| DEI Shares Outstanding |
|
182,682,922.00 |
182,682,922.00 |
182,682,922.00 |
182,682,922.00 |
18,696,146.00 |
20,207,261.00 |
23,789,386.00 |
30,661,692.00 |
31,070,022.00 |
32,179,492.00 |
32,916,915.00 |
| DEI Adjusted Shares Outstanding |
|
182,682,922.00 |
182,682,922.00 |
182,682,922.00 |
182,682,922.00 |
18,696,146.00 |
20,207,261.00 |
23,789,386.00 |
30,661,692.00 |
31,070,022.00 |
32,179,492.00 |
32,916,915.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.05 |
-0.01 |
-0.03 |
-0.04 |
-0.75 |
-0.58 |
-0.41 |
-0.44 |
-0.32 |
-0.39 |
-0.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
843.12% |
152.36% |
-96.76% |
20.83% |
206.90% |
-77.53% |
-100.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
|
37.78% |
87.23% |
-583.81% |
-37.51% |
-144.35% |
18.08% |
13.44% |
0.00% |
20.73% |
-25.80% |
14.40% |
| EBIT Growth |
|
33.93% |
83.42% |
-377.27% |
-34.74% |
-135.19% |
16.79% |
16.08% |
0.00% |
20.64% |
-25.61% |
15.40% |
| NOPAT Growth |
|
36.29% |
81.27% |
-377.27% |
-34.74% |
-135.19% |
16.79% |
16.08% |
0.00% |
20.64% |
-25.61% |
15.40% |
| Net Income Growth |
|
4.70% |
85.64% |
-263.76% |
0.15% |
-184.35% |
17.02% |
-70.16% |
0.00% |
27.89% |
-27.88% |
13.15% |
| EPS Growth |
|
-2,100.00% |
-1,354.55% |
96.44% |
-1.75% |
-36.21% |
25.32% |
23.73% |
0.00% |
-171.11% |
-21.88% |
12.82% |
| Operating Cash Flow Growth |
|
25.34% |
157.30% |
-348.04% |
-12.27% |
-12.56% |
-10.95% |
-30.25% |
0.00% |
4.36% |
-18.14% |
2.21% |
| Free Cash Flow Firm Growth |
|
-3.22% |
82.46% |
-228.71% |
-189.47% |
-19.23% |
20.78% |
-0.77% |
0.00% |
0.00% |
-4.55% |
12.24% |
| Invested Capital Growth |
|
35.43% |
7.35% |
-31.20% |
148.14% |
-88.23% |
-906.99% |
22.98% |
0.00% |
68.19% |
-119.03% |
-18.15% |
| Revenue Q/Q Growth |
|
36.78% |
-12.94% |
200.00% |
-35.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-9.26% |
35.93% |
6.69% |
-16.82% |
-35.78% |
21.92% |
-1.17% |
0.00% |
4.85% |
-0.84% |
1.97% |
| EBIT Q/Q Growth |
|
-8.47% |
29.06% |
5.54% |
-15.70% |
-34.56% |
21.62% |
-1.15% |
0.00% |
4.82% |
-0.82% |
2.39% |
| NOPAT Q/Q Growth |
|
4.01% |
29.06% |
5.54% |
-15.70% |
-34.56% |
21.62% |
-1.15% |
0.00% |
4.82% |
-0.82% |
2.39% |
| Net Income Q/Q Growth |
|
-2.42% |
57.44% |
4.65% |
-17.28% |
-33.90% |
21.73% |
-101.87% |
0.00% |
7.52% |
-1.54% |
1.70% |
| EPS Q/Q Growth |
|
0.00% |
-1,697.75% |
96.58% |
6.45% |
-41.07% |
25.32% |
2.17% |
0.00% |
0.00% |
29.09% |
2.86% |
| Operating Cash Flow Q/Q Growth |
|
7.12% |
-24.39% |
3.40% |
-1.51% |
-7.06% |
-7.14% |
-1.26% |
0.00% |
-6.45% |
12.44% |
-4.79% |
| Free Cash Flow Firm Q/Q Growth |
|
-362.80% |
89.80% |
1.96% |
-3.79% |
-32.00% |
17.61% |
-2.10% |
100.00% |
-10.31% |
13.14% |
-2.24% |
| Invested Capital Q/Q Growth |
|
78.08% |
-9.75% |
-0.89% |
-22.78% |
-84.50% |
6.24% |
14.76% |
-96.43% |
50.16% |
-1,818.52% |
-98.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-129.55% |
-6.56% |
-1,383.46% |
-1,574.36% |
-1,253.51% |
-4,569.48% |
0.00% |
0.00% |
-5,221.43% |
0.00% |
0.00% |
| Operating Margin |
|
-137.54% |
-10.21% |
-1,503.00% |
-1,676.02% |
-1,284.41% |
-4,756.00% |
0.00% |
0.00% |
-5,243.33% |
0.00% |
0.00% |
| EBIT Margin |
|
-155.42% |
-10.21% |
-1,503.00% |
-1,676.02% |
-1,284.41% |
-4,756.00% |
0.00% |
0.00% |
-5,243.33% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-261.94% |
-14.90% |
-1,672.14% |
-1,381.79% |
-1,280.28% |
-4,727.46% |
0.00% |
0.00% |
-4,728.57% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
202.23% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
168.54% |
145.97% |
111.25% |
82.44% |
99.68% |
99.40% |
99.66% |
99.25% |
90.18% |
91.81% |
94.25% |
| 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% |
-1,651.79% |
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% |
-1,580.49% |
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% |
1,434.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-2,788.56% |
-30.43% |
-166.08% |
-112.43% |
-217.35% |
-236.47% |
-307.58% |
-48.83% |
-38.51% |
-60.10% |
-67.17% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-700.23% |
-1,493.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-78.65% |
-10.27% |
-60.27% |
-84.15% |
-187.26% |
-186.62% |
0.00% |
0.00% |
-39.37% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-132.55% |
-15.00% |
-67.05% |
-69.37% |
-186.66% |
-185.50% |
0.00% |
0.00% |
-35.51% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-2,731.90% |
-30.34% |
-165.31% |
-112.25% |
-221.51% |
-252.43% |
-329.22% |
-50.30% |
-39.86% |
-63.05% |
-71.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-239.58% |
-27.29% |
-508.01% |
-63.22% |
-262.07% |
-225.75% |
-229.54% |
-47.41% |
-40.80% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.53 |
-0.66 |
-3.16 |
-4.25 |
-10 |
-8.32 |
-6.98 |
-9.71 |
-7.71 |
-9.68 |
-8.19 |
| NOPAT Margin |
|
-96.28% |
-7.15% |
-1,052.10% |
-1,173.22% |
-899.09% |
-3,329.20% |
0.00% |
0.00% |
-3,670.33% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-224.68% |
-11.36% |
-37.17% |
-15.01% |
-71.30% |
-64.16% |
-176.20% |
-13.67% |
-8.30% |
-13.78% |
-16.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-32.98% |
-51.26% |
-58.71% |
| 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 |
|
174.76% |
59.58% |
903.28% |
1,216.74% |
621.29% |
2,265.13% |
0.00% |
0.00% |
2,995.71% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
7.69% |
518.82% |
440.70% |
612.41% |
2,189.37% |
0.00% |
0.00% |
2,270.95% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
237.54% |
110.21% |
1,603.00% |
1,776.02% |
1,384.41% |
4,856.00% |
0.00% |
0.00% |
5,343.33% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.70 |
-0.94 |
-4.51 |
-6.08 |
-14 |
-12 |
-9.98 |
-14 |
-11 |
-14 |
-12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.75 |
-0.61 |
-4.15 |
-5.71 |
-14 |
-11 |
-9.89 |
-14 |
-11 |
-14 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.93 |
14.94 |
5.59 |
5.91 |
4.03 |
5.63 |
8.97 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.47 |
14.94 |
5.59 |
5.91 |
4.03 |
5.63 |
8.97 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
68.06 |
312.81 |
0.00 |
0.00 |
467.53 |
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 |
552.07 |
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 |
63.29 |
287.75 |
0.00 |
0.00 |
349.39 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to 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 |
|
-7.85 |
-1.39 |
-1.66 |
-1.13 |
-0.91 |
-1.09 |
-1.14 |
-1.05 |
-1.04 |
-1.04 |
-1.07 |
| Leverage Ratio |
|
21.04 |
2.03 |
2.48 |
1.62 |
1.16 |
1.27 |
1.20 |
1.08 |
1.08 |
1.11 |
1.15 |
| Compound Leverage Factor |
|
35.46 |
2.96 |
2.76 |
1.34 |
1.16 |
1.27 |
1.20 |
1.07 |
0.98 |
1.02 |
1.08 |
| 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% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.35% |
0.28% |
1.42% |
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% |
-4.85% |
-8.79% |
-6.01% |
-3.00% |
-4.13% |
-5.88% |
-8.68% |
| Common Equity to Total Capital |
|
99.65% |
99.72% |
98.58% |
100.00% |
104.85% |
108.79% |
106.01% |
103.00% |
104.13% |
105.88% |
108.68% |
| 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 |
| Net 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 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net 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 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.38 |
-14.08 |
-6.12 |
36.13 |
14.55 |
8.32 |
15.02 |
| Noncontrolling Interest Sharing Ratio |
|
2.03% |
0.31% |
0.46% |
0.16% |
-1.92% |
-6.75% |
-7.04% |
-3.00% |
-3.52% |
-4.91% |
-7.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.49 |
11.61 |
7.25 |
7.89 |
4.38 |
4.11 |
7.88 |
14.83 |
12.50 |
8.54 |
8.08 |
| Quick Ratio |
|
3.46 |
11.40 |
6.91 |
7.69 |
4.24 |
3.99 |
7.62 |
14.60 |
11.89 |
8.04 |
7.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.55 |
-0.80 |
-2.62 |
-7.59 |
-9.05 |
-7.17 |
-7.22 |
0.00 |
-8.72 |
-9.12 |
-8.00 |
| Operating Cash Flow to CapEx |
|
-35,596.36% |
2,488.99% |
-2,308.00% |
0.00% |
-11,127.49% |
-2,702.33% |
-39,108.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.15 |
-1.76 |
-5.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.60 |
3.02 |
-6.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.60 |
2.90 |
-6.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
1.01 |
0.04 |
0.05 |
0.15 |
0.04 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
12.76 |
0.00 |
0.00 |
0.00 |
0.00 |
1.34 |
0.00 |
0.00 |
1.33 |
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 |
|
362.13 |
334.53 |
3.00 |
3.46 |
17.75 |
1.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
28.61 |
0.00 |
0.00 |
0.00 |
0.00 |
272.67 |
0.00 |
0.00 |
274.62 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
28.61 |
0.00 |
0.00 |
0.00 |
0.00 |
272.67 |
0.00 |
0.00 |
274.62 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.85 |
-1.72 |
-2.25 |
1.08 |
0.13 |
-1.03 |
-0.79 |
-1.49 |
-0.47 |
-1.04 |
-1.22 |
| Invested Capital Turnover |
|
-1.55 |
-5.19 |
-0.15 |
-0.62 |
1.84 |
-0.55 |
0.00 |
0.00 |
-0.21 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
1.02 |
0.14 |
-0.54 |
3.33 |
-0.96 |
-1.16 |
0.24 |
0.00 |
1.01 |
-0.56 |
-0.19 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
70 |
72 |
39 |
141 |
73 |
92 |
120 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
76 |
78 |
49 |
172 |
98 |
113 |
136 |
| Book Value per Share |
|
$0.46 |
$0.58 |
$0.11 |
$0.65 |
$0.29 |
$0.26 |
$0.37 |
$0.95 |
$0.78 |
$0.62 |
$0.46 |
| Tangible Book Value per Share |
|
$0.15 |
$0.30 |
($0.13) |
$0.51 |
$0.25 |
$0.26 |
$0.37 |
$0.95 |
$0.78 |
$0.62 |
$0.46 |
| Total Capital |
|
4.01 |
5.05 |
0.99 |
7.92 |
5.18 |
4.81 |
8.26 |
28 |
23 |
19 |
14 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-5.86 |
-6.77 |
-3.24 |
-6.84 |
-5.06 |
-5.84 |
-9.06 |
-30 |
-24 |
-20 |
-15 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.05 |
0.15 |
-0.01 |
0.04 |
0.18 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.35 |
-0.47 |
-0.31 |
-0.71 |
-0.78 |
-1.23 |
-0.88 |
-1.52 |
-0.52 |
-1.06 |
-1.25 |
| Debt-free Net Working Capital (DFNWC) |
|
4.51 |
6.30 |
2.93 |
6.12 |
4.27 |
4.61 |
8.18 |
28 |
23 |
19 |
14 |
| Net Working Capital (NWC) |
|
4.51 |
6.30 |
2.93 |
6.12 |
4.27 |
4.61 |
8.18 |
28 |
23 |
19 |
14 |
| Net Nonoperating Expense (NNE) |
|
6.08 |
0.72 |
1.86 |
0.76 |
4.24 |
3.50 |
13 |
4.06 |
2.22 |
3.02 |
2.84 |
| Net Nonoperating Obligations (NNO) |
|
-5.86 |
-6.77 |
-3.24 |
-6.84 |
-5.06 |
-5.84 |
-9.06 |
-30 |
-24 |
-20 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
0.95 |
0.34 |
0.36 |
0.37 |
0.34 |
0.47 |
0.09 |
0.04 |
0.05 |
0.04 |
-0.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-36.78% |
-5.05% |
-102.23% |
-197.22% |
-70.35% |
-491.93% |
0.00% |
0.00% |
-245.71% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
123.04% |
68.09% |
977.21% |
1,689.50% |
384.11% |
1,844.72% |
0.00% |
0.00% |
11,108.57% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
123.04% |
68.09% |
977.21% |
1,689.50% |
384.11% |
1,844.72% |
0.00% |
0.00% |
11,108.57% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.16) |
($0.57) |
($0.58) |
($0.79) |
($0.59) |
($0.45) |
$0.00 |
$0.32 |
($0.39) |
($0.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
219.71M |
8.72M |
8.75M |
16.61M |
19.29M |
20.82M |
26.08M |
0.00 |
30.98K |
31.90M |
32.45M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.16) |
($0.57) |
($0.58) |
($0.79) |
($0.59) |
($0.45) |
$0.00 |
$0.32 |
($0.39) |
($0.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
219.71M |
8.72M |
8.75M |
16.61M |
19.29M |
20.82M |
26.08M |
0.00 |
30.98K |
31.90M |
32.45M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.04) |
($0.16) |
($0.57) |
($0.58) |
($0.79) |
($0.59) |
($0.45) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
217.77M |
8.76M |
8.74M |
12.20M |
17.62M |
19.79M |
22.23M |
0.00 |
31.70M |
32.20M |
33.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.53 |
-0.66 |
-3.16 |
-4.25 |
-9.59 |
-8.03 |
-6.98 |
-9.71 |
-7.71 |
-9.68 |
-8.19 |
| Normalized NOPAT Margin |
|
-96.28% |
-7.15% |
-1,052.10% |
-1,173.22% |
-862.41% |
-3,211.95% |
0.00% |
0.00% |
-3,670.33% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-261.94% |
-14.90% |
-1,672.14% |
-1,381.79% |
-1,280.28% |
-4,727.46% |
0.00% |
0.00% |
-4,728.57% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.44 |
-2.09 |
-8.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.89 |
-1.46 |
-6.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1.44 |
-2.21 |
-8.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.89 |
-1.58 |
-6.35 |
0.00 |
0.00 |
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% |
-32.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |