| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
4,621,793.00 |
0.00 |
8,015,084.00 |
4,405,854.00 |
8,055,188.00 |
6,155,962.00 |
71,619,884.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
3,851.00 |
0.00 |
6,679.00 |
11,015.00 |
20,138.00 |
153,899.00 |
1,790,497.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-15,824.09 |
0.00 |
-4,446.63 |
-1,320.19 |
-332.80 |
-13.49 |
-5.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-26.50% |
10.79% |
-42.50% |
-37.09% |
0.00% |
6,235,630,853.56% |
279.13% |
69.44% |
36.99% |
| EBITDA Growth |
|
0.00% |
4.29% |
75.24% |
-512.61% |
166.44% |
-100.39% |
-4,384.65% |
23.86% |
-923.63% |
14.86% |
| EBIT Growth |
|
0.00% |
11.25% |
73.51% |
-405.27% |
156.29% |
-100.40% |
-4,422.57% |
21.95% |
-899.55% |
13.84% |
| NOPAT Growth |
|
0.00% |
71.37% |
41.05% |
-635.84% |
303.10% |
-112.65% |
-34.46% |
-5.77% |
-666.81% |
10.64% |
| Net Income Growth |
|
0.00% |
16.37% |
70.73% |
-351.16% |
105.74% |
0.00% |
52.42% |
43.59% |
74.39% |
-418.46% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
98.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-9.38% |
-13.18% |
-36.81% |
-86.15% |
-108.31% |
-8,118.17% |
31.83% |
-212.09% |
-118.15% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
98.78% |
1,700.18% |
-70.68% |
-101.63% |
-2,768.35% |
186.69% |
-146.44% |
-43.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-4.06% |
-63.66% |
0.00% |
0.00% |
0.00% |
-96.16% |
61.15% |
399.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
12.33% |
-3.79% |
6.13% |
-0.23% |
24.83% |
0.00% |
8.44% |
9.75% |
10.39% |
-0.13% |
| EBITDA Margin |
|
-26.24% |
-34.18% |
-7.64% |
-81.37% |
19.03% |
0.00% |
-13.89% |
-2.79% |
-16.85% |
-10.47% |
| Operating Margin |
|
-32.67% |
-12.73% |
-6.77% |
-86.64% |
13.70% |
0.00% |
-14.05% |
-3.92% |
-17.74% |
-11.57% |
| EBIT Margin |
|
-32.99% |
-39.84% |
-9.53% |
-83.70% |
18.21% |
0.00% |
-14.01% |
-2.88% |
-17.01% |
-10.70% |
| Profit (Net Income) Margin |
|
-35.63% |
-40.54% |
-10.71% |
-84.04% |
15.31% |
0.00% |
-125.91% |
-18.73% |
-2.83% |
-10.72% |
| Tax Burden Percent |
|
107.99% |
101.76% |
112.44% |
100.40% |
84.07% |
85,439.84% |
446.58% |
997.75% |
16.65% |
100.19% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
201.30% |
65.12% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-18.31% |
-5.51% |
-60.72% |
0.00% |
0.00% |
-9.84% |
-10.02% |
-794.96% |
-191.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
456,538.71% |
4,032.41% |
1,706.26% |
0.00% |
0.00% |
-187.45% |
-103.26% |
-900.59% |
-175.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-65.01% |
-6.92% |
-22.32% |
0.00% |
0.00% |
-353.62% |
-172.96% |
768.33% |
139.82% |
| Return on Equity (ROE) |
|
0.00% |
-83.32% |
-12.43% |
-83.03% |
0.00% |
0.00% |
-363.46% |
-182.98% |
-26.63% |
-52.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-218.31% |
-1.36% |
32.66% |
0.00% |
0.00% |
-209.84% |
175.18% |
-841.79% |
-325.23% |
| Operating Return on Assets (OROA) |
|
0.00% |
-34.01% |
-9.24% |
-67.42% |
0.00% |
0.00% |
-5.63% |
-5.60% |
-74.19% |
-38.34% |
| Return on Assets (ROA) |
|
0.00% |
-34.61% |
-10.39% |
-67.69% |
0.00% |
0.00% |
-50.63% |
-36.35% |
-12.35% |
-38.41% |
| Return on Common Equity (ROCE) |
|
0.00% |
-83.32% |
-12.43% |
-83.03% |
0.00% |
0.00% |
-373.04% |
-170.78% |
-23.91% |
-50.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-41.66% |
-12.67% |
-151.68% |
0.00% |
0.00% |
-177.06% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-35 |
-10 |
-5.98 |
-44 |
6.49 |
-0.82 |
-1.10 |
-1.17 |
-8.95 |
-8.00 |
| NOPAT Margin |
|
-22.87% |
-8.91% |
-4.74% |
-60.65% |
13.69% |
0.00% |
-9.84% |
-2.74% |
-12.42% |
-8.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-456,557.02% |
-4,037.92% |
-1,766.97% |
0.00% |
0.00% |
177.62% |
93.24% |
105.63% |
-16.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-121.61% |
-57.87% |
-24.62% |
| Cost of Revenue to Revenue |
|
87.67% |
103.79% |
93.87% |
100.23% |
75.27% |
0.00% |
91.68% |
90.28% |
90.04% |
100.13% |
| SG&A Expenses to Revenue |
|
1.39% |
4.48% |
3.55% |
2.21% |
7.67% |
0.00% |
22.37% |
13.67% |
27.70% |
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% |
| Operating Expenses to Revenue |
|
45.00% |
8.93% |
12.90% |
86.41% |
11.12% |
0.00% |
22.37% |
13.67% |
27.70% |
11.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-51 |
-45 |
-12 |
-61 |
8.63 |
-0.03 |
-1.57 |
-1.23 |
-12 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-41 |
-39 |
-9.63 |
-59 |
9.02 |
-0.03 |
-1.56 |
-1.19 |
-12 |
-10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
1.71 |
122.78 |
0.15 |
0.03 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
1.71 |
123.48 |
0.15 |
0.03 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
0.00 |
1.21 |
0.44 |
0.03 |
0.01 |
| 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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
0.64 |
21.54 |
2.45 |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
1.27 |
0.44 |
0.05 |
0.07 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.45 |
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 |
0.23 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.67 |
0.02 |
0.07 |
0.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.67 |
0.02 |
0.00 |
0.04 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
1.89 |
1.68 |
-0.85 |
-0.79 |
| Leverage Ratio |
|
0.00 |
1.20 |
1.20 |
1.23 |
0.00 |
0.00 |
3.59 |
5.03 |
2.16 |
1.36 |
| Compound Leverage Factor |
|
0.00 |
1.20 |
1.20 |
1.23 |
0.00 |
0.00 |
7.23 |
3.28 |
2.16 |
1.36 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
40.21% |
2.37% |
6.92% |
19.26% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.92% |
15.96% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
40.21% |
2.37% |
0.00% |
3.30% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.58% |
81.82% |
5.04% |
2.12% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
61.37% |
15.81% |
88.04% |
78.62% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.35 |
-0.02 |
-0.09 |
-0.61 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.55 |
0.71 |
-0.04 |
-0.50 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.35 |
-0.02 |
0.00 |
-0.10 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.74 |
-0.02 |
-0.12 |
-0.78 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.77 |
0.73 |
-0.06 |
-0.65 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.74 |
-0.02 |
0.00 |
-0.13 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.12 |
0.00 |
0.00 |
1.77 |
3.37 |
2.43 |
1.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.64% |
6.66% |
10.21% |
3.61% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
4.92 |
5.57 |
4.04 |
0.00 |
0.00 |
2.79 |
4.17 |
2.04 |
0.75 |
| Quick Ratio |
|
0.00 |
3.49 |
4.09 |
2.56 |
0.00 |
0.00 |
0.83 |
0.65 |
0.32 |
0.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-121 |
-1.48 |
24 |
50 |
-0.82 |
-24 |
20 |
-9.48 |
-14 |
| Operating Cash Flow to CapEx |
|
98.38% |
0.00% |
0.00% |
0.00% |
0.00% |
-680.44% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-14.79 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.48 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.48 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.85 |
0.97 |
0.81 |
0.00 |
0.00 |
0.40 |
1.94 |
4.36 |
3.58 |
| Accounts Receivable Turnover |
|
0.00 |
1.43 |
1.57 |
1.27 |
0.00 |
0.00 |
1.39 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
3.87 |
3.95 |
3.03 |
0.00 |
0.00 |
0.40 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
6.08 |
7.85 |
10.82 |
0.00 |
0.00 |
57.22 |
248.85 |
469.94 |
45.95 |
| Accounts Payable Turnover |
|
0.00 |
9.78 |
11.03 |
11.26 |
0.00 |
0.00 |
1.54 |
10.76 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
254.54 |
233.10 |
287.69 |
0.00 |
0.00 |
262.37 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
94.25 |
92.37 |
120.39 |
0.00 |
0.00 |
912.35 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
37.33 |
33.08 |
32.43 |
0.00 |
0.00 |
237.32 |
33.91 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
311.47 |
292.39 |
375.66 |
0.00 |
0.00 |
937.41 |
-33.91 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
111 |
106 |
39 |
0.00 |
0.00 |
22 |
0.86 |
1.39 |
6.95 |
| Invested Capital Turnover |
|
0.00 |
2.06 |
1.16 |
1.00 |
0.00 |
0.00 |
1.00 |
3.65 |
64.02 |
23.70 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
111 |
-4.50 |
-68 |
-44 |
0.00 |
22 |
-22 |
0.53 |
5.56 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
5.51 |
0.00 |
0.00 |
14 |
19 |
3.40 |
6.60 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
7.07 |
0.00 |
6.63 |
14 |
19 |
2.09 |
0.70 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$8.69 |
$0.00 |
$0.00 |
$1.81 |
$0.03 |
$1.69 |
$8.30 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$8.69 |
$0.00 |
$0.00 |
$1.81 |
$0.03 |
$1.69 |
$8.30 |
| Total Capital |
|
0.00 |
111 |
107 |
40 |
0.00 |
0.00 |
13 |
0.96 |
15 |
33 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.23 |
0.02 |
1.07 |
6.26 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.23 |
0.02 |
0.00 |
1.07 |
| Net Debt |
|
0.00 |
-0.02 |
-0.36 |
-1.56 |
0.00 |
0.00 |
0.85 |
-0.85 |
0.53 |
5.21 |
| Capital Expenditures (CapEx) |
|
25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
89 |
91 |
39 |
0.00 |
0.00 |
22 |
1.92 |
2.27 |
1.48 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
89 |
92 |
40 |
0.00 |
0.00 |
27 |
2.79 |
2.81 |
2.53 |
| Net Working Capital (NWC) |
|
0.00 |
89 |
92 |
40 |
0.00 |
0.00 |
27 |
2.79 |
1.74 |
-2.66 |
| Net Nonoperating Expense (NNE) |
|
20 |
36 |
7.53 |
17 |
-0.77 |
29 |
13 |
6.80 |
-6.91 |
2.59 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-0.02 |
-0.36 |
-1.56 |
0.00 |
0.00 |
15 |
-0.07 |
-13 |
-19 |
| Total Depreciation and Amortization (D&A) |
|
10 |
6.45 |
2.38 |
1.69 |
0.39 |
0.00 |
0.01 |
0.04 |
0.11 |
0.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
78.47% |
72.47% |
53.24% |
0.00% |
0.00% |
198.24% |
4.51% |
3.15% |
1.50% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
78.48% |
72.75% |
55.40% |
0.00% |
0.00% |
237.21% |
6.56% |
3.89% |
2.56% |
| Net Working Capital to Revenue |
|
0.00% |
78.48% |
72.75% |
55.40% |
0.00% |
0.00% |
237.21% |
6.56% |
2.41% |
-2.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.14K |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.68) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.14K |
0.00 |
0.00 |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.14K |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.53 |
-10 |
-5.98 |
-35 |
6.49 |
-0.82 |
-1.10 |
-1.17 |
-8.95 |
-8.00 |
| Normalized NOPAT Margin |
|
6.15% |
-8.91% |
-4.74% |
-48.70% |
13.69% |
0.00% |
-9.84% |
-2.74% |
-12.42% |
-8.10% |
| Pre Tax Income Margin |
|
-32.99% |
-39.84% |
-9.53% |
-83.70% |
18.21% |
0.00% |
-28.19% |
-1.88% |
-17.01% |
-10.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.99 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.69 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.99 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.69 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |