| DEI Shares Outstanding |
|
0.00 |
0.00 |
280,719,920.00 |
1,085,789,986.00 |
1,085,789,986.00 |
26,652,426.00 |
16,944,783.00 |
16,944,783.00 |
19,784,390.00 |
19,784,390.00 |
46,941,754.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
140,360.00 |
542,895.00 |
542,895.00 |
1,332,621.00 |
847,239.00 |
847,239.00 |
989,220.00 |
989,220.00 |
46,941,754.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
706.94 |
-4.76 |
-8.21 |
-12.66 |
-129.71 |
-129.71 |
-76.16 |
-6.84 |
-0.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
98.96% |
129,021.88% |
-102.92% |
-57.53% |
-159.28% |
-730.71% |
0.00% |
32.95% |
90.55% |
-157.41% |
| EBIT Growth |
|
0.00% |
98.96% |
129,021.88% |
-102.92% |
-64.86% |
-147.76% |
-730.72% |
0.00% |
32.91% |
90.51% |
-158.72% |
| NOPAT Growth |
|
0.00% |
-286.07% |
91.01% |
13.43% |
-116.28% |
-160.76% |
-6.33% |
0.00% |
-10.12% |
59.36% |
-211.35% |
| Net Income Growth |
|
0.00% |
93.03% |
19,404.37% |
-102.90% |
-101.70% |
-164.44% |
-446.02% |
0.00% |
27.98% |
89.64% |
-158.82% |
| EPS Growth |
|
0.00% |
400.00% |
76,383.33% |
-101.20% |
10.91% |
-163.27% |
-403.10% |
-1,899.85% |
27.98% |
92.65% |
26.92% |
| Operating Cash Flow Growth |
|
0.00% |
339.29% |
-107.68% |
20.04% |
-770.86% |
-13.91% |
-1,354.33% |
-2.19% |
24.64% |
93.94% |
-209.39% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
84.66% |
-3,601.62% |
98.51% |
-365.76% |
752.43% |
-18.69% |
-127.80% |
81.37% |
-688.81% |
| Invested Capital Growth |
|
0.00% |
0.00% |
52,566.67% |
8,808.29% |
-1.48% |
-0.79% |
-54.96% |
-102.73% |
0.00% |
0.00% |
204.08% |
| Revenue Q/Q Growth |
|
0.00% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
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% |
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% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
56.58% |
100.00% |
100.00% |
111.37% |
129.37% |
85.43% |
85.43% |
87.72% |
115.17% |
52.33% |
| Interest Burden Percent |
|
100.00% |
1,180.21% |
99.98% |
99.36% |
109.16% |
100.29% |
99.83% |
99.83% |
104.36% |
86.79% |
191.09% |
| 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% |
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% |
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% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-1.08% |
357.57% |
-4.54% |
-4.93% |
-13.07% |
-93.87% |
-265.91% |
0.00% |
944.38% |
-709.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,656,820.00% |
-481.62% |
-198.28% |
-1.51% |
-7.10% |
64.16% |
0.00% |
0.00% |
0.00% |
-818.13% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
-1.08% |
357.57% |
-3.14% |
-3.29% |
-8.83% |
-74.72% |
-270.44% |
0.00% |
140.46% |
-885.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.08% |
1,286.42% |
-3.61% |
-7.51% |
-18.90% |
-137.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.44 |
-25 |
-2.24 |
-1.93 |
-4.18 |
-11 |
-12 |
-12 |
-13 |
-5.19 |
-16 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
81.25% |
372.54% |
-20.94% |
-41.48% |
-97.16% |
-793.14% |
-1,008.33% |
0.00% |
-313.46% |
-144.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-347.80% |
- |
627.88% |
-245.07% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
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% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.20 |
-0.10 |
124 |
-3.62 |
-5.96 |
-15 |
-123 |
-123 |
-82 |
-7.81 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.20 |
-0.10 |
124 |
-3.62 |
-5.70 |
-15 |
-123 |
-123 |
-82 |
-7.78 |
-20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.23 |
1.02 |
0.04 |
0.03 |
13.02 |
0.00 |
0.00 |
0.10 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.40 |
1.86 |
0.08 |
0.00 |
13.02 |
0.00 |
0.00 |
0.10 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
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 |
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 |
0.45 |
1.02 |
0.29 |
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 |
0.90 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.02 |
0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Financial Leverage |
|
0.00 |
-1.00 |
-0.98 |
-0.10 |
-0.05 |
-0.06 |
-0.11 |
-0.23 |
0.00 |
2.02 |
-0.98 |
| Leverage Ratio |
|
0.00 |
1.01 |
1.01 |
1.16 |
1.18 |
1.19 |
1.23 |
1.36 |
0.00 |
-2.69 |
3.82 |
| Compound Leverage Factor |
|
0.00 |
11.86 |
1.01 |
1.15 |
1.29 |
1.19 |
1.23 |
1.36 |
0.00 |
-2.34 |
7.30 |
| Debt to Total Capital |
|
0.00% |
0.30% |
2.37% |
2.41% |
2.45% |
0.10% |
0.00% |
0.21% |
0.00% |
0.00% |
1.11% |
| Short-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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.30% |
2.37% |
2.41% |
2.45% |
0.10% |
0.00% |
0.21% |
0.00% |
0.00% |
1.11% |
| 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 |
|
0.00% |
0.00% |
0.00% |
32.11% |
32.89% |
31.24% |
-0.86% |
-20.77% |
0.00% |
85.13% |
-10.69% |
| Common Equity to Total Capital |
|
0.00% |
99.70% |
97.64% |
65.48% |
64.65% |
68.66% |
100.86% |
120.56% |
0.00% |
14.87% |
109.58% |
| Debt to EBITDA |
|
0.00 |
-1.89 |
0.00 |
-1.01 |
-0.64 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
620.74 |
-0.07 |
2.16 |
1.22 |
0.68 |
0.00 |
0.04 |
0.00 |
0.00 |
0.02 |
| Long-Term Debt to EBITDA |
|
0.00 |
-1.89 |
0.00 |
-1.01 |
-0.64 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.01 |
-0.10 |
-1.89 |
-0.87 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
2.40 |
3.60 |
4.03 |
1.67 |
0.92 |
0.00 |
0.43 |
0.00 |
0.00 |
0.03 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.01 |
-0.10 |
-1.89 |
-0.87 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.36 |
1.87 |
-0.48 |
-6.13 |
-87.33 |
0.00 |
-163.62 |
-24.28 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
30.90% |
33.31% |
32.49% |
20.41% |
-1.71% |
0.00% |
85.13% |
-24.73% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
542.53 |
50.44 |
3.65 |
1.48 |
1.54 |
7.33 |
2.67 |
0.00 |
2.02 |
0.31 |
| Quick Ratio |
|
0.00 |
541.95 |
49.80 |
3.44 |
1.23 |
0.86 |
5.89 |
2.67 |
0.00 |
1.52 |
0.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-25 |
-3.81 |
-141 |
-2.11 |
-9.81 |
64 |
52 |
-14 |
-2.70 |
-21 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-157.56% |
-124.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,717.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-45.60 |
-158.83 |
-1,603.48 |
-3.78 |
-228.18 |
7,112.61 |
5,782.94 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
25.64 |
-44.71 |
-9.75 |
-13.41 |
-197.93 |
-13,753.11 |
-14,054.33 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
25.64 |
-73.08 |
-17.57 |
-13.41 |
-197.93 |
-13,753.11 |
-14,054.33 |
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 |
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 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
4.51 |
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 |
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 |
80.86 |
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 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
1.58 |
141 |
139 |
138 |
62 |
-1.69 |
0.00 |
-2.50 |
2.60 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
1.58 |
139 |
-2.08 |
-1.10 |
-76 |
-64 |
1.69 |
-2.50 |
5.10 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
64 |
141 |
41 |
-11 |
47 |
0.00 |
6.78 |
-0.40 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
22 |
99 |
4.38 |
2.62 |
52 |
10 |
9.15 |
0.72 |
| Book Value per Share |
|
$0.00 |
$234.57 |
$3.59 |
$0.36 |
$0.09 |
$7.61 |
$4.49 |
$0.24 |
$0.00 |
($0.01) |
$3.17 |
| Tangible Book Value per Share |
|
$0.00 |
$234.57 |
$3.59 |
$0.20 |
$0.05 |
$4.36 |
($0.33) |
$0.24 |
$0.00 |
($0.01) |
$3.17 |
| Total Capital |
|
0.00 |
60 |
9.85 |
152 |
149 |
148 |
75 |
3.34 |
0.00 |
-0.83 |
6.60 |
| Total Debt |
|
0.00 |
0.18 |
0.23 |
3.66 |
3.66 |
0.15 |
0.00 |
0.01 |
0.00 |
0.00 |
0.07 |
| Total Long-Term Debt |
|
0.00 |
0.18 |
0.23 |
3.66 |
3.66 |
0.15 |
0.00 |
0.01 |
0.00 |
0.00 |
0.07 |
| Net Debt |
|
0.00 |
-60 |
-8.04 |
-7.81 |
-6.97 |
-10 |
-13 |
-5.02 |
0.00 |
-1.67 |
-0.41 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.68 |
0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.05 |
-0.06 |
-1.41 |
-1.93 |
-1.03 |
1.27 |
-0.21 |
0.00 |
-0.55 |
-9.22 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
59 |
7.47 |
4.76 |
1.23 |
1.74 |
12 |
4.82 |
0.00 |
1.13 |
-8.74 |
| Net Working Capital (NWC) |
|
0.00 |
59 |
7.47 |
4.76 |
1.23 |
1.74 |
12 |
4.82 |
0.00 |
1.13 |
-8.74 |
| Net Nonoperating Expense (NNE) |
|
2.76 |
-24 |
-126 |
1.66 |
3.06 |
8.26 |
93 |
93 |
63 |
2.62 |
4.05 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-60 |
-8.04 |
-7.81 |
-6.97 |
-10 |
-13 |
-5.02 |
0.00 |
-1.67 |
-3.93 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
0.00 |
0.05 |
0.04 |
0.19 |
| 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% |
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% |
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% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.46 |
$0.00 |
($0.49) |
$0.00 |
$0.00 |
($77.80) |
$0.00 |
($5.72) |
($4.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
280.72M |
481.99K |
10.95M |
0.00 |
0.00 |
967.15K |
0.00 |
1.18M |
23.47M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.46 |
$0.00 |
($0.49) |
$0.00 |
$0.00 |
($77.80) |
$0.00 |
($5.72) |
($4.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
280.72M |
481.99K |
10.95M |
0.00 |
0.00 |
967.15K |
0.00 |
1.18M |
23.47M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
280.72M |
1.09B |
10.95K |
0.00 |
0.00 |
989.22K |
0.00 |
0.00 |
23.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.44 |
-25 |
-1.56 |
-1.93 |
-4.18 |
-11 |
-12 |
-12 |
-13 |
-5.19 |
-16 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-0.18 |
5,156.88 |
-41.10 |
-10.71 |
-343.58 |
-13,636.67 |
-13,636.67 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-45.60 |
-93.13 |
-21.99 |
-7.51 |
-253.76 |
-1,289.17 |
-1,289.17 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.18 |
5,128.50 |
-48.92 |
-10.71 |
-343.58 |
-13,636.67 |
-13,636.67 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-45.60 |
-121.50 |
-29.80 |
-7.51 |
-253.76 |
-1,289.17 |
-1,289.17 |
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% |