Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
254.19% |
33.74% |
15.98% |
6.01% |
6.75% |
13.11% |
-33.52% |
-16.97% |
32.69% |
60.55% |
EBITDA Growth |
|
-176.40% |
239.81% |
-129.39% |
4.00% |
-55.35% |
-86.26% |
-29.16% |
-23.99% |
-71.59% |
-19.03% |
19.04% |
EBIT Growth |
|
-207.11% |
210.76% |
-148.42% |
-0.62% |
-40.82% |
-71.00% |
-26.92% |
-13.99% |
-60.06% |
-21.23% |
15.37% |
NOPAT Growth |
|
-222.16% |
-0.98% |
27.76% |
7.60% |
-48.80% |
-71.62% |
-28.25% |
-13.20% |
-60.37% |
-21.36% |
16.57% |
Net Income Growth |
|
-220.40% |
205.68% |
-140.86% |
-24.69% |
-71.90% |
-42.61% |
-15.71% |
-6.29% |
-54.63% |
60.00% |
-188.64% |
EPS Growth |
|
-81.56% |
171.56% |
-140.69% |
-19.38% |
-64.94% |
-36.22% |
-2.89% |
15.45% |
-45.18% |
65.68% |
-172.00% |
Operating Cash Flow Growth |
|
-160.67% |
96.97% |
-147.73% |
315.14% |
-437.13% |
-133.25% |
26.58% |
65.39% |
-1,159.40% |
-50.31% |
15.19% |
Free Cash Flow Firm Growth |
|
-1,785.20% |
-51.08% |
84.89% |
191.93% |
-421.17% |
-9.92% |
-139.36% |
77.30% |
-465.40% |
-28.96% |
4.10% |
Invested Capital Growth |
|
172.62% |
508.29% |
-15.61% |
-60.98% |
31.08% |
-44.11% |
199.14% |
-120.38% |
28.64% |
193.67% |
500.29% |
Revenue Q/Q Growth |
|
39.90% |
19.59% |
5.43% |
3.23% |
0.98% |
1.69% |
38.80% |
-51.60% |
18.56% |
84.06% |
14.61% |
EBITDA Q/Q Growth |
|
-0.61% |
7.24% |
6.77% |
4.77% |
11.46% |
-25.34% |
-176.17% |
11.18% |
-3.67% |
2.57% |
9.86% |
EBIT Q/Q Growth |
|
-8.35% |
10.85% |
4.65% |
2.44% |
6.52% |
-19.77% |
-106.47% |
14.41% |
-6.82% |
2.99% |
8.79% |
NOPAT Q/Q Growth |
|
-9.53% |
-2.62% |
-5.47% |
5.36% |
11.30% |
-20.30% |
-28.66% |
-9.58% |
-6.95% |
2.85% |
9.37% |
Net Income Q/Q Growth |
|
-30.99% |
29.29% |
-14.69% |
-17.78% |
9.01% |
-18.45% |
-117.03% |
28.00% |
-5.39% |
-27.97% |
8.51% |
EPS Q/Q Growth |
|
21.59% |
13.21% |
-98.46% |
-60.42% |
8.63% |
-17.69% |
-109.41% |
36.63% |
-5.05% |
-2.74% |
8.11% |
Operating Cash Flow Q/Q Growth |
|
-1.55% |
79.96% |
-329.40% |
3,236.86% |
-12.19% |
-1.62% |
-28.11% |
-728.68% |
-17.51% |
-5.99% |
12.77% |
Free Cash Flow Firm Q/Q Growth |
|
-14.20% |
-26.93% |
-37.29% |
370.47% |
-16.76% |
7.95% |
-58.59% |
18.25% |
-10.90% |
9.22% |
5.36% |
Invested Capital Q/Q Growth |
|
-46.20% |
14.73% |
24.20% |
-17.51% |
21.99% |
-33.35% |
42.50% |
16.55% |
48.43% |
-48.89% |
-4.67% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
97.98% |
97.81% |
96.59% |
97.67% |
96.63% |
97.01% |
96.91% |
97.10% |
95.96% |
92.12% |
96.68% |
EBITDA Margin |
|
-336.03% |
132.64% |
-29.14% |
-24.12% |
-35.35% |
-61.68% |
-70.43% |
-131.37% |
-271.51% |
-243.57% |
-122.83% |
Operating Margin |
|
-282.98% |
-50.80% |
-43.58% |
-34.72% |
-48.73% |
-78.34% |
-88.83% |
-151.27% |
-292.17% |
-267.24% |
-138.88% |
EBIT Margin |
|
-375.72% |
117.49% |
-42.54% |
-36.90% |
-49.02% |
-78.52% |
-88.11% |
-151.09% |
-291.28% |
-266.15% |
-140.30% |
Profit (Net Income) Margin |
|
-393.36% |
117.36% |
-35.86% |
-38.55% |
-62.51% |
-83.51% |
-85.43% |
-136.60% |
-254.41% |
-76.70% |
-137.90% |
Tax Burden Percent |
|
97.83% |
111.16% |
83.19% |
102.34% |
100.80% |
99.99% |
89.75% |
83.04% |
84.09% |
29.62% |
100.32% |
Interest Burden Percent |
|
107.02% |
89.86% |
101.34% |
102.08% |
126.52% |
106.37% |
108.04% |
108.88% |
103.86% |
97.30% |
97.97% |
Effective Tax Rate |
|
0.00% |
-11.16% |
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% |
-84.90% |
-38.73% |
-56.24% |
-129.04% |
-250.42% |
-224.42% |
-425.77% |
0.00% |
0.00% |
-576.89% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-352.41% |
-35.13% |
-46.79% |
-111.25% |
-228.69% |
-195.82% |
-407.68% |
0.00% |
0.00% |
-472.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
174.14% |
22.96% |
36.36% |
95.45% |
196.13% |
146.05% |
355.60% |
0.00% |
0.00% |
329.44% |
Return on Equity (ROE) |
|
389.82% |
89.25% |
-15.76% |
-19.88% |
-33.59% |
-54.29% |
-78.37% |
-70.17% |
-161.46% |
-91.44% |
-247.45% |
Cash Return on Invested Capital (CROIC) |
|
-535.45% |
-228.42% |
-21.79% |
31.49% |
-155.93% |
-193.83% |
-324.20% |
0.00% |
0.00% |
-2,627.87% |
-719.77% |
Operating Return on Assets (OROA) |
|
-135.88% |
36.24% |
-10.95% |
-10.94% |
-13.10% |
-20.96% |
-28.83% |
-28.78% |
-44.00% |
-52.90% |
-47.31% |
Return on Assets (ROA) |
|
-142.26% |
36.20% |
-9.23% |
-11.42% |
-16.70% |
-22.29% |
-27.95% |
-26.02% |
-38.43% |
-15.24% |
-46.50% |
Return on Common Equity (ROCE) |
|
389.82% |
89.25% |
-15.76% |
-19.88% |
-33.59% |
-54.29% |
-78.37% |
-70.17% |
-161.46% |
-91.44% |
-247.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
297.81% |
39.08% |
-15.56% |
-20.38% |
-32.26% |
-66.20% |
-80.22% |
-59.61% |
-649.88% |
-55.47% |
-544.28% |
Net Operating Profit after Tax (NOPAT) |
|
-56 |
-56 |
-41 |
-38 |
-56 |
-96 |
-123 |
-140 |
-224 |
-272 |
-227 |
NOPAT Margin |
|
-198.08% |
-56.47% |
-30.50% |
-24.30% |
-34.11% |
-54.84% |
-62.18% |
-105.89% |
-204.52% |
-187.07% |
-97.21% |
Net Nonoperating Expense Percent (NNEP) |
|
220.98% |
267.51% |
-3.60% |
-9.45% |
-17.79% |
-21.73% |
-28.60% |
-18.09% |
-29.23% |
131.17% |
-104.65% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-53.51% |
-47.00% |
-51.75% |
Cost of Revenue to Revenue |
|
2.02% |
2.19% |
3.41% |
2.33% |
3.37% |
2.99% |
3.09% |
2.90% |
4.04% |
7.88% |
3.32% |
SG&A Expenses to Revenue |
|
211.48% |
79.63% |
68.82% |
65.40% |
63.11% |
73.54% |
68.47% |
95.79% |
180.45% |
182.83% |
113.27% |
R&D to Revenue |
|
169.47% |
50.48% |
53.01% |
50.45% |
75.35% |
80.40% |
115.42% |
152.58% |
207.69% |
168.68% |
121.24% |
Operating Expenses to Revenue |
|
380.95% |
148.62% |
140.17% |
132.39% |
145.37% |
175.36% |
185.74% |
248.37% |
388.14% |
359.36% |
235.56% |
Earnings before Interest and Taxes (EBIT) |
|
-106 |
117 |
-57 |
-57 |
-81 |
-138 |
-175 |
-199 |
-319 |
-387 |
-327 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-95 |
132 |
-39 |
-37 |
-58 |
-108 |
-140 |
-173 |
-297 |
-354 |
-286 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
2.32 |
2.32 |
2.83 |
2.93 |
2.76 |
6.59 |
6.29 |
31.49 |
3.36 |
23.01 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
5.07 |
5.72 |
7.71 |
7.15 |
9.67 |
24.37 |
12.37 |
0.00 |
7.01 |
0.00 |
Price to Revenue (P/Rev) |
|
11.59 |
6.98 |
5.35 |
5.35 |
5.68 |
3.48 |
7.02 |
14.42 |
12.33 |
4.65 |
5.83 |
Price to Earnings (P/E) |
|
0.00 |
5.95 |
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% |
16.81% |
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) |
|
20.40 |
4.48 |
5.22 |
15.24 |
13.49 |
15.12 |
15.33 |
0.00 |
0.00 |
43.31 |
20.31 |
Enterprise Value to Revenue (EV/Rev) |
|
13.57 |
5.12 |
3.76 |
3.70 |
4.05 |
2.37 |
6.37 |
12.00 |
11.65 |
3.35 |
5.87 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.86 |
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 |
4.36 |
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 |
77.35 |
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 |
27.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-2.25 |
0.15 |
0.14 |
0.15 |
0.68 |
0.93 |
1.10 |
0.77 |
8.76 |
1.88 |
6.42 |
Long-Term Debt to Equity |
|
-1.16 |
0.15 |
0.14 |
0.15 |
0.61 |
0.93 |
1.02 |
0.75 |
8.76 |
1.88 |
5.25 |
Financial Leverage |
|
-0.88 |
-0.49 |
-0.65 |
-0.78 |
-0.86 |
-0.86 |
-0.75 |
-0.87 |
-1.08 |
-1.00 |
-0.70 |
Leverage Ratio |
|
-2.74 |
2.47 |
1.71 |
1.74 |
2.01 |
2.44 |
2.80 |
2.70 |
4.20 |
6.00 |
5.32 |
Compound Leverage Factor |
|
-2.93 |
2.22 |
1.73 |
1.78 |
2.54 |
2.59 |
3.03 |
2.94 |
4.36 |
5.84 |
5.21 |
Debt to Total Capital |
|
180.07% |
12.73% |
12.61% |
13.33% |
40.60% |
48.08% |
52.42% |
43.65% |
89.76% |
65.26% |
86.51% |
Short-Term Debt to Total Capital |
|
87.02% |
0.00% |
0.00% |
0.00% |
4.19% |
0.00% |
3.92% |
1.38% |
0.00% |
0.00% |
15.68% |
Long-Term Debt to Total Capital |
|
93.05% |
12.73% |
12.61% |
13.33% |
36.41% |
48.08% |
48.51% |
42.27% |
89.76% |
65.26% |
70.84% |
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 |
|
-80.07% |
87.27% |
87.39% |
86.67% |
59.40% |
51.92% |
47.58% |
56.35% |
10.24% |
34.74% |
13.49% |
Debt to EBITDA |
|
-0.88 |
0.33 |
-1.14 |
-1.21 |
-3.75 |
-1.89 |
-1.67 |
-1.35 |
-1.26 |
-1.07 |
-1.32 |
Net Debt to EBITDA |
|
-0.59 |
-1.40 |
5.43 |
6.84 |
4.63 |
1.79 |
0.92 |
1.84 |
0.25 |
0.54 |
-0.03 |
Long-Term Debt to EBITDA |
|
-0.46 |
0.33 |
-1.14 |
-1.21 |
-3.36 |
-1.89 |
-1.54 |
-1.31 |
-1.26 |
-1.07 |
-1.08 |
Debt to NOPAT |
|
-1.50 |
-0.78 |
-1.09 |
-1.20 |
-3.88 |
-2.13 |
-1.89 |
-1.68 |
-1.68 |
-1.39 |
-1.67 |
Net Debt to NOPAT |
|
-1.00 |
3.29 |
5.19 |
6.79 |
4.80 |
2.01 |
1.04 |
2.28 |
0.33 |
0.70 |
-0.04 |
Long-Term Debt to NOPAT |
|
-0.77 |
-0.78 |
-1.09 |
-1.20 |
-3.48 |
-2.13 |
-1.75 |
-1.62 |
-1.68 |
-1.39 |
-1.37 |
Altman Z-Score |
|
-3.71 |
3.25 |
2.14 |
2.20 |
1.42 |
0.19 |
0.76 |
1.05 |
-1.61 |
-2.07 |
-2.87 |
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 |
|
0.35 |
3.47 |
3.99 |
3.80 |
4.74 |
4.50 |
4.43 |
4.70 |
3.42 |
3.47 |
2.08 |
Quick Ratio |
|
0.33 |
3.32 |
3.86 |
3.67 |
4.63 |
4.36 |
4.07 |
4.58 |
3.28 |
3.31 |
1.98 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-100 |
-152 |
-23 |
21 |
-68 |
-74 |
-178 |
-40 |
-229 |
-295 |
-283 |
Operating Cash Flow to CapEx |
|
-6,915.54% |
0.00% |
-240.97% |
834.61% |
-3,433.01% |
-29,853.33% |
-631.64% |
-289.98% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-36.57 |
-31.63 |
4.77 |
-2.52 |
0.00 |
0.00 |
0.00 |
-12.30 |
-26.02 |
-25.29 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-0.33 |
-4.75 |
1.67 |
-0.93 |
0.00 |
0.00 |
0.00 |
-10.02 |
-24.71 |
-21.24 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
35.41 |
-6.72 |
1.47 |
-0.96 |
0.00 |
0.00 |
0.00 |
-10.02 |
-24.71 |
-21.24 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.36 |
0.31 |
0.26 |
0.30 |
0.27 |
0.27 |
0.33 |
0.19 |
0.15 |
0.20 |
0.34 |
Accounts Receivable Turnover |
|
0.00 |
9.78 |
8.63 |
9.57 |
12.38 |
11.42 |
11.68 |
8.28 |
6.72 |
7.68 |
9.66 |
Inventory Turnover |
|
0.00 |
1.31 |
1.70 |
0.88 |
1.01 |
0.89 |
0.90 |
0.51 |
0.75 |
1.64 |
0.99 |
Fixed Asset Turnover |
|
70.65 |
181.79 |
88.62 |
53.27 |
51.52 |
58.09 |
32.22 |
12.85 |
10.86 |
17.57 |
36.39 |
Accounts Payable Turnover |
|
0.11 |
0.30 |
0.60 |
0.27 |
0.43 |
0.31 |
0.32 |
0.28 |
0.27 |
0.39 |
0.24 |
Days Sales Outstanding (DSO) |
|
0.00 |
37.30 |
42.31 |
38.14 |
29.48 |
31.96 |
31.26 |
44.07 |
54.29 |
47.53 |
37.80 |
Days Inventory Outstanding (DIO) |
|
0.00 |
278.72 |
214.88 |
413.95 |
362.23 |
407.99 |
407.84 |
713.22 |
488.70 |
222.08 |
367.88 |
Days Payable Outstanding (DPO) |
|
3,412.71 |
1,233.07 |
607.57 |
1,339.51 |
854.95 |
1,170.45 |
1,154.31 |
1,303.84 |
1,339.19 |
939.84 |
1,536.76 |
Cash Conversion Cycle (CCC) |
|
-3,412.71 |
-917.04 |
-350.39 |
-887.42 |
-463.24 |
-730.50 |
-715.21 |
-546.54 |
-796.20 |
-670.23 |
-1,131.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
19 |
114 |
96 |
38 |
49 |
28 |
82 |
-17 |
-12 |
11 |
67 |
Invested Capital Turnover |
|
-7.97 |
1.50 |
1.27 |
2.31 |
3.78 |
4.57 |
3.61 |
4.02 |
-7.61 |
-382.71 |
5.93 |
Increase / (Decrease) in Invested Capital |
|
45 |
95 |
-18 |
-59 |
12 |
-22 |
55 |
-99 |
4.81 |
23 |
56 |
Enterprise Value (EV) |
|
383 |
511 |
503 |
573 |
664 |
416 |
1,263 |
1,582 |
1,275 |
486 |
1,368 |
Market Capitalization |
|
327 |
697 |
714 |
828 |
933 |
610 |
1,391 |
1,900 |
1,350 |
676 |
1,360 |
Book Value per Share |
|
($1.40) |
$8.30 |
$8.16 |
$7.46 |
$7.72 |
$5.15 |
$4.14 |
$4.93 |
$0.67 |
$2.67 |
$0.76 |
Tangible Book Value per Share |
|
($4.96) |
$3.80 |
$3.31 |
$2.73 |
$3.17 |
$1.47 |
$1.12 |
$2.51 |
($0.84) |
$1.28 |
($0.58) |
Total Capital |
|
47 |
344 |
352 |
338 |
536 |
426 |
444 |
536 |
418 |
578 |
438 |
Total Debt |
|
84 |
44 |
44 |
45 |
218 |
205 |
233 |
234 |
376 |
377 |
379 |
Total Long-Term Debt |
|
43 |
44 |
44 |
45 |
195 |
205 |
215 |
227 |
376 |
377 |
310 |
Net Debt |
|
56 |
-186 |
-211 |
-256 |
-269 |
-194 |
-129 |
-319 |
-75 |
-190 |
8.29 |
Capital Expenditures (CapEx) |
|
0.66 |
-148 |
1.43 |
0.89 |
0.73 |
0.20 |
6.77 |
5.10 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-57 |
-15 |
-6.78 |
-60 |
-58 |
-65 |
-26 |
-87 |
-106 |
-128 |
-86 |
Debt-free Net Working Capital (DFNWC) |
|
-30 |
215 |
249 |
240 |
414 |
334 |
335 |
466 |
344 |
439 |
285 |
Net Working Capital (NWC) |
|
-70 |
215 |
249 |
240 |
391 |
334 |
318 |
459 |
344 |
439 |
216 |
Net Nonoperating Expense (NNE) |
|
55 |
-174 |
7.15 |
22 |
47 |
50 |
46 |
40 |
55 |
-160 |
95 |
Net Nonoperating Obligations (NNO) |
|
56 |
-186 |
-211 |
-256 |
-269 |
-194 |
-129 |
-319 |
-55 |
-190 |
8.29 |
Total Depreciation and Amortization (D&A) |
|
11 |
15 |
18 |
20 |
22 |
30 |
35 |
26 |
22 |
33 |
41 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-203.80% |
-14.67% |
-5.08% |
-39.04% |
-35.33% |
-37.02% |
-13.33% |
-65.80% |
-96.81% |
-88.12% |
-36.91% |
Debt-free Net Working Capital to Revenue |
|
-105.38% |
215.18% |
186.46% |
154.99% |
251.77% |
190.27% |
168.99% |
353.57% |
314.52% |
302.17% |
122.07% |
Net Working Capital to Revenue |
|
-248.93% |
215.18% |
186.46% |
154.99% |
238.09% |
190.27% |
160.22% |
347.96% |
314.52% |
302.17% |
92.61% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($4.43) |
$3.49 |
($1.29) |
($1.54) |
($2.54) |
($3.46) |
($3.56) |
($3.01) |
($4.37) |
($1.50) |
($4.08) |
Adjusted Weighted Average Basic Shares Outstanding |
|
26.49M |
33.56M |
37.00M |
38.77M |
40.43M |
43.12M |
60.24M |
59.83M |
63.76M |
74.27M |
78.89M |
Adjusted Diluted Earnings per Share |
|
($4.43) |
$3.17 |
($1.29) |
($1.54) |
($2.54) |
($3.46) |
($3.56) |
($3.01) |
($4.37) |
($1.50) |
($4.08) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
26.49M |
37.58M |
38.29M |
38.77M |
40.43M |
43.12M |
60.24M |
59.83M |
63.76M |
74.27M |
78.89M |
Adjusted Basic & Diluted Earnings per Share |
|
($4.43) |
$0.00 |
$0.00 |
$0.00 |
($2.54) |
($3.46) |
($3.56) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
25.06M |
36.51M |
38.09M |
39.69M |
41.41M |
42.34M |
47.54M |
63.21M |
64.74M |
76.10M |
88.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-56 |
-23 |
-24 |
-33 |
-56 |
-68 |
-123 |
-140 |
-224 |
-264 |
-225 |
Normalized NOPAT Margin |
|
-198.08% |
-22.61% |
-17.67% |
-21.49% |
-34.22% |
-38.67% |
-62.18% |
-105.89% |
-204.52% |
-181.58% |
-96.48% |
Pre Tax Income Margin |
|
-402.08% |
105.58% |
-43.10% |
-37.67% |
-62.02% |
-83.52% |
-95.19% |
-164.51% |
-302.54% |
-258.96% |
-137.45% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
28.27 |
-78.38 |
-12.93 |
-3.00 |
0.00 |
0.00 |
0.00 |
-17.15 |
-34.10 |
-29.26 |
NOPAT to Interest Expense |
|
0.00 |
-13.59 |
-56.21 |
-8.52 |
-2.09 |
0.00 |
0.00 |
0.00 |
-12.04 |
-23.97 |
-20.27 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
64.02 |
-80.35 |
-13.13 |
-3.03 |
0.00 |
0.00 |
0.00 |
-17.15 |
-34.10 |
-29.26 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
22.16 |
-58.18 |
-8.72 |
-2.11 |
0.00 |
0.00 |
0.00 |
-12.04 |
-23.97 |
-20.27 |
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 |
|
-4.89% |
8.10% |
0.00% |
0.00% |
-8.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |