Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
72.25% |
137.27% |
-47.78% |
-13.91% |
-35.48% |
415.23% |
1,296.82% |
-79.68% |
-85.12% |
71.17% |
EBITDA Growth |
|
0.00% |
-62.16% |
14.03% |
-9.00% |
-2.04% |
-64.64% |
-9.07% |
371.61% |
-131.27% |
-161.06% |
31.92% |
EBIT Growth |
|
0.00% |
-66.58% |
13.22% |
-10.29% |
-8.14% |
-48.18% |
-11.79% |
345.47% |
-134.45% |
-142.87% |
31.54% |
NOPAT Growth |
|
0.00% |
-32.54% |
-1.12% |
0.84% |
-23.67% |
-37.30% |
-3.54% |
450.37% |
-132.58% |
-97.59% |
34.85% |
Net Income Growth |
|
0.00% |
-64.90% |
10.61% |
-8.02% |
-5.10% |
-49.09% |
-0.66% |
363.62% |
-138.47% |
-143.30% |
22.34% |
EPS Growth |
|
0.00% |
-27.84% |
21.24% |
-100,241.30% |
20.41% |
99.87% |
9.65% |
350.53% |
-138.49% |
-138.75% |
23.96% |
Operating Cash Flow Growth |
|
0.00% |
120.27% |
-1,066.64% |
10.97% |
-18.31% |
-29.78% |
-36.63% |
313.58% |
-150.38% |
-0.60% |
-25.22% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-417.62% |
32.96% |
-78.61% |
4.59% |
-64.13% |
243.00% |
-185.11% |
272.64% |
-120.59% |
Invested Capital Growth |
|
0.00% |
0.00% |
33.83% |
1.01% |
58.82% |
5.79% |
285.24% |
306.14% |
50.88% |
-233.26% |
-24.07% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-33.31% |
-7.96% |
16.24% |
485.15% |
4.79% |
73.34% |
-85.84% |
-5.14% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.67% |
6.70% |
-20.61% |
17.07% |
7.98% |
0.08% |
-35.11% |
1.02% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.80% |
5.27% |
-19.02% |
15.69% |
8.32% |
-0.33% |
-33.35% |
-0.07% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.61% |
-1.80% |
-7.81% |
16.46% |
-1.67% |
14.58% |
-45.34% |
7.95% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-19.17% |
6.28% |
-18.67% |
37.92% |
-7.51% |
-1.12% |
-35.02% |
-0.02% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-112,543.68% |
42.91% |
99.74% |
25.27% |
3.53% |
-3.04% |
-34.79% |
0.61% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.83% |
0.06% |
-8.83% |
-9.03% |
-3.33% |
-5.52% |
3.40% |
-1.84% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.75% |
-6.58% |
-33.08% |
-5.27% |
-22.35% |
27.46% |
18.41% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.86% |
-4.40% |
-9.82% |
314.76% |
67.68% |
98.48% |
-7.81% |
-7.05% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
95.23% |
98.82% |
99.59% |
95.33% |
EBITDA Margin |
|
-747.97% |
-704.17% |
-255.15% |
-532.55% |
-631.22% |
-1,610.62% |
-340.96% |
66.30% |
-102.01% |
-1,789.93% |
-711.90% |
Operating Margin |
|
-874.16% |
-672.63% |
-286.66% |
-544.31% |
-781.92% |
-1,663.78% |
-334.34% |
59.28% |
-134.44% |
-1,785.46% |
-679.58% |
EBIT Margin |
|
-789.99% |
-763.95% |
-279.41% |
-590.10% |
-741.24% |
-1,702.21% |
-369.34% |
64.91% |
-110.03% |
-1,796.14% |
-718.32% |
Profit (Net Income) Margin |
|
-810.57% |
-775.98% |
-292.35% |
-604.72% |
-738.25% |
-1,705.82% |
-333.27% |
62.90% |
-119.07% |
-1,947.09% |
-883.35% |
Tax Burden Percent |
|
98.94% |
98.58% |
101.59% |
99.75% |
100.28% |
100.00% |
88.39% |
99.03% |
98.85% |
100.63% |
101.02% |
Interest Burden Percent |
|
103.71% |
103.03% |
103.00% |
102.73% |
99.32% |
100.21% |
102.08% |
97.85% |
109.47% |
107.73% |
121.73% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.97% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,103.20% |
351.41% |
-56.87% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,089.69% |
344.80% |
-49.48% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,059.10% |
-272.91% |
33.21% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-64.16% |
-76.61% |
-103.61% |
-61.94% |
-49.42% |
-44.10% |
78.50% |
-23.66% |
-90.24% |
-238.46% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-407.81% |
230.44% |
-97.43% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
0.00% |
-30.77% |
-30.97% |
-38.68% |
-34.60% |
-34.31% |
-35.12% |
59.17% |
-15.48% |
-37.04% |
-28.06% |
Return on Assets (ROA) |
|
0.00% |
-31.25% |
-32.40% |
-39.64% |
-34.46% |
-34.38% |
-31.69% |
57.34% |
-16.75% |
-40.15% |
-34.51% |
Return on Common Equity (ROCE) |
|
0.00% |
-64.16% |
-76.61% |
-103.61% |
-61.94% |
-49.42% |
-44.10% |
78.50% |
-23.66% |
-90.24% |
-238.46% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-64.16% |
-115.31% |
-88.70% |
-46.38% |
-38.45% |
-51.26% |
55.32% |
-26.64% |
-148.54% |
3,547.93% |
Net Operating Profit after Tax (NOPAT) |
|
-38 |
-50 |
-50 |
-50 |
-62 |
-85 |
-88 |
308 |
-100 |
-198 |
-129 |
NOPAT Margin |
|
-611.91% |
-470.84% |
-200.66% |
-381.02% |
-547.34% |
-1,164.65% |
-234.04% |
58.71% |
-94.11% |
-1,249.82% |
-475.70% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-32.05% |
-14.67% |
-23.48% |
-12.79% |
-14.56% |
-13.51% |
6.61% |
-7.39% |
-29.30% |
-26.52% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-16.57% |
-58.65% |
-289.43% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.77% |
1.18% |
0.41% |
4.67% |
SG&A Expenses to Revenue |
|
278.02% |
221.05% |
103.59% |
211.40% |
237.97% |
488.56% |
116.98% |
10.91% |
52.48% |
481.48% |
211.03% |
R&D to Revenue |
|
712.78% |
558.94% |
288.91% |
550.64% |
662.97% |
1,301.15% |
326.28% |
27.39% |
185.56% |
1,356.21% |
530.19% |
Operating Expenses to Revenue |
|
974.16% |
772.63% |
386.66% |
644.31% |
881.92% |
1,763.78% |
434.34% |
35.96% |
233.27% |
1,885.05% |
774.90% |
Earnings before Interest and Taxes (EBIT) |
|
-49 |
-81 |
-70 |
-77 |
-84 |
-124 |
-139 |
340 |
-117 |
-285 |
-195 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-46 |
-74 |
-64 |
-70 |
-71 |
-117 |
-128 |
347 |
-109 |
-284 |
-193 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
6.75 |
5.98 |
9.68 |
6.59 |
1.61 |
2.23 |
1.56 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
7.61 |
6.18 |
9.86 |
6.70 |
1.90 |
2.71 |
2.68 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
46.03 |
95.21 |
429.31 |
42.85 |
1.83 |
9.97 |
20.43 |
31.74 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.91 |
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% |
34.39% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.43 |
3.58 |
3.76 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
35.54 |
77.54 |
382.38 |
37.27 |
0.96 |
7.49 |
0.00 |
19.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.45 |
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 |
1.48 |
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 |
1.64 |
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 |
1.75 |
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 |
2.49 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.16 |
0.32 |
0.24 |
0.20 |
0.11 |
0.15 |
0.17 |
0.27 |
0.63 |
-7.60 |
Long-Term Debt to Equity |
|
0.00 |
0.11 |
0.31 |
0.22 |
0.20 |
0.11 |
0.15 |
0.17 |
0.22 |
0.49 |
-7.60 |
Financial Leverage |
|
0.00 |
-1.57 |
-1.64 |
-1.63 |
-1.25 |
-1.08 |
-0.97 |
-0.79 |
-0.67 |
-1.10 |
-4.15 |
Leverage Ratio |
|
0.00 |
2.05 |
2.36 |
2.61 |
1.80 |
1.44 |
1.39 |
1.37 |
1.41 |
2.25 |
6.91 |
Compound Leverage Factor |
|
0.00 |
2.12 |
2.44 |
2.69 |
1.79 |
1.44 |
1.42 |
1.34 |
1.55 |
2.42 |
8.41 |
Debt to Total Capital |
|
0.00% |
13.64% |
24.13% |
19.67% |
16.49% |
10.04% |
12.74% |
14.49% |
21.29% |
38.49% |
115.15% |
Short-Term Debt to Total Capital |
|
0.00% |
3.77% |
0.72% |
1.92% |
0.00% |
0.00% |
0.00% |
0.00% |
4.30% |
8.36% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
9.88% |
23.41% |
17.75% |
16.49% |
10.04% |
12.74% |
14.49% |
17.00% |
30.14% |
115.15% |
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 |
|
0.00% |
86.36% |
75.87% |
80.33% |
83.51% |
89.96% |
87.26% |
85.51% |
78.71% |
61.51% |
-15.15% |
Debt to EBITDA |
|
0.00 |
-0.27 |
-0.32 |
-0.31 |
-0.50 |
-0.31 |
-0.28 |
0.29 |
-1.19 |
-0.46 |
-0.27 |
Net Debt to EBITDA |
|
0.00 |
2.70 |
1.75 |
1.97 |
2.80 |
2.91 |
1.64 |
-1.31 |
2.43 |
1.73 |
1.78 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.20 |
-0.31 |
-0.28 |
-0.50 |
-0.31 |
-0.28 |
0.29 |
-0.95 |
-0.36 |
-0.27 |
Debt to NOPAT |
|
0.00 |
-0.41 |
-0.40 |
-0.44 |
-0.57 |
-0.43 |
-0.41 |
0.33 |
-1.29 |
-0.66 |
-0.40 |
Net Debt to NOPAT |
|
0.00 |
4.04 |
2.23 |
2.75 |
3.23 |
4.03 |
2.38 |
-1.48 |
2.64 |
2.48 |
2.66 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.29 |
-0.39 |
-0.40 |
-0.57 |
-0.43 |
-0.41 |
0.33 |
-1.03 |
-0.51 |
-0.40 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.50 |
4.08 |
12.92 |
6.35 |
4.82 |
1.91 |
-1.46 |
-2.28 |
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 |
|
0.00 |
8.48 |
6.34 |
8.47 |
11.85 |
12.15 |
9.47 |
17.09 |
6.28 |
8.85 |
9.74 |
Quick Ratio |
|
0.00 |
8.39 |
6.24 |
8.37 |
11.77 |
11.97 |
9.20 |
16.73 |
6.00 |
8.44 |
9.32 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
24 |
-75 |
-50 |
-90 |
-86 |
-141 |
202 |
-172 |
296 |
-61 |
Operating Cash Flow to CapEx |
|
-166.03% |
98.17% |
-472.19% |
-1,440.71% |
-3,189.47% |
-1,746.31% |
-1,854.33% |
1,651.33% |
-820.10% |
-2,039.82% |
-5,425.42% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
9.21 |
-34.63 |
-22.60 |
-41.70 |
-22.56 |
-36.88 |
26.99 |
-14.67 |
7.13 |
-0.96 |
Operating Cash Flow to Interest Expense |
|
-18.25 |
2.90 |
-33.24 |
-28.79 |
-35.20 |
-25.90 |
-35.25 |
38.53 |
-12.39 |
-3.51 |
-2.87 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-29.25 |
-0.05 |
-40.27 |
-30.79 |
-36.31 |
-27.38 |
-37.15 |
36.19 |
-13.91 |
-3.68 |
-2.92 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.11 |
0.07 |
0.05 |
0.02 |
0.10 |
0.91 |
0.14 |
0.02 |
0.04 |
Accounts Receivable Turnover |
|
0.00 |
2.56 |
3.77 |
2.43 |
12.41 |
12.34 |
9.92 |
16.03 |
1.32 |
0.30 |
5.38 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.41 |
0.81 |
0.37 |
0.36 |
0.25 |
1.23 |
13.82 |
2.26 |
0.33 |
0.81 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.96 |
0.19 |
0.01 |
0.18 |
Days Sales Outstanding (DSO) |
|
0.00 |
142.47 |
96.78 |
149.90 |
29.42 |
29.58 |
36.80 |
22.77 |
276.18 |
1,227.60 |
67.79 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53,200.15 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
45.84 |
1,962.68 |
49,331.15 |
1,989.64 |
Cash Conversion Cycle (CCC) |
|
0.00 |
142.47 |
96.78 |
149.90 |
29.42 |
29.58 |
36.80 |
-23.07 |
-1,686.49 |
5,096.60 |
-1,921.84 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
-73 |
-49 |
-48 |
-20 |
-19 |
35 |
140 |
212 |
-282 |
-350 |
Invested Capital Turnover |
|
0.00 |
-0.29 |
-0.41 |
-0.27 |
-0.33 |
-0.38 |
4.71 |
5.99 |
0.60 |
-0.45 |
-0.09 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-73 |
25 |
0.49 |
28 |
1.15 |
53 |
106 |
71 |
-494 |
-68 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
466 |
875 |
2,784 |
1,398 |
503 |
797 |
-166 |
517 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
603 |
1,074 |
3,126 |
1,608 |
958 |
1,061 |
324 |
861 |
Book Value per Share |
|
$0.00 |
$5.79 |
$2.54 |
$2.90 |
$4.82 |
$7.41 |
$5.48 |
$12.89 |
$10.17 |
$4.34 |
($0.14) |
Tangible Book Value per Share |
|
$0.00 |
$5.46 |
$2.19 |
$2.57 |
$4.66 |
$7.27 |
$5.39 |
$10.94 |
$8.37 |
$2.53 |
($2.06) |
Total Capital |
|
0.00 |
148 |
84 |
111 |
215 |
359 |
280 |
697 |
605 |
338 |
45 |
Total Debt |
|
0.00 |
20 |
20 |
22 |
35 |
36 |
36 |
101 |
129 |
130 |
51 |
Total Long-Term Debt |
|
0.00 |
15 |
20 |
20 |
35 |
36 |
36 |
101 |
103 |
102 |
51 |
Net Debt |
|
0.00 |
-201 |
-112 |
-137 |
-199 |
-342 |
-209 |
-455 |
-264 |
-490 |
-344 |
Capital Expenditures (CapEx) |
|
22 |
7.61 |
15 |
4.46 |
2.38 |
5.65 |
7.27 |
17 |
18 |
7.15 |
3.37 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-15 |
-11 |
-14 |
-18 |
-25 |
-13 |
35 |
74 |
-12 |
-17 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
207 |
122 |
146 |
217 |
353 |
232 |
591 |
427 |
606 |
350 |
Net Working Capital (NWC) |
|
0.00 |
201 |
121 |
144 |
217 |
353 |
232 |
591 |
401 |
578 |
350 |
Net Nonoperating Expense (NNE) |
|
12 |
32 |
23 |
29 |
22 |
39 |
37 |
-22 |
27 |
110 |
111 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-201 |
-112 |
-137 |
-199 |
-342 |
-209 |
-455 |
-264 |
-490 |
-344 |
Total Depreciation and Amortization (D&A) |
|
2.58 |
6.32 |
6.09 |
7.54 |
12 |
6.67 |
11 |
7.30 |
8.54 |
0.98 |
1.74 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-140.32% |
-42.50% |
-104.40% |
-162.10% |
-346.34% |
-35.60% |
6.72% |
69.49% |
-72.61% |
-63.74% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
1,954.84% |
485.42% |
1,111.52% |
1,919.59% |
4,842.41% |
617.31% |
112.88% |
400.85% |
3,827.49% |
1,291.48% |
Net Working Capital to Revenue |
|
0.00% |
1,902.10% |
483.01% |
1,095.24% |
1,919.59% |
4,842.41% |
617.31% |
112.88% |
376.45% |
3,649.42% |
1,291.48% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($2.91) |
($3.72) |
($2.93) |
($2.94) |
($2.34) |
($3,110.00) |
($2,810.00) |
$7.17 |
($2.71) |
($6.47) |
($4.92) |
Adjusted Weighted Average Basic Shares Outstanding |
|
17.12M |
22.08M |
25.45M |
31.68M |
37.63M |
44.25M |
44.99M |
45.99M |
46.74M |
47.67M |
48.65M |
Adjusted Diluted Earnings per Share |
|
($2.91) |
($3.72) |
($2.93) |
($2.94) |
($2.34) |
($3,110.00) |
($2,810.00) |
$7.04 |
($2.71) |
($6.47) |
($4.92) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
17.12M |
22.08M |
25.45M |
31.68M |
37.63M |
44.25M |
44.99M |
46.84M |
46.74M |
47.67M |
48.65M |
Adjusted Basic & Diluted Earnings per Share |
|
($2.91) |
($3.72) |
($2.93) |
($2.94) |
($2.34) |
($3,110.00) |
($2,810.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.12M |
22.08M |
25.04M |
26.98M |
35.64M |
40.00M |
44.47M |
46.46M |
46.98M |
47.84M |
54.08M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-50 |
-50 |
-50 |
-62 |
-85 |
-88 |
308 |
-100 |
-198 |
-129 |
Normalized NOPAT Margin |
|
-611.91% |
-470.84% |
-200.66% |
-381.02% |
-547.34% |
-1,164.65% |
-234.04% |
58.71% |
-94.11% |
-1,249.82% |
-475.70% |
Pre Tax Income Margin |
|
-819.28% |
-787.12% |
-287.79% |
-606.23% |
-736.20% |
-1,705.82% |
-377.04% |
63.51% |
-120.45% |
-1,934.97% |
-874.39% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-24.03 |
-31.42 |
-32.29 |
-34.65 |
-38.72 |
-32.53 |
-36.22 |
45.51 |
-10.01 |
-6.85 |
-3.06 |
NOPAT to Interest Expense |
|
-18.61 |
-19.36 |
-23.19 |
-22.37 |
-28.59 |
-22.26 |
-22.95 |
41.16 |
-8.56 |
-4.76 |
-2.02 |
EBIT Less CapEx to Interest Expense |
|
-35.02 |
-34.38 |
-39.33 |
-36.65 |
-39.83 |
-34.01 |
-38.12 |
43.17 |
-11.52 |
-7.02 |
-3.11 |
NOPAT Less CapEx to Interest Expense |
|
-29.61 |
-22.32 |
-30.23 |
-24.37 |
-29.70 |
-23.74 |
-24.85 |
38.82 |
-10.07 |
-4.94 |
-2.08 |
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% |
0.40% |
0.00% |
0.00% |
0.00% |