| DEI Shares Outstanding |
|
0.00 |
15,578,725.00 |
20,402,454.00 |
38,932,437.00 |
57,386,622.00 |
61,175,561.00 |
69,830,488.00 |
78,386,746.00 |
107,811,467.00 |
7,131,786.00 |
2,979,263.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
77,894.00 |
102,012.00 |
194,662.00 |
286,933.00 |
305,878.00 |
349,152.00 |
391,934.00 |
539,057.00 |
713,179.00 |
2,979,263.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-174.04 |
-260.56 |
-206.79 |
-156.12 |
-84.22 |
-52.11 |
-39.37 |
-44.41 |
-34.43 |
-7.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
113.07% |
9.55% |
-97.78% |
60.19% |
-97.69% |
525.00% |
-100.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-18.91% |
-77.47% |
-48.13% |
-18.45% |
43.47% |
17.05% |
18.26% |
-60.68% |
0.25% |
10.48% |
| EBIT Growth |
|
0.00% |
-15.42% |
-91.84% |
-48.96% |
-12.31% |
41.84% |
21.94% |
18.28% |
-58.56% |
0.45% |
9.40% |
| NOPAT Growth |
|
0.00% |
-137.72% |
-91.84% |
-48.96% |
-10.17% |
62.27% |
-13.46% |
10.87% |
-57.16% |
2.52% |
2.16% |
| Net Income Growth |
|
0.00% |
-9.93% |
-96.06% |
-51.44% |
-11.28% |
42.49% |
29.38% |
15.18% |
-55.13% |
-2.58% |
7.77% |
| EPS Growth |
|
0.00% |
39.46% |
-47.19% |
9.92% |
27.12% |
51.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-653.46% |
-70.87% |
-38.50% |
4.34% |
56.19% |
35.97% |
-43.70% |
68.54% |
-326.93% |
24.79% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
37.48% |
27.66% |
-138.19% |
136.44% |
-134.55% |
-107.06% |
-10.79% |
-67.29% |
76.92% |
| Invested Capital Growth |
|
0.00% |
261.92% |
16.12% |
-18.48% |
33.08% |
-50.83% |
-28.24% |
-0.91% |
-29.51% |
25.61% |
-74.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
75.17% |
4.09% |
-8.93% |
-84.59% |
0.00% |
-97.74% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-19.44% |
-6.41% |
-19.49% |
1.59% |
-17.40% |
33.28% |
5.67% |
-40.32% |
11.32% |
11.18% |
| EBIT Q/Q Growth |
|
0.00% |
-21.05% |
-8.27% |
-18.87% |
3.12% |
-15.21% |
33.52% |
5.62% |
-38.50% |
10.90% |
10.72% |
| NOPAT Q/Q Growth |
|
0.00% |
-21.05% |
-8.27% |
-18.87% |
4.96% |
28.48% |
-0.28% |
5.08% |
-38.50% |
12.75% |
8.37% |
| Net Income Q/Q Growth |
|
0.00% |
-23.36% |
-8.56% |
-19.26% |
4.81% |
-19.73% |
37.27% |
4.55% |
-33.87% |
9.52% |
11.71% |
| EPS Q/Q Growth |
|
0.00% |
-1,383.33% |
-0.77% |
-1.72% |
15.69% |
-20.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-141.45% |
-1.91% |
-4.99% |
1.34% |
29.20% |
-21.97% |
15.30% |
-528.02% |
20.06% |
-6.33% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
11.65% |
25.99% |
-20.58% |
258.58% |
-135.02% |
10.00% |
-439.60% |
38.21% |
-2,689.23% |
| Invested Capital Q/Q Growth |
|
0.00% |
19.85% |
4.92% |
-17.34% |
1.05% |
-44.06% |
1.75% |
-1.68% |
58.73% |
-25.00% |
34.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
-356.94% |
-411.60% |
-408.80% |
-4,970.37% |
-3,956.07% |
-98,875.00% |
-25,028.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
-1,022.22% |
-710.63% |
-768.34% |
-19,601.85% |
-10,150.87% |
-358,875.00% |
-92,260.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
-1,190.52% |
-832.28% |
-836.97% |
-14,252.78% |
-10,095.38% |
-389,150.00% |
-97,856.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
-1,190.52% |
-832.28% |
-853.22% |
-22,396.30% |
-10,913.87% |
-385,725.00% |
-97,856.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-1,272.99% |
-904.79% |
-919.06% |
-23,853.70% |
-10,516.19% |
-385,775.00% |
-95,752.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.02% |
100.01% |
100.01% |
100.01% |
100.00% |
100.01% |
100.01% |
100.01% |
100.00% |
100.01% |
100.01% |
| Interest Burden Percent |
|
109.82% |
104.61% |
106.92% |
108.71% |
107.71% |
106.50% |
96.35% |
100.00% |
97.85% |
100.81% |
102.62% |
| 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% |
-40.00% |
-61.09% |
-64.30% |
-28.49% |
-57.08% |
-61.16% |
-113.29% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
23.42% |
57.39% |
234.88% |
562.01% |
18.27% |
9.58% |
-31.92% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-5.85% |
-12.73% |
-25.58% |
-35.34% |
-4.93% |
-2.54% |
11.38% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-74.98% |
-29.91% |
-45.85% |
-73.82% |
-89.88% |
-63.82% |
-62.02% |
-63.70% |
-101.91% |
-116.08% |
-146.04% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-148.71% |
-54.91% |
-40.73% |
-92.68% |
39.66% |
-24.20% |
-60.25% |
-78.67% |
-141.09% |
-46.70% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-34.06% |
-50.79% |
-59.06% |
-46.25% |
-55.20% |
-46.21% |
-72.92% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-36.42% |
-55.21% |
-63.62% |
-49.26% |
-53.19% |
-46.22% |
-71.35% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-74.98% |
-29.91% |
-45.85% |
-73.82% |
-89.88% |
-63.82% |
-62.02% |
-63.70% |
-101.91% |
-116.08% |
-146.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-36.63% |
-23.79% |
-45.08% |
-80.36% |
-90.33% |
-82.73% |
-66.08% |
-73.78% |
-91.84% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.82 |
-9.07 |
-17 |
-26 |
-29 |
-11 |
-12 |
-11 |
-17 |
-17 |
-16 |
| NOPAT Margin |
|
0.00% |
0.00% |
-833.36% |
-582.59% |
-585.88% |
-9,976.94% |
-7,066.76% |
-272,405.00% |
-68,499.20% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-37.78% |
-22.85% |
-63.42% |
-118.48% |
-299.17% |
-590.50% |
-75.36% |
-70.75% |
-81.37% |
-111.46% |
-111.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-59.01% |
-84.39% |
-110.57% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
456.94% |
511.60% |
508.80% |
5,070.37% |
4,056.07% |
98,975.00% |
25,128.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
330.03% |
319.49% |
396.27% |
8,331.48% |
5,600.00% |
245,375.00% |
46,552.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
388.07% |
101.19% |
31.90% |
950.93% |
539.31% |
45,325.00% |
6,964.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
833.57% |
420.68% |
428.17% |
9,282.41% |
6,139.31% |
290,275.00% |
72,828.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-13 |
-25 |
-37 |
-42 |
-24 |
-19 |
-15 |
-24 |
-24 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-12 |
-21 |
-32 |
-37 |
-21 |
-18 |
-14 |
-23 |
-23 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.24 |
3.58 |
0.74 |
1.41 |
0.87 |
5.89 |
3.12 |
4.68 |
3.14 |
1.11 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
2.31 |
3.66 |
0.76 |
1.45 |
0.89 |
6.05 |
3.19 |
4.79 |
3.18 |
1.12 |
0.97 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
20.81 |
15.93 |
8.89 |
1,699.32 |
496.48 |
24,495.86 |
3,277.47 |
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) |
|
4.74 |
4.66 |
0.67 |
1.54 |
0.88 |
7.11 |
4.26 |
5.35 |
5.47 |
1.11 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
14.96 |
13.23 |
9.12 |
1,641.90 |
440.78 |
23,700.11 |
2,734.91 |
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 |
11.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.28 |
0.17 |
0.18 |
0.18 |
0.18 |
0.01 |
0.00 |
0.28 |
0.11 |
0.22 |
0.00 |
| Long-Term Debt to Equity |
|
0.27 |
0.17 |
0.17 |
0.17 |
0.17 |
0.01 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.67 |
-0.43 |
-0.25 |
-0.22 |
-0.11 |
-0.06 |
-0.27 |
-0.26 |
-0.36 |
-0.33 |
-0.37 |
| Leverage Ratio |
|
1.61 |
1.31 |
1.26 |
1.34 |
1.41 |
1.30 |
1.17 |
1.38 |
1.43 |
1.42 |
1.49 |
| Compound Leverage Factor |
|
1.77 |
1.37 |
1.35 |
1.45 |
1.52 |
1.38 |
1.12 |
1.38 |
1.40 |
1.43 |
1.52 |
| Debt to Total Capital |
|
21.59% |
14.74% |
15.21% |
15.10% |
14.93% |
1.05% |
0.00% |
22.00% |
10.19% |
17.88% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.10% |
0.46% |
0.58% |
0.53% |
0.51% |
0.09% |
0.00% |
22.00% |
0.12% |
17.88% |
0.00% |
| Long-Term Debt to Total Capital |
|
21.48% |
14.28% |
14.63% |
14.58% |
14.42% |
0.96% |
0.00% |
0.00% |
10.07% |
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 |
|
0.00% |
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 |
|
78.41% |
85.26% |
84.79% |
84.90% |
85.07% |
98.95% |
100.00% |
78.00% |
89.81% |
82.12% |
100.00% |
| Debt to EBITDA |
|
-0.92 |
-0.82 |
-0.50 |
-0.28 |
-0.23 |
-0.02 |
0.00 |
-0.41 |
-0.13 |
-0.15 |
0.00 |
| Net Debt to EBITDA |
|
2.23 |
1.39 |
0.57 |
0.38 |
-0.03 |
0.29 |
0.00 |
0.22 |
0.59 |
0.02 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.91 |
-0.79 |
-0.48 |
-0.27 |
-0.22 |
-0.01 |
0.00 |
0.00 |
-0.13 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-2.43 |
-1.09 |
-0.61 |
-0.34 |
-0.30 |
-0.03 |
0.00 |
-0.54 |
-0.17 |
-0.21 |
0.00 |
| Net Debt to NOPAT |
|
5.91 |
1.84 |
0.70 |
0.46 |
-0.04 |
0.58 |
0.00 |
0.29 |
0.79 |
0.03 |
0.00 |
| Long-Term Debt to NOPAT |
|
-2.42 |
-1.05 |
-0.58 |
-0.33 |
-0.29 |
-0.03 |
0.00 |
0.00 |
-0.17 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.82 |
7.67 |
-0.07 |
-1.33 |
-3.11 |
18.83 |
-0.32 |
-4.79 |
-4.69 |
-15.30 |
-20.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
9.63 |
6.79 |
6.70 |
1.93 |
2.80 |
2.42 |
3.05 |
1.89 |
3.97 |
0.57 |
3.03 |
| Quick Ratio |
|
6.07 |
6.32 |
6.18 |
1.83 |
0.80 |
1.90 |
2.29 |
0.58 |
3.73 |
0.51 |
2.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-38 |
-24 |
-17 |
-41 |
15 |
-5.18 |
-11 |
-12 |
-20 |
-4.59 |
| Operating Cash Flow to CapEx |
|
-11.16% |
-37.82% |
-207.45% |
-669.84% |
-196.66% |
-344.55% |
-340.34% |
-337.03% |
-57.76% |
-172.58% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-59.79 |
-13.57 |
-5.01 |
-11.84 |
9.26 |
0.00 |
-85.87 |
-19.15 |
-34.66 |
-3.08 |
| Operating Cash Flow to Interest Expense |
|
-1.31 |
-17.40 |
-10.79 |
-7.64 |
-7.24 |
-6.81 |
0.00 |
-81.18 |
-5.14 |
-23.75 |
-6.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-13.04 |
-63.42 |
-15.99 |
-8.77 |
-10.92 |
-8.78 |
0.00 |
-105.27 |
-14.04 |
-37.51 |
-4.22 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.03 |
0.06 |
0.07 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
5.54 |
10.06 |
0.78 |
1.15 |
0.03 |
0.63 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
14.70 |
22.72 |
24.53 |
4.66 |
11.56 |
19.75 |
10.41 |
12.23 |
9.73 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.05 |
0.10 |
0.12 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
6.34 |
12.92 |
7.17 |
1.72 |
6.27 |
4.50 |
4.32 |
4.71 |
2.71 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
65.92 |
36.28 |
466.39 |
317.53 |
12,820.63 |
576.70 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
24.83 |
16.07 |
14.88 |
78.25 |
31.57 |
18.49 |
35.06 |
29.86 |
37.53 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
57.54 |
28.26 |
50.90 |
212.66 |
58.18 |
81.13 |
84.57 |
77.50 |
134.51 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-32.71 |
53.73 |
0.26 |
331.98 |
290.92 |
12,757.98 |
527.20 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11 |
40 |
47 |
38 |
51 |
25 |
18 |
18 |
13 |
16 |
3.96 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.05 |
0.10 |
0.11 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
29 |
6.49 |
-8.64 |
13 |
-26 |
-7.04 |
-0.16 |
-5.23 |
3.20 |
-12 |
| Enterprise Value (EV) |
|
53 |
188 |
31 |
59 |
44 |
177 |
76 |
95 |
68 |
17 |
3.49 |
| Market Capitalization |
|
75 |
204 |
43 |
71 |
43 |
184 |
86 |
98 |
82 |
18 |
14 |
| Book Value per Share |
|
$4.01 |
$3.66 |
$2.89 |
$1.29 |
$0.86 |
$0.51 |
$0.39 |
$0.27 |
$0.24 |
$2.28 |
$4.96 |
| Tangible Book Value per Share |
|
$3.88 |
$3.59 |
$2.82 |
$1.25 |
$0.85 |
$0.50 |
$0.39 |
$0.26 |
$0.24 |
$2.26 |
$4.93 |
| Total Capital |
|
43 |
67 |
70 |
59 |
58 |
31 |
28 |
27 |
29 |
20 |
15 |
| Total Debt |
|
9.27 |
9.85 |
11 |
8.91 |
8.70 |
0.33 |
0.00 |
5.90 |
2.96 |
3.54 |
0.00 |
| Total Long-Term Debt |
|
9.22 |
9.55 |
10 |
8.60 |
8.40 |
0.30 |
0.00 |
0.00 |
2.92 |
0.00 |
0.00 |
| Net Debt |
|
-23 |
-17 |
-12 |
-12 |
1.13 |
-6.20 |
-9.64 |
-3.18 |
-14 |
-0.54 |
-11 |
| Capital Expenditures (CapEx) |
|
13 |
29 |
9.16 |
3.93 |
13 |
3.20 |
2.08 |
3.01 |
5.53 |
7.90 |
-3.96 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.13 |
-2.94 |
-0.54 |
-9.63 |
10 |
-1.60 |
0.22 |
9.72 |
-2.80 |
-4.08 |
-1.83 |
| Debt-free Net Working Capital (DFNWC) |
|
29 |
24 |
22 |
11 |
18 |
4.93 |
8.36 |
17 |
14 |
-0.00 |
8.98 |
| Net Working Capital (NWC) |
|
29 |
23 |
22 |
11 |
18 |
4.90 |
8.36 |
11 |
14 |
-3.54 |
8.98 |
| Net Nonoperating Expense (NNE) |
|
8.52 |
4.49 |
9.18 |
14 |
16 |
15 |
5.97 |
4.53 |
6.81 |
7.86 |
6.31 |
| Net Nonoperating Obligations (NNO) |
|
-23 |
-17 |
-12 |
-12 |
1.13 |
-6.20 |
-9.64 |
-3.18 |
-14 |
-0.54 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
1.11 |
0.93 |
3.51 |
5.41 |
4.14 |
3.02 |
1.32 |
1.07 |
1.40 |
1.35 |
1.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-25.77% |
-216.41% |
213.66% |
-1,481.48% |
128.90% |
242,875.00% |
-11,204.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,065.85% |
253.18% |
369.08% |
4,567.59% |
4,832.37% |
419,925.00% |
54,884.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,046.46% |
246.19% |
363.01% |
4,540.74% |
4,832.37% |
272,450.00% |
54,744.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.47) |
($0.89) |
($1.31) |
($1.18) |
($0.86) |
($0.42) |
($0.26) |
($0.20) |
($5.00) |
($38.30) |
($15.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.14M |
19.34M |
28.69M |
44.35M |
59.77M |
67.14M |
71.31M |
75.81M |
4.70M |
641.96K |
1.49M |
| Adjusted Diluted Earnings per Share |
|
($1.47) |
($0.89) |
($1.31) |
($1.18) |
($0.86) |
($0.42) |
($0.26) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.14M |
19.34M |
28.69M |
44.35M |
59.77M |
67.14M |
71.31M |
81.34M |
5.60M |
829.06K |
3.35M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.47) |
($0.89) |
($1.31) |
($1.18) |
($0.86) |
($0.42) |
($0.26) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.40M |
15.27M |
20.29M |
34.15M |
52.26M |
60.86M |
70.00M |
81.34M |
5.60M |
829.06K |
3.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.82 |
-9.07 |
-16 |
-26 |
-29 |
-11 |
-12 |
-10 |
-14 |
-15 |
-9.95 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-752.53% |
-582.59% |
-585.88% |
-9,976.94% |
-7,066.76% |
-262,272.50% |
-54,916.40% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-1,272.89% |
-904.74% |
-919.02% |
-23,851.85% |
-10,515.03% |
-385,725.00% |
-95,752.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.95 |
-20.28 |
-14.12 |
-10.74 |
-11.96 |
-14.93 |
0.00 |
-123.43 |
-39.39 |
-42.43 |
-14.79 |
| NOPAT to Interest Expense |
|
-3.38 |
-14.20 |
-9.88 |
-7.52 |
-8.21 |
-6.65 |
0.00 |
-87.17 |
-27.58 |
-29.08 |
-10.95 |
| EBIT Less CapEx to Interest Expense |
|
-21.68 |
-66.30 |
-19.32 |
-11.88 |
-15.64 |
-16.91 |
0.00 |
-147.52 |
-48.30 |
-56.19 |
-12.14 |
| NOPAT Less CapEx to Interest Expense |
|
-15.11 |
-60.21 |
-15.08 |
-8.66 |
-11.89 |
-8.63 |
0.00 |
-111.26 |
-36.48 |
-42.84 |
-8.29 |
| 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% |