| DEI Shares Outstanding |
|
64,451,334.00 |
66,728,568.00 |
15,652,640.00 |
8,755,260.00 |
15,338,072.00 |
33,071,020.00 |
39,738,625.00 |
- |
- |
- |
104,254,173.00 |
| DEI Adjusted Shares Outstanding |
|
214,838.00 |
222,429.00 |
521,755.00 |
8,755,260.00 |
15,338,072.00 |
33,071,020.00 |
39,738,625.00 |
- |
- |
- |
104,254,173.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-16.02 |
-51.50 |
-98.43 |
-4.85 |
-1.37 |
-1.48 |
-2.44 |
- |
- |
- |
-0.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.42% |
-69.59% |
231.82% |
-3.79% |
-43.85% |
41.09% |
-46.12% |
-101.54% |
726.47% |
-95.31% |
105.00% |
| EBITDA Growth |
|
66.61% |
-242.91% |
-373.81% |
13.08% |
53.21% |
-158.39% |
-78.00% |
9.06% |
-11.12% |
-9.19% |
9.66% |
| EBIT Growth |
|
65.67% |
-232.37% |
-370.16% |
12.89% |
52.66% |
-155.72% |
-77.62% |
9.78% |
-9.10% |
-7.69% |
8.19% |
| NOPAT Growth |
|
66.61% |
-225.96% |
-369.23% |
17.70% |
49.89% |
-155.29% |
-76.85% |
9.47% |
-9.33% |
-7.55% |
8.42% |
| Net Income Growth |
|
65.44% |
-222.23% |
-318.74% |
15.63% |
47.61% |
-139.01% |
-97.96% |
12.75% |
-4.41% |
-7.48% |
7.33% |
| EPS Growth |
|
70.59% |
-222.23% |
-318.74% |
87.25% |
89.45% |
-19.38% |
-23.04% |
22.98% |
8.29% |
19.28% |
25.37% |
| Operating Cash Flow Growth |
|
62.05% |
-97.54% |
-218.18% |
53.55% |
-2.27% |
-257.28% |
-128.06% |
20.01% |
-21.13% |
-5.33% |
15.42% |
| Free Cash Flow Firm Growth |
|
60.63% |
-1,106.00% |
-26.13% |
89.62% |
-90.04% |
-332.24% |
-81.11% |
30.93% |
-25.58% |
-9.00% |
4.60% |
| Invested Capital Growth |
|
186.33% |
2,727.02% |
34.37% |
-61.26% |
-36.34% |
16.19% |
39.13% |
-69.65% |
-87.08% |
-582.84% |
-69.96% |
| Revenue Q/Q Growth |
|
-5.00% |
-17.43% |
26.14% |
-2.09% |
-25.76% |
0.00% |
0.00% |
-102.05% |
52.69% |
-61.54% |
105.00% |
| EBITDA Q/Q Growth |
|
29.91% |
-62.16% |
-14.54% |
-51.70% |
52.27% |
-12,889.06% |
-15,122.53% |
0.45% |
-15.49% |
7.50% |
-4.42% |
| EBIT Q/Q Growth |
|
29.06% |
-25.26% |
-19.63% |
-51.55% |
51.85% |
0.00% |
0.00% |
0.85% |
-12.04% |
7.91% |
-4.61% |
| NOPAT Q/Q Growth |
|
33.09% |
-29.17% |
-21.24% |
-52.69% |
51.76% |
0.00% |
0.00% |
1.01% |
-12.33% |
7.82% |
-4.45% |
| Net Income Q/Q Growth |
|
28.79% |
-24.89% |
-13.12% |
-66.72% |
49.87% |
0.00% |
0.00% |
2.56% |
-12.72% |
8.17% |
-4.98% |
| EPS Q/Q Growth |
|
37.50% |
-24.89% |
-13.12% |
30.52% |
43.86% |
0.00% |
0.00% |
4.74% |
-5.06% |
14.10% |
6.54% |
| Operating Cash Flow Q/Q Growth |
|
34.49% |
5.02% |
-19.60% |
-3.86% |
24.72% |
-48.99% |
-12.49% |
6.93% |
1.01% |
-2.22% |
-1.78% |
| Free Cash Flow Firm Q/Q Growth |
|
29.32% |
-503.61% |
36.77% |
52.01% |
-14.26% |
-332.21% |
-350.15% |
14.91% |
4.78% |
-6.55% |
-14.22% |
| Invested Capital Q/Q Growth |
|
281.99% |
6,924.44% |
-8.05% |
-54.74% |
-16.05% |
326.76% |
49.79% |
-35.37% |
-95.38% |
-1,479.08% |
-32.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-29.91% |
-337.25% |
-481.57% |
-435.07% |
-362.54% |
-663.97% |
-2,193.58% |
0.00% |
-22,947.65% |
-533,680.00% |
-235,190.24% |
| Operating Margin |
|
-31.98% |
-342.74% |
-484.67% |
-414.61% |
-370.00% |
-669.50% |
-2,197.60% |
0.00% |
-22,518.54% |
-515,860.00% |
-230,460.98% |
| EBIT Margin |
|
-31.24% |
-341.43% |
-483.77% |
-438.00% |
-369.22% |
-669.20% |
-2,206.08% |
0.00% |
-22,479.58% |
-515,620.00% |
-230,924.39% |
| Profit (Net Income) Margin |
|
-32.34% |
-342.59% |
-432.33% |
-379.16% |
-353.71% |
-599.20% |
-2,201.59% |
0.00% |
-20,762.21% |
-475,295.00% |
-214,860.98% |
| Tax Burden Percent |
|
101.83% |
100.00% |
89.17% |
86.43% |
99.72% |
90.05% |
100.00% |
99.77% |
100.00% |
100.00% |
99.23% |
| Interest Burden Percent |
|
101.64% |
100.34% |
100.22% |
100.16% |
96.07% |
99.43% |
99.80% |
96.74% |
92.36% |
92.18% |
93.76% |
| 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) |
|
-327.14% |
-49.15% |
-101.89% |
-105.43% |
-115.61% |
-350.98% |
-483.00% |
0.00% |
-2,397.80% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-320.81% |
-10.66% |
111.32% |
-59.62% |
-99.41% |
-342.42% |
-468.26% |
0.00% |
-2,386.40% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
307.43% |
3.77% |
-12.90% |
24.65% |
71.87% |
314.84% |
437.31% |
0.00% |
2,351.17% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-19.70% |
-45.39% |
-114.79% |
-80.77% |
-43.74% |
-36.14% |
-45.69% |
-44.07% |
-46.63% |
-59.86% |
-50.57% |
| Cash Return on Invested Capital (CROIC) |
|
-423.60% |
-235.49% |
-131.22% |
-17.12% |
-71.19% |
-365.96% |
-515.72% |
-469.71% |
-2,243.57% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-15.89% |
-37.93% |
-102.43% |
-76.84% |
-39.37% |
-36.62% |
-41.94% |
0.00% |
-45.87% |
-58.94% |
-45.17% |
| Return on Assets (ROA) |
|
-16.45% |
-38.06% |
-91.54% |
-66.52% |
-37.72% |
-32.79% |
-41.85% |
0.00% |
-42.36% |
-54.33% |
-42.03% |
| Return on Common Equity (ROCE) |
|
-19.70% |
-45.38% |
-101.61% |
-73.04% |
-43.74% |
-36.14% |
-45.69% |
-44.07% |
-46.63% |
-59.86% |
-50.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-20.67% |
-34.42% |
-117.84% |
-81.08% |
-45.08% |
-21.71% |
-48.76% |
-45.72% |
-45.57% |
-76.97% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.38 |
-7.76 |
-36 |
-30 |
-15 |
-38 |
-68 |
-61 |
-67 |
-72 |
-66 |
| NOPAT Margin |
|
-22.39% |
-239.92% |
-339.27% |
-290.23% |
-259.00% |
-468.65% |
-1,538.32% |
0.00% |
-15,762.98% |
-361,102.00% |
-161,322.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.33% |
-38.49% |
-213.21% |
-45.81% |
-16.20% |
-8.56% |
-14.74% |
-12.83% |
-11.40% |
-14.27% |
-11.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-34.60% |
-58.47% |
-25.52% |
| 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 |
|
58.48% |
219.59% |
78.76% |
94.53% |
146.53% |
161.39% |
349.50% |
0.00% |
4,257.51% |
104,830.00% |
68,531.71% |
| R&D to Revenue |
|
48.24% |
223.15% |
171.41% |
178.68% |
306.23% |
608.11% |
1,690.27% |
0.00% |
15,445.77% |
411,130.00% |
162,029.27% |
| Operating Expenses to Revenue |
|
131.98% |
442.74% |
584.67% |
514.61% |
470.00% |
769.50% |
2,297.60% |
0.00% |
22,618.54% |
515,960.00% |
230,560.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.32 |
-11 |
-52 |
-45 |
-21 |
-55 |
-97 |
-88 |
-96 |
-103 |
-95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.18 |
-11 |
-52 |
-45 |
-21 |
-54 |
-97 |
-88 |
-98 |
-107 |
-96 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.87 |
0.80 |
0.79 |
0.37 |
0.64 |
1.65 |
1.83 |
4.36 |
3.11 |
4.15 |
1.67 |
| Price to Tangible Book Value (P/TBV) |
|
1.01 |
0.00 |
46.25 |
0.52 |
0.88 |
1.75 |
1.95 |
4.68 |
3.11 |
4.15 |
1.67 |
| Price to Revenue (P/Rev) |
|
1.36 |
7.92 |
2.90 |
1.75 |
5.00 |
45.58 |
82.54 |
0.00 |
1,418.90 |
25,640.43 |
9,179.45 |
| 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 |
0.78 |
0.80 |
0.00 |
0.00 |
13.53 |
11.09 |
125.76 |
634.31 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
7.40 |
3.05 |
0.00 |
0.00 |
19.42 |
41.09 |
0.00 |
954.45 |
19,043.78 |
3,345.04 |
| 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 |
|
0.00 |
0.04 |
0.10 |
0.04 |
0.04 |
0.01 |
0.04 |
0.00 |
0.00 |
0.00 |
0.15 |
| Long-Term Debt to Equity |
|
0.00 |
0.02 |
0.09 |
0.04 |
0.04 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.15 |
| Financial Leverage |
|
-0.96 |
-0.35 |
-0.12 |
-0.41 |
-0.72 |
-0.92 |
-0.93 |
-0.94 |
-0.99 |
-1.01 |
-1.07 |
| Leverage Ratio |
|
1.20 |
1.19 |
1.25 |
1.21 |
1.16 |
1.10 |
1.09 |
1.11 |
1.10 |
1.10 |
1.20 |
| Compound Leverage Factor |
|
1.22 |
1.20 |
1.26 |
1.22 |
1.11 |
1.10 |
1.09 |
1.07 |
1.02 |
1.02 |
1.13 |
| Debt to Total Capital |
|
0.00% |
3.54% |
8.68% |
3.83% |
3.94% |
0.80% |
3.65% |
0.00% |
0.00% |
0.00% |
13.23% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.37% |
0.09% |
0.14% |
0.00% |
0.00% |
2.95% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
2.16% |
8.58% |
3.69% |
3.94% |
0.80% |
0.70% |
0.00% |
0.00% |
0.00% |
13.23% |
| 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% |
17.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
96.45% |
73.91% |
96.17% |
96.06% |
99.20% |
96.35% |
100.00% |
100.00% |
100.00% |
86.77% |
| Debt to EBITDA |
|
0.00 |
-0.11 |
-0.09 |
-0.04 |
-0.09 |
-0.03 |
-0.08 |
0.00 |
0.00 |
0.00 |
-0.36 |
| Net Debt to EBITDA |
|
0.00 |
0.16 |
0.15 |
0.72 |
1.68 |
3.94 |
1.89 |
0.00 |
0.00 |
0.00 |
2.48 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.07 |
-0.09 |
-0.04 |
-0.09 |
-0.03 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.36 |
| Debt to NOPAT |
|
0.00 |
-0.15 |
-0.13 |
-0.06 |
-0.12 |
-0.05 |
-0.11 |
0.00 |
0.00 |
0.00 |
-0.52 |
| Net Debt to NOPAT |
|
0.00 |
0.22 |
0.21 |
1.08 |
2.36 |
5.58 |
2.69 |
0.00 |
0.00 |
0.00 |
3.62 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.09 |
-0.13 |
-0.06 |
-0.12 |
-0.05 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.52 |
| Altman Z-Score |
|
-12.17 |
0.45 |
-2.60 |
-3.08 |
-1.93 |
10.93 |
8.77 |
19.49 |
18.45 |
12.48 |
0.87 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.01% |
11.48% |
9.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.90 |
0.82 |
6.11 |
8.70 |
10.04 |
19.16 |
11.17 |
11.31 |
17.26 |
13.11 |
18.55 |
| Quick Ratio |
|
7.59 |
0.60 |
3.28 |
8.21 |
9.75 |
18.35 |
10.44 |
10.85 |
16.38 |
12.65 |
18.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.08 |
-37 |
-47 |
-4.87 |
-9.25 |
-40 |
-72 |
-50 |
-63 |
-68 |
-60 |
| Operating Cash Flow to CapEx |
|
-4,075.66% |
-5,084.24% |
-19,287.14% |
-977.08% |
-782,558.84% |
-16,820.12% |
-645.69% |
-49,671.43% |
-161,297.87% |
0.00% |
-613,954.55% |
| Free Cash Flow to Firm to Interest Expense |
|
-56.51 |
-966.18 |
-289.37 |
-16.39 |
-4,123.50 |
-4,245.36 |
-14,487.31 |
-6,254.25 |
-1,795.18 |
-7,609.38 |
-36.83 |
| Operating Cash Flow to Interest Expense |
|
-58.92 |
-165.02 |
-124.67 |
-31.60 |
-4,278.96 |
-3,641.42 |
-15,647.60 |
-7,823.25 |
-2,166.00 |
-8,872.00 |
-41.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-60.37 |
-168.26 |
-125.32 |
-34.84 |
-4,279.51 |
-3,663.07 |
-18,071.00 |
-7,839.00 |
-2,167.34 |
-8,872.00 |
-41.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
0.11 |
0.21 |
0.18 |
0.11 |
0.05 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
16.88 |
4.81 |
5.13 |
2.84 |
2.59 |
2.91 |
1.75 |
0.00 |
0.66 |
0.02 |
0.05 |
| 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 |
|
38.04 |
15.73 |
27.50 |
10.62 |
4.74 |
7.57 |
3.52 |
0.00 |
0.49 |
0.04 |
0.11 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
21.62 |
75.93 |
71.20 |
128.39 |
141.03 |
125.56 |
208.54 |
0.00 |
550.07 |
15,101.88 |
7,847.50 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
21.62 |
75.93 |
71.20 |
128.39 |
141.03 |
125.56 |
208.54 |
0.00 |
550.07 |
15,101.88 |
7,847.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.08 |
31 |
41 |
16 |
10 |
12 |
16 |
4.96 |
0.64 |
-3.10 |
-14 |
| Invested Capital Turnover |
|
14.61 |
0.20 |
0.30 |
0.36 |
0.45 |
0.75 |
0.31 |
0.00 |
0.15 |
-0.02 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.70 |
29 |
10 |
-25 |
-5.77 |
1.64 |
4.60 |
-11 |
-4.32 |
-3.74 |
-5.89 |
| Enterprise Value (EV) |
|
-1.10 |
24 |
33 |
-14 |
-6.42 |
159 |
181 |
624 |
407 |
381 |
137 |
| Market Capitalization |
|
14 |
26 |
31 |
18 |
29 |
373 |
364 |
809 |
604 |
513 |
376 |
| Book Value per Share |
|
$0.26 |
$0.48 |
$2.52 |
$5.52 |
$2.97 |
$6.83 |
$5.01 |
$3.77 |
$3.61 |
$1.74 |
$2.16 |
| Tangible Book Value per Share |
|
$0.22 |
($0.02) |
$0.04 |
$3.94 |
$2.14 |
$6.44 |
$4.70 |
$3.52 |
$3.61 |
$1.74 |
$2.16 |
| Total Capital |
|
17 |
33 |
53 |
50 |
47 |
228 |
207 |
185 |
194 |
124 |
259 |
| Total Debt |
|
0.00 |
1.18 |
4.62 |
1.92 |
1.86 |
1.83 |
7.54 |
0.00 |
0.00 |
0.00 |
34 |
| Total Long-Term Debt |
|
0.00 |
0.72 |
4.57 |
1.85 |
1.86 |
1.83 |
1.45 |
0.00 |
0.00 |
0.00 |
34 |
| Net Debt |
|
-16 |
-1.70 |
-7.68 |
-32 |
-35 |
-214 |
-183 |
-185 |
-198 |
-132 |
-239 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.12 |
0.10 |
0.96 |
0.00 |
0.20 |
12 |
0.13 |
0.05 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.52 |
-3.40 |
7.37 |
0.56 |
-1.80 |
2.28 |
1.61 |
-9.16 |
-0.37 |
-5.15 |
-10 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
-0.53 |
20 |
35 |
35 |
218 |
192 |
176 |
197 |
127 |
263 |
| Net Working Capital (NWC) |
|
15 |
-0.98 |
20 |
35 |
35 |
218 |
186 |
176 |
197 |
127 |
263 |
| Net Nonoperating Expense (NNE) |
|
1.06 |
3.32 |
9.99 |
9.19 |
5.49 |
11 |
29 |
23 |
21 |
23 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-16 |
-1.70 |
-7.68 |
-32 |
-35 |
-214 |
-183 |
-180 |
-193 |
-127 |
-239 |
| Total Depreciation and Amortization (D&A) |
|
0.14 |
0.14 |
0.24 |
0.30 |
0.39 |
0.43 |
0.55 |
-0.21 |
-1.99 |
-3.61 |
-1.75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.91% |
-105.10% |
68.65% |
5.45% |
-31.07% |
27.85% |
36.39% |
0.00% |
-87.56% |
-25,735.00% |
-25,129.27% |
| Debt-free Net Working Capital to Revenue |
|
141.41% |
-16.22% |
183.23% |
337.97% |
611.43% |
2,666.29% |
4,352.38% |
0.00% |
46,357.51% |
633,930.00% |
641,939.02% |
| Net Working Capital to Revenue |
|
141.41% |
-30.39% |
182.77% |
337.28% |
611.43% |
2,666.29% |
4,214.29% |
0.00% |
46,357.51% |
633,930.00% |
641,939.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($15.00) |
$891.00 |
($120.30) |
($15.16) |
($1.60) |
($1.91) |
($2.35) |
($1.81) |
($1.66) |
($1.34) |
($1.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
217.50K |
217.69K |
742.37K |
13.45M |
15.36M |
37.15M |
41.28M |
46.93M |
53.25M |
71.00M |
88.10M |
| Adjusted Diluted Earnings per Share |
|
($15.00) |
$885.00 |
($120.30) |
($15.16) |
($1.60) |
($1.91) |
($2.35) |
($1.81) |
($1.66) |
($1.34) |
($1.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
217.50K |
218.86K |
742.37K |
13.45M |
15.36M |
37.15M |
41.28M |
46.93M |
53.25M |
71.00M |
88.10M |
| Adjusted Basic & Diluted Earnings per Share |
|
($15.00) |
$0.00 |
($120.30) |
($15.16) |
($1.60) |
($1.91) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
213.29K |
229.38K |
426.84K |
2.80M |
13.12M |
25.64M |
43.22M |
49.28M |
70.90M |
77.01M |
130.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.60 |
-7.76 |
-11 |
-13 |
-14 |
-38 |
-60 |
-61 |
-58 |
-72 |
-66 |
| Normalized NOPAT Margin |
|
-5.64% |
-239.92% |
-105.12% |
-121.24% |
-246.93% |
-468.65% |
-1,357.84% |
0.00% |
-13,722.30% |
-361,102.00% |
-161,322.68% |
| Pre Tax Income Margin |
|
-31.76% |
-342.59% |
-484.84% |
-438.68% |
-354.72% |
-665.38% |
-2,201.59% |
0.00% |
-20,762.21% |
-475,295.00% |
-216,521.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-60.91 |
-287.00 |
-320.40 |
-152.31 |
-9,545.36 |
-5,814.10 |
-19,457.60 |
-10,971.50 |
-2,736.09 |
-11,458.22 |
-57.87 |
| NOPAT to Interest Expense |
|
-43.64 |
-201.67 |
-224.69 |
-100.93 |
-6,695.84 |
-4,071.66 |
-13,567.96 |
-7,677.25 |
-1,918.58 |
-8,024.49 |
-40.43 |
| EBIT Less CapEx to Interest Expense |
|
-62.35 |
-290.25 |
-321.05 |
-155.55 |
-9,545.91 |
-5,835.74 |
-21,881.00 |
-10,987.25 |
-2,737.43 |
-11,458.22 |
-57.88 |
| NOPAT Less CapEx to Interest Expense |
|
-45.09 |
-204.92 |
-225.34 |
-104.16 |
-6,696.38 |
-4,093.31 |
-15,991.36 |
-7,693.00 |
-1,919.92 |
-8,024.49 |
-40.44 |
| 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% |
-5.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |