Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-46.70% |
-16.22% |
1.35% |
-13.00% |
-14.30% |
-26.80% |
-36.42% |
-71.24% |
-61.27% |
-53.83% |
-34.44% |
EBIT Growth |
|
-42.12% |
-13.87% |
3.04% |
-11.21% |
-12.70% |
-25.19% |
-34.84% |
-70.25% |
-60.58% |
-53.47% |
-44.10% |
NOPAT Growth |
|
-34.84% |
-9.66% |
-0.98% |
-18.34% |
-10.55% |
-14.92% |
-23.03% |
-52.72% |
-51.98% |
-54.01% |
-29.53% |
Net Income Growth |
|
-43.04% |
-13.27% |
5.18% |
-9.09% |
-9.87% |
-24.23% |
-36.26% |
-69.74% |
-59.75% |
-52.87% |
-67.11% |
EPS Growth |
|
-42.42% |
-12.50% |
18.48% |
24.49% |
21.28% |
11.11% |
-12.00% |
-43.24% |
-17.57% |
-13.75% |
-9.52% |
Operating Cash Flow Growth |
|
-28.23% |
-5.37% |
33.96% |
15.50% |
-17.54% |
3.73% |
-196.81% |
33.27% |
-50.47% |
-99.96% |
-18.53% |
Free Cash Flow Firm Growth |
|
-56.25% |
8.88% |
21.64% |
49.08% |
48.57% |
52.02% |
-26.94% |
-23.26% |
3.92% |
-124.37% |
469.68% |
Invested Capital Growth |
|
63.03% |
21.98% |
-2.97% |
-38.33% |
-28.53% |
-47.66% |
1.89% |
-132.78% |
-109.16% |
-74.36% |
-898.18% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
4.24% |
2.15% |
2.80% |
-24.07% |
3.14% |
-8.55% |
-4.58% |
-55.73% |
8.78% |
-3.55% |
8.60% |
EBIT Q/Q Growth |
|
4.50% |
2.48% |
2.96% |
-23.05% |
3.22% |
-8.33% |
-4.52% |
-55.36% |
8.72% |
-3.54% |
1.86% |
NOPAT Q/Q Growth |
|
1.85% |
1.65% |
-4.10% |
-17.75% |
8.30% |
-2.24% |
-11.45% |
-46.16% |
8.75% |
-3.61% |
6.27% |
Net Income Q/Q Growth |
|
4.44% |
3.41% |
4.29% |
-23.48% |
3.76% |
-9.22% |
-4.98% |
-53.81% |
9.42% |
-4.51% |
-14.77% |
EPS Q/Q Growth |
|
4.08% |
4.26% |
16.67% |
1.33% |
0.00% |
-8.11% |
-5.00% |
-26.19% |
17.92% |
-4.60% |
-1.10% |
Operating Cash Flow Q/Q Growth |
|
15.11% |
9.45% |
54.89% |
-143.69% |
-18.09% |
25.83% |
-39.07% |
45.21% |
-166.27% |
1.44% |
17.56% |
Free Cash Flow Firm Q/Q Growth |
|
7.74% |
18.88% |
16.04% |
18.96% |
6.83% |
24.31% |
-122.11% |
21.31% |
27.37% |
-76.76% |
465.97% |
Invested Capital Q/Q Growth |
|
19.09% |
-4.25% |
-40.78% |
-8.67% |
38.01% |
-29.88% |
15.28% |
-129.38% |
61.43% |
296.27% |
-3,688.34% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
109.60% |
Interest Burden Percent |
|
98.96% |
98.02% |
96.68% |
97.02% |
96.48% |
97.27% |
97.70% |
96.72% |
95.98% |
96.89% |
103.38% |
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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-43.65% |
-49.49% |
-46.24% |
-53.69% |
-62.64% |
-77.89% |
-79.33% |
-68.90% |
-90.84% |
-125.90% |
-150.50% |
Cash Return on Invested Capital (CROIC) |
|
-446.81% |
-397.29% |
-569.64% |
-460.81% |
-379.18% |
-438.79% |
-674.43% |
0.00% |
0.00% |
-1,577.97% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-43.65% |
-49.49% |
-46.24% |
-53.69% |
-62.64% |
-77.89% |
-79.33% |
-68.90% |
-90.84% |
-125.90% |
-150.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
-54.25% |
-63.89% |
-49.18% |
0.00% |
-68.31% |
-87.88% |
-122.26% |
0.00% |
-82.04% |
-116.71% |
-121.18% |
Net Operating Profit after Tax (NOPAT) |
|
-18 |
-18 |
-19 |
-22 |
-20 |
-21 |
-23 |
-34 |
-31 |
-32 |
-30 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.48% |
-2.49% |
-1.33% |
-2.60% |
-3.73% |
-6.06% |
-4.71% |
-5.97% |
-6.38% |
-8.71% |
-11.37% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-26.20% |
- |
- |
- |
-20.11% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-23 |
-23 |
-22 |
-27 |
-26 |
-28 |
-30 |
-46 |
-42 |
-44 |
-43 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-22 |
-22 |
-27 |
-26 |
-28 |
-30 |
-46 |
-42 |
-43 |
-40 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.84 |
0.87 |
1.06 |
1.81 |
2.48 |
2.55 |
6.15 |
2.32 |
3.60 |
3.31 |
3.03 |
Price to Tangible Book Value (P/TBV) |
|
1.84 |
0.87 |
1.06 |
1.81 |
2.48 |
2.55 |
6.15 |
2.32 |
3.60 |
3.31 |
3.03 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
7.17 |
0.11 |
1.90 |
12.20 |
13.84 |
16.76 |
36.12 |
0.00 |
0.00 |
108.17 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
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 EBITDA (EV/EBITDA) |
|
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 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 |
0.00 |
0.00 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
Financial Leverage |
|
-0.91 |
-0.89 |
-0.93 |
-0.91 |
-0.87 |
-0.87 |
-0.91 |
-0.98 |
-0.95 |
-0.94 |
-1.39 |
Leverage Ratio |
|
1.08 |
1.10 |
1.09 |
1.12 |
1.13 |
1.17 |
1.16 |
1.14 |
1.16 |
1.21 |
1.67 |
Compound Leverage Factor |
|
1.07 |
1.07 |
1.06 |
1.09 |
1.09 |
1.14 |
1.14 |
1.10 |
1.11 |
1.17 |
1.73 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.37% |
2.90% |
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% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.37% |
2.90% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
96.63% |
97.10% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.82 |
1.46 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.03 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.09 |
1.96 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
-0.03 |
Altman Z-Score |
|
8.80 |
1.96 |
4.71 |
5.81 |
7.14 |
3.50 |
7.69 |
7.56 |
10.36 |
5.19 |
-0.49 |
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 |
|
17.51 |
13.36 |
16.55 |
11.46 |
10.60 |
7.25 |
5.44 |
9.90 |
8.55 |
6.87 |
10.44 |
Quick Ratio |
|
14.60 |
10.80 |
14.79 |
9.94 |
8.72 |
5.81 |
3.95 |
9.23 |
7.78 |
6.13 |
9.89 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-27 |
-22 |
-18 |
-15 |
-14 |
-11 |
-23 |
-18 |
-13 |
-24 |
87 |
Operating Cash Flow to CapEx |
|
-2,471.96% |
-10,726.04% |
-61,926.67% |
-32,805.80% |
-445,500.00% |
-9,670.73% |
-25,064.55% |
-12,381.15% |
-47,317.65% |
-19,624.75% |
-25,733.07% |
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 |
30.50 |
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 |
-11.50 |
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 |
-11.54 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
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 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
22 |
22 |
13 |
12 |
16 |
11 |
13 |
-3.82 |
-1.47 |
2.89 |
-104 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
8.70 |
3.88 |
-0.39 |
-7.24 |
-6.42 |
-10 |
0.24 |
-15 |
-18 |
-8.38 |
-117 |
Enterprise Value (EV) |
|
161 |
2.46 |
24 |
142 |
223 |
189 |
469 |
268 |
447 |
313 |
191 |
Market Capitalization |
|
303 |
125 |
196 |
291 |
346 |
292 |
545 |
479 |
621 |
444 |
440 |
Book Value per Share |
|
$6.70 |
$5.85 |
$7.49 |
$4.71 |
$4.07 |
$3.33 |
$2.56 |
$4.90 |
$4.04 |
$3.10 |
$2.94 |
Tangible Book Value per Share |
|
$6.70 |
$5.85 |
$7.49 |
$4.71 |
$4.07 |
$3.33 |
$2.56 |
$4.90 |
$4.04 |
$3.10 |
$2.94 |
Total Capital |
|
165 |
144 |
184 |
161 |
139 |
114 |
89 |
207 |
173 |
139 |
149 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.68 |
4.34 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.68 |
4.34 |
Net Debt |
|
-142 |
-122 |
-172 |
-149 |
-123 |
-103 |
-76 |
-210 |
-174 |
-131 |
-249 |
Capital Expenditures (CapEx) |
|
0.92 |
0.19 |
0.02 |
0.07 |
0.01 |
0.21 |
0.11 |
0.12 |
0.09 |
0.20 |
0.13 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
19 |
18 |
8.84 |
7.92 |
12 |
7.68 |
9.39 |
-7.52 |
-5.05 |
-5.67 |
-11 |
Debt-free Net Working Capital (DFNWC) |
|
161 |
140 |
181 |
157 |
136 |
111 |
85 |
203 |
169 |
130 |
242 |
Net Working Capital (NWC) |
|
161 |
140 |
181 |
157 |
136 |
111 |
85 |
203 |
169 |
130 |
242 |
Net Nonoperating Expense (NNE) |
|
4.62 |
4.14 |
2.44 |
4.10 |
4.95 |
6.83 |
5.82 |
11 |
9.49 |
10 |
18 |
Net Nonoperating Obligations (NNO) |
|
-142 |
-122 |
-172 |
-149 |
-123 |
-103 |
-76 |
-210 |
-174 |
-131 |
-249 |
Total Depreciation and Amortization (D&A) |
|
0.55 |
0.46 |
0.41 |
0.29 |
0.26 |
0.22 |
0.21 |
0.22 |
0.23 |
0.23 |
3.15 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.94) |
($0.90) |
($0.75) |
($0.74) |
($0.74) |
($0.80) |
($0.84) |
($1.06) |
($0.87) |
($0.91) |
($0.92) |
Adjusted Weighted Average Basic Shares Outstanding |
|
24.56M |
24.60M |
28.28M |
27.89M |
34.41M |
34.57M |
34.72M |
36.79M |
46.23M |
46.70M |
52.64M |
Adjusted Diluted Earnings per Share |
|
($0.94) |
($0.90) |
($0.75) |
($0.74) |
($0.74) |
($0.80) |
($0.84) |
($1.06) |
($0.87) |
($0.91) |
($0.92) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
24.56M |
24.60M |
28.28M |
27.89M |
34.41M |
34.57M |
34.72M |
36.79M |
46.23M |
46.70M |
52.64M |
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 |
|
24.60M |
24.62M |
34.17M |
34.23M |
34.40M |
34.56M |
42.19M |
42.74M |
43.22M |
49.42M |
49.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-18 |
-19 |
-22 |
-20 |
-21 |
-23 |
-34 |
-31 |
-32 |
-30 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
-15.06 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-10.58 |
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 |
-15.11 |
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 |
-10.62 |
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% |
0.00% |