Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
24.93% |
68.03% |
417.99% |
382.96% |
220.39% |
95.93% |
83.51% |
109.71% |
21.70% |
-6.88% |
6.88% |
EBITDA Growth |
|
208.63% |
-3,918.31% |
-1,497.39% |
-392.82% |
2.23% |
69.67% |
647.52% |
12.93% |
-32.84% |
-41.49% |
-126.97% |
EBIT Growth |
|
206.00% |
-16,956.77% |
-1,187.90% |
-382.45% |
-4.36% |
59.62% |
448.48% |
7.65% |
-49.32% |
-71.42% |
-396.62% |
NOPAT Growth |
|
113.65% |
-3,948.10% |
-1,429.55% |
-596.59% |
-6.12% |
60.78% |
607.24% |
164.07% |
-69.64% |
-97.90% |
-2,635.55% |
Net Income Growth |
|
109.28% |
-3,975.75% |
-556.44% |
-198.47% |
-6.76% |
57.39% |
424.26% |
161.89% |
-81.00% |
-158.18% |
-137.01% |
EPS Growth |
|
0.00% |
0.00% |
-750.00% |
-400.00% |
60.55% |
57.39% |
424.26% |
142.86% |
-80.39% |
-160.00% |
-133.33% |
Operating Cash Flow Growth |
|
1,425.28% |
124.87% |
783.50% |
692.02% |
1,296.48% |
127.00% |
116.83% |
106.33% |
-14.73% |
-0.67% |
-8.42% |
Free Cash Flow Firm Growth |
|
106.87% |
-3,738.53% |
-1,524.75% |
-422.52% |
-159.13% |
81.54% |
517.25% |
145.43% |
-137.63% |
243.50% |
-30.66% |
Invested Capital Growth |
|
180.14% |
-2,375.94% |
1,639.80% |
-873.18% |
3,267.76% |
-12.95% |
128.47% |
168.55% |
85.90% |
-28.01% |
-46.95% |
Revenue Q/Q Growth |
|
17.30% |
12.26% |
114.50% |
277.34% |
51.35% |
14.44% |
22.92% |
14.16% |
-3.21% |
1.14% |
2.45% |
EBITDA Q/Q Growth |
|
112.46% |
155.03% |
-2,884.10% |
160.81% |
95.68% |
50.61% |
25.42% |
-12.60% |
3.37% |
-23.81% |
83.10% |
EBIT Q/Q Growth |
|
321.12% |
193.07% |
-2,749.77% |
143.04% |
79.16% |
40.92% |
27.38% |
-15.94% |
0.16% |
-50.46% |
59.24% |
NOPAT Q/Q Growth |
|
486.36% |
45.72% |
-2,782.11% |
-68.30% |
79.07% |
41.91% |
28.20% |
11.63% |
-41.52% |
-90.75% |
53.64% |
Net Income Q/Q Growth |
|
304.45% |
86.40% |
-2,403.78% |
-45.70% |
45.21% |
38.57% |
28.72% |
10.57% |
-59.50% |
-278.64% |
35.47% |
EPS Q/Q Growth |
|
0.00% |
42.86% |
-3,000.00% |
-64.66% |
22.60% |
38.57% |
28.72% |
2.00% |
-60.00% |
-300.00% |
36.36% |
Operating Cash Flow Q/Q Growth |
|
479.33% |
9.86% |
1,388.25% |
65.95% |
77.29% |
22.01% |
14.38% |
7.88% |
-10.72% |
4.71% |
-8.98% |
Free Cash Flow Firm Q/Q Growth |
|
240.08% |
66.70% |
-608.05% |
103.86% |
-25.19% |
73.06% |
-30.25% |
1.33% |
-279.95% |
1,143.80% |
-50.57% |
Invested Capital Q/Q Growth |
|
186.83% |
162.54% |
-109.78% |
-818.34% |
3,681.35% |
28.74% |
1,225.14% |
99.70% |
29.60% |
-10.94% |
261.22% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
33.95% |
44.59% |
40.33% |
21.14% |
300.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
1.08% |
-8.15% |
-54.62% |
-41.66% |
-17.14% |
-0.66% |
1.98% |
1.07% |
0.59% |
0.37% |
-0.09% |
Operating Margin |
|
0.75% |
-16.53% |
-55.06% |
-28.23% |
-13.43% |
-0.90% |
1.76% |
0.91% |
0.36% |
0.01% |
-0.42% |
EBIT Margin |
|
0.50% |
-24.79% |
-41.29% |
-42.34% |
-13.41% |
-0.92% |
1.75% |
0.90% |
0.37% |
0.11% |
-0.32% |
Profit (Net Income) Margin |
|
1.55% |
-17.45% |
-55.38% |
-28.35% |
-17.94% |
-0.98% |
1.72% |
2.15% |
0.34% |
-0.21% |
-0.47% |
Tax Burden Percent |
|
958.85% |
105.55% |
402.31% |
200.88% |
401.40% |
105.49% |
98.68% |
241.03% |
99.28% |
-255.13% |
135.31% |
Interest Burden Percent |
|
291.55% |
200.12% |
400.02% |
200.02% |
500.00% |
100.38% |
99.84% |
99.44% |
90.54% |
71.70% |
108.03% |
Effective Tax Rate |
|
-658.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.32% |
-141.03% |
-52.77% |
-0.45% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-3,842.77% |
0.00% |
-380.61% |
-68.67% |
227.88% |
234.75% |
34.21% |
0.64% |
-25.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-7,369.24% |
0.00% |
-328.62% |
-58.05% |
228.10% |
235.53% |
40.07% |
6.40% |
-20.77% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
3,367.40% |
0.00% |
249.60% |
45.40% |
-196.05% |
-190.41% |
-27.68% |
-4.28% |
15.93% |
Return on Equity (ROE) |
|
144.07% |
-1,558.72% |
-475.37% |
-1,956.27% |
-524.06% |
-23.28% |
31.83% |
44.33% |
6.53% |
-3.64% |
-9.48% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-2,867.50% |
0.00% |
-833.13% |
-54.83% |
149.66% |
143.28% |
-25.88% |
33.21% |
35.95% |
Operating Return on Assets (OROA) |
|
10.75% |
-684.36% |
-400.60% |
-849.77% |
-126.85% |
-11.85% |
18.58% |
10.32% |
4.31% |
1.28% |
-3.75% |
Return on Assets (ROA) |
|
50.09% |
-542.08% |
-402.93% |
-853.60% |
-254.59% |
-12.55% |
18.30% |
24.74% |
3.88% |
-2.34% |
-5.48% |
Return on Common Equity (ROCE) |
|
0.00% |
-794.52% |
-1,435.07% |
-1,304.18% |
-524.06% |
-23.23% |
31.64% |
44.05% |
6.49% |
-3.62% |
-9.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
25.10% |
-320.29% |
-293.42% |
-519.42% |
-74.82% |
-18.39% |
21.89% |
36.53% |
6.22% |
-3.70% |
-10.38% |
Net Operating Profit after Tax (NOPAT) |
|
0.11 |
-1.30 |
-5.16 |
-15 |
-16 |
-6.15 |
31 |
82 |
25 |
0.52 |
-13 |
NOPAT Margin |
|
0.80% |
-5.78% |
-19.27% |
-9.88% |
-3.13% |
-0.63% |
1.73% |
2.18% |
0.54% |
0.01% |
-0.29% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.22% |
-115.97% |
-158.15% |
-173.78% |
-102.60% |
-10.63% |
-0.22% |
-0.78% |
-5.86% |
-5.76% |
-4.63% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
9.82% |
0.21% |
-6.49% |
Cost of Revenue to Revenue |
|
249.08% |
255.41% |
346.85% |
178.86% |
275.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
48.46% |
44.37% |
86.68% |
71.03% |
47.87% |
9.09% |
6.83% |
6.62% |
6.00% |
5.80% |
5.53% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.18% |
1.39% |
1.27% |
Operating Expenses to Revenue |
|
33.45% |
92.50% |
115.85% |
74.05% |
417.90% |
100.90% |
98.24% |
99.09% |
99.64% |
100.20% |
100.42% |
Earnings before Interest and Taxes (EBIT) |
|
0.03 |
-1.86 |
-7.37 |
-22 |
-22 |
-9.03 |
31 |
34 |
17 |
4.91 |
-15 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.05 |
-1.83 |
-7.31 |
-22 |
-21 |
-6.50 |
36 |
40 |
27 |
16 |
-4.26 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
44.80 |
31.26 |
23.82 |
9.81 |
13.36 |
13.46 |
29.89 |
21.48 |
6.63 |
9.67 |
8.63 |
Price to Tangible Book Value (P/TBV) |
|
44.80 |
63.26 |
23.82 |
4.86 |
20.87 |
17.04 |
35.18 |
23.66 |
7.75 |
10.73 |
9.75 |
Price to Revenue (P/Rev) |
|
1.39 |
1.72 |
0.37 |
0.27 |
2.43 |
0.71 |
2.35 |
1.27 |
0.36 |
0.55 |
0.39 |
Price to Earnings (P/E) |
|
178.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
135.94 |
58.75 |
106.36 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.25% |
2.00% |
1.24% |
1.74% |
Earnings Yield |
|
0.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.74% |
1.70% |
0.94% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
90.01 |
0.00 |
39.74 |
78.72 |
215.96 |
90.03 |
15.68 |
31.88 |
44.07 |
Enterprise Value to Revenue (EV/Rev) |
|
1.35 |
0.82 |
1.00 |
0.10 |
2.39 |
0.67 |
2.29 |
1.22 |
0.32 |
0.51 |
0.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
377.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
115.43 |
114.45 |
55.17 |
138.02 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
541.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
130.65 |
135.88 |
86.81 |
444.50 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
169.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
131.83 |
55.89 |
59.61 |
4,157.89 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
74.04 |
53.12 |
52.53 |
3.31 |
66.03 |
11.88 |
34.34 |
18.64 |
7.08 |
10.43 |
8.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
271.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
200.74 |
91.57 |
0.00 |
80.35 |
84.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.06 |
0.03 |
0.02 |
0.02 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
Financial Leverage |
|
-2.28 |
-1.85 |
-2.74 |
-2.28 |
-3.80 |
-0.78 |
-0.86 |
-0.81 |
-0.69 |
-0.67 |
-0.77 |
Leverage Ratio |
|
0.00 |
4.31 |
7.08 |
9.17 |
15.80 |
1.85 |
1.74 |
1.79 |
1.68 |
1.56 |
1.73 |
Compound Leverage Factor |
|
0.00 |
4.32 |
9.44 |
9.17 |
14.42 |
1.86 |
1.74 |
1.78 |
1.52 |
1.12 |
1.87 |
Debt to Total Capital |
|
0.00% |
0.00% |
5.58% |
0.00% |
0.00% |
5.91% |
2.97% |
1.53% |
2.12% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
5.58% |
0.00% |
0.00% |
1.65% |
0.96% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.26% |
2.01% |
1.53% |
2.12% |
0.00% |
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% |
-6.61% |
0.00% |
0.00% |
0.00% |
0.29% |
0.68% |
0.60% |
0.46% |
0.48% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
309.91% |
394.42% |
400.00% |
0.00% |
93.80% |
96.35% |
97.87% |
97.42% |
99.52% |
100.00% |
Debt to EBITDA |
|
2.58 |
0.00 |
-0.02 |
0.00 |
-0.12 |
-0.50 |
0.12 |
0.09 |
0.20 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-18.07 |
0.00 |
1.17 |
0.00 |
2.86 |
6.74 |
-3.47 |
-4.29 |
-5.70 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
-0.36 |
0.08 |
0.09 |
0.20 |
0.00 |
0.00 |
Debt to NOPAT |
|
1.74 |
0.00 |
-0.02 |
0.00 |
-0.17 |
-0.53 |
0.14 |
0.04 |
0.22 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-8.10 |
0.00 |
1.65 |
0.00 |
3.91 |
7.13 |
-3.96 |
-2.09 |
-6.16 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
-0.38 |
0.09 |
0.04 |
0.22 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
24.07 |
6.08 |
4.00 |
0.00 |
18.75 |
33.69 |
24.92 |
20.08 |
21.40 |
17.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-3.89% |
-1.26% |
0.00% |
0.00% |
0.20% |
0.60% |
0.65% |
0.54% |
0.47% |
0.26% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
3.45 |
6.22 |
3.79 |
0.00 |
1.88 |
2.20 |
1.71 |
2.00 |
1.88 |
1.44 |
Quick Ratio |
|
0.00 |
2.75 |
5.26 |
3.35 |
0.00 |
1.63 |
1.83 |
1.29 |
1.64 |
1.49 |
1.08 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.07 |
-1.18 |
-5.68 |
-14 |
-27 |
-4.91 |
20 |
50 |
-19 |
27 |
19 |
Operating Cash Flow to CapEx |
|
997.07% |
1,818.33% |
737.47% |
1,426.33% |
3,417.67% |
1,103.72% |
1,859.21% |
1,839.32% |
1,747.03% |
2,628.26% |
2,432.54% |
Free Cash Flow to Firm to Interest Expense |
|
141.77 |
-3,135.97 |
-61,456.17 |
-26,367.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
518.99 |
614.35 |
11,073.26 |
4,398.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
622.32 |
1,025.98 |
6,568.70 |
4,748.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
42.99 |
41.41 |
58.38 |
15.05 |
150.87 |
12.87 |
10.62 |
11.50 |
11.54 |
11.14 |
11.77 |
Accounts Receivable Turnover |
|
90.07 |
253.99 |
64.18 |
62.89 |
41.10 |
42.96 |
34.21 |
35.84 |
41.58 |
49.52 |
52.79 |
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 |
|
430.40 |
473.96 |
497.35 |
451.04 |
233.84 |
239.96 |
270.91 |
317.57 |
269.56 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
144.67 |
451.68 |
913.31 |
879.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
8.11 |
8.62 |
22.88 |
23.21 |
26.65 |
8.50 |
10.67 |
10.18 |
8.78 |
7.37 |
6.91 |
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) |
|
7.57 |
3.23 |
3.20 |
3.74 |
0.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
3.06 |
5.39 |
29.52 |
31.09 |
35.53 |
8.50 |
10.67 |
10.18 |
8.78 |
7.37 |
6.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-0.01 |
-0.13 |
0.40 |
-1.33 |
9.57 |
8.33 |
19 |
51 |
95 |
68 |
36 |
Invested Capital Turnover |
|
-446.04 |
-325.92 |
1,201.11 |
-998.47 |
242.98 |
109.51 |
131.46 |
107.55 |
62.83 |
52.31 |
87.28 |
Increase / (Decrease) in Invested Capital |
|
0.04 |
-0.12 |
0.52 |
-1.73 |
11 |
-1.24 |
11 |
32 |
44 |
-27 |
-32 |
Enterprise Value (EV) |
|
18 |
18 |
54 |
31 |
380 |
656 |
4,109 |
4,601 |
1,490 |
2,180 |
1,599 |
Market Capitalization |
|
19 |
19 |
40 |
21 |
401 |
699 |
4,232 |
4,772 |
1,642 |
2,349 |
1,767 |
Book Value per Share |
|
$0.01 |
$0.01 |
$0.05 |
$0.08 |
$0.51 |
$0.81 |
$2.02 |
$1.51 |
$1.62 |
$1.58 |
$1.33 |
Tangible Book Value per Share |
|
$0.01 |
$0.01 |
$0.05 |
$0.08 |
$0.33 |
$0.64 |
$1.72 |
$1.37 |
$1.39 |
$1.42 |
$1.18 |
Total Capital |
|
0.48 |
0.59 |
2.56 |
4.26 |
33 |
55 |
147 |
227 |
254 |
244 |
205 |
Total Debt |
|
0.06 |
0.00 |
0.04 |
0.00 |
2.63 |
3.28 |
4.37 |
3.48 |
5.39 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.65 |
2.36 |
2.95 |
3.48 |
5.39 |
0.00 |
0.00 |
Net Debt |
|
-0.43 |
-0.72 |
-2.13 |
-5.60 |
-20 |
-44 |
-124 |
-172 |
-154 |
-170 |
-169 |
Capital Expenditures (CapEx) |
|
0.05 |
0.06 |
0.42 |
1.28 |
2.13 |
5.00 |
6.44 |
13 |
12 |
7.96 |
7.87 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.17 |
-0.24 |
-0.14 |
-2.87 |
-3.95 |
-9.30 |
-11 |
-43 |
-32 |
-45 |
-86 |
Debt-free Net Working Capital (DFNWC) |
|
0.32 |
0.48 |
2.02 |
2.72 |
19 |
38 |
117 |
133 |
128 |
125 |
82 |
Net Working Capital (NWC) |
|
0.26 |
0.48 |
1.99 |
2.72 |
18 |
37 |
116 |
133 |
128 |
125 |
82 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.66 |
2.25 |
6.71 |
6.76 |
3.41 |
0.18 |
1.16 |
9.57 |
9.50 |
7.97 |
Net Nonoperating Obligations (NNO) |
|
-0.42 |
-0.72 |
-2.13 |
-5.60 |
-20 |
-44 |
-124 |
-172 |
-154 |
-176 |
-169 |
Total Depreciation and Amortization (D&A) |
|
0.01 |
0.03 |
0.06 |
0.35 |
0.92 |
2.52 |
4.15 |
6.34 |
9.84 |
11 |
10 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.30% |
-3.18% |
-1.06% |
-7.36% |
-0.79% |
-0.95% |
-0.61% |
-1.15% |
-0.69% |
-1.05% |
-1.89% |
Debt-free Net Working Capital to Revenue |
|
4.80% |
4.29% |
18.90% |
6.98% |
11.45% |
3.85% |
6.51% |
3.51% |
2.78% |
2.92% |
1.80% |
Net Working Capital to Revenue |
|
3.88% |
6.44% |
14.85% |
3.49% |
14.49% |
3.76% |
6.43% |
3.51% |
2.78% |
2.92% |
1.80% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.26) |
$0.00 |
($0.20) |
($0.08) |
$0.22 |
$0.56 |
$0.10 |
($0.06) |
($0.14) |
Adjusted Weighted Average Basic Shares Outstanding |
|
96.14M |
0.00 |
102.16M |
0.00 |
115.38M |
125.17M |
138.57M |
146.17M |
151.04M |
153.23M |
153.68M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.26) |
$0.00 |
($0.20) |
($0.08) |
$0.21 |
$0.51 |
$0.10 |
($0.06) |
($0.14) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
103.47M |
0.00 |
102.16M |
0.00 |
115.38M |
125.17M |
151.55M |
157.73M |
156.22M |
153.23M |
153.68M |
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 |
|
97.13M |
0.00 |
104.74M |
0.00 |
121.96M |
131.24M |
144.34M |
148.76M |
152.84M |
154.67M |
154.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.02 |
-1.30 |
-5.16 |
-15 |
-16 |
-6.15 |
31 |
24 |
11 |
6.81 |
14 |
Normalized NOPAT Margin |
|
0.53% |
-11.57% |
-28.91% |
-29.64% |
-6.27% |
-0.63% |
1.73% |
0.63% |
0.25% |
0.16% |
0.31% |
Pre Tax Income Margin |
|
0.73% |
-16.54% |
-55.06% |
-42.34% |
-13.41% |
-0.92% |
1.75% |
0.89% |
0.34% |
0.08% |
-0.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
70.98 |
-1,647.06 |
-39,847.66 |
-10,607.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
226.87 |
-2,305.91 |
-55,786.84 |
-14,850.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-49.68 |
-3,395.47 |
-42,099.95 |
-33,672.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
184.15 |
-3,610.90 |
-45,218.55 |
-32,168.14 |
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% |
14.23% |
166.32% |
-317.83% |
-147.03% |
Augmented Payout Ratio |
|
0.00% |
-0.32% |
-2.85% |
-0.07% |
0.00% |
-283.10% |
94.78% |
226.18% |
1,329.91% |
-2,107.09% |
-810.59% |