% |
3.78% |
6.75% |
Return on Equity (ROE) |
|
-28.31% |
-38.08% |
-58.29% |
40.11% |
-22.29% |
0.00% |
-28.65% |
-19.35% |
-42.84% |
-9.82% |
3.53% |
Cash Return on Invested Capital (CROIC) |
|
3.78% |
-15.90% |
-25.13% |
404.85% |
-367.84% |
0.00% |
-191.29% |
-68.47% |
-43.18% |
-9.70% |
-68.74% |
Operating Return on Assets (OROA) |
|
-16.78% |
-23.33% |
-37.11% |
34.33% |
-18.79% |
-18.43% |
-13.72% |
-12.26% |
-19.98% |
-5.93% |
-0.49% |
Return on Assets (ROA) |
|
-17.19% |
-23.24% |
-34.79% |
25.79% |
-14.05% |
-13.78% |
-13.43% |
-11.14% |
-19.96% |
-5.44% |
2.22% |
Return on Common Equity (ROCE) |
|
-28.31% |
-38.08% |
-58.29% |
40.11% |
-22.29% |
0.00% |
-28.65% |
-19.35% |
-42.84% |
-9.82% |
3.53% |
Return on Equity Simple (ROE_SIMPLE) |
|
-27.70% |
-45.45% |
-62.75% |
32.96% |
-23.67% |
-23.67% |
-19.45% |
-23.46% |
-42.84% |
-7.69% |
3.06% |
Net Operating Profit after Tax (NOPAT) |
|
-14 |
-19 |
-23 |
27 |
-16 |
-23 |
-16 |
-15 |
-23 |
-7.96 |
-2.75 |
NOPAT Margin |
|
-14.67% |
-25.64% |
-46.51% |
48.88% |
-25.36% |
-36.65% |
-18.61% |
-13.61% |
-21.80% |
-5.46% |
-1.23% |
Net Nonoperating Expense Percent (NNEP) |
|
-33.76% |
-25.70% |
-33.93% |
-1.27% |
-1.28% |
9.99% |
-9.20% |
-8.71% |
-51.39% |
-5.77% |
10.27% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-5.32% |
-1.37% |
Cost of Revenue to Revenue |
|
77.11% |
85.58% |
92.16% |
75.06% |
85.20% |
85.20% |
0.00% |
87.56% |
91.96% |
75.77% |
72.24% |
SG&A Expenses to Revenue |
|
30.06% |
34.16% |
46.64% |
39.19% |
35.51% |
35.51% |
0.00% |
25.36% |
27.08% |
21.70% |
19.34% |
R&D to Revenue |
|
12.81% |
16.68% |
23.95% |
17.57% |
14.98% |
14.98% |
0.00% |
9.66% |
8.46% |
5.49% |
5.13% |
Operating Expenses to Revenue |
|
43.84% |
51.05% |
74.28% |
-35.59% |
51.03% |
51.03% |
3.51% |
31.89% |
39.19% |
32.03% |
28.24% |
Earnings before Interest and Taxes (EBIT) |
|
-23 |
-27 |
-35 |
36 |
-23 |
-23 |
-23 |
-21 |
-35 |
-12 |
-1.34 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-20 |
-23 |
40 |
-19 |
-19 |
-18 |
-16 |
-30 |
-7.29 |
5.19 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
1.60 |
4.49 |
2.65 |
1.77 |
2.87 |
3.63 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.85 |
1.72 |
7.18 |
7.27 |
4.87 |
4.38 |
5.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.94 |
1.81 |
6.00 |
2.00 |
1.37 |
2.85 |
3.21 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.16 |
0.00 |
0.00 |
0.00 |
118.65 |
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% |
-14.81% |
16.23% |
0.00% |
0.00% |
0.00% |
0.84% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.23 |
6.34 |
11.52 |
3.35 |
2.07 |
5.74 |
5.62 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.04 |
0.91 |
5.18 |
1.78 |
1.16 |
2.26 |
2.86 |
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 |
122.50 |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
154.05 |
22.49 |
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 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.05 |
0.02 |
0.00 |
0.00 |
0.04 |
0.04 |
0.03 |
0.02 |
0.04 |
0.04 |
0.01 |
Long-Term Debt to Equity |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.04 |
0.04 |
0.03 |
0.00 |
0.03 |
0.01 |
0.01 |
Financial Leverage |
|
-0.33 |
-0.44 |
-0.54 |
-0.84 |
-0.92 |
0.00 |
-0.66 |
-0.51 |
-0.28 |
-0.48 |
-0.50 |
Leverage Ratio |
|
1.65 |
1.64 |
1.68 |
1.56 |
1.59 |
1.72 |
1.45 |
1.74 |
2.15 |
1.80 |
1.59 |
Compound Leverage Factor |
|
1.51 |
1.56 |
1.58 |
1.45 |
1.17 |
1.27 |
1.47 |
1.73 |
2.13 |
1.61 |
-2.80 |
Debt to Total Capital |
|
4.56% |
2.40% |
0.00% |
0.00% |
3.99% |
3.99% |
2.71% |
1.64% |
4.15% |
3.40% |
1.34% |
Short-Term Debt to Total Capital |
|
3.00% |
2.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.62% |
1.58% |
2.09% |
0.00% |
Long-Term Debt to Total Capital |
|
1.56% |
0.00% |
0.00% |
0.00% |
3.99% |
3.99% |
2.71% |
0.02% |
2.58% |
1.31% |
1.34% |
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% |
0.00% |
Noncontrolling Interests 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% |
Common Equity to Total Capital |
|
95.44% |
97.60% |
100.00% |
100.00% |
96.01% |
96.01% |
97.29% |
98.36% |
95.85% |
96.60% |
98.66% |
Debt to EBITDA |
|
-0.28 |
-0.07 |
0.00 |
0.00 |
-0.16 |
-0.16 |
-0.18 |
-0.09 |
-0.12 |
-0.70 |
0.52 |
Net Debt to EBITDA |
|
2.51 |
1.32 |
0.00 |
0.00 |
3.04 |
3.04 |
4.01 |
1.51 |
0.73 |
11.78 |
-15.31 |
Long-Term Debt to EBITDA |
|
-0.10 |
0.00 |
0.00 |
0.00 |
-0.16 |
-0.16 |
-0.18 |
0.00 |
-0.07 |
-0.27 |
0.52 |
Debt to NOPAT |
|
-0.28 |
-0.08 |
0.00 |
0.00 |
-0.19 |
-0.13 |
-0.20 |
-0.09 |
-0.15 |
-0.64 |
-0.98 |
Net Debt to NOPAT |
|
2.54 |
1.35 |
0.00 |
0.00 |
3.55 |
2.45 |
4.43 |
1.61 |
0.93 |
10.79 |
28.96 |
Long-Term Debt to NOPAT |
|
-0.10 |
0.00 |
0.00 |
0.00 |
-0.19 |
-0.13 |
-0.20 |
0.00 |
-0.10 |
-0.25 |
-0.98 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-9.19 |
-9.28 |
-1.78 |
-6.66 |
-7.39 |
-2.68 |
0.12 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.03 |
1.73 |
2.46 |
3.64 |
2.30 |
2.30 |
2.58 |
1.26 |
1.26 |
2.11 |
2.07 |
Quick Ratio |
|
1.43 |
1.08 |
1.63 |
3.11 |
1.75 |
1.75 |
2.12 |
0.64 |
0.64 |
1.48 |
1.26 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2.08 |
-6.42 |
-6.53 |
42 |
-22 |
0.00 |
-46 |
-33 |
-25 |
-5.68 |
-59 |
Operating Cash Flow to CapEx |
|
-395.06% |
-1,788.68% |
0.00% |
0.00% |
-2,622.73% |
-2,622.73% |
-492.12% |
-1,819.17% |
-1,819.17% |
228.91% |
1,171.22% |
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 |
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 |
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 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.71 |
0.64 |
0.51 |
0.54 |
0.52 |
0.51 |
0.52 |
0.63 |
0.60 |
0.71 |
0.82 |
Accounts Receivable Turnover |
|
6.59 |
5.53 |
6.32 |
7.39 |
5.14 |
3.76 |
6.57 |
4.94 |
3.46 |
5.11 |
6.15 |
Inventory Turnover |
|
3.79 |
3.58 |
2.40 |
2.65 |
3.50 |
2.87 |
0.00 |
3.78 |
2.64 |
2.80 |
2.85 |
Fixed Asset Turnover |
|
1.81 |
1.61 |
1.73 |
5.23 |
7.28 |
7.45 |
9.68 |
10.18 |
8.61 |
12.57 |
9.01 |
Accounts Payable Turnover |
|
3.31 |
3.42 |
3.29 |
2.96 |
2.86 |
2.46 |
0.00 |
3.26 |
2.54 |
3.52 |
5.70 |
Days Sales Outstanding (DSO) |
|
55.39 |
66.06 |
57.77 |
49.42 |
71.02 |
97.12 |
55.58 |
73.94 |
105.61 |
71.41 |
59.39 |
Days Inventory Outstanding (DIO) |
|
96.40 |
102.02 |
152.36 |
137.98 |
104.33 |
127.33 |
0.00 |
96.67 |
138.51 |
130.39 |
128.15 |
Days Payable Outstanding (DPO) |
|
110.35 |
106.76 |
110.93 |
123.32 |
127.42 |
148.24 |
0.00 |
111.86 |
143.74 |
103.55 |
64.08 |
Cash Conversion Cycle (CCC) |
|
41.43 |
61.32 |
99.20 |
64.08 |
47.93 |
76.22 |
55.58 |
58.75 |
100.38 |
98.25 |
123.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
47 |
34 |
18 |
3.00 |
9.16 |
9.16 |
39 |
57 |
60 |
57 |
113 |
Invested Capital Turnover |
|
1.75 |
1.86 |
1.86 |
5.36 |
10.50 |
6.97 |
3.61 |
2.24 |
1.81 |
2.49 |
2.61 |
Increase / (Decrease) in Invested Capital |
|
-16 |
-13 |
-16 |
-15 |
6.17 |
0.00 |
30 |
18 |
2.18 |
-2.28 |
56 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
66 |
58 |
451 |
193 |
123 |
329 |
636 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
124 |
115 |
523 |
217 |
145 |
415 |
716 |
Book Value per Share |
|
$5.95 |
$4.24 |
$2.49 |
$3.79 |
$3.20 |
$3.43 |
$4.23 |
$2.87 |
$2.77 |
$4.70 |
$5.00 |
Tangible Book Value per Share |
|
$5.89 |
$4.21 |
$2.26 |
$3.58 |
$2.97 |
$3.18 |
$2.64 |
$1.05 |
$1.01 |
$3.08 |
$3.62 |
Total Capital |
|
88 |
62 |
52 |
81 |
75 |
75 |
120 |
83 |
85 |
150 |
200 |
Total Debt |
|
3.99 |
1.48 |
0.00 |
0.00 |
3.00 |
3.00 |
3.25 |
1.36 |
3.54 |
5.09 |
2.68 |
Total Long-Term Debt |
|
1.37 |
0.00 |
0.00 |
0.00 |
3.00 |
3.00 |
3.25 |
0.02 |
2.20 |
1.97 |
2.68 |
Net Debt |
|
-36 |
-26 |
-34 |
-77 |
-57 |
-57 |
-72 |
-24 |
-22 |
-86 |
-80 |
Capital Expenditures (CapEx) |
|
1.15 |
0.63 |
-14 |
-2.19 |
0.63 |
0.63 |
1.76 |
1.24 |
1.24 |
0.93 |
2.42 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.17 |
-2.62 |
5.77 |
-2.47 |
-2.04 |
-2.04 |
-11 |
-1.68 |
-1.68 |
-0.21 |
26 |
Debt-free Net Working Capital (DFNWC) |
|
45 |
25 |
40 |
75 |
53 |
53 |
64 |
23 |
23 |
91 |
107 |
Net Working Capital (NWC) |
|
42 |
23 |
40 |
75 |
53 |
53 |
64 |
22 |
22 |
88 |
107 |
Net Nonoperating Expense (NNE) |
|
9.06 |
8.09 |
10 |
0.71 |
0.91 |
-6.30 |
6.46 |
4.43 |
12 |
3.15 |
-8.78 |
Net Nonoperating Obligations (NNO) |
|
-37 |
-26 |
-34 |
-78 |
-63 |
-63 |
-77 |
-24 |
-22 |
-87 |
-84 |
Total Depreciation and Amortization (D&A) |
|
8.33 |
7.68 |
11 |
4.39 |
4.00 |
4.00 |
5.26 |
5.36 |
5.36 |
4.82 |
6.54 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.39% |
-3.48% |
11.91% |
-4.39% |
-3.19% |
-3.19% |
-12.19% |
-1.55% |
-1.59% |
-0.14% |
11.51% |
Debt-free Net Working Capital to Revenue |
|
46.82% |
33.20% |
82.33% |
133.46% |
83.52% |
83.52% |
74.02% |
21.59% |
22.09% |
62.34% |
47.91% |
Net Working Capital to Revenue |
|
44.09% |
31.23% |
82.33% |
133.46% |
83.52% |
83.52% |
74.02% |
20.35% |
20.82% |
60.19% |
47.91% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.76) |
($1.98) |
($1.73) |
$1.32 |
($0.81) |
($0.81) |
$0.00 |
($0.71) |
$0.00 |
($0.37) |
$0.16 |
Adjusted Weighted Average Basic Shares Outstanding |
|
13.18M |
13.80M |
18.97M |
20.34M |
20.99M |
20.99M |
0.00 |
27.20M |
0.00 |
29.83M |
36.99M |
Adjusted Diluted Earnings per Share |
|
($1.76) |
($1.98) |
($1.73) |
$1.29 |
($1.03) |
($1.03) |
$0.00 |
($0.71) |
$0.00 |
($0.37) |
$0.16 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
13.18M |
13.80M |
18.97M |
20.73M |
21.07M |
21.07M |
0.00 |
27.20M |
0.00 |
29.83M |
37.72M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.81) |
($0.81) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.05M |
18.59M |
20.98M |
21.45M |
22.64M |
21.10M |
0.00 |
29.60M |
0.00 |
36.99M |
39.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-19 |
-21 |
-15 |
-16 |
-16 |
-14 |
-19 |
-22 |
-7.97 |
-0.75 |
Normalized NOPAT Margin |
|
-14.10% |
-25.64% |
-44.19% |
-26.18% |
-25.36% |
-25.36% |
-16.15% |
-17.39% |
-21.06% |
-5.47% |
-0.34% |
Pre Tax Income Margin |
|
-21.61% |
-34.88% |
-68.05% |
58.96% |
-26.47% |
-26.47% |
-26.98% |
-19.41% |
-32.86% |
-7.42% |
1.06% |
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 |
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 |
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 |
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 |
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% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.09% |