| DEI Shares Outstanding |
|
23,648,404.00 |
23,718,529.00 |
29,758,347.00 |
30,023,543.00 |
3,890,185.00 |
10,124,027.00 |
27,790,677.00 |
29,009,382.00 |
58,560,061.00 |
- |
97,986,634.00 |
| DEI Adjusted Shares Outstanding |
|
23,648,404.00 |
23,718,529.00 |
29,758,347.00 |
30,023,543.00 |
3,890,185.00 |
10,124,027.00 |
27,790,677.00 |
29,009,382.00 |
58,560,061.00 |
- |
97,986,634.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.03 |
-2.44 |
-1.62 |
-1.15 |
-6.03 |
-1.60 |
-1.22 |
-1.56 |
-0.86 |
- |
-0.76 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,377.49% |
-100.00% |
0.00% |
-100.00% |
-33.43% |
0.00% |
| EBITDA Growth |
|
-108.44% |
-21.87% |
17.76% |
26.69% |
35.66% |
32.16% |
-117.75% |
-36.58% |
-15.06% |
-24.81% |
-14.17% |
| EBIT Growth |
|
-103.98% |
-20.64% |
18.54% |
26.79% |
33.43% |
29.37% |
-109.58% |
-36.42% |
-8.60% |
-23.66% |
-15.78% |
| NOPAT Growth |
|
-102.16% |
-21.68% |
18.63% |
30.39% |
29.99% |
30.76% |
-113.78% |
-36.42% |
-18.35% |
-23.66% |
-14.30% |
| Net Income Growth |
|
-97.01% |
-20.60% |
16.68% |
28.40% |
31.62% |
31.24% |
-108.11% |
-34.23% |
-11.16% |
-27.06% |
-15.78% |
| EPS Growth |
|
89.79% |
19.47% |
16.68% |
28.40% |
56.36% |
74.82% |
0.00% |
9.60% |
41.25% |
8.51% |
6.98% |
| Operating Cash Flow Growth |
|
-61.22% |
-43.66% |
19.86% |
26.68% |
35.57% |
23.54% |
-116.16% |
-26.64% |
20.69% |
-108.06% |
10.32% |
| Free Cash Flow Firm Growth |
|
-87.77% |
-43.79% |
14.88% |
32.01% |
39.93% |
15.48% |
-104.90% |
-48.28% |
30.42% |
-101.31% |
14.88% |
| Invested Capital Growth |
|
-432.75% |
26.10% |
70.01% |
111.81% |
-1,122.96% |
85.16% |
692.68% |
405.76% |
-202.00% |
77.57% |
-692.32% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
51.80% |
22.34% |
-100.00% |
0.00% |
-100.00% |
299.15% |
0.00% |
| EBITDA Q/Q Growth |
|
-30.65% |
0.00% |
0.00% |
8.56% |
2.71% |
4.45% |
-11.97% |
3.53% |
-11.99% |
0.11% |
6.43% |
| EBIT Q/Q Growth |
|
-29.09% |
0.00% |
0.00% |
9.31% |
0.00% |
4.15% |
-12.21% |
1.47% |
-7.43% |
0.20% |
5.76% |
| NOPAT Q/Q Growth |
|
-28.13% |
0.00% |
0.00% |
13.76% |
0.00% |
6.04% |
-12.21% |
1.47% |
-17.07% |
0.20% |
1.30% |
| Net Income Q/Q Growth |
|
-27.87% |
0.00% |
0.00% |
12.99% |
1.46% |
32.00% |
-43.44% |
2.26% |
-16.77% |
-0.33% |
1.34% |
| EPS Q/Q Growth |
|
82.74% |
0.00% |
0.00% |
12.99% |
-12.84% |
0.00% |
-6.63% |
-3.90% |
3.09% |
6.52% |
2.44% |
| Operating Cash Flow Q/Q Growth |
|
-12.31% |
-3.65% |
3.17% |
14.97% |
-0.39% |
-3.27% |
-8.84% |
-5.76% |
-2.13% |
-3.09% |
1.49% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.39% |
0.23% |
-11.84% |
-16.44% |
13.51% |
-4.16% |
1.13% |
| Invested Capital Q/Q Growth |
|
-201.76% |
0.00% |
0.00% |
-83.77% |
-86.12% |
18.97% |
11.98% |
2,358.00% |
-151.63% |
-881.11% |
-14.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
0.00% |
100.00% |
0.00% |
100.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,188.63% |
-142.08% |
0.00% |
-425.34% |
0.00% |
-29,395.32% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,445.02% |
-152.19% |
0.00% |
-446.79% |
0.00% |
-28,899.57% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,445.02% |
-155.24% |
0.00% |
-446.79% |
0.00% |
-28,899.57% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,593.13% |
-155.24% |
0.00% |
-436.53% |
0.00% |
-27,243.83% |
0.00% |
| Tax Burden Percent |
|
100.00% |
99.92% |
102.25% |
100.00% |
102.72% |
100.00% |
99.30% |
97.70% |
100.00% |
94.27% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.05% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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% |
-882.68% |
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% |
-867.83% |
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% |
832.42% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-80.18% |
-65.06% |
-75.89% |
-70.51% |
-86.34% |
-61.82% |
-48.04% |
-50.26% |
-62.31% |
-79.88% |
-108.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-17,964.44% |
0.00% |
0.00% |
-2,076.58% |
-1,016.65% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-51.67% |
-43.33% |
0.00% |
-43.92% |
0.00% |
-62.45% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-53.08% |
-43.33% |
0.00% |
-42.91% |
0.00% |
-58.88% |
0.00% |
| Return on Common Equity (ROCE) |
|
-16.11% |
-65.06% |
-75.89% |
-70.51% |
-86.58% |
-62.20% |
-48.16% |
-50.36% |
-62.45% |
-80.06% |
-108.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-41.70% |
-92.12% |
-75.04% |
-102.57% |
-111.41% |
-51.28% |
-30.90% |
-63.44% |
0.00% |
-91.44% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-41 |
-33 |
-23 |
-16 |
-11 |
-24 |
-32 |
-38 |
-48 |
-54 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3,811.52% |
-106.53% |
0.00% |
-312.76% |
0.00% |
-20,229.70% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-23.28% |
-18.52% |
-23.04% |
-23.34% |
-26.89% |
-18.83% |
-14.28% |
-14.86% |
-14.77% |
-19.63% |
-26.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-44.93% |
-41.83% |
-67.22% |
-80.45% |
| 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% |
2,216.11% |
86.80% |
0.00% |
134.62% |
0.00% |
5,862.55% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
3,328.91% |
165.39% |
0.00% |
412.17% |
0.00% |
23,137.02% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
5,545.02% |
252.19% |
0.00% |
546.79% |
0.00% |
28,999.57% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-48 |
-58 |
-47 |
-35 |
-23 |
-16 |
-34 |
-46 |
-50 |
-68 |
-74 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-46 |
-56 |
-46 |
-34 |
-22 |
-15 |
-32 |
-44 |
-51 |
-69 |
-74 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
28.29 |
11.37 |
22.70 |
6.19 |
0.77 |
1.24 |
1.90 |
0.89 |
0.91 |
4.34 |
1.14 |
| Price to Tangible Book Value (P/TBV) |
|
28.29 |
11.37 |
22.70 |
6.19 |
0.77 |
1.24 |
1.90 |
0.89 |
0.91 |
4.34 |
1.14 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
38.44 |
3.76 |
0.00 |
6.12 |
0.00 |
1,293.07 |
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 |
1,295.14 |
0.00 |
0.00 |
81.90 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.71 |
0.00 |
0.00 |
0.00 |
989.13 |
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 |
|
0.04 |
0.15 |
0.31 |
0.48 |
0.42 |
0.00 |
0.00 |
0.01 |
0.02 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.02 |
0.15 |
0.23 |
0.25 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.01 |
0.00 |
| Financial Leverage |
|
-1.05 |
-1.05 |
-1.04 |
-1.01 |
-1.02 |
-1.03 |
-0.99 |
-0.96 |
-1.00 |
-1.05 |
-1.09 |
| Leverage Ratio |
|
1.26 |
1.18 |
1.34 |
1.45 |
1.63 |
1.43 |
1.10 |
1.17 |
1.34 |
1.36 |
1.38 |
| Compound Leverage Factor |
|
1.26 |
1.18 |
1.34 |
1.45 |
1.63 |
1.43 |
1.10 |
1.17 |
1.34 |
1.36 |
1.38 |
| Debt to Total Capital |
|
4.28% |
13.18% |
23.50% |
32.27% |
29.36% |
0.00% |
0.00% |
1.39% |
1.55% |
1.25% |
0.38% |
| Short-Term Debt to Total Capital |
|
2.80% |
0.47% |
5.97% |
15.63% |
29.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
1.48% |
12.72% |
17.53% |
16.63% |
0.00% |
0.00% |
0.00% |
1.39% |
1.55% |
1.25% |
0.38% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
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% |
-0.54% |
-0.53% |
-0.16% |
-0.25% |
-0.20% |
-0.26% |
-0.28% |
| Common Equity to Total Capital |
|
95.72% |
86.82% |
76.50% |
67.73% |
71.18% |
100.53% |
100.16% |
98.86% |
98.65% |
99.01% |
99.90% |
| Debt to EBITDA |
|
-0.11 |
-0.17 |
-0.43 |
-0.47 |
-0.40 |
0.00 |
0.00 |
-0.02 |
-0.03 |
-0.01 |
0.00 |
| Net Debt to EBITDA |
|
2.60 |
1.18 |
1.41 |
0.98 |
1.02 |
0.00 |
0.00 |
1.47 |
1.90 |
1.03 |
1.05 |
| Long-Term Debt to EBITDA |
|
-0.04 |
-0.16 |
-0.32 |
-0.24 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.03 |
-0.01 |
0.00 |
| Debt to NOPAT |
|
-0.15 |
-0.24 |
-0.60 |
-0.70 |
-0.54 |
0.00 |
0.00 |
-0.03 |
-0.04 |
-0.02 |
0.00 |
| Net Debt to NOPAT |
|
3.61 |
1.64 |
1.98 |
1.46 |
1.39 |
0.00 |
0.00 |
2.01 |
2.52 |
1.50 |
1.44 |
| Long-Term Debt to NOPAT |
|
-0.05 |
-0.23 |
-0.45 |
-0.36 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.04 |
-0.02 |
0.00 |
| Altman Z-Score |
|
131.38 |
19.03 |
29.99 |
-2.63 |
-13.28 |
-9.18 |
15.06 |
-5.20 |
-4.31 |
-2.42 |
-9.12 |
| Noncontrolling Interest Sharing Ratio |
|
79.91% |
0.00% |
0.00% |
0.00% |
-0.29% |
-0.62% |
-0.24% |
-0.20% |
-0.23% |
-0.23% |
-0.28% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.06 |
8.77 |
8.37 |
4.69 |
2.47 |
6.06 |
18.89 |
5.83 |
6.27 |
5.48 |
5.30 |
| Quick Ratio |
|
7.86 |
8.46 |
8.19 |
4.57 |
2.42 |
5.75 |
18.02 |
5.62 |
6.13 |
4.93 |
5.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-29 |
-42 |
-36 |
-24 |
-15 |
-12 |
-25 |
-37 |
-26 |
-52 |
-45 |
| Operating Cash Flow to CapEx |
|
-5,541.72% |
-8,810.17% |
-3,228.96% |
-5,229.46% |
-71,475.00% |
-8,315.76% |
-23,292.25% |
-2,864.98% |
-790.98% |
-119,170.69% |
-95,363.08% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1,444.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1,822.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1,843.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.28 |
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.78 |
0.00 |
1.70 |
0.00 |
0.11 |
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 |
0.27 |
9.64 |
0.00 |
5.77 |
0.00 |
0.05 |
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 |
37.34 |
0.00 |
214.55 |
0.00 |
3,239.96 |
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 |
37.34 |
0.00 |
214.55 |
0.00 |
3,239.96 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-5.16 |
-3.81 |
-1.14 |
0.14 |
-1.38 |
-0.21 |
1.22 |
6.15 |
-6.27 |
-1.41 |
-11 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.68 |
-13.18 |
0.00 |
2.82 |
0.00 |
-0.06 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-4.19 |
1.35 |
2.67 |
1.28 |
-1.52 |
1.18 |
1.42 |
4.93 |
-12 |
4.86 |
-9.73 |
| Enterprise Value (EV) |
|
3,134 |
647 |
1,393 |
175 |
-6.34 |
7.43 |
100 |
-1.79 |
-14 |
232 |
-1.89 |
| Market Capitalization |
|
3,254 |
714 |
1,458 |
208 |
16 |
39 |
208 |
64 |
83 |
304 |
77 |
| Book Value per Share |
|
$4.87 |
$2.65 |
$2.16 |
$1.12 |
$5.45 |
$3.13 |
$3.93 |
$2.46 |
$1.55 |
$0.83 |
$0.69 |
| Tangible Book Value per Share |
|
$4.87 |
$2.65 |
$2.16 |
$1.12 |
$5.45 |
$3.13 |
$3.93 |
$2.46 |
$1.55 |
$0.83 |
$0.69 |
| Total Capital |
|
120 |
72 |
84 |
50 |
30 |
31 |
109 |
72 |
92 |
71 |
68 |
| Total Debt |
|
5.14 |
9.54 |
20 |
16 |
8.74 |
0.00 |
0.00 |
1.01 |
1.43 |
0.89 |
0.26 |
| Total Long-Term Debt |
|
1.78 |
9.20 |
15 |
8.26 |
0.00 |
0.00 |
0.00 |
1.01 |
1.43 |
0.89 |
0.26 |
| Net Debt |
|
-120 |
-67 |
-65 |
-34 |
-22 |
-32 |
-108 |
-65 |
-97 |
-71 |
-78 |
| Capital Expenditures (CapEx) |
|
0.66 |
0.60 |
1.31 |
0.59 |
0.03 |
0.18 |
0.14 |
1.46 |
4.20 |
0.06 |
0.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.37 |
-5.57 |
-3.51 |
-1.81 |
-3.41 |
-2.02 |
-0.36 |
0.86 |
-12 |
-5.14 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
89 |
67 |
82 |
48 |
28 |
30 |
108 |
67 |
87 |
67 |
65 |
| Net Working Capital (NWC) |
|
86 |
66 |
77 |
40 |
19 |
30 |
108 |
67 |
87 |
67 |
65 |
| Net Nonoperating Expense (NNE) |
|
15 |
17 |
15 |
12 |
7.52 |
5.09 |
9.97 |
13 |
12 |
16 |
20 |
| Net Nonoperating Obligations (NNO) |
|
-120 |
-67 |
-65 |
-34 |
-22 |
-32 |
-108 |
-65 |
-97 |
-71 |
-78 |
| Total Depreciation and Amortization (D&A) |
|
1.66 |
1.43 |
0.73 |
0.49 |
1.08 |
1.38 |
1.67 |
2.23 |
-0.43 |
-1.17 |
-0.30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-806.87% |
-19.34% |
0.00% |
8.31% |
0.00% |
-2,186.38% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
6,573.22% |
283.76% |
0.00% |
645.19% |
0.00% |
28,505.11% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4,502.84% |
283.76% |
0.00% |
645.19% |
0.00% |
28,505.11% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($3.03) |
($2.44) |
($1.87) |
($1.15) |
($7.03) |
($1.77) |
($1.77) |
($1.60) |
($0.94) |
($0.86) |
($0.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.68M |
23.75M |
29.80M |
34.77M |
9.35M |
16.01M |
27.80M |
28.42M |
53.61M |
74.26M |
92.99M |
| Adjusted Diluted Earnings per Share |
|
($3.03) |
($2.44) |
($1.87) |
($1.15) |
($7.03) |
($1.77) |
($1.77) |
($1.60) |
($0.94) |
($0.86) |
($0.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.68M |
23.75M |
29.80M |
34.77M |
9.35M |
16.01M |
27.80M |
28.42M |
53.61M |
74.26M |
92.99M |
| Adjusted Basic & Diluted Earnings per Share |
|
($3.03) |
($2.44) |
($1.87) |
($1.15) |
($7.03) |
($1.77) |
($1.77) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
15.84M |
23.68M |
25.80M |
29.96M |
3.36M |
9.16M |
19.08M |
53.16M |
67.75M |
88.86M |
98.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-41 |
-33 |
-23 |
-16 |
-11 |
-24 |
-32 |
-38 |
-48 |
-54 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3,811.52% |
-106.53% |
0.00% |
-312.76% |
0.00% |
-20,229.70% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5,445.02% |
-155.24% |
0.00% |
-446.79% |
0.00% |
-28,899.57% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-1,995.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-1,398.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-2,016.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1,419.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |