| DEI Shares Outstanding |
|
25,042,674.00 |
25,359,799.00 |
25,359,799.00 |
17,715,969.00 |
27,337,435.00 |
35,602,410.00 |
61,731,391.00 |
68,703,224.00 |
78,213,454.00 |
77,421,255.00 |
186,002,228.00 |
| DEI Adjusted Shares Outstanding |
|
25,042,674.00 |
25,359,799.00 |
25,359,799.00 |
17,715,969.00 |
27,337,435.00 |
35,602,410.00 |
61,731,391.00 |
68,703,224.00 |
78,213,454.00 |
77,421,255.00 |
186,002,228.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.02 |
1.45 |
2.85 |
- |
-1.72 |
-0.29 |
-0.53 |
0.11 |
-0.49 |
-0.51 |
0.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
12,075.74% |
426.92% |
0.00% |
0.00% |
-95.70% |
631.85% |
409.00% |
-70.05% |
-99.71% |
-100.00% |
| EBITDA Growth |
|
-337.68% |
-5,153.50% |
-50.20% |
-8.97% |
-45.33% |
90.22% |
-490.13% |
45.16% |
-134.65% |
57.10% |
19.58% |
| EBIT Growth |
|
-373.19% |
-5,324.51% |
-19.81% |
-79.43% |
-58.57% |
87.76% |
-303.06% |
43.81% |
-125.57% |
61.03% |
19.41% |
| NOPAT Growth |
|
-373.19% |
-7,665.42% |
42.40% |
25.96% |
-265.04% |
72.57% |
-72.27% |
31.22% |
-86.66% |
60.91% |
20.47% |
| Net Income Growth |
|
-399.78% |
-4,869.97% |
42.99% |
0.00% |
0.00% |
85.54% |
-216.85% |
95.55% |
-2,578.68% |
-1.24% |
241.27% |
| EPS Growth |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
223.53% |
| Operating Cash Flow Growth |
|
366.64% |
-2,553.17% |
2.96% |
0.00% |
0.00% |
27.91% |
-110.09% |
107.42% |
-1,004.58% |
110.20% |
-622.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
-1,624.11% |
148.66% |
-1,260.31% |
90.93% |
10.14% |
-70.28% |
120.81% |
385.96% |
-765.79% |
141.46% |
| Invested Capital Growth |
|
30,877.67% |
-111.41% |
-21,568.26% |
300.00% |
-98.83% |
-262.17% |
-314.90% |
-726.00% |
-220.78% |
175.46% |
-121.56% |
| Revenue Q/Q Growth |
|
36.33% |
679.37% |
82.25% |
0.00% |
0.00% |
-85.88% |
146.21% |
0.76% |
-59.69% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-81.21% |
-18.28% |
-213.10% |
-31,909.41% |
0.00% |
89.21% |
-1.84% |
25.86% |
-4.35% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
-95.91% |
-22.70% |
-108.41% |
-3,050.21% |
0.00% |
84.32% |
5.69% |
14.35% |
-14.68% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-95.91% |
-22.95% |
4.16% |
-535.93% |
0.00% |
63.60% |
6.46% |
10.12% |
-30.97% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
-111.10% |
-23.26% |
5.17% |
0.00% |
0.00% |
76.40% |
1.93% |
93.10% |
-163.83% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
-100.00% |
100.00% |
-58.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
413.55% |
-253.16% |
-16.88% |
0.00% |
0.00% |
-43.93% |
0.32% |
109.17% |
-238.72% |
105.37% |
20.58% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-13.82% |
85.42% |
0.00% |
73.14% |
-614.45% |
67.22% |
-75.90% |
205.46% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
92.76% |
-110.51% |
9.05% |
0.00% |
-98.92% |
32.32% |
-107.28% |
-1,014.62% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
3.54% |
234.35% |
149.26% |
0.00% |
-5.86% |
-381.96% |
-8.25% |
45.06% |
35.92% |
-1,458.24% |
0.00% |
| EBITDA Margin |
|
-595.59% |
-256.98% |
-36.63% |
0.00% |
-178.19% |
-405.07% |
-326.63% |
-35.19% |
-275.75% |
-41,049.91% |
0.00% |
| Operating Margin |
|
-643.91% |
-287.47% |
-31.42% |
0.00% |
-243.30% |
-1,552.09% |
-365.34% |
-49.37% |
-307.69% |
-41,734.72% |
0.00% |
| EBIT Margin |
|
-643.91% |
-286.87% |
-65.23% |
0.00% |
-234.89% |
-668.81% |
-368.35% |
-40.66% |
-306.25% |
-41,411.68% |
0.00% |
| Profit (Net Income) Margin |
|
-711.94% |
-290.60% |
-31.44% |
0.00% |
-287.79% |
-967.57% |
-418.90% |
-3.66% |
-327.57% |
-115,068.89% |
0.00% |
| Tax Burden Percent |
|
110.57% |
-60.00% |
76.81% |
0.00% |
150.63% |
100.00% |
100.00% |
13.81% |
100.00% |
245.62% |
-310.55% |
| Interest Burden Percent |
|
100.00% |
-168.83% |
-442.54% |
0.00% |
81.34% |
144.67% |
113.72% |
65.21% |
106.96% |
113.13% |
156.85% |
| 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) |
|
-61.15% |
-5,342.59% |
0.00% |
0.00% |
-271.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
69.71% |
-5,066.64% |
0.00% |
0.00% |
-335.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-14.85% |
883.02% |
0.00% |
0.00% |
934.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-76.00% |
-4,459.56% |
67.63% |
0.00% |
662.88% |
38.90% |
290.70% |
140.31% |
173.19% |
62.27% |
902.63% |
| Cash Return on Invested Capital (CROIC) |
|
-130.80% |
0.00% |
0.00% |
0.00% |
-76.19% |
0.00% |
0.00% |
0.00% |
0.00% |
-253.31% |
0.00% |
| Operating Return on Assets (OROA) |
|
-64.80% |
-3,553.62% |
-318.80% |
0.00% |
-328.59% |
-19.25% |
-70.28% |
-32.49% |
-60.02% |
-8.15% |
0.00% |
| Return on Assets (ROA) |
|
-71.65% |
-3,599.83% |
-307.32% |
0.00% |
-402.61% |
-27.85% |
-79.93% |
-2.93% |
-64.20% |
-22.64% |
0.00% |
| Return on Common Equity (ROCE) |
|
-75.81% |
-4,443.24% |
136.00% |
0.00% |
662.88% |
38.90% |
290.70% |
140.31% |
167.48% |
60.77% |
1,134.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-41.92% |
0.00% |
33.88% |
- |
216.84% |
51.25% |
1,385.13% |
-507.80% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.28 |
-22 |
-13 |
-11 |
-42 |
-12 |
-20 |
-14 |
-25 |
-9.95 |
-7.92 |
| NOPAT Margin |
|
-450.74% |
-287.47% |
-31.42% |
0.00% |
-170.31% |
-1,086.46% |
-255.74% |
-34.56% |
-215.39% |
-29,214.30% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-130.86% |
-275.95% |
52.96% |
0.00% |
63.48% |
-4.80% |
130.60% |
121.22% |
-68.83% |
53.02% |
-500.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
100.74% |
12.30% |
-8.41% |
| Cost of Revenue to Revenue |
|
96.46% |
-134.35% |
-98.52% |
0.00% |
105.86% |
481.96% |
108.25% |
54.94% |
64.08% |
1,558.24% |
0.00% |
| SG&A Expenses to Revenue |
|
201.93% |
-8.28% |
-10.35% |
0.00% |
48.15% |
336.26% |
67.98% |
12.98% |
103.30% |
38,604.38% |
0.00% |
| R&D to Revenue |
|
0.00% |
-23.16% |
-34.21% |
0.00% |
29.37% |
377.36% |
233.37% |
71.27% |
95.70% |
1,276.18% |
0.00% |
| Operating Expenses to Revenue |
|
647.44% |
-253.12% |
150.50% |
0.00% |
202.73% |
1,170.13% |
357.09% |
117.28% |
343.62% |
40,276.48% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.40 |
-22 |
-26 |
-37 |
-58 |
-7.09 |
-29 |
-16 |
-36 |
-14 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.37 |
-20 |
-29 |
-30 |
-44 |
-4.29 |
-25 |
-14 |
-33 |
-14 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
304.82 |
0.00 |
0.00 |
2.65 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
304.82 |
0.00 |
0.00 |
2.65 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.70 |
65.51 |
14.33 |
2.20 |
9.86 |
2,295.14 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.45 |
0.00 |
0.00 |
4.54 |
| 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% |
8.73% |
0.00% |
0.00% |
22.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
141.98 |
0.00 |
0.00 |
0.00 |
0.00 |
1.55 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.05 |
84.40 |
14.46 |
1.74 |
8.13 |
2,176.07 |
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 |
31.90 |
0.00 |
37.22 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.36 |
5.27 |
0.00 |
2.91 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.70 |
-0.79 |
0.00 |
-1.02 |
-1.53 |
-6.41 |
41.11 |
-0.44 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
-0.14 |
0.00 |
-0.17 |
-0.98 |
-3.91 |
0.00 |
-0.20 |
0.00 |
0.01 |
| Financial Leverage |
|
-0.21 |
-0.17 |
-0.38 |
0.00 |
-2.79 |
-1.00 |
-0.87 |
9.76 |
0.86 |
-0.88 |
2.06 |
| Leverage Ratio |
|
1.06 |
1.24 |
-0.88 |
0.00 |
-1.08 |
-1.40 |
-3.64 |
-47.94 |
-2.70 |
-2.75 |
36.71 |
| Compound Leverage Factor |
|
1.06 |
-2.09 |
4.79 |
0.00 |
-0.88 |
-2.02 |
-4.14 |
-31.26 |
-2.89 |
-3.11 |
57.59 |
| Debt to Total Capital |
|
0.00% |
-232.27% |
-131.26% |
0.00% |
5,334.16% |
288.31% |
118.50% |
97.63% |
-78.05% |
0.00% |
1.03% |
| Short-Term Debt to Total Capital |
|
0.00% |
-232.27% |
-42.99% |
0.00% |
4,467.48% |
103.52% |
46.18% |
97.63% |
-43.10% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
-45.29% |
0.00% |
866.68% |
184.79% |
72.32% |
0.00% |
-34.95% |
0.00% |
1.03% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.17% |
-8.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.83% |
1.93% |
-1.69% |
| Common Equity to Total Capital |
|
99.83% |
340.73% |
333.04% |
0.00% |
-5,234.16% |
-188.31% |
-18.50% |
2.37% |
172.22% |
98.07% |
100.66% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-1.00 |
0.00 |
-0.76 |
-7.14 |
-0.59 |
-0.84 |
-0.61 |
0.00 |
-0.09 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-1.98 |
0.00 |
-0.76 |
-4.66 |
-0.04 |
1.29 |
0.58 |
0.00 |
9.21 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.69 |
0.00 |
-0.12 |
-4.57 |
-0.36 |
0.00 |
-0.27 |
0.00 |
-0.09 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-1.17 |
0.00 |
-0.79 |
-2.66 |
-0.76 |
-0.86 |
-0.77 |
0.00 |
-0.12 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-2.31 |
0.00 |
-0.79 |
-1.74 |
-0.05 |
1.32 |
0.74 |
0.00 |
13.08 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.81 |
0.00 |
-0.13 |
-1.71 |
-0.46 |
0.00 |
-0.35 |
0.00 |
-0.12 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-10.88 |
-5.03 |
-5.99 |
-3.81 |
-6.65 |
-1.67 |
0.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.26% |
0.37% |
-0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.30% |
2.41% |
-25.67% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
9.46 |
0.54 |
0.15 |
0.00 |
0.07 |
0.54 |
0.93 |
0.47 |
0.48 |
0.56 |
2.19 |
| Quick Ratio |
|
2.04 |
0.51 |
0.06 |
0.00 |
0.06 |
0.52 |
0.89 |
0.42 |
0.03 |
0.50 |
2.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.21 |
-21 |
24 |
-130 |
-12 |
-11 |
-18 |
3.75 |
18 |
-121 |
50 |
| Operating Cash Flow to CapEx |
|
0.00% |
-17,008.75% |
-6,509.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-935.05% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-73.43 |
43.03 |
0.00 |
0.00 |
-3.14 |
-4.34 |
2.63 |
9.17 |
-79.72 |
7.23 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-20.51 |
-10.10 |
0.00 |
0.00 |
-4.11 |
-7.01 |
1.51 |
-9.82 |
1.31 |
-1.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-20.63 |
-20.82 |
0.00 |
0.00 |
-4.11 |
-7.01 |
1.51 |
-10.87 |
1.31 |
-1.50 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
12.39 |
9.77 |
0.00 |
1.40 |
0.03 |
0.19 |
0.80 |
0.20 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
42.10 |
0.00 |
0.00 |
0.72 |
4.50 |
20.58 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.33 |
0.00 |
0.00 |
26.27 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
2.47 |
0.79 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
1.38 |
3.78 |
1.25 |
0.04 |
0.01 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
17.34 |
0.00 |
0.00 |
504.96 |
81.15 |
17.74 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.80 |
0.00 |
0.00 |
13.89 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
597.84 |
264.05 |
96.55 |
291.48 |
9,444.28 |
43,074.64 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
17.34 |
0.00 |
0.00 |
-69.08 |
-182.89 |
-78.81 |
-277.58 |
-9,444.28 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.92 |
-0.11 |
-23 |
31 |
0.36 |
-0.58 |
-2.40 |
-20 |
-63 |
48 |
-10 |
| Invested Capital Turnover |
|
0.14 |
18.58 |
-6.99 |
0.00 |
1.59 |
-9.58 |
-5.22 |
-3.56 |
-0.28 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.93 |
-1.03 |
-42 |
160 |
-30 |
-0.93 |
-1.82 |
-17 |
-44 |
111 |
-58 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51 |
89 |
112 |
69 |
96 |
74 |
146 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
17 |
69 |
111 |
87 |
117 |
78 |
251 |
| Book Value per Share |
|
$0.04 |
$0.00 |
($4.40) |
($5.41) |
($1.20) |
($0.56) |
($0.04) |
$0.00 |
($0.56) |
($1.03) |
$0.93 |
| Tangible Book Value per Share |
|
$0.03 |
$0.00 |
($4.40) |
($8.12) |
($1.20) |
($0.56) |
($0.04) |
$0.00 |
($0.56) |
($1.03) |
$0.93 |
| Total Capital |
|
1.06 |
-0.02 |
-67 |
39 |
0.62 |
11 |
13 |
12 |
-25 |
-81 |
94 |
| Total Debt |
|
0.00 |
0.05 |
44 |
66 |
33 |
31 |
15 |
12 |
20 |
0.00 |
0.97 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
10 |
16 |
5.42 |
20 |
9.17 |
0.00 |
8.83 |
0.00 |
0.97 |
| Net Debt |
|
-0.14 |
-0.03 |
44 |
59 |
33 |
20 |
1.03 |
-18 |
-19 |
-2.50 |
-104 |
| Capital Expenditures (CapEx) |
|
-0.49 |
0.03 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.09 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.44 |
-0.11 |
-47 |
-31 |
-14 |
-9.34 |
-6.87 |
-14 |
-65 |
-74 |
0.88 |
| Debt-free Net Working Capital (DFNWC) |
|
0.58 |
-0.03 |
-46 |
-16 |
-14 |
1.28 |
4.62 |
-2.96 |
-30 |
-74 |
73 |
| Net Working Capital (NWC) |
|
0.58 |
-0.08 |
-98 |
-67 |
-42 |
-9.72 |
-1.24 |
-15 |
-40 |
-74 |
73 |
| Net Nonoperating Expense (NNE) |
|
0.16 |
0.24 |
0.01 |
2.52 |
29 |
-1.26 |
13 |
-12 |
13 |
29 |
-63 |
| Net Nonoperating Obligations (NNO) |
|
-0.14 |
-0.03 |
14 |
58 |
33 |
19 |
-0.05 |
-20 |
-18 |
129 |
-104 |
| Total Depreciation and Amortization (D&A) |
|
0.03 |
2.27 |
-3.21 |
-5.88 |
14 |
2.79 |
3.24 |
2.16 |
3.61 |
0.12 |
0.12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
700.72% |
-1.46% |
-116.16% |
0.00% |
-56.48% |
-881.19% |
-88.65% |
-35.05% |
-547.94% |
-218,056.72% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
923.13% |
-0.36% |
-115.23% |
0.00% |
-56.46% |
120.76% |
59.55% |
-7.50% |
-250.18% |
-215,741.45% |
0.00% |
| Net Working Capital to Revenue |
|
923.13% |
-1.02% |
-163.39% |
0.00% |
-169.74% |
-917.06% |
-15.95% |
-37.15% |
-342.33% |
-215,741.45% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.02) |
($0.03) |
$0.00 |
($3.69) |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.04M |
25.21M |
0.00 |
3.40M |
0.00 |
50.80M |
0.00 |
78.21M |
75.42M |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
($0.03) |
$0.00 |
($3.69) |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.63 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.04M |
25.21M |
0.00 |
3.40M |
0.00 |
50.80M |
0.00 |
78.21M |
0.00 |
0.00 |
87.27M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.02) |
($0.03) |
$0.00 |
($3.69) |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
22.14M |
25.10M |
0.00 |
3.51M |
0.00 |
29.36M |
0.00 |
78.21M |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.27 |
-16 |
-8.88 |
-8.05 |
-23 |
-12 |
-20 |
-10 |
-27 |
-9.95 |
-7.41 |
| Normalized NOPAT Margin |
|
-429.48% |
-206.59% |
-22.18% |
0.00% |
-91.66% |
-1,086.46% |
-255.74% |
-26.56% |
-224.44% |
-29,214.30% |
0.00% |
| Pre Tax Income Margin |
|
-643.91% |
484.34% |
355.20% |
0.00% |
-191.06% |
-967.57% |
-418.90% |
-26.51% |
-327.57% |
-46,848.14% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-76.90 |
-23.38 |
0.00 |
0.00 |
-2.10 |
-6.88 |
-11.25 |
-18.21 |
-9.27 |
-1.63 |
| NOPAT to Interest Expense |
|
0.00 |
-77.06 |
-38.29 |
0.00 |
0.00 |
-3.41 |
-4.78 |
-9.57 |
-12.81 |
-6.54 |
-1.14 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-77.02 |
-47.38 |
0.00 |
0.00 |
-2.10 |
-6.88 |
-11.25 |
-19.26 |
-9.27 |
-1.63 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-77.18 |
-38.91 |
0.00 |
0.00 |
-3.41 |
-4.78 |
-9.57 |
-13.86 |
-6.54 |
-1.14 |
| 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% |