| DEI Shares Outstanding |
|
0.00 |
6,556,249.00 |
10,318,352.00 |
14,218,100.00 |
20,766,712.00 |
26,853,962.00 |
1,217,981.00 |
1,217,981.00 |
1,217,981.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
262,250.00 |
412,734.00 |
568,724.00 |
830,668.00 |
1,074,158.00 |
1,217,981.00 |
1,217,981.00 |
1,217,981.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-44.35 |
-20.82 |
-19.15 |
-23.38 |
-11.85 |
-4.21 |
-10.84 |
-6.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-643.34% |
-30.93% |
-25.37% |
-78.78% |
44.22% |
36.67% |
-86.46% |
40.47% |
| EBIT Growth |
|
0.00% |
-602.03% |
-24.32% |
-25.37% |
-79.28% |
44.38% |
36.67% |
-86.45% |
40.47% |
| NOPAT Growth |
|
0.00% |
-602.03% |
-18.00% |
-32.54% |
-76.51% |
43.70% |
36.57% |
-20.27% |
5.85% |
| Net Income Growth |
|
0.00% |
-920.78% |
26.14% |
-26.79% |
-78.31% |
34.45% |
59.76% |
-157.59% |
39.56% |
| EPS Growth |
|
0.00% |
-597.14% |
64.34% |
0.00% |
0.00% |
0.00% |
0.00% |
-157.59% |
39.56% |
| Operating Cash Flow Growth |
|
0.00% |
-404.87% |
-153.71% |
-20.42% |
-56.55% |
6.39% |
39.15% |
-1.70% |
6.21% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
9.42% |
-23.52% |
-80.13% |
34.79% |
30.43% |
3.61% |
7.08% |
| Invested Capital Growth |
|
0.00% |
184.38% |
-36.47% |
-214.17% |
-271.13% |
30.46% |
74.09% |
-139.32% |
-64.76% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-23.08% |
-13.80% |
-14.57% |
25.77% |
5.91% |
-2.35% |
1.68% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-19.91% |
-13.79% |
-14.63% |
25.79% |
5.90% |
-2.35% |
1.68% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-13.81% |
-14.45% |
-14.96% |
26.82% |
3.07% |
-1.93% |
0.70% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-10.12% |
15.02% |
-41.51% |
18.89% |
15.59% |
-1.15% |
0.93% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
17.14% |
7.45% |
0.00% |
0.00% |
30.10% |
-1.15% |
0.93% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-64.74% |
-11.40% |
-12.72% |
1.98% |
5.27% |
7.20% |
-3.46% |
1.95% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.66% |
5.57% |
17.41% |
-17.07% |
-8.63% |
2.63% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
81.50% |
-51.33% |
-241.59% |
-326.29% |
-193.94% |
-61.50% |
-47.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
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% |
99.52% |
117.93% |
73.17% |
100.00% |
100.00% |
| Interest Burden Percent |
|
114.49% |
166.47% |
98.90% |
100.02% |
99.97% |
99.42% |
101.80% |
102.91% |
104.49% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
114.23% |
-675.51% |
-148.36% |
-195.80% |
-518.38% |
-375.32% |
-139.22% |
-323.80% |
-170.73% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,073.19% |
-1,188.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
114.23% |
-675.51% |
-148.36% |
-195.80% |
-518.38% |
-375.32% |
-139.22% |
-323.80% |
-170.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
114.23% |
-261.89% |
-120.32% |
-273.28% |
-553.72% |
-388.57% |
-125.46% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.70 |
-4.89 |
-5.77 |
-7.65 |
-14 |
-7.60 |
-4.82 |
-5.80 |
-5.46 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
138.63% |
-379.77% |
-52.98% |
-58.03% |
-125.33% |
-109.19% |
-6.93% |
-162.72% |
-45.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-118.07% |
-142.55% |
-103.47% |
| Cost of Revenue to Revenue |
|
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% |
| R&D to Revenue |
|
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% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.00 |
-6.99 |
-8.69 |
-11 |
-20 |
-11 |
-6.88 |
-13 |
-7.63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.89 |
-6.63 |
-8.69 |
-11 |
-19 |
-11 |
-6.88 |
-13 |
-7.63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
5.49 |
3.33 |
5.32 |
14.31 |
46.78 |
0.65 |
1.20 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
5.50 |
3.33 |
5.32 |
15.42 |
46.84 |
0.65 |
1.21 |
0.70 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
35.82 |
46.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.34 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.32 |
-1.03 |
-0.92 |
-1.00 |
-1.26 |
-1.38 |
-1.18 |
-1.12 |
-1.19 |
| Leverage Ratio |
|
-0.03 |
1.37 |
1.07 |
1.18 |
1.73 |
1.95 |
1.42 |
1.20 |
1.25 |
| Compound Leverage Factor |
|
-0.04 |
2.29 |
1.06 |
1.18 |
1.73 |
1.94 |
1.45 |
1.23 |
1.31 |
| Debt to Total Capital |
|
-51.16% |
0.00% |
0.00% |
0.00% |
22.42% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
-51.16% |
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% |
22.42% |
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% |
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% |
| Common Equity to Total Capital |
|
151.16% |
100.00% |
100.00% |
100.00% |
77.58% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.38 |
0.00 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.36 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.48 |
0.00 |
0.00 |
0.00 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.46 |
0.00 |
0.00 |
0.00 |
0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-142.10 |
49.32 |
20.05 |
-5.34 |
-9.97 |
16.27 |
-22.05 |
-27.40 |
-20.21 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.03 |
18.19 |
14.24 |
3.41 |
2.37 |
2.67 |
4.90 |
4.16 |
4.42 |
| Quick Ratio |
|
0.02 |
15.00 |
12.57 |
2.92 |
2.23 |
2.23 |
4.33 |
3.84 |
4.21 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-6.14 |
-5.56 |
-6.87 |
-12 |
-8.07 |
-5.62 |
-5.41 |
-5.03 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-18,496.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-3.42 |
-0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.42 |
-0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
| Inventory Turnover |
|
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 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.68 |
0.57 |
0.36 |
-0.42 |
-1.54 |
-1.07 |
-0.28 |
-0.66 |
-1.09 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.25 |
-0.21 |
-0.78 |
-1.13 |
0.47 |
0.79 |
-0.39 |
-0.43 |
| Enterprise Value (EV) |
|
7.64 |
20 |
17 |
17 |
45 |
149 |
-1.71 |
0.17 |
-2.69 |
| Market Capitalization |
|
7.32 |
24 |
24 |
21 |
50 |
153 |
2.65 |
4.90 |
3.68 |
| Book Value per Share |
|
($0.31) |
$0.68 |
$0.69 |
$0.28 |
$0.17 |
$0.12 |
$3.35 |
$20.96 |
$7.89 |
| Tangible Book Value per Share |
|
($0.31) |
$0.68 |
$0.69 |
$0.28 |
$0.16 |
$0.12 |
$3.35 |
$20.95 |
$7.89 |
| Total Capital |
|
-0.66 |
4.44 |
7.14 |
3.99 |
4.52 |
3.28 |
4.08 |
4.07 |
5.28 |
| Total Debt |
|
0.34 |
0.00 |
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.32 |
-3.87 |
-6.78 |
-4.40 |
-5.05 |
-4.00 |
-4.36 |
-4.73 |
-6.37 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
-1.50 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.69 |
0.57 |
0.36 |
-0.77 |
-2.32 |
-1.01 |
-0.28 |
-0.67 |
-1.10 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.67 |
4.43 |
7.13 |
3.63 |
3.74 |
2.99 |
2.55 |
3.08 |
4.78 |
| Net Working Capital (NWC) |
|
-1.00 |
4.43 |
7.13 |
3.63 |
3.74 |
2.99 |
2.55 |
3.08 |
4.78 |
| Net Nonoperating Expense (NNE) |
|
0.44 |
6.74 |
2.82 |
3.24 |
5.92 |
5.13 |
0.30 |
7.40 |
2.52 |
| Net Nonoperating Obligations (NNO) |
|
0.32 |
-3.87 |
-6.78 |
-4.40 |
-5.05 |
-4.35 |
-4.36 |
-4.73 |
-6.37 |
| Total Depreciation and Amortization (D&A) |
|
0.10 |
0.35 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |
| 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% |
| Net Working Capital to Revenue |
|
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 |
|
($8.75) |
($61.00) |
($21.75) |
($21.75) |
($26.00) |
($12.75) |
($3.60) |
($68.00) |
($11.93) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
130.58K |
289.16K |
419.18K |
690.80K |
948.76K |
1.00M |
1.42M |
194.06K |
668.63K |
| Adjusted Diluted Earnings per Share |
|
($8.75) |
($61.00) |
($21.75) |
($21.75) |
($26.00) |
$0.00 |
$0.00 |
($68.00) |
($11.93) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
130.58K |
289.16K |
419.18K |
690.80K |
948.76K |
1.14M |
4.05M |
194.06K |
668.63K |
| Adjusted Basic & Diluted Earnings per Share |
|
($8.75) |
($61.00) |
($21.75) |
($21.75) |
($26.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
130.58K |
190.38K |
394.10K |
498.53K |
743.55K |
1.14M |
4.05M |
262.98K |
1.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.70 |
-4.89 |
-5.77 |
-7.65 |
-12 |
-7.60 |
-4.82 |
-5.80 |
-5.46 |
| Normalized NOPAT Margin |
|
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% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6.89 |
-1.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-4.82 |
-1.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-6.89 |
-1.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.82 |
-1.05 |
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% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.03% |
0.00% |
0.00% |