| DEI Shares Outstanding |
|
11,485,531.00 |
10,959,908.00 |
22,852,048.00 |
23,159,119.00 |
23,736,027.00 |
- |
31,749,319.00 |
31,844,471.00 |
31,909,348.00 |
- |
34,372,162.00 |
| DEI Adjusted Shares Outstanding |
|
11,485,531.00 |
10,959,908.00 |
22,852,048.00 |
23,159,119.00 |
23,736,027.00 |
- |
31,749,319.00 |
31,844,471.00 |
31,909,348.00 |
- |
34,372,162.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.15 |
2.09 |
-1.40 |
0.83 |
0.26 |
- |
0.75 |
-0.75 |
0.20 |
- |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-71.09% |
259.87% |
131.08% |
20.27% |
-23.77% |
-47.96% |
-66.46% |
-58.94% |
102.52% |
15.45% |
| EBITDA Growth |
|
-2,339.49% |
419.78% |
-2,012.81% |
747.24% |
533.04% |
-314.14% |
174.45% |
-225.15% |
1.32% |
146.20% |
-102.98% |
| EBIT Growth |
|
-2,581.13% |
414.93% |
-1,759.67% |
712.20% |
489.40% |
-317.65% |
174.00% |
-226.13% |
0.15% |
145.96% |
-103.42% |
| NOPAT Growth |
|
-220.75% |
53.51% |
17.60% |
145.22% |
-84.50% |
-67.18% |
-74.62% |
-244.97% |
-80.59% |
41.31% |
35.42% |
| Net Income Growth |
|
-210.31% |
349.26% |
-1,766.89% |
694.92% |
472.85% |
-319.56% |
174.17% |
-228.68% |
3.15% |
145.76% |
-103.04% |
| EPS Growth |
|
0.00% |
0.00% |
-1,650.00% |
535.71% |
342.86% |
-255.05% |
143.57% |
-222.95% |
-11.76% |
143.60% |
-103.28% |
| Operating Cash Flow Growth |
|
-2,325.66% |
68.43% |
-71.20% |
-1,069.04% |
85.93% |
-174.43% |
-23.76% |
25.73% |
-132.13% |
-66.33% |
138.82% |
| Free Cash Flow Firm Growth |
|
3,018.91% |
-97.13% |
-76.70% |
-96.96% |
-94.42% |
410.76% |
-122.44% |
165.12% |
45.85% |
-201.19% |
8.72% |
| Invested Capital Growth |
|
-99.58% |
-116.05% |
-306.21% |
-53.80% |
-1,447.05% |
-262.29% |
29.08% |
-108.43% |
-159.80% |
70.67% |
38.84% |
| Revenue Q/Q Growth |
|
-13.92% |
76.43% |
151.39% |
-39.47% |
-55.20% |
11.82% |
71.62% |
-60.99% |
-45.16% |
451.53% |
-2.17% |
| EBITDA Q/Q Growth |
|
49.76% |
1,677.49% |
-237.22% |
159.51% |
-66.38% |
-882.09% |
147.70% |
-200.03% |
127.21% |
255.79% |
-103.07% |
| EBIT Q/Q Growth |
|
47.15% |
1,502.26% |
-239.70% |
159.14% |
-66.38% |
-885.79% |
147.49% |
-200.79% |
126.69% |
259.72% |
-103.53% |
| NOPAT Q/Q Growth |
|
60.15% |
27.42% |
-57.21% |
199.44% |
-262.60% |
34.24% |
-64.21% |
17.44% |
-102.55% |
78.63% |
-80.67% |
| Net Income Q/Q Growth |
|
46.30% |
1,471.24% |
-239.87% |
157.76% |
-66.34% |
-907.48% |
147.25% |
-200.21% |
126.98% |
258.21% |
-103.14% |
| EPS Q/Q Growth |
|
50.00% |
1,657.14% |
-228.44% |
143.57% |
-72.13% |
-1,094.12% |
135.47% |
-222.95% |
120.00% |
400.00% |
-102.67% |
| Operating Cash Flow Q/Q Growth |
|
-806.27% |
57.06% |
-120.92% |
-44.64% |
89.75% |
-737.53% |
0.37% |
13.20% |
67.95% |
-500.14% |
123.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.61% |
-97.13% |
646.86% |
-85.15% |
75.37% |
162.64% |
-132.81% |
275.44% |
-3.53% |
-282.22% |
70.40% |
| Invested Capital Q/Q Growth |
|
107.89% |
-1,458.00% |
-156.22% |
44.01% |
30.86% |
-265.23% |
49.84% |
-64.55% |
13.82% |
58.77% |
-4.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.18% |
40.05% |
24.85% |
70.40% |
75.09% |
38.64% |
40.61% |
71.38% |
51.28% |
51.22% |
49.83% |
| EBITDA Margin |
|
-61.71% |
551.77% |
-301.19% |
296.11% |
222.19% |
-1,550.08% |
430.92% |
-1,104.90% |
548.27% |
353.69% |
-11.11% |
| Operating Margin |
|
-51.55% |
-14.85% |
-13.26% |
15.25% |
-55.36% |
-46.51% |
-31.15% |
-94.18% |
-243.47% |
-9.44% |
-24.89% |
| EBIT Margin |
|
-68.37% |
543.40% |
-301.96% |
295.01% |
221.36% |
-1,551.57% |
429.41% |
-1,109.40% |
539.92% |
352.15% |
-12.72% |
| Profit (Net Income) Margin |
|
-69.90% |
543.27% |
-302.26% |
288.42% |
216.69% |
-1,564.82% |
430.82% |
-1,106.58% |
544.39% |
353.57% |
-11.34% |
| Tax Burden Percent |
|
100.00% |
99.96% |
100.00% |
100.00% |
100.00% |
100.06% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
102.24% |
100.02% |
100.10% |
97.77% |
97.89% |
100.79% |
100.33% |
99.75% |
100.83% |
100.40% |
89.14% |
| 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) |
|
-5.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
114.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-5.68% |
-126.68% |
73.72% |
-79.23% |
-271.84% |
163.00% |
5.01% |
117.61% |
165.34% |
-97.46% |
-31.86% |
| Cash Return on Invested Capital (CROIC) |
|
194.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-8.79% |
1,337.11% |
-394.39% |
455.79% |
309.61% |
-3,613.38% |
877.66% |
-1,979.15% |
755.54% |
325.19% |
-12.84% |
| Return on Assets (ROA) |
|
-8.98% |
1,336.79% |
-394.78% |
445.62% |
303.08% |
-3,644.24% |
880.54% |
-1,974.11% |
761.78% |
326.50% |
-11.44% |
| Return on Common Equity (ROCE) |
|
0.53% |
-126.68% |
121.54% |
-180.73% |
-736.32% |
163.00% |
5.01% |
117.61% |
165.34% |
-97.46% |
-31.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
86.47% |
0.00% |
28.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.86 |
-0.62 |
-0.98 |
0.98 |
-1.59 |
-1.04 |
-1.71 |
-1.42 |
-2.87 |
-0.61 |
-1.11 |
| NOPAT Margin |
|
-36.09% |
-14.85% |
-9.28% |
15.25% |
-55.36% |
-32.56% |
-31.15% |
-65.92% |
-243.47% |
-9.44% |
-17.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
-119.38% |
27,122.85% |
436.75% |
153.98% |
319.62% |
-838.87% |
802.82% |
-1,158.47% |
177.07% |
203.53% |
3.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.26% |
2.24% |
-3.86% |
14.27% |
1.97% |
7.29% |
3.02% |
7.15% |
8.57% |
15.37% |
| Cost of Revenue to Revenue |
|
32.82% |
59.95% |
75.15% |
29.60% |
24.91% |
61.36% |
59.39% |
28.62% |
48.72% |
48.78% |
50.17% |
| SG&A Expenses to Revenue |
|
89.96% |
38.15% |
31.54% |
44.17% |
93.01% |
73.03% |
58.69% |
131.07% |
230.79% |
47.37% |
61.44% |
| R&D to Revenue |
|
28.89% |
16.67% |
6.58% |
10.98% |
37.44% |
10.39% |
13.07% |
34.50% |
63.97% |
13.29% |
13.28% |
| Operating Expenses to Revenue |
|
118.85% |
54.83% |
38.11% |
55.15% |
130.45% |
83.42% |
71.77% |
165.56% |
294.76% |
60.66% |
74.72% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.63 |
23 |
-32 |
19 |
6.35 |
-50 |
24 |
-24 |
6.36 |
23 |
-0.81 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.47 |
23 |
-32 |
19 |
6.37 |
-50 |
24 |
-24 |
6.46 |
23 |
-0.71 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
5.41 |
1.51 |
3.62 |
3.53 |
2.27 |
7.41 |
6.82 |
13.67 |
13.71 |
6.45 |
4.80 |
| Price to Earnings (P/E) |
|
0.00 |
1.14 |
0.00 |
9.75 |
3.33 |
0.00 |
0.00 |
0.00 |
0.00 |
3.37 |
15.88 |
| 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% |
87.87% |
0.00% |
10.26% |
30.05% |
0.00% |
0.00% |
0.00% |
0.00% |
29.69% |
6.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
108.46 |
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) |
|
6.27 |
1.49 |
3.75 |
3.63 |
2.07 |
6.91 |
6.33 |
13.21 |
13.23 |
5.68 |
4.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.06 |
0.00 |
9.68 |
2.99 |
0.00 |
0.00 |
0.00 |
0.00 |
2.96 |
13.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.12 |
0.00 |
10.46 |
3.09 |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
14.16 |
| 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) |
|
0.46 |
6.29 |
1.18 |
12.88 |
3.06 |
3.61 |
0.00 |
7.92 |
7.07 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.16 |
-0.09 |
-0.10 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.00 |
0.01 |
-0.38 |
1.17 |
0.43 |
0.17 |
0.09 |
0.05 |
0.20 |
0.39 |
0.70 |
| Leverage Ratio |
|
1.12 |
-0.39 |
-0.81 |
-1.57 |
-3.00 |
-0.28 |
-0.25 |
-0.21 |
-0.32 |
-0.55 |
-1.04 |
| Compound Leverage Factor |
|
1.14 |
-0.39 |
-0.81 |
-1.54 |
-2.94 |
-0.28 |
-0.25 |
-0.21 |
-0.33 |
-0.55 |
-0.93 |
| Debt to Total Capital |
|
0.00% |
-19.27% |
-9.59% |
-10.58% |
-16.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
-19.27% |
-9.59% |
-10.58% |
-16.12% |
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% |
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 |
|
1,331.97% |
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 |
|
-1,231.97% |
119.27% |
109.59% |
110.58% |
116.12% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.16 |
-0.32 |
0.30 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
-0.02 |
-0.19 |
0.28 |
-0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-0.43 |
-0.95 |
-1.17 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.05 |
-0.56 |
-1.07 |
1.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
2.62 |
9.47 |
-34.92 |
7.99 |
2.63 |
-15.80 |
4.39 |
-14.47 |
-5.49 |
4.36 |
-0.22 |
| Noncontrolling Interest Sharing Ratio |
|
109.26% |
0.00% |
-64.88% |
-128.10% |
-170.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.01 |
0.40 |
0.26 |
0.38 |
1.00 |
2.24 |
1.85 |
1.62 |
1.29 |
2.94 |
2.54 |
| Quick Ratio |
|
0.01 |
0.40 |
0.26 |
0.34 |
0.96 |
2.24 |
1.84 |
1.62 |
1.28 |
2.90 |
2.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
311 |
8.93 |
67 |
9.90 |
17 |
46 |
-15 |
26 |
25 |
-46 |
-14 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
9,211.91 |
0.00 |
0.00 |
0.00 |
129.76 |
109.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-52.93 |
0.00 |
0.00 |
0.00 |
-1.88 |
-5.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-52.93 |
0.00 |
0.00 |
0.00 |
-1.88 |
-5.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
2.46 |
1.31 |
1.55 |
1.40 |
2.33 |
2.04 |
1.78 |
1.40 |
0.92 |
1.01 |
| Accounts Receivable Turnover |
|
0.00 |
10.45 |
0.00 |
0.00 |
0.00 |
16.03 |
8.01 |
4.58 |
10.16 |
3.99 |
3.96 |
| 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 |
|
0.00 |
1,322.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
108.62 |
4.18 |
7.22 |
17.23 |
28.84 |
6.83 |
2.83 |
6.91 |
12.09 |
7.99 |
4.45 |
| Days Sales Outstanding (DSO) |
|
0.00 |
34.94 |
0.00 |
0.00 |
0.00 |
22.77 |
45.55 |
79.75 |
35.93 |
91.59 |
92.11 |
| 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) |
|
3.36 |
87.27 |
50.58 |
21.18 |
12.66 |
53.45 |
128.80 |
52.79 |
30.18 |
45.71 |
81.99 |
| Cash Conversion Cycle (CCC) |
|
-3.36 |
-52.33 |
-50.58 |
-21.18 |
-12.66 |
-30.68 |
-83.26 |
26.96 |
5.75 |
45.89 |
10.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.31 |
-18 |
-46 |
-26 |
-18 |
-64 |
-32 |
-53 |
-46 |
-19 |
-20 |
| Invested Capital Turnover |
|
0.14 |
-0.95 |
-1.70 |
-1.12 |
-2.95 |
-0.56 |
-0.46 |
-0.35 |
-0.38 |
-0.37 |
-0.62 |
| Increase / (Decrease) in Invested Capital |
|
-312 |
-9.55 |
-68 |
-8.93 |
-19 |
-47 |
13 |
-28 |
-28 |
46 |
13 |
| Enterprise Value (EV) |
|
142 |
18 |
75 |
86 |
50 |
159 |
114 |
181 |
159 |
87 |
65 |
| Market Capitalization |
|
123 |
19 |
72 |
83 |
55 |
171 |
123 |
188 |
165 |
99 |
78 |
| Book Value per Share |
|
($1.58) |
($1.60) |
($4.38) |
($1.21) |
($0.54) |
($1.94) |
($0.74) |
($1.47) |
($1.26) |
($0.21) |
($0.21) |
| Tangible Book Value per Share |
|
($1.58) |
($1.60) |
($4.38) |
($1.21) |
($0.54) |
($1.94) |
($0.74) |
($1.47) |
($1.26) |
($0.21) |
($0.21) |
| Total Capital |
|
1.47 |
-15 |
-44 |
-25 |
-11 |
-53 |
-24 |
-47 |
-40 |
-7.15 |
-7.20 |
| Total Debt |
|
0.00 |
2.83 |
4.20 |
2.68 |
1.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-0.30 |
2.48 |
2.45 |
-4.72 |
-11 |
-8.81 |
-6.31 |
-5.76 |
-12 |
-13 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.05 |
-7.37 |
-7.47 |
-4.26 |
-4.69 |
-4.41 |
-3.45 |
-2.88 |
-4.19 |
0.47 |
-1.51 |
| Debt-free Net Working Capital (DFNWC) |
|
-3.03 |
-4.24 |
-5.74 |
-4.04 |
1.82 |
7.00 |
5.37 |
3.43 |
1.57 |
12 |
11 |
| Net Working Capital (NWC) |
|
-3.03 |
-7.07 |
-9.95 |
-6.71 |
0.03 |
7.00 |
5.37 |
3.43 |
1.57 |
12 |
11 |
| Net Nonoperating Expense (NNE) |
|
0.81 |
-23 |
31 |
-17 |
-7.80 |
49 |
-25 |
22 |
-9.28 |
-24 |
-0.39 |
| Net Nonoperating Obligations (NNO) |
|
-0.16 |
-0.30 |
2.48 |
2.45 |
-4.72 |
-11 |
-8.81 |
-6.31 |
-5.76 |
-12 |
-13 |
| Total Depreciation and Amortization (D&A) |
|
0.16 |
0.35 |
0.08 |
0.07 |
0.02 |
0.05 |
0.08 |
0.10 |
0.10 |
0.10 |
0.10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.46% |
-59.90% |
-37.46% |
-18.09% |
-19.52% |
-19.13% |
-19.16% |
-20.99% |
-34.79% |
3.08% |
-9.35% |
| Debt-free Net Working Capital to Revenue |
|
-13.37% |
-34.50% |
-28.80% |
-17.12% |
7.58% |
30.39% |
29.85% |
24.96% |
13.04% |
79.77% |
68.36% |
| Net Working Capital to Revenue |
|
-13.37% |
-57.47% |
-49.90% |
-28.48% |
0.12% |
30.39% |
29.85% |
24.96% |
13.04% |
79.77% |
68.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.26) |
$1.49 |
($1.40) |
$0.80 |
$0.25 |
($1.99) |
$0.75 |
($0.75) |
$0.20 |
$0.70 |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.44M |
13.67M |
22.90M |
23.22M |
24.70M |
24.59M |
31.70M |
31.87M |
31.97M |
32.41M |
34.38M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.09 |
($1.40) |
$0.58 |
$0.17 |
($1.69) |
$0.61 |
($0.75) |
$0.15 |
$0.75 |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.96M |
20.39M |
23.16M |
30.27M |
35.45M |
24.59M |
38.82M |
31.87M |
41.97M |
38.68M |
34.38M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.96M |
22.85M |
23.16M |
23.74M |
27.28M |
31.75M |
31.84M |
31.91M |
34.18M |
34.37M |
34.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.86 |
-0.44 |
-0.98 |
0.68 |
-1.11 |
-1.04 |
-1.20 |
-1.42 |
-2.01 |
-0.43 |
-1.11 |
| Normalized NOPAT Margin |
|
-36.09% |
-10.39% |
-9.28% |
10.68% |
-38.75% |
-32.56% |
-21.81% |
-65.92% |
-170.43% |
-6.61% |
-17.43% |
| Pre Tax Income Margin |
|
-69.90% |
543.51% |
-302.26% |
288.42% |
216.69% |
-1,563.83% |
430.82% |
-1,106.58% |
544.39% |
353.57% |
-11.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-48.28 |
0.00 |
0.00 |
0.00 |
47.43 |
-119.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-25.49 |
0.00 |
0.00 |
0.00 |
-11.86 |
-2.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-48.28 |
0.00 |
0.00 |
0.00 |
47.43 |
-119.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-25.49 |
0.00 |
0.00 |
0.00 |
-11.86 |
-2.51 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |