| DEI Shares Outstanding |
|
7,622,393.00 |
7,961,923.00 |
16,580,326.00 |
18,960,505.00 |
9,256,249.00 |
12,123,524.00 |
15,408,231.00 |
22,969,349.00 |
2,620,399.00 |
14,457,096.00 |
1,315,110.00 |
| DEI Adjusted Shares Outstanding |
|
635.00 |
663.00 |
1,382.00 |
1,580.00 |
11,570.00 |
15,154.00 |
19,260.00 |
28,712.00 |
32,755.00 |
180,714.00 |
1,315,110.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-7,672.96 |
-10,974.53 |
-4,109.67 |
-3,920.71 |
-550.90 |
-520.44 |
-540.81 |
-418.98 |
-372.71 |
-74.08 |
-5.44 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.28% |
-55.78% |
-100.00% |
0.00% |
183.15% |
1.37% |
-55.37% |
95.21% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-10.59% |
-61.69% |
24.41% |
-24.94% |
0.43% |
-34.86% |
-31.15% |
-14.59% |
-4.22% |
-8.53% |
47.66% |
| EBIT Growth |
|
-16.21% |
-46.97% |
23.01% |
-20.92% |
2.00% |
-34.24% |
-32.05% |
-15.54% |
-5.11% |
-8.14% |
46.59% |
| NOPAT Growth |
|
-9.82% |
-39.08% |
20.78% |
-24.17% |
1.15% |
-33.08% |
-32.05% |
-14.18% |
-6.20% |
26.08% |
21.92% |
| Net Income Growth |
|
28.95% |
-47.35% |
21.99% |
-9.12% |
-2.58% |
-23.69% |
-32.05% |
-15.44% |
-1.48% |
-9.67% |
46.58% |
| EPS Growth |
|
45.90% |
-42.42% |
89.36% |
-5,030.00% |
63.55% |
65.24% |
0.00% |
0.00% |
-1.48% |
-9.67% |
87.63% |
| Operating Cash Flow Growth |
|
14.70% |
23.07% |
-17.41% |
-9.79% |
-21.06% |
160.48% |
-410.72% |
-7.56% |
3.57% |
24.52% |
8.46% |
| Free Cash Flow Firm Growth |
|
79.10% |
-31.63% |
5.53% |
-0.16% |
-17.62% |
-20.34% |
-47.28% |
-14.91% |
3.38% |
32.43% |
8.46% |
| Invested Capital Growth |
|
-147.49% |
-267.14% |
77.50% |
-466.00% |
42.23% |
-73.48% |
85.73% |
755.73% |
-38.95% |
-216.46% |
62.89% |
| Revenue Q/Q Growth |
|
0.69% |
-34.30% |
-100.00% |
406.93% |
-3.40% |
-20.74% |
-6.70% |
4,278.20% |
-100.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
1.57% |
-7.35% |
2.32% |
-5.83% |
-2.99% |
-6.50% |
-17.13% |
9.37% |
-0.18% |
-40.76% |
0.77% |
| EBIT Q/Q Growth |
|
1.04% |
-6.94% |
4.49% |
-5.63% |
-2.49% |
-6.48% |
-17.08% |
8.83% |
-0.22% |
-39.32% |
0.80% |
| NOPAT Q/Q Growth |
|
1.04% |
-7.36% |
4.61% |
-5.63% |
-3.39% |
-6.48% |
-17.08% |
9.91% |
-0.07% |
4.91% |
1.01% |
| Net Income Q/Q Growth |
|
-10.53% |
-6.35% |
6.05% |
-5.42% |
-2.23% |
-6.47% |
-17.09% |
9.88% |
0.34% |
-40.06% |
37.93% |
| EPS Q/Q Growth |
|
-32.00% |
-9.30% |
75.00% |
-5.12% |
13.43% |
-6.56% |
0.00% |
9.88% |
0.34% |
-40.06% |
24.21% |
| Operating Cash Flow Q/Q Growth |
|
15.53% |
10.97% |
-20.45% |
-0.39% |
-4.48% |
151.14% |
-1,075.16% |
1.43% |
3.63% |
10.46% |
-1.12% |
| Free Cash Flow Firm Q/Q Growth |
|
28.45% |
-1.93% |
-4.63% |
-8.23% |
2.08% |
-11.35% |
-9.71% |
-0.92% |
0.70% |
13.48% |
1.15% |
| Invested Capital Q/Q Growth |
|
-13.01% |
-108.83% |
49.03% |
21.60% |
-28.64% |
18.57% |
-149.16% |
341.11% |
189.91% |
23.10% |
42.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
-1,242.67% |
-254.14% |
-424.19% |
-1,472.52% |
100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-431.90% |
-1,579.13% |
0.00% |
-2,546.40% |
-895.46% |
-1,191.25% |
-3,500.48% |
-2,054.85% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-494.58% |
-1,555.41% |
0.00% |
-2,612.53% |
-912.04% |
-1,197.31% |
-3,542.53% |
-2,072.05% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-494.58% |
-1,643.62% |
0.00% |
-2,612.53% |
-904.17% |
-1,197.31% |
-3,542.53% |
-2,096.80% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-559.30% |
-1,863.61% |
0.00% |
-2,708.55% |
-981.26% |
-1,197.31% |
-3,542.53% |
-2,094.89% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.99% |
100.00% |
99.98% |
| Interest Burden Percent |
|
113.09% |
113.38% |
114.89% |
103.68% |
108.53% |
100.00% |
100.00% |
99.91% |
96.47% |
97.82% |
97.86% |
| 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% |
-3,699.76% |
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% |
-3,676.34% |
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% |
3,624.70% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-460.46% |
-696.62% |
-171.99% |
-149.29% |
-110.22% |
-84.99% |
-79.29% |
-75.06% |
-117.21% |
-245.88% |
-142.89% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,683.02% |
-2,019.28% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-224.31% |
-302.87% |
0.00% |
-104.56% |
-81.03% |
-74.96% |
-69.27% |
-65.21% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-253.66% |
-343.40% |
0.00% |
-108.40% |
-87.94% |
-74.96% |
-69.27% |
-65.15% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-463.55% |
-740.22% |
-176.72% |
-153.37% |
-112.68% |
-86.22% |
-80.13% |
-75.39% |
-117.21% |
-245.88% |
-142.89% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-319.35% |
-1,080.27% |
-92.92% |
-256.46% |
-67.80% |
-83.68% |
-60.82% |
-79.86% |
-211.71% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.07 |
-4.27 |
-3.38 |
-4.20 |
-4.15 |
-5.52 |
-7.29 |
-8.33 |
-8.85 |
-6.54 |
-5.11 |
| NOPAT Margin |
|
-346.21% |
-1,088.79% |
0.00% |
-1,828.77% |
-638.43% |
-838.12% |
-2,479.77% |
-1,450.43% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-162.59% |
-228.06% |
-64.63% |
-44.90% |
-35.75% |
-24.32% |
-23.21% |
-23.42% |
-33.67% |
-125.18% |
-38.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-153.40% |
-127.63% |
-104.49% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
1,342.67% |
354.14% |
524.19% |
1,572.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
359.60% |
767.99% |
0.00% |
1,369.85% |
657.90% |
773.12% |
2,070.01% |
1,398.24% |
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% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
594.58% |
1,655.41% |
0.00% |
1,369.85% |
657.90% |
773.12% |
2,070.01% |
2,172.05% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.38 |
-6.44 |
-4.96 |
-6.00 |
-5.88 |
-7.89 |
-10 |
-12 |
-13 |
-14 |
-7.31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.83 |
-6.19 |
-4.68 |
-5.85 |
-5.82 |
-7.85 |
-10 |
-12 |
-12 |
-13 |
-6.99 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.58 |
0.76 |
1.01 |
0.59 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.58 |
0.76 |
1.01 |
0.59 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.30 |
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 |
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 |
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 |
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 |
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 |
|
0.33 |
0.87 |
0.14 |
0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.33 |
0.87 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.08 |
-1.27 |
-1.08 |
-1.08 |
-1.08 |
-1.05 |
-1.02 |
-0.99 |
-0.96 |
-1.00 |
-1.05 |
| Leverage Ratio |
|
1.82 |
2.03 |
1.37 |
1.38 |
1.25 |
1.13 |
1.14 |
1.15 |
1.24 |
1.43 |
1.37 |
| Compound Leverage Factor |
|
2.05 |
2.30 |
1.57 |
1.43 |
1.36 |
1.13 |
1.14 |
1.15 |
1.19 |
1.40 |
1.34 |
| Debt to Total Capital |
|
24.98% |
46.58% |
12.24% |
29.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
29.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
24.98% |
46.58% |
12.24% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
-2.51% |
-7.26% |
-1.47% |
-3.86% |
-1.42% |
-1.47% |
-0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
77.54% |
60.68% |
89.24% |
74.36% |
101.42% |
101.47% |
100.83% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.13 |
-0.08 |
-0.18 |
-0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.42 |
0.17 |
1.31 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.13 |
-0.08 |
-0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.16 |
-0.12 |
-0.25 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.53 |
0.24 |
1.81 |
0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.16 |
-0.12 |
-0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-10.53 |
-29.60 |
-36.04 |
-40.54 |
| Noncontrolling Interest Sharing Ratio |
|
-0.67% |
-6.26% |
-2.75% |
-2.73% |
-2.23% |
-1.45% |
-1.06% |
-0.44% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.51 |
2.61 |
15.13 |
2.21 |
9.40 |
7.53 |
9.95 |
10.03 |
3.40 |
3.13 |
3.85 |
| Quick Ratio |
|
4.41 |
2.55 |
14.75 |
2.10 |
9.19 |
7.28 |
9.43 |
9.66 |
2.97 |
2.90 |
3.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.00 |
-3.94 |
-3.73 |
-3.73 |
-4.39 |
-5.28 |
-7.78 |
-8.94 |
-8.64 |
-5.84 |
-5.34 |
| Operating Cash Flow to CapEx |
|
-46,516.68% |
0.00% |
-15,754.26% |
0.00% |
-3,427.03% |
5,249.35% |
-2,797.07% |
-1,113.88% |
-4,037.92% |
0.00% |
-188,941.47% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.22 |
-4.57 |
-5.05 |
-16.93 |
-8.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-7.55 |
-3.86 |
-5.30 |
-19.47 |
-10.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.56 |
-3.84 |
-5.33 |
-19.47 |
-10.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.45 |
0.18 |
0.00 |
0.04 |
0.09 |
0.06 |
0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
4.51 |
0.00 |
0.00 |
0.00 |
0.00 |
3.70 |
2.12 |
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 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
19.25 |
12.02 |
0.00 |
13.68 |
8.88 |
4.37 |
0.98 |
0.72 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
14.33 |
7.52 |
8.10 |
9.68 |
0.00 |
8.60 |
5.90 |
6.07 |
| Days Sales Outstanding (DSO) |
|
80.86 |
0.00 |
0.00 |
0.00 |
0.00 |
98.52 |
171.88 |
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 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
25.48 |
48.53 |
45.05 |
37.72 |
0.00 |
42.44 |
61.82 |
60.16 |
| Cash Conversion Cycle (CCC) |
|
80.86 |
0.00 |
0.00 |
-25.48 |
-48.53 |
53.47 |
134.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.12 |
-0.45 |
-0.10 |
-0.57 |
-0.33 |
-0.57 |
-0.08 |
0.53 |
0.32 |
-0.38 |
-0.14 |
| Invested Capital Turnover |
|
-10.42 |
-1.38 |
0.00 |
-0.69 |
-1.45 |
-1.47 |
-0.91 |
2.55 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.07 |
-0.32 |
0.34 |
-0.47 |
0.24 |
-0.24 |
0.49 |
0.61 |
-0.21 |
-0.70 |
0.24 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.75 |
-1.04 |
-0.33 |
-2.15 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.79 |
4.40 |
5.18 |
2.88 |
| Book Value per Share |
|
$0.20 |
$0.09 |
$0.37 |
$0.13 |
$1.02 |
$0.78 |
$1.11 |
$0.66 |
$2.20 |
$0.35 |
$3.72 |
| Tangible Book Value per Share |
|
$0.19 |
$0.07 |
$0.37 |
$0.12 |
$1.01 |
$0.77 |
$1.11 |
$0.66 |
$2.20 |
$0.35 |
$3.72 |
| Total Capital |
|
2.00 |
1.11 |
6.87 |
3.26 |
9.28 |
9.29 |
17 |
15 |
5.77 |
5.12 |
4.89 |
| Total Debt |
|
0.50 |
0.52 |
0.84 |
0.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.50 |
0.52 |
0.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.62 |
-1.04 |
-6.13 |
-2.87 |
-9.60 |
-9.86 |
-17 |
-15 |
-5.44 |
-5.50 |
-5.03 |
| Capital Expenditures (CapEx) |
|
0.01 |
-0.02 |
0.02 |
0.00 |
0.15 |
0.06 |
0.35 |
0.94 |
0.25 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.27 |
-0.57 |
-0.22 |
-0.65 |
-0.63 |
-0.89 |
-0.74 |
-0.95 |
-1.05 |
-1.45 |
-0.90 |
| Debt-free Net Working Capital (DFNWC) |
|
1.85 |
0.99 |
6.75 |
3.18 |
8.97 |
8.98 |
16 |
14 |
4.40 |
4.05 |
4.12 |
| Net Working Capital (NWC) |
|
1.85 |
0.99 |
6.75 |
2.21 |
8.97 |
8.98 |
16 |
14 |
4.40 |
4.05 |
4.12 |
| Net Nonoperating Expense (NNE) |
|
1.89 |
3.04 |
2.32 |
2.02 |
2.23 |
2.37 |
3.13 |
3.70 |
3.36 |
6.85 |
2.05 |
| Net Nonoperating Obligations (NNO) |
|
-1.62 |
-1.04 |
-6.13 |
-2.87 |
-9.60 |
-9.86 |
-17 |
-15 |
-5.44 |
-5.50 |
-5.03 |
| Total Depreciation and Amortization (D&A) |
|
0.56 |
0.25 |
0.28 |
0.15 |
0.06 |
0.04 |
0.12 |
0.24 |
0.36 |
0.34 |
0.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-30.89% |
-146.45% |
0.00% |
-283.74% |
-97.11% |
-134.28% |
-251.38% |
-164.99% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
208.66% |
251.36% |
0.00% |
1,383.36% |
1,380.12% |
1,361.93% |
5,552.31% |
2,365.80% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
208.66% |
251.36% |
0.00% |
964.28% |
1,380.12% |
1,361.93% |
5,552.31% |
2,365.80% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.66) |
($0.94) |
($0.46) |
($0.07) |
($1.87) |
($0.65) |
($0.71) |
$0.00 |
($38.88) |
($85.80) |
($10.61) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.62M |
8.87M |
17.76M |
19.10M |
12.05M |
15.37M |
15.83M |
2.48M |
314.10K |
156.08K |
673.95K |
| Adjusted Diluted Earnings per Share |
|
($0.66) |
($0.94) |
($0.46) |
($0.07) |
($1.87) |
($0.65) |
($0.71) |
$0.00 |
($38.88) |
($85.80) |
($10.61) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.62M |
8.87M |
17.76M |
19.10M |
12.05M |
15.37M |
15.83M |
2.48M |
314.10K |
156.08K |
673.95K |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.66) |
($0.94) |
($0.46) |
($0.07) |
($1.87) |
($0.65) |
($0.71) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.39M |
7.76M |
12.32M |
18.12M |
3.41M |
12.09M |
14.76M |
2.48M |
1.74M |
258.53K |
2.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.07 |
-4.27 |
-3.38 |
-4.20 |
-4.15 |
-5.52 |
-7.29 |
-8.33 |
-8.85 |
-6.54 |
-5.11 |
| Normalized NOPAT Margin |
|
-346.21% |
-1,088.79% |
0.00% |
-1,828.77% |
-638.43% |
-838.12% |
-2,479.77% |
-1,450.43% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-559.30% |
-1,863.61% |
0.00% |
-2,708.55% |
-981.26% |
-1,197.31% |
-3,542.53% |
-2,094.89% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7.64 |
-7.47 |
-6.72 |
-27.21 |
-11.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-5.35 |
-4.95 |
-4.58 |
-19.05 |
-8.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-7.66 |
-7.45 |
-6.75 |
-27.21 |
-12.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-5.37 |
-4.93 |
-4.61 |
-19.05 |
-8.58 |
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% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-4.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.69% |
-15.21% |