| DEI Shares Outstanding |
|
3,188,959.00 |
3,227,700.00 |
3,227,700.00 |
3,227,700.00 |
3,227,700.00 |
3,281,032.00 |
3,281,032.00 |
1,321,552.00 |
- |
2,124,772.00 |
2,333,540.00 |
| DEI Adjusted Shares Outstanding |
|
531,493.00 |
537,950.00 |
537,950.00 |
537,950.00 |
537,950.00 |
182,280.00 |
182,280.00 |
1,321,552.00 |
- |
708,257.00 |
2,333,540.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-5.79 |
-4.62 |
-4.52 |
-2.10 |
-7.00 |
-13.01 |
-17.67 |
-2.36 |
- |
-4.18 |
-1.04 |
| 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 |
|
2.97% |
-14.53% |
-52.16% |
53.78% |
-16.60% |
4.19% |
-27.25% |
-158.92% |
28.14% |
-15.51% |
19.77% |
| EBIT Growth |
|
2.97% |
-14.53% |
-52.16% |
53.78% |
-16.60% |
4.19% |
-29.47% |
-166.25% |
26.26% |
-19.17% |
20.48% |
| NOPAT Growth |
|
6.79% |
-12.96% |
-40.81% |
54.28% |
-17.65% |
8.11% |
-25.40% |
-158.49% |
26.92% |
-13.03% |
20.48% |
| Net Income Growth |
|
7.97% |
-14.53% |
-52.16% |
53.78% |
-22.94% |
4.47% |
-32.39% |
-175.62% |
-10.27% |
-24.70% |
24.65% |
| EPS Growth |
|
24.60% |
-2.63% |
0.00% |
53.78% |
-22.94% |
4.47% |
-32.39% |
-89.05% |
-70.43% |
68.13% |
94.72% |
| Operating Cash Flow Growth |
|
-13.21% |
-34.58% |
-27.11% |
56.83% |
1.12% |
45.72% |
75.08% |
-349.61% |
-13.40% |
25.42% |
-879.18% |
| Free Cash Flow Firm Growth |
|
-38.01% |
-6.37% |
-16.70% |
44.25% |
-7.97% |
122.50% |
351.53% |
230.84% |
90.75% |
167.65% |
-303.26% |
| Invested Capital Growth |
|
-29.09% |
-10.53% |
-25.47% |
-12.25% |
-60.86% |
-104.88% |
-304.60% |
-198.27% |
-342.58% |
-3,018.09% |
123.01% |
| 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 |
|
-32.30% |
23.36% |
2.01% |
53.47% |
-233.75% |
37.03% |
-30.14% |
6.95% |
7.37% |
-1.22% |
9.61% |
| EBIT Q/Q Growth |
|
-32.30% |
23.36% |
2.01% |
53.47% |
-233.75% |
37.03% |
-32.41% |
4.32% |
7.56% |
-1.76% |
11.64% |
| NOPAT Q/Q Growth |
|
-23.95% |
20.09% |
2.97% |
52.43% |
-219.00% |
37.59% |
-32.41% |
1.94% |
9.81% |
3.48% |
6.84% |
| Net Income Q/Q Growth |
|
-25.48% |
19.20% |
2.01% |
53.47% |
-233.75% |
37.22% |
-35.79% |
3.14% |
-33.53% |
29.00% |
17.95% |
| EPS Q/Q Growth |
|
-14.46% |
17.89% |
2.01% |
53.47% |
-233.75% |
37.22% |
-35.79% |
29.23% |
50.63% |
-104.08% |
77.75% |
| Operating Cash Flow Q/Q Growth |
|
-44.06% |
-13.33% |
29.88% |
62.29% |
-229.95% |
37.79% |
67.81% |
-580.54% |
16.78% |
59.09% |
-322.59% |
| Free Cash Flow Firm Q/Q Growth |
|
-53.41% |
8.05% |
25.67% |
46.83% |
-197.11% |
119.16% |
730.95% |
-72.34% |
-121.01% |
654.41% |
-731.04% |
| Invested Capital Q/Q Growth |
|
-22.64% |
45.40% |
-11.98% |
-11.37% |
-65.49% |
-118.11% |
-3,593.62% |
57.43% |
14.82% |
-132.80% |
127.26% |
| 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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.82% |
100.00% |
| Interest Burden Percent |
|
94.85% |
100.00% |
100.00% |
100.00% |
100.00% |
99.71% |
102.25% |
103.52% |
149.53% |
103.49% |
96.89% |
| 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) |
|
-59.63% |
-70.68% |
-88.58% |
-87.12% |
-134.52% |
-190.70% |
-356.46% |
-436.14% |
-1,625.11% |
-367.70% |
-705.71% |
| Cash Return on Invested Capital (CROIC) |
|
-400.94% |
-339.55% |
-356.74% |
-401.81% |
-679.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,504.29% |
| 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) |
|
-59.63% |
-70.68% |
-88.58% |
-87.12% |
-134.52% |
-190.70% |
-356.46% |
-436.14% |
-1,625.11% |
-367.70% |
-705.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-100.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.27 |
-1.81 |
-1.76 |
-0.84 |
-2.67 |
-1.67 |
-2.21 |
-2.16 |
-1.95 |
-1.88 |
-1.75 |
| 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) |
|
-5.76% |
-5.81% |
-6.89% |
-3.34% |
-17.39% |
-16.92% |
-26.50% |
-33.59% |
-190.61% |
-20.79% |
-21.50% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-19.30% |
-19.00% |
-24.09% |
-13.15% |
-93.40% |
-255.41% |
156.83% |
-893.51% |
295.93% |
-25.64% |
-35.09% |
| 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) |
|
-3.24 |
-2.48 |
-2.43 |
-1.13 |
-3.78 |
-2.38 |
-3.15 |
-3.01 |
-2.79 |
-2.84 |
-2.51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.24 |
-2.48 |
-2.43 |
-1.13 |
-3.78 |
-2.38 |
-3.10 |
-2.93 |
-2.72 |
-2.75 |
-2.48 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.38 |
0.50 |
0.59 |
0.57 |
1.20 |
4.40 |
0.00 |
0.00 |
0.00 |
0.80 |
0.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.46 |
0.64 |
0.82 |
0.84 |
4.18 |
0.00 |
0.00 |
0.00 |
0.00 |
1.16 |
0.88 |
| 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 |
0.00 |
2.09 |
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 |
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 |
0.00 |
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 |
-1.38 |
-0.48 |
0.10 |
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 |
|
-0.90 |
-0.85 |
-0.83 |
-0.85 |
-0.87 |
-0.82 |
-1.30 |
-1.00 |
-1.47 |
-1.41 |
-1.74 |
| Leverage Ratio |
|
1.07 |
1.06 |
1.07 |
1.08 |
1.21 |
1.36 |
2.15 |
1.99 |
4.73 |
2.19 |
3.01 |
| Compound Leverage Factor |
|
1.02 |
1.06 |
1.07 |
1.08 |
1.21 |
1.36 |
2.20 |
2.06 |
7.07 |
2.27 |
2.92 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
361.57% |
-93.02% |
9.13% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
361.57% |
-93.02% |
9.13% |
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 |
|
0.00% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-261.57% |
193.02% |
90.87% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.05 |
-0.06 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.80 |
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 |
-0.10 |
-0.08 |
-0.08 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
1.17 |
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 |
|
-2.18 |
-2.20 |
-5.29 |
-6.10 |
-16.28 |
-23.03 |
-20.50 |
-21.75 |
-35.85 |
-7.13 |
-14.49 |
| 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 |
|
8.51 |
11.36 |
6.56 |
7.15 |
1.44 |
0.49 |
0.39 |
0.38 |
0.17 |
1.79 |
3.00 |
| Quick Ratio |
|
8.08 |
10.55 |
5.96 |
6.97 |
1.32 |
0.27 |
0.36 |
0.35 |
0.15 |
1.76 |
2.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.72 |
-1.59 |
-1.18 |
-0.63 |
-1.86 |
0.36 |
2.96 |
0.82 |
-0.17 |
0.95 |
-6.02 |
| Operating Cash Flow to CapEx |
|
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 to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.17 |
7.38 |
0.00 |
9.55 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.14 |
-31.51 |
0.00 |
-11.91 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.14 |
-31.51 |
0.00 |
-11.91 |
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 |
0.00 |
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 |
0.00 |
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 |
|
1.33 |
1.93 |
1.70 |
1.50 |
0.52 |
-0.09 |
-3.47 |
-1.48 |
-1.26 |
-2.93 |
0.80 |
| 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 |
|
-0.54 |
-0.23 |
-0.58 |
-0.21 |
-0.81 |
-2.02 |
-5.17 |
-2.98 |
-1.78 |
-2.84 |
4.27 |
| Enterprise Value (EV) |
|
-5.96 |
-2.83 |
-1.28 |
-1.24 |
1.08 |
2.12 |
5.19 |
5.22 |
2.48 |
-4.23 |
-1.58 |
| Market Capitalization |
|
4.46 |
4.78 |
4.33 |
3.62 |
3.42 |
2.87 |
7.26 |
6.07 |
2.46 |
5.37 |
2.61 |
| Book Value per Share |
|
$3.69 |
$2.95 |
$2.26 |
$1.97 |
$0.89 |
$0.20 |
($0.43) |
($0.48) |
($0.63) |
$3.14 |
$2.14 |
| Tangible Book Value per Share |
|
$3.05 |
$2.32 |
$1.63 |
$1.34 |
$0.25 |
($0.42) |
($1.05) |
($2.02) |
($1.64) |
$2.18 |
$1.27 |
| Total Capital |
|
12 |
9.54 |
7.30 |
6.36 |
2.86 |
0.65 |
-1.41 |
0.24 |
-0.66 |
7.34 |
5.00 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.61 |
0.67 |
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 |
|
-10 |
-7.61 |
-5.60 |
-4.86 |
-2.34 |
-0.75 |
-2.07 |
-0.85 |
0.01 |
-9.60 |
-4.20 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.74 |
-0.14 |
-0.37 |
-0.57 |
-1.55 |
-2.17 |
-5.55 |
-3.88 |
-3.34 |
-5.01 |
-1.28 |
| Debt-free Net Working Capital (DFNWC) |
|
9.69 |
7.47 |
5.23 |
4.29 |
0.79 |
-1.42 |
-3.48 |
-2.16 |
-2.74 |
5.26 |
2.92 |
| Net Working Capital (NWC) |
|
9.69 |
7.47 |
5.23 |
4.29 |
0.79 |
-1.42 |
-3.48 |
-3.03 |
-3.35 |
4.59 |
2.92 |
| Net Nonoperating Expense (NNE) |
|
0.81 |
0.67 |
0.67 |
0.30 |
1.11 |
0.71 |
1.02 |
0.96 |
2.22 |
1.08 |
0.67 |
| Net Nonoperating Obligations (NNO) |
|
-10 |
-7.61 |
-5.60 |
-4.86 |
-2.34 |
-0.75 |
-2.07 |
-0.85 |
0.01 |
-9.60 |
-4.20 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.08 |
0.07 |
0.09 |
0.02 |
| 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 |
|
($0.95) |
($0.78) |
$0.00 |
$0.00 |
($6.90) |
$0.00 |
$0.00 |
$0.00 |
($1.96) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.23M |
3.23M |
537.95K |
537.95K |
546.84K |
182.28K |
440.52K |
2.02M |
2.12M |
2.33M |
4.60M |
| Adjusted Diluted Earnings per Share |
|
($0.95) |
($0.78) |
$0.00 |
($2.10) |
($6.90) |
($12.96) |
($16.83) |
($3.97) |
($1.96) |
($4.00) |
($0.89) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.96M |
3.23M |
537.95K |
538K |
89.50K |
182.28K |
191.33K |
787K |
1.03M |
739K |
2.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.95) |
($0.78) |
$0.00 |
$0.00 |
($6.90) |
$0.00 |
$0.00 |
$0.00 |
($1.96) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.23M |
3.20M |
537.95K |
537.95K |
546.84K |
182.28K |
440.52K |
2.02M |
2.12M |
2.33M |
4.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.27 |
-1.81 |
-1.76 |
-0.84 |
-2.67 |
-1.67 |
-2.21 |
-2.16 |
-1.95 |
-1.88 |
-1.75 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-43.75 |
-27.15 |
0.00 |
-28.35 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-30.63 |
-19.48 |
0.00 |
-18.82 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-43.75 |
-27.15 |
0.00 |
-28.35 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-30.63 |
-19.48 |
0.00 |
-18.82 |
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% |