| DEI Shares Outstanding |
|
28,631,144.00 |
28,860,635.00 |
30,595,866.00 |
45,648,266.00 |
54,150,553.00 |
77,714,302.00 |
88,417,386.00 |
94,878,670.00 |
101,922,250.00 |
- |
7,210,235.00 |
| DEI Adjusted Shares Outstanding |
|
1,145,246.00 |
1,154,425.00 |
1,223,835.00 |
1,825,931.00 |
2,166,022.00 |
3,108,572.00 |
3,536,695.00 |
3,795,147.00 |
4,076,890.00 |
- |
7,210,235.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-49.96 |
-68.47 |
-97.64 |
-126.35 |
-134.34 |
-98.64 |
-96.17 |
-60.16 |
-67.73 |
- |
4.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
212.55% |
-86.51% |
1,404.02% |
-6.33% |
| EBITDA Growth |
|
-95.34% |
-41.62% |
-54.87% |
-94.28% |
-24.61% |
-4.28% |
-10.60% |
31.82% |
-20.66% |
71.14% |
148.92% |
| EBIT Growth |
|
-104.17% |
-38.11% |
-51.20% |
-93.08% |
-26.10% |
-5.38% |
-10.92% |
32.08% |
-19.60% |
69.99% |
143.21% |
| NOPAT Growth |
|
-107.59% |
-39.00% |
-49.59% |
-95.10% |
-24.70% |
-4.52% |
-10.16% |
17.61% |
1.61% |
69.77% |
161.34% |
| Net Income Growth |
|
-104.32% |
-38.15% |
-51.16% |
-93.07% |
-26.13% |
-5.38% |
-10.93% |
32.88% |
-20.95% |
69.07% |
138.28% |
| EPS Growth |
|
60.14% |
-22.77% |
-45.45% |
-31.75% |
-7.59% |
26.81% |
12.53% |
38.29% |
-20.95% |
82.50% |
122.52% |
| Operating Cash Flow Growth |
|
-112.71% |
-61.55% |
-45.78% |
-105.45% |
-31.07% |
23.29% |
-22.00% |
-22.63% |
28.64% |
64.39% |
25.87% |
| Free Cash Flow Firm Growth |
|
-78.54% |
-66.26% |
-63.81% |
-85.69% |
-14.17% |
30.12% |
-26.54% |
7.29% |
7.72% |
56.08% |
17.92% |
| Invested Capital Growth |
|
-497.00% |
61.62% |
640.84% |
150.84% |
8.43% |
-222.35% |
-137.96% |
-26.93% |
-29.90% |
7.40% |
66.42% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
59.01% |
-10.33% |
88.75% |
28.38% |
-20.51% |
| EBITDA Q/Q Growth |
|
-18.69% |
1.53% |
-16.44% |
-23.93% |
0.83% |
0.41% |
-3.41% |
6.66% |
6.12% |
36.69% |
30.47% |
| EBIT Q/Q Growth |
|
-21.06% |
3.67% |
-16.69% |
-24.05% |
0.54% |
0.15% |
-3.45% |
7.12% |
5.36% |
36.51% |
37.02% |
| NOPAT Q/Q Growth |
|
-23.64% |
3.58% |
-16.32% |
-24.08% |
0.71% |
-0.65% |
-3.56% |
5.99% |
5.34% |
36.40% |
36.70% |
| Net Income Q/Q Growth |
|
-23.06% |
3.67% |
-16.68% |
-24.03% |
0.52% |
-0.93% |
-3.67% |
7.60% |
4.87% |
35.86% |
39.69% |
| EPS Q/Q Growth |
|
-136.96% |
4.84% |
-15.27% |
-13.33% |
7.50% |
9.39% |
-3.42% |
7.05% |
4.87% |
36.04% |
48.55% |
| Operating Cash Flow Q/Q Growth |
|
-20.84% |
-19.45% |
-4.51% |
-22.05% |
-0.54% |
23.19% |
-15.84% |
-9.12% |
3.25% |
27.40% |
26.93% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-17.42% |
-15.38% |
-10.14% |
-1.33% |
29.02% |
-18.50% |
2.74% |
-21.54% |
20.34% |
29.77% |
| Invested Capital Q/Q Growth |
|
-978.53% |
73.71% |
166.62% |
-21.78% |
-10.89% |
-245.03% |
-93.77% |
-46.07% |
1.49% |
11.37% |
6.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,617.41% |
-352.82% |
-3,156.78% |
-60.57% |
31.63% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,673.85% |
-441.25% |
-3,219.48% |
-64.71% |
29.69% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,672.05% |
-363.32% |
-3,222.35% |
-64.30% |
29.67% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,672.28% |
-359.12% |
-3,220.88% |
-66.23% |
27.07% |
| Tax Burden Percent |
|
99.98% |
100.01% |
99.99% |
99.98% |
100.00% |
100.00% |
100.01% |
100.01% |
100.01% |
99.99% |
99.91% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.84% |
99.95% |
103.02% |
91.32% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
| 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) |
|
-27.36% |
-27.79% |
-55.37% |
-89.29% |
-92.43% |
-81.43% |
-91.69% |
-112.39% |
-2,014.86% |
86.92% |
-48.15% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-853.52% |
-903.49% |
-692.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-64.40% |
-54.70% |
-101.95% |
-60.39% |
55.40% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-64.41% |
-54.07% |
-101.91% |
-62.20% |
50.55% |
| Return on Common Equity (ROCE) |
|
-27.36% |
-27.79% |
-55.37% |
-89.29% |
-92.43% |
-81.43% |
-91.69% |
-112.39% |
-2,014.86% |
86.92% |
-48.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-18.16% |
-31.15% |
-67.18% |
-68.08% |
-100.07% |
-66.32% |
-121.65% |
-180.28% |
278.27% |
87.79% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-41 |
-57 |
-85 |
-166 |
-207 |
-216 |
-238 |
-196 |
-193 |
-58 |
36 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,171.70% |
-308.87% |
-2,253.64% |
-45.30% |
29.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7.68% |
-7.69% |
-16.31% |
-27.19% |
-29.52% |
-23.75% |
-23.35% |
-10.40% |
-56.25% |
-57.13% |
-12.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
194.70% |
60.04% |
-93.06% |
| 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% |
387.42% |
112.55% |
593.82% |
30.93% |
21.74% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,386.44% |
428.69% |
2,622.01% |
117.48% |
31.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,773.85% |
541.25% |
3,319.48% |
164.71% |
70.31% |
| Earnings before Interest and Taxes (EBIT) |
|
-57 |
-79 |
-120 |
-231 |
-291 |
-307 |
-340 |
-231 |
-276 |
-83 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-54 |
-76 |
-118 |
-229 |
-285 |
-297 |
-329 |
-224 |
-271 |
-78 |
38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.40 |
1.62 |
3.11 |
4.68 |
3.07 |
3.30 |
4.98 |
2.46 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.40 |
1.62 |
3.11 |
4.68 |
3.07 |
3.30 |
4.98 |
2.46 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
68.51 |
4.90 |
6.10 |
0.59 |
1.08 |
| 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 |
3.99 |
| 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% |
25.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
33.48 |
43.95 |
20.10 |
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 |
50.26 |
1.07 |
0.05 |
0.26 |
1.01 |
| 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 |
3.19 |
| 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 |
3.40 |
| 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 |
3.40 |
| 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 |
|
-1.02 |
-1.01 |
-0.98 |
-0.92 |
-0.90 |
-1.01 |
-1.18 |
-1.51 |
-10.76 |
0.48 |
0.38 |
| Leverage Ratio |
|
1.03 |
1.04 |
1.12 |
1.18 |
1.17 |
1.24 |
1.42 |
2.08 |
19.77 |
-1.40 |
-0.95 |
| Compound Leverage Factor |
|
1.03 |
1.04 |
1.12 |
1.18 |
1.17 |
1.24 |
1.42 |
2.05 |
19.76 |
-1.44 |
-0.87 |
| 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 |
|
0.00% |
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% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
|
46.10 |
23.37 |
5.40 |
14.99 |
4.95 |
3.78 |
-1.58 |
-6.72 |
-22.29 |
-28.23 |
-126.90 |
| 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 |
|
33.43 |
26.93 |
6.23 |
8.04 |
7.43 |
6.31 |
3.64 |
3.74 |
0.72 |
0.48 |
0.82 |
| Quick Ratio |
|
33.01 |
26.43 |
6.01 |
7.74 |
7.05 |
6.05 |
3.52 |
3.59 |
0.60 |
0.33 |
0.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-36 |
-60 |
-99 |
-183 |
-209 |
-146 |
-185 |
-172 |
-158 |
-70 |
-57 |
| Operating Cash Flow to CapEx |
|
-12,812.41% |
-1,987.58% |
-432.49% |
-500.41% |
-4,228.75% |
-4,005.30% |
-2,084.33% |
-6,449.56% |
-16,108.26% |
-27,933.74% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-460.27 |
-29.98 |
-15.08 |
-15.06 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-725.01 |
-36.51 |
-14.89 |
-13.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-736.25 |
-36.74 |
-14.94 |
-13.18 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.15 |
0.03 |
0.94 |
1.87 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.19 |
3.09 |
0.23 |
7.25 |
88.32 |
| 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 |
0.39 |
2.12 |
1.69 |
50.07 |
176.70 |
| 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 |
20.06 |
118.29 |
1,582.30 |
50.37 |
4.13 |
| 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 |
20.06 |
118.29 |
1,582.30 |
50.37 |
4.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-5.58 |
-2.14 |
12 |
29 |
31 |
-39 |
-92 |
-116 |
-151 |
-140 |
-47 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.31 |
-0.61 |
-0.06 |
-0.89 |
-1.29 |
| Increase / (Decrease) in Invested Capital |
|
-4.64 |
3.44 |
14 |
17 |
2.45 |
-70 |
-53 |
-25 |
-35 |
11 |
93 |
| Enterprise Value (EV) |
|
435 |
154 |
387 |
1,276 |
633 |
1,025 |
1,022 |
68 |
0.39 |
34 |
122 |
| Market Capitalization |
|
756 |
410 |
554 |
1,586 |
892 |
1,526 |
1,393 |
311 |
52 |
77 |
130 |
| Book Value per Share |
|
$11.01 |
$8.79 |
$5.81 |
$7.42 |
$5.37 |
$5.95 |
$3.16 |
$1.33 |
($0.97) |
($16.89) |
($5.34) |
| Tangible Book Value per Share |
|
$11.01 |
$8.79 |
$5.81 |
$7.42 |
$5.37 |
$5.95 |
$3.16 |
$1.33 |
($0.97) |
($16.89) |
($5.34) |
| Total Capital |
|
315 |
254 |
178 |
339 |
291 |
462 |
280 |
127 |
-99 |
-97 |
-39 |
| 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 |
|
-321 |
-256 |
-166 |
-310 |
-259 |
-501 |
-371 |
-243 |
-52 |
-43 |
-8.48 |
| Capital Expenditures (CapEx) |
|
0.29 |
3.02 |
20 |
36 |
5.57 |
4.51 |
11 |
4.19 |
1.20 |
0.25 |
-0.95 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.79 |
-5.00 |
-22 |
-28 |
-23 |
-60 |
-92 |
-27 |
-92 |
-112 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
315 |
251 |
145 |
282 |
236 |
440 |
279 |
216 |
-40 |
-70 |
-2.71 |
| Net Working Capital (NWC) |
|
315 |
251 |
145 |
282 |
236 |
440 |
279 |
216 |
-40 |
-70 |
-2.71 |
| Net Nonoperating Expense (NNE) |
|
16 |
22 |
34 |
65 |
84 |
90 |
102 |
32 |
83 |
27 |
3.14 |
| Net Nonoperating Obligations (NNO) |
|
-321 |
-256 |
-166 |
-310 |
-259 |
-501 |
-371 |
-243 |
-52 |
-43 |
-8.48 |
| Total Depreciation and Amortization (D&A) |
|
3.51 |
2.97 |
1.69 |
1.85 |
5.74 |
9.16 |
11 |
6.68 |
5.62 |
4.81 |
2.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-454.41% |
-42.16% |
-1,075.80% |
-87.11% |
-9.27% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,370.87% |
340.02% |
-470.75% |
-54.04% |
-2.24% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,370.87% |
340.02% |
-470.75% |
-54.04% |
-2.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($56.00) |
($68.75) |
($100.00) |
($131.75) |
($141.75) |
($103.75) |
($90.75) |
($56.00) |
($65.25) |
($11.41) |
$2.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.15M |
1.16M |
1.55M |
1.85M |
2.34M |
3.34M |
3.72M |
4.08M |
4.24M |
7.49M |
12.54M |
| Adjusted Diluted Earnings per Share |
|
($56.00) |
($68.75) |
($100.00) |
($131.75) |
($141.75) |
($103.75) |
($90.75) |
($56.00) |
($65.25) |
($11.41) |
$2.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.15M |
1.16M |
1.55M |
1.85M |
2.34M |
3.34M |
3.72M |
4.08M |
4.24M |
7.49M |
12.72M |
| Adjusted Basic & Diluted Earnings per Share |
|
($56.00) |
($68.75) |
($100.00) |
($131.75) |
($141.75) |
($103.75) |
($90.75) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.02M |
1.15M |
1.19M |
1.75M |
2.05M |
2.96M |
3.75M |
3.84M |
4.77M |
5.86M |
8.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-41 |
-57 |
-85 |
-166 |
-207 |
-216 |
-238 |
-196 |
-193 |
-58 |
36 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,171.70% |
-308.87% |
-2,253.64% |
-45.30% |
29.67% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,672.05% |
-359.10% |
-3,220.70% |
-66.24% |
27.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-619.24 |
-52.27 |
-17.97 |
9.45 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-526.43 |
-36.56 |
-12.66 |
9.45 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-630.48 |
-52.50 |
-18.02 |
9.70 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-537.67 |
-36.78 |
-12.71 |
9.70 |
| 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% |