| DEI Shares Outstanding |
|
40,000,000.00 |
40,000,000.00 |
56,636,943.00 |
58,500,000.00 |
94,801,014.00 |
120,951,208.00 |
564,882,727.00 |
645,695,337.00 |
680,361,529.00 |
58,598,133.00 |
91,886,412.00 |
| DEI Adjusted Shares Outstanding |
|
2,666,667.00 |
2,666,667.00 |
3,775,796.00 |
3,900,000.00 |
6,320,068.00 |
8,063,414.00 |
37,658,848.00 |
43,046,356.00 |
45,357,435.00 |
58,598,133.00 |
91,886,412.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.02 |
-0.01 |
-7.22 |
-0.11 |
-0.96 |
-1.57 |
-1.11 |
-0.78 |
-0.49 |
-0.90 |
-0.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,148.97% |
| EBITDA Growth |
|
-204.69% |
12.47% |
-74,447.04% |
98.42% |
-1,185.65% |
-86.03% |
0.00% |
42.14% |
34.59% |
-131.26% |
19.09% |
| EBIT Growth |
|
-204.69% |
12.47% |
-74,447.04% |
98.42% |
-1,185.65% |
-86.03% |
0.00% |
41.96% |
34.22% |
-137.25% |
11.99% |
| NOPAT Growth |
|
-204.69% |
12.47% |
-6,214.97% |
100.00% |
0.00% |
-87.64% |
0.00% |
10.57% |
33.52% |
-112.99% |
12.03% |
| Net Income Growth |
|
-4.69% |
12.47% |
-74,545.10% |
98.44% |
-1,269.04% |
-108.75% |
0.00% |
19.68% |
33.84% |
-136.59% |
10.93% |
| EPS Growth |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.14% |
0.00% |
0.00% |
33.84% |
-100.00% |
43.14% |
| Operating Cash Flow Growth |
|
-0.71% |
8.48% |
-505.33% |
-143.18% |
-104.87% |
-225.49% |
0.00% |
-31.22% |
-31.34% |
-25.20% |
-72.81% |
| Free Cash Flow Firm Growth |
|
-78.90% |
-107.15% |
-130,041.75% |
98.04% |
-11,922.86% |
-67.19% |
0.00% |
0.00% |
-58.40% |
50.02% |
-15.28% |
| Invested Capital Growth |
|
-134.77% |
-34.26% |
-497.38% |
3.85% |
-195.33% |
-157.43% |
0.00% |
212.62% |
212.98% |
-5.63% |
8.11% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
130.92% |
| EBITDA Q/Q Growth |
|
-224.83% |
4.08% |
-4.45% |
-101.97% |
-239.68% |
5.03% |
0.00% |
2.08% |
-4.00% |
-38.57% |
24.12% |
| EBIT Q/Q Growth |
|
-224.83% |
4.08% |
-4.45% |
-101.97% |
-239.68% |
5.03% |
0.00% |
1.87% |
-4.56% |
-42.46% |
22.35% |
| NOPAT Q/Q Growth |
|
-224.83% |
4.08% |
91.15% |
-100.00% |
-229.89% |
4.34% |
0.00% |
-2.81% |
-5.80% |
-42.71% |
25.73% |
| Net Income Q/Q Growth |
|
-1.09% |
4.08% |
-4.58% |
87.44% |
-201.94% |
-2.05% |
0.00% |
-3.77% |
-5.22% |
-41.83% |
22.10% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
100.00% |
-100.00% |
-133.33% |
0.00% |
0.00% |
-3.77% |
-5.22% |
-43.66% |
18.31% |
| Operating Cash Flow Q/Q Growth |
|
-1.24% |
-0.23% |
-220.46% |
-22.40% |
-31.42% |
-12.98% |
0.00% |
-4.10% |
2.66% |
-11.71% |
-5.53% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-51.82% |
93.74% |
-100.14% |
-378.38% |
-2.35% |
0.00% |
0.00% |
-49.47% |
47.57% |
-17.07% |
| Invested Capital Q/Q Growth |
|
-3.61% |
-1.17% |
-143.01% |
-55.88% |
-75.12% |
-7.13% |
0.00% |
26.58% |
56.12% |
-18.52% |
2.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-862.07% |
-246.48% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14,720.22% |
-953.54% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13,906.75% |
-979.51% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15,238.35% |
-1,073.78% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15,284.37% |
-1,089.98% |
| Tax Burden Percent |
|
100.00% |
100.00% |
104.01% |
100.00% |
100.00% |
100.00% |
99.39% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
96.27% |
98.70% |
105.10% |
117.93% |
72.71% |
100.00% |
100.58% |
100.30% |
101.51% |
| 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% |
-53.30% |
-46.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,273.17% |
608.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.53% |
-24.41% |
| Return on Equity (ROE) |
|
139.84% |
52.96% |
8,935.12% |
48.82% |
327.06% |
349.73% |
-576.00% |
-97.11% |
-40.16% |
-85.83% |
-70.82% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-276.57% |
-140.01% |
-47.51% |
-54.21% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-68.72% |
-56.83% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-68.93% |
-57.68% |
| Return on Common Equity (ROCE) |
|
139.84% |
52.96% |
8,935.12% |
48.82% |
327.06% |
349.73% |
-493.46% |
-94.19% |
-40.16% |
-85.83% |
-70.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.03 |
-0.03 |
-1.68 |
0.00 |
-3.91 |
-7.34 |
-26 |
-24 |
-16 |
-33 |
-29 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,734.72% |
-685.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
-58.05% |
-70.80% |
-79,269.40% |
140.15% |
302.40% |
946.71% |
-119.54% |
-47.43% |
-51.25% |
1,219.87% |
-654.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
57.61% |
29.31% |
328.42% |
0.00% |
246.84% |
167.27% |
-135.83% |
-47.58% |
-23.48% |
-49.24% |
-37.55% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
962.07% |
346.48% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4,689.03% |
493.01% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4,170.50% |
197.43% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13,044.68% |
733.04% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.04 |
-0.04 |
-28 |
-0.45 |
-5.75 |
-11 |
-58 |
-34 |
-22 |
-52 |
-46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.04 |
-0.04 |
-28 |
-0.45 |
-5.75 |
-11 |
-58 |
-33 |
-22 |
-51 |
-41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.72 |
9.11 |
8.61 |
1.19 |
2.11 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
72.59 |
9.87 |
9.19 |
1.29 |
2.13 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
213.24 |
34.70 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
171.33 |
20.51 |
8.17 |
1.19 |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
211.63 |
33.59 |
| 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 |
-0.06 |
-0.55 |
-0.35 |
-0.08 |
0.00 |
0.00 |
0.10 |
0.10 |
0.11 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.72 |
0.22 |
0.11 |
-0.35 |
-0.38 |
-0.15 |
-0.66 |
-0.61 |
-0.23 |
0.03 |
-0.04 |
| Leverage Ratio |
|
-0.72 |
-0.23 |
-0.16 |
-0.08 |
-0.10 |
-0.06 |
1.55 |
1.07 |
1.15 |
1.25 |
1.23 |
| Compound Leverage Factor |
|
-0.72 |
-0.23 |
-0.15 |
-0.08 |
-0.11 |
-0.07 |
1.12 |
1.07 |
1.16 |
1.25 |
1.25 |
| Debt to Total Capital |
|
0.00% |
0.00% |
-6.39% |
-122.47% |
-53.48% |
-9.09% |
0.00% |
0.00% |
8.97% |
9.49% |
9.87% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
-6.39% |
-122.47% |
-53.48% |
-9.08% |
0.00% |
0.00% |
8.97% |
9.49% |
9.87% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.69% |
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% |
106.39% |
222.47% |
153.48% |
109.09% |
89.31% |
100.00% |
91.03% |
90.51% |
90.13% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-1.56 |
-0.15 |
-0.04 |
0.00 |
0.00 |
-0.27 |
-0.13 |
-0.19 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-1.54 |
-0.13 |
-0.04 |
0.00 |
0.00 |
-0.17 |
0.01 |
0.12 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.02 |
0.00 |
-0.22 |
-0.05 |
0.00 |
0.00 |
-0.38 |
-0.19 |
-0.26 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.03 |
0.00 |
-0.19 |
-0.05 |
0.00 |
0.00 |
-0.23 |
0.02 |
0.16 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
-1,459.49 |
-754.71 |
-236.91 |
-1,196.18 |
360.47 |
78.85 |
18.66 |
-3.31 |
0.61 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.33% |
3.01% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.30 |
0.11 |
0.14 |
0.05 |
0.11 |
0.01 |
7.76 |
9.79 |
0.35 |
1.17 |
2.16 |
| Quick Ratio |
|
0.30 |
0.10 |
0.14 |
0.01 |
0.04 |
0.00 |
7.05 |
9.50 |
0.17 |
0.46 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.01 |
-0.00 |
-1.18 |
-0.02 |
-2.78 |
-4.65 |
0.00 |
-38 |
-60 |
-30 |
-34 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9,739.43% |
0.00% |
-109.50% |
-67.48% |
-36.41% |
-129.05% |
-1,134.84% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-9.48 |
-2.42 |
0.00 |
-1,882,104.45 |
-463.79 |
-188.53 |
-49.43 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.39 |
-1.68 |
0.00 |
-508,899.70 |
-103.98 |
-105.87 |
-41.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.42 |
-1.68 |
0.00 |
-1,263,035.40 |
-389.58 |
-187.92 |
-45.27 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.83 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.65 |
52.86 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.09 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
1.97 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
128.81 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.44 |
6.91 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
940.55 |
185.63 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-925.12 |
-49.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.07 |
-0.10 |
-0.60 |
-0.58 |
-1.71 |
-4.40 |
6.60 |
21 |
65 |
61 |
66 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
-0.04 |
-0.03 |
-0.50 |
0.02 |
-1.13 |
-2.69 |
0.00 |
14 |
44 |
-3.64 |
4.94 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
31 |
7.13 |
14 |
7.65 |
1,130 |
423 |
528 |
73 |
144 |
| Market Capitalization |
|
0.00 |
0.00 |
31 |
6.44 |
14 |
7.26 |
1,141 |
452 |
524 |
73 |
149 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($0.01) |
($0.02) |
($0.03) |
($0.04) |
$0.03 |
$0.08 |
$0.09 |
$1.05 |
$0.77 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.01) |
($0.02) |
($0.03) |
($0.04) |
$0.03 |
$0.07 |
$0.08 |
$0.97 |
$0.76 |
| Total Capital |
|
-0.05 |
-0.09 |
-0.51 |
-0.57 |
-1.58 |
-4.39 |
19 |
50 |
67 |
68 |
78 |
| Total Debt |
|
0.00 |
0.00 |
0.03 |
0.70 |
0.85 |
0.40 |
0.00 |
0.00 |
6.00 |
6.45 |
7.73 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.02 |
-0.01 |
-0.06 |
0.69 |
0.72 |
0.39 |
-13 |
-29 |
3.68 |
-0.55 |
-4.74 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
7.08 |
15 |
37 |
13 |
2.55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.07 |
-0.10 |
-0.60 |
-0.58 |
-1.71 |
-4.43 |
-0.53 |
-2.17 |
-5.30 |
2.05 |
11 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.05 |
-0.09 |
-0.51 |
-0.57 |
-1.58 |
-4.42 |
12 |
27 |
-2.98 |
9.06 |
24 |
| Net Working Capital (NWC) |
|
-0.05 |
-0.09 |
-0.54 |
-1.27 |
-2.43 |
-4.82 |
12 |
27 |
-8.98 |
2.61 |
16 |
| Net Nonoperating Expense (NNE) |
|
0.01 |
0.01 |
27 |
0.44 |
2.14 |
5.28 |
15 |
9.92 |
6.49 |
19 |
17 |
| Net Nonoperating Obligations (NNO) |
|
-0.02 |
-0.01 |
-0.06 |
0.69 |
0.72 |
0.39 |
-13 |
-29 |
3.68 |
-0.55 |
-4.74 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.11 |
0.20 |
1.78 |
5.16 |
| 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% |
597.77% |
259.17% |
| 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% |
2,636.13% |
549.93% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
759.17% |
369.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.02) |
$0.00 |
($9.90) |
$0.00 |
($1.05) |
($1.65) |
($1.20) |
($0.75) |
($0.49) |
($1.02) |
($0.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.67M |
2.67M |
3.94M |
0.00 |
5.49M |
11.08M |
33.22M |
41.74M |
43.75M |
51.24M |
80.32M |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
$0.00 |
($9.90) |
$0.00 |
($1.05) |
($1.65) |
($1.20) |
$0.00 |
($0.49) |
($1.02) |
($0.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.67M |
2.67M |
3.94M |
0.00 |
5.49M |
11.08M |
33.22M |
42.94M |
43.75M |
51.24M |
80.32M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.02) |
$0.00 |
($9.90) |
$0.00 |
($1.05) |
($1.65) |
($1.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.67M |
2.67M |
2.88M |
0.00 |
5.49M |
7.53M |
33.22M |
42.94M |
46.25M |
72.05M |
118.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.03 |
-0.03 |
-0.82 |
0.00 |
-3.80 |
-7.34 |
-26 |
-23 |
-16 |
-26 |
-29 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,645.11% |
-685.66% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15,284.37% |
-1,089.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-19.61 |
-5.58 |
0.00 |
-1,676,997.10 |
-171.61 |
-331.13 |
-66.28 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.33 |
-3.82 |
0.00 |
-1,180,765.60 |
-122.12 |
-211.53 |
-42.32 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-19.65 |
-5.58 |
0.00 |
-2,431,132.80 |
-457.21 |
-413.17 |
-69.94 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.37 |
-3.82 |
0.00 |
-1,934,901.30 |
-407.72 |
-293.58 |
-45.99 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.37% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.37% |
0.00% |
0.00% |
0.00% |