| DEI Shares Outstanding |
|
93,101,628.00 |
214,934,518.00 |
8,931,765,830.00 |
42,523,847.00 |
4,187,161,650.00 |
4,187,161,650.00 |
21,012,250,143.00 |
33,930,812.00 |
3,406,723.00 |
1,324,804.00 |
3,479,149.00 |
| DEI Adjusted Shares Outstanding |
|
4,655.00 |
10,747.00 |
446,588.00 |
2,126.00 |
209,358.00 |
209,358.00 |
1,050,613.00 |
1,697.00 |
34,067.00 |
1,324,804.00 |
3,479,149.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-9,838.41 |
-3,615.04 |
-41.56 |
-7,543.03 |
-47.07 |
7.73 |
-5.71 |
-11,640.96 |
-501.07 |
-6.92 |
-2.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.52% |
-73.27% |
-63.25% |
34.29% |
-100.00% |
0.00% |
812.41% |
101.19% |
-62.52% |
-90.86% |
83.26% |
| EBITDA Growth |
|
144.84% |
-280.61% |
71.45% |
48.68% |
229.98% |
71.26% |
-146.68% |
-326.72% |
9.67% |
36.71% |
8.34% |
| EBIT Growth |
|
47.91% |
-68.75% |
62.21% |
25.74% |
88.43% |
610.23% |
-195.84% |
-246.57% |
12.49% |
43.19% |
8.06% |
| NOPAT Growth |
|
18.05% |
11.24% |
42.55% |
53.56% |
71.89% |
-89.85% |
-150.68% |
-94.03% |
8.28% |
45.43% |
7.76% |
| Net Income Growth |
|
-5.64% |
15.17% |
52.23% |
13.60% |
38.55% |
116.41% |
-470.96% |
-229.24% |
13.59% |
46.51% |
14.21% |
| EPS Growth |
|
82.27% |
51.40% |
-653.59% |
78.10% |
0.00% |
0.00% |
-581.25% |
-229.24% |
13.59% |
99.70% |
70.23% |
| Operating Cash Flow Growth |
|
21.30% |
23.74% |
25.26% |
68.12% |
32.38% |
-6.24% |
-225.99% |
-11.72% |
9.23% |
11.67% |
18.04% |
| Free Cash Flow Firm Growth |
|
-429.04% |
100.54% |
-6,331.34% |
143.50% |
-77.87% |
-591.05% |
-153.70% |
35.01% |
9.76% |
19.87% |
30.29% |
| Invested Capital Growth |
|
160.43% |
-185.47% |
61.03% |
-351.92% |
-19.17% |
26.91% |
94.01% |
-52.95% |
-46.82% |
142.91% |
43.34% |
| Revenue Q/Q Growth |
|
0.56% |
-54.14% |
-26.77% |
42.11% |
-100.00% |
111.65% |
7.07% |
-3.00% |
16.14% |
-6.22% |
25.58% |
| EBITDA Q/Q Growth |
|
558.10% |
-47.49% |
-72.58% |
-101.80% |
2.11% |
2,926.98% |
-279.97% |
-11.16% |
-4.56% |
32.20% |
-10.18% |
| EBIT Q/Q Growth |
|
24.04% |
-0.36% |
-12.22% |
-33.91% |
36.25% |
314.23% |
-2,646.47% |
-9.67% |
-1.51% |
30.50% |
-9.34% |
| NOPAT Q/Q Growth |
|
7.16% |
8.94% |
11.23% |
13.20% |
55.18% |
-1,211.46% |
-22.12% |
-11.43% |
-6.63% |
29.91% |
-8.64% |
| Net Income Q/Q Growth |
|
2.88% |
11.78% |
-2.99% |
-19.54% |
5.83% |
120.93% |
-507.86% |
-9.09% |
-2.38% |
28.88% |
-8.53% |
| EPS Q/Q Growth |
|
97.53% |
22.59% |
-392.19% |
72.18% |
0.00% |
0.00% |
-492.31% |
-9.09% |
-2.38% |
0.38% |
-34.93% |
| Operating Cash Flow Q/Q Growth |
|
12.17% |
7.11% |
10.11% |
18.56% |
23.24% |
-77.62% |
-23.12% |
5.37% |
3.77% |
7.48% |
-4.23% |
| Free Cash Flow Firm Q/Q Growth |
|
-357.61% |
103.19% |
7.99% |
1,773.99% |
-82.53% |
-41.94% |
-0.30% |
-5.72% |
-61.09% |
35.05% |
2.89% |
| Invested Capital Q/Q Growth |
|
82.83% |
-27.41% |
-128.82% |
-102.22% |
6.43% |
7.23% |
-15.18% |
-160.86% |
60.77% |
653.40% |
0.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
-338.32% |
-17.79% |
0.00% |
-162.09% |
-213.01% |
-64.50% |
-312.94% |
-254.18% |
-155.73% |
| EBITDA Margin |
|
177.84% |
-1,201.63% |
-933.52% |
-356.74% |
0.00% |
10,281.28% |
-526.05% |
-1,115.74% |
-2,689.13% |
-18,618.67% |
-9,312.55% |
| Operating Margin |
|
-424.45% |
-1,409.48% |
-2,203.13% |
-761.83% |
0.00% |
-3,684.79% |
-1,446.28% |
-1,394.81% |
-3,413.63% |
-20,378.46% |
-10,256.71% |
| EBIT Margin |
|
-280.55% |
-1,771.12% |
-1,821.24% |
-1,007.04% |
0.00% |
7,693.66% |
-808.13% |
-1,392.10% |
-3,250.46% |
-20,198.82% |
-10,133.64% |
| Profit (Net Income) Margin |
|
-700.59% |
-2,223.40% |
-2,890.18% |
-1,859.49% |
0.00% |
2,428.12% |
-987.19% |
-1,615.55% |
-3,724.94% |
-21,794.27% |
-10,202.49% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.14% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
249.72% |
125.54% |
158.69% |
184.65% |
981.08% |
31.56% |
122.16% |
115.89% |
114.60% |
107.90% |
100.68% |
| 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% |
-2,518.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-635.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-2,856.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-542.46% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3,199.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
402.41% |
| Return on Equity (ROE) |
|
-15.05% |
680.85% |
140.70% |
91.56% |
41.28% |
-7.14% |
52.12% |
-2,255.19% |
-1,116.07% |
-985.29% |
-233.20% |
| Cash Return on Invested Capital (CROIC) |
|
-471.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,171.48% |
-671.22% |
| Operating Return on Assets (OROA) |
|
-49.12% |
-203.84% |
-120.60% |
-123.42% |
0.00% |
78.82% |
-48.58% |
-107.99% |
-119.28% |
-125.87% |
-115.44% |
| Return on Assets (ROA) |
|
-122.67% |
-255.89% |
-191.38% |
-227.89% |
0.00% |
24.87% |
-59.35% |
-125.33% |
-136.69% |
-135.82% |
-116.23% |
| Return on Common Equity (ROCE) |
|
-15.05% |
680.86% |
155.68% |
98.91% |
41.28% |
-7.14% |
52.12% |
-2,255.17% |
-1,116.07% |
-985.29% |
-233.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,776.01% |
277.68% |
122.09% |
70.85% |
39.25% |
-8.01% |
211.74% |
-430.80% |
1,118.16% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-17 |
-9.90 |
-4.60 |
-1.29 |
-2.45 |
-6.15 |
-12 |
-11 |
-5.98 |
-5.51 |
| NOPAT Margin |
|
-297.12% |
-986.63% |
-1,542.19% |
-533.28% |
0.00% |
-3,684.79% |
-1,012.40% |
-976.37% |
-2,389.54% |
-14,264.92% |
-7,179.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.58% |
338.16% |
113.97% |
129.19% |
102.80% |
-50.76% |
-3.08% |
-431.45% |
-209.16% |
-225.17% |
-93.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
934.59% |
-176.81% |
-165.14% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
438.32% |
117.79% |
0.00% |
262.09% |
313.01% |
164.50% |
412.94% |
354.18% |
255.73% |
| SG&A Expenses to Revenue |
|
189.12% |
589.74% |
871.72% |
376.25% |
0.00% |
1,545.82% |
542.62% |
387.36% |
1,170.63% |
10,756.78% |
5,337.82% |
| R&D to Revenue |
|
102.67% |
379.27% |
750.65% |
324.05% |
0.00% |
1,749.20% |
681.22% |
488.71% |
703.16% |
5,492.44% |
3,182.36% |
| Operating Expenses to Revenue |
|
524.45% |
1,509.48% |
1,864.82% |
744.05% |
0.00% |
3,522.69% |
1,233.27% |
1,330.31% |
3,100.69% |
20,124.28% |
10,100.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-18 |
-31 |
-12 |
-8.68 |
-1.00 |
5.12 |
-4.91 |
-17 |
-15 |
-8.46 |
-7.78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-21 |
-5.99 |
-3.08 |
4.00 |
6.85 |
-3.20 |
-14 |
-12 |
-7.80 |
-7.15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.06 |
0.00 |
1.28 |
4.28 |
| Price to Tangible Book Value (P/TBV) |
|
13.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.28 |
0.00 |
1.29 |
4.30 |
| Price to Revenue (P/Rev) |
|
2.07 |
7.38 |
834.51 |
1.63 |
0.00 |
6.29 |
3.46 |
45.23 |
6.47 |
103.41 |
186.25 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
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% |
386.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.54 |
11.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.98 |
10.78 |
853.30 |
11.43 |
0.00 |
123.96 |
6.90 |
40.10 |
4.80 |
26.24 |
148.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.68 |
0.00 |
0.00 |
0.00 |
2.16 |
1.21 |
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 |
1.61 |
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 |
79.19 |
0.00 |
1.53 |
6.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.45 |
-0.43 |
-0.75 |
-0.37 |
-0.33 |
-0.40 |
-2.85 |
1.15 |
-0.23 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
2.11 |
-0.38 |
-0.41 |
-0.22 |
0.00 |
-0.39 |
-2.85 |
1.15 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.01 |
-1.12 |
-0.58 |
-0.51 |
-0.35 |
-0.35 |
-0.43 |
-2.07 |
-1.91 |
-1.51 |
-0.74 |
| Leverage Ratio |
|
0.12 |
-2.66 |
-0.74 |
-0.40 |
-0.25 |
-0.29 |
-0.88 |
17.99 |
8.16 |
7.25 |
2.01 |
| Compound Leverage Factor |
|
0.31 |
-3.34 |
-1.17 |
-0.74 |
-2.45 |
-0.09 |
-1.07 |
20.85 |
9.36 |
7.83 |
2.02 |
| Debt to Total Capital |
|
71.03% |
-76.58% |
-306.46% |
-59.80% |
-48.54% |
-65.70% |
154.04% |
53.46% |
-30.29% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
9.88% |
-9.92% |
-138.58% |
-24.30% |
-48.54% |
-1.59% |
0.00% |
0.00% |
-30.29% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
61.15% |
-66.66% |
-167.88% |
-35.50% |
0.00% |
-64.12% |
154.04% |
53.46% |
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% |
-92.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
28.97% |
176.58% |
498.62% |
159.80% |
148.54% |
165.70% |
-54.04% |
46.54% |
130.29% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.54 |
-0.29 |
-1.56 |
-2.75 |
2.05 |
1.17 |
-2.53 |
-0.39 |
-0.03 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.52 |
-0.28 |
-1.54 |
-2.75 |
2.05 |
1.14 |
-0.65 |
0.46 |
0.06 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.47 |
-0.25 |
-0.85 |
-1.63 |
0.00 |
1.14 |
-2.53 |
-0.39 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.33 |
-0.35 |
-0.94 |
-1.84 |
-6.35 |
-3.26 |
-1.31 |
-0.44 |
-0.03 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.31 |
-0.34 |
-0.93 |
-1.84 |
-6.35 |
-3.19 |
-0.34 |
0.53 |
0.07 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.28 |
-0.31 |
-0.52 |
-1.09 |
0.00 |
-3.18 |
-1.31 |
-0.44 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-28.28 |
-56.05 |
-63.42 |
-101.87 |
-112.22 |
-79.16 |
-47.39 |
-33.65 |
-115.55 |
-99.28 |
-111.38 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
-10.65% |
-8.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.79 |
0.23 |
0.11 |
0.04 |
0.02 |
0.09 |
2.25 |
2.50 |
0.27 |
1.63 |
1.53 |
| Quick Ratio |
|
0.23 |
0.04 |
0.01 |
0.01 |
0.00 |
0.02 |
1.97 |
2.31 |
0.18 |
1.39 |
1.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-44 |
0.24 |
-15 |
6.45 |
1.43 |
-7.00 |
-18 |
-12 |
-10 |
-8.35 |
-5.82 |
| Operating Cash Flow to CapEx |
|
-75,707.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,354.93% |
-6,203.80% |
-247.21% |
-2,000,847.74% |
-21,564.79% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.62 |
0.03 |
-2.16 |
0.88 |
0.16 |
-2.00 |
-16.33 |
-4.27 |
-4.79 |
-12.54 |
-111.95 |
| Operating Cash Flow to Interest Expense |
|
-0.80 |
-2.13 |
-1.84 |
-0.55 |
-0.31 |
-0.82 |
-8.64 |
-3.88 |
-4.39 |
-12.65 |
-132.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.81 |
-2.13 |
-1.81 |
-0.54 |
-0.21 |
-0.75 |
-8.90 |
-3.95 |
-6.16 |
-12.65 |
-133.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.18 |
0.12 |
0.07 |
0.12 |
0.00 |
0.01 |
0.06 |
0.08 |
0.04 |
0.01 |
0.01 |
| Accounts Receivable Turnover |
|
2.74 |
1.37 |
2.31 |
10.04 |
0.00 |
0.00 |
22.19 |
47.93 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
1.56 |
1.20 |
0.00 |
0.33 |
3.38 |
3.33 |
3.56 |
0.33 |
0.39 |
| Fixed Asset Turnover |
|
0.55 |
0.24 |
0.12 |
0.19 |
0.00 |
0.03 |
4.07 |
2.94 |
0.57 |
0.07 |
0.36 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.81 |
0.46 |
0.00 |
0.12 |
2.44 |
3.14 |
3.22 |
0.29 |
0.47 |
| Days Sales Outstanding (DSO) |
|
133.31 |
265.50 |
157.97 |
36.36 |
0.00 |
0.00 |
16.45 |
7.61 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
233.91 |
305.18 |
0.00 |
1,116.74 |
108.08 |
109.55 |
102.50 |
1,107.72 |
926.50 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
448.71 |
789.20 |
0.00 |
3,132.10 |
149.65 |
116.35 |
113.26 |
1,265.25 |
784.67 |
| Cash Conversion Cycle (CCC) |
|
133.31 |
265.50 |
-56.83 |
-447.66 |
0.00 |
-2,015.36 |
-25.12 |
0.82 |
-10.76 |
-157.53 |
141.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9.42 |
-8.05 |
-3.14 |
-14 |
-17 |
-12 |
-0.74 |
-1.13 |
-1.66 |
0.71 |
1.02 |
| Invested Capital Turnover |
|
-2.12 |
2.55 |
-0.11 |
-0.10 |
0.00 |
0.00 |
-0.09 |
-1.31 |
-0.33 |
-0.09 |
0.09 |
| Increase / (Decrease) in Invested Capital |
|
25 |
-17 |
4.92 |
-11 |
-2.72 |
4.55 |
12 |
-0.39 |
-0.53 |
2.37 |
0.31 |
| Enterprise Value (EV) |
|
19 |
19 |
548 |
9.86 |
8.62 |
8.26 |
4.20 |
49 |
2.20 |
1.10 |
11 |
| Market Capitalization |
|
13 |
13 |
536 |
1.40 |
0.42 |
0.42 |
2.10 |
55 |
2.96 |
4.33 |
14 |
| Book Value per Share |
|
$0.03 |
($0.07) |
$0.00 |
($0.53) |
($0.01) |
$0.00 |
$0.00 |
$0.14 |
($0.45) |
$2.55 |
$0.96 |
| Tangible Book Value per Share |
|
$0.01 |
($0.07) |
$0.00 |
($0.55) |
($0.01) |
$0.00 |
$0.00 |
$0.13 |
($0.46) |
$2.53 |
$0.96 |
| Total Capital |
|
8.90 |
-7.92 |
-3.05 |
-14 |
-17 |
-12 |
5.24 |
9.85 |
-1.17 |
3.38 |
3.34 |
| Total Debt |
|
6.32 |
6.07 |
9.34 |
8.47 |
8.20 |
8.01 |
8.08 |
5.27 |
0.35 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
5.44 |
5.28 |
5.12 |
5.03 |
0.00 |
7.81 |
8.08 |
5.27 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
6.00 |
5.94 |
9.25 |
8.45 |
8.20 |
7.84 |
2.09 |
-6.28 |
-0.76 |
-3.23 |
-2.93 |
| Capital Expenditures (CapEx) |
|
0.03 |
-0.03 |
-0.14 |
-0.01 |
-0.84 |
-0.25 |
0.28 |
0.17 |
3.86 |
0.00 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.59 |
-13 |
-9.23 |
-19 |
-22 |
-8.35 |
-2.16 |
-4.01 |
-4.92 |
-1.74 |
-1.61 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.26 |
-13 |
-9.14 |
-19 |
-22 |
-8.18 |
3.80 |
7.47 |
-3.87 |
1.43 |
1.18 |
| Net Working Capital (NWC) |
|
-2.14 |
-14 |
-13 |
-23 |
-30 |
-8.37 |
3.80 |
7.47 |
-4.23 |
1.43 |
1.18 |
| Net Nonoperating Expense (NNE) |
|
26 |
22 |
8.66 |
11 |
8.56 |
-4.07 |
-0.15 |
7.82 |
6.12 |
3.15 |
2.32 |
| Net Nonoperating Obligations (NNO) |
|
6.84 |
5.94 |
9.25 |
8.45 |
8.20 |
7.84 |
2.09 |
-5.72 |
-0.13 |
-2.67 |
-2.32 |
| Total Depreciation and Amortization (D&A) |
|
30 |
9.95 |
5.70 |
5.61 |
5.00 |
1.72 |
1.71 |
3.38 |
2.57 |
0.66 |
0.63 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-24.27% |
-755.94% |
-1,437.85% |
-2,256.94% |
0.00% |
-12,530.49% |
-355.71% |
-328.14% |
-1,073.49% |
-4,148.26% |
-2,093.95% |
| Debt-free Net Working Capital to Revenue |
|
-19.28% |
-748.45% |
-1,423.90% |
-2,254.84% |
0.00% |
-12,278.70% |
625.19% |
610.94% |
-844.63% |
3,420.41% |
1,535.57% |
| Net Working Capital to Revenue |
|
-32.73% |
-793.42% |
-2,081.82% |
-2,653.91% |
0.00% |
-12,568.74% |
625.19% |
610.94% |
-922.09% |
3,420.41% |
1,535.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($17,200.00) |
($8,400.00) |
$60.00 |
($13,800.00) |
($60.00) |
$0.00 |
($30,800.00) |
($13,200.00) |
($3,419.00) |
($10.38) |
($3.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
10.82K |
128.10K |
636.90K |
1.16K |
76.88K |
342.76K |
195.00 |
1.49K |
10.25K |
882.55K |
2.56M |
| Adjusted Diluted Earnings per Share |
|
($17,200.00) |
($8,400.00) |
$60.00 |
($13,800.00) |
($60.00) |
$0.00 |
($30,800.00) |
($13,200.00) |
($3,419.00) |
($10.38) |
($3.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
10.82K |
128.10K |
636.90K |
1.16K |
76.88K |
342.76K |
195.00 |
1.49K |
10.25K |
882.55K |
2.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
($17,200.00) |
($8,400.00) |
$60.00 |
($13,800.00) |
($60.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.67K |
4.65K |
294.17K |
1.16K |
76.88K |
342.76K |
195.00 |
1.85K |
37.94K |
1.71M |
9.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-17 |
-9.90 |
-4.60 |
-1.29 |
-1.72 |
-6.15 |
-12 |
-8.65 |
-5.61 |
-5.51 |
| Normalized NOPAT Margin |
|
-296.98% |
-986.63% |
-1,542.19% |
-533.28% |
0.00% |
-2,579.35% |
-1,012.40% |
-976.37% |
-1,887.95% |
-13,388.56% |
-7,179.69% |
| Pre Tax Income Margin |
|
-700.59% |
-2,223.40% |
-2,890.18% |
-1,859.49% |
0.00% |
2,428.12% |
-987.19% |
-1,613.31% |
-3,724.89% |
-21,794.27% |
-10,202.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.67 |
-3.92 |
-1.70 |
-1.18 |
-0.11 |
1.46 |
-4.51 |
-6.29 |
-6.85 |
-12.71 |
-149.63 |
| NOPAT to Interest Expense |
|
-0.71 |
-2.18 |
-1.44 |
-0.63 |
-0.15 |
-0.70 |
-5.65 |
-4.41 |
-5.04 |
-8.98 |
-106.01 |
| EBIT Less CapEx to Interest Expense |
|
-0.67 |
-3.91 |
-1.68 |
-1.18 |
-0.02 |
1.53 |
-4.77 |
-6.36 |
-8.63 |
-12.71 |
-150.25 |
| NOPAT Less CapEx to Interest Expense |
|
-0.71 |
-2.18 |
-1.42 |
-0.62 |
-0.05 |
-0.63 |
-5.91 |
-4.48 |
-6.81 |
-8.98 |
-106.63 |
| 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% |
-39.43% |
0.00% |