| DEI Shares Outstanding |
|
8,630,143.00 |
9,264,141.00 |
26,054,857.00 |
40,806,053.00 |
44,106,794.00 |
74,910,047.00 |
112,317,829.00 |
9,414,104.00 |
192,382,419.00 |
10,393,954.00 |
18,133,968.00 |
| DEI Adjusted Shares Outstanding |
|
2,997.00 |
3,217.00 |
9,047.00 |
14,169.00 |
15,315.00 |
26,010.00 |
38,999.00 |
39,225.00 |
801,593.00 |
10,393,954.00 |
18,133,968.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3,500.20 |
-5,120.18 |
859.08 |
-1,866.90 |
-1,049.46 |
-2,441.37 |
-2,163.54 |
-1,062.03 |
-39.35 |
-3.38 |
-4.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
2,312.27% |
-25.83% |
-67.28% |
-0.76% |
-19.42% |
234.40% |
-89.34% |
-77.08% |
-86.62% |
| EBITDA Growth |
|
34.73% |
-65.20% |
190.26% |
-311.35% |
60.24% |
-439.42% |
-21.90% |
54.95% |
27.23% |
-46.05% |
-116.97% |
| EBIT Growth |
|
34.70% |
-65.08% |
186.59% |
-354.97% |
54.41% |
-317.25% |
-22.21% |
54.40% |
24.95% |
-36.33% |
-115.11% |
| NOPAT Growth |
|
35.67% |
-46.05% |
205.86% |
-307.83% |
54.39% |
-351.39% |
-12.75% |
54.42% |
26.95% |
-150.49% |
-6.44% |
| Net Income Growth |
|
34.66% |
-57.02% |
172.06% |
-437.43% |
59.87% |
-295.08% |
-32.88% |
50.63% |
24.28% |
-11.37% |
-122.78% |
| EPS Growth |
|
14.05% |
60.30% |
122.46% |
-671.43% |
29.58% |
-206.51% |
-32.88% |
50.63% |
89.32% |
81.59% |
72.07% |
| Operating Cash Flow Growth |
|
34.51% |
-43.39% |
186.31% |
-124.87% |
-511.69% |
-111.87% |
-74.87% |
62.27% |
-14.69% |
-59.90% |
-4.90% |
| Free Cash Flow Firm Growth |
|
15.84% |
-43.09% |
-42.80% |
65.60% |
-265.54% |
-113.98% |
-20.34% |
60.70% |
-16.62% |
-96.20% |
20.11% |
| Invested Capital Growth |
|
4.22% |
-2.55% |
1,056.15% |
-76.29% |
146.98% |
-54.03% |
-84.52% |
-557.89% |
94.96% |
-584.77% |
-833.53% |
| Revenue Q/Q Growth |
|
0.00% |
18.62% |
7.97% |
32.44% |
-49.92% |
16.30% |
-19.12% |
3.89% |
-14.49% |
-46.15% |
-69.27% |
| EBITDA Q/Q Growth |
|
0.00% |
10.80% |
-13.70% |
10.52% |
-66.44% |
-19.62% |
-1.92% |
19.77% |
0.97% |
-281.31% |
20.70% |
| EBIT Q/Q Growth |
|
0.00% |
10.78% |
-16.95% |
7.51% |
-35.22% |
-18.81% |
-1.99% |
19.56% |
2.08% |
-277.57% |
20.96% |
| NOPAT Q/Q Growth |
|
0.00% |
11.01% |
-28.05% |
7.33% |
-0.04% |
-17.06% |
-2.02% |
19.57% |
4.19% |
-8.99% |
-9.67% |
| Net Income Q/Q Growth |
|
0.00% |
10.88% |
-10.91% |
-6.56% |
30.88% |
-37.34% |
-4.40% |
18.38% |
4.95% |
-341.43% |
21.65% |
| EPS Q/Q Growth |
|
0.00% |
-145.50% |
2,000.00% |
-203.80% |
-668.18% |
-735.48% |
-4.40% |
18.38% |
-66,711.76% |
-1,362.24% |
18.09% |
| Operating Cash Flow Q/Q Growth |
|
8.32% |
-5.75% |
10.20% |
15.49% |
1.52% |
-45.59% |
-4.00% |
32.97% |
3.69% |
-33.38% |
1.53% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-220.04% |
90.60% |
-86.29% |
-72.14% |
-16.20% |
39.36% |
3.20% |
-336.52% |
56.50% |
| Invested Capital Q/Q Growth |
|
0.00% |
48.98% |
1,410.51% |
-79.92% |
-49.55% |
-36.65% |
196.07% |
-3,365.47% |
-105.54% |
97.19% |
23.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
97.71% |
84.19% |
108.39% |
95.52% |
72.38% |
80.98% |
33.26% |
182.99% |
100.00% |
| EBITDA Margin |
|
0.00% |
-1,386.01% |
51.86% |
-147.77% |
-179.56% |
-976.01% |
-1,476.53% |
-198.91% |
-1,357.95% |
-8,652.61% |
-140,323.73% |
| Operating Margin |
|
0.00% |
-1,394.64% |
49.94% |
-171.50% |
-239.06% |
-1,087.37% |
-1,521.56% |
-207.41% |
-1,421.57% |
-15,535.60% |
-123,601.69% |
| EBIT Margin |
|
0.00% |
-1,388.34% |
49.83% |
-171.31% |
-238.68% |
-1,003.52% |
-1,521.93% |
-207.52% |
-1,461.17% |
-8,690.93% |
-139,737.29% |
| Profit (Net Income) Margin |
|
0.00% |
-1,428.60% |
42.68% |
-194.16% |
-238.10% |
-947.90% |
-1,563.10% |
-230.78% |
-1,639.50% |
-7,965.76% |
-132,642.37% |
| Tax Burden Percent |
|
100.00% |
100.00% |
85.79% |
184.38% |
100.51% |
94.53% |
99.80% |
100.07% |
100.04% |
100.33% |
100.21% |
| Interest Burden Percent |
|
108.18% |
102.90% |
99.83% |
61.47% |
99.25% |
99.93% |
102.91% |
111.13% |
112.15% |
91.36% |
94.72% |
| Effective Tax Rate |
|
0.00% |
0.00% |
14.21% |
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% |
105.39% |
-158.54% |
-108.76% |
-472.50% |
-1,465.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
107.08% |
15.91% |
-63.55% |
-368.14% |
-1,329.89% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-20.81% |
-5.72% |
32.05% |
193.73% |
1,110.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-138.95% |
-247.87% |
84.58% |
-164.26% |
-76.71% |
-278.77% |
-354.19% |
-684.77% |
1,747.11% |
-50.06% |
-72.43% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-63.27% |
-35.19% |
-193.48% |
-398.47% |
-1,318.61% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-116.73% |
57.07% |
-62.52% |
-30.30% |
-168.35% |
-132.54% |
-65.96% |
-103.43% |
-44.64% |
-61.71% |
| Return on Assets (ROA) |
|
0.00% |
-120.11% |
48.87% |
-70.85% |
-30.22% |
-159.02% |
-136.12% |
-73.35% |
-116.06% |
-40.91% |
-58.58% |
| Return on Common Equity (ROCE) |
|
121.91% |
-247.87% |
84.58% |
-164.25% |
-76.70% |
-278.74% |
-354.19% |
-684.77% |
1,747.11% |
-50.06% |
-72.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-80.18% |
0.00% |
42.61% |
-191.57% |
-76.55% |
-258.53% |
-365.55% |
381.66% |
-431.87% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.71 |
-11 |
12 |
-25 |
-11 |
-51 |
-57 |
-26 |
-19 |
-48 |
-51 |
| NOPAT Margin |
|
0.00% |
-976.25% |
42.84% |
-120.05% |
-167.34% |
-761.16% |
-1,065.09% |
-145.19% |
-995.10% |
-10,874.92% |
-86,521.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
-27.34% |
-56.36% |
-1.69% |
-174.45% |
-45.21% |
-104.36% |
-135.10% |
-193.95% |
-1,711.29% |
18.04% |
-23.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-262.13% |
-36.05% |
-61.47% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
2.29% |
15.81% |
-8.39% |
4.48% |
27.62% |
19.02% |
66.74% |
-82.99% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
614.33% |
28.55% |
50.95% |
149.97% |
260.01% |
456.80% |
114.74% |
535.34% |
3,909.52% |
38,813.56% |
| R&D to Revenue |
|
0.00% |
880.31% |
15.72% |
118.82% |
174.27% |
861.95% |
1,108.47% |
173.44% |
716.42% |
11,809.07% |
84,888.14% |
| Operating Expenses to Revenue |
|
0.00% |
1,494.64% |
47.77% |
189.76% |
347.45% |
1,182.89% |
1,593.94% |
288.39% |
1,454.83% |
15,718.59% |
123,701.69% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.70 |
-16 |
14 |
-35 |
-16 |
-67 |
-82 |
-37 |
-28 |
-38 |
-82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.67 |
-16 |
14 |
-30 |
-12 |
-65 |
-80 |
-36 |
-26 |
-38 |
-83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.21 |
39.40 |
2.99 |
6.30 |
11.32 |
8.05 |
8.27 |
0.00 |
1.00 |
0.58 |
3.97 |
| Price to Tangible Book Value (P/TBV) |
|
2.21 |
39.40 |
0.00 |
48.27 |
57.18 |
23.08 |
22.11 |
0.00 |
0.00 |
0.63 |
4.54 |
| Price to Revenue (P/Rev) |
|
0.00 |
7.07 |
3.00 |
6.39 |
35.22 |
29.52 |
35.37 |
2.63 |
3.79 |
175.12 |
5,581.57 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
10.73 |
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% |
9.32% |
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 |
3.20 |
20.38 |
15.32 |
26.31 |
160.78 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.66 |
2.91 |
5.91 |
33.55 |
26.69 |
31.33 |
2.97 |
0.00 |
0.00 |
3,914.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
5.61 |
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 |
5.84 |
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 |
6.79 |
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 |
6.43 |
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 |
|
0.43 |
11.37 |
0.00 |
0.04 |
0.00 |
0.00 |
1.42 |
-1.78 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.42 |
-1.24 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.35 |
-1.39 |
-0.19 |
-0.36 |
-0.50 |
-0.53 |
-0.84 |
-1.31 |
0.40 |
-1.01 |
-1.08 |
| Leverage Ratio |
|
2.25 |
2.06 |
1.73 |
2.32 |
2.54 |
1.75 |
2.60 |
9.34 |
-15.05 |
1.22 |
1.24 |
| Compound Leverage Factor |
|
2.43 |
2.12 |
1.73 |
1.43 |
2.52 |
1.75 |
2.68 |
10.37 |
-16.88 |
1.12 |
1.17 |
| Debt to Total Capital |
|
29.83% |
91.92% |
0.00% |
3.95% |
0.00% |
0.00% |
58.72% |
228.40% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
17.21% |
91.92% |
0.00% |
3.95% |
0.00% |
0.00% |
0.00% |
69.76% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
12.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
58.72% |
158.64% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.01% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
70.17% |
8.08% |
100.00% |
96.04% |
99.99% |
100.00% |
41.28% |
-128.40% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.57 |
-0.15 |
0.00 |
-0.03 |
0.00 |
0.00 |
-0.41 |
-0.54 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.62 |
0.17 |
0.00 |
0.32 |
0.00 |
0.00 |
0.27 |
-0.17 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.41 |
-0.38 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.72 |
-0.21 |
0.00 |
-0.03 |
0.00 |
0.00 |
-0.57 |
-0.74 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
2.03 |
0.25 |
0.00 |
0.40 |
0.00 |
0.00 |
0.38 |
-0.24 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.57 |
-0.51 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-2.04 |
-24.79 |
3.15 |
-1.79 |
3.91 |
-4.13 |
-5.26 |
-15.47 |
-26.14 |
-0.61 |
-0.86 |
| Noncontrolling Interest Sharing Ratio |
|
187.74% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.70 |
1.31 |
0.96 |
0.84 |
1.46 |
1.71 |
3.11 |
0.74 |
1.82 |
19.96 |
8.14 |
| Quick Ratio |
|
3.62 |
1.22 |
0.53 |
0.64 |
1.36 |
1.53 |
2.99 |
0.68 |
1.64 |
19.33 |
7.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.82 |
-11 |
-16 |
-5.50 |
-20 |
-43 |
-52 |
-20 |
-24 |
-47 |
-37 |
| Operating Cash Flow to CapEx |
|
-50,857.59% |
-41,777.19% |
53,928.31% |
-554.22% |
-7,302.82% |
-64,347.62% |
-62,736.28% |
-28,158.95% |
-23,067.67% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.08 |
1.15 |
0.36 |
0.13 |
0.17 |
0.09 |
0.32 |
0.07 |
0.01 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
15.92 |
4.37 |
1.19 |
1.39 |
1.18 |
5.37 |
1.87 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
9.32 |
0.00 |
24.66 |
72.73 |
118.41 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
29.39 |
633.16 |
65.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.55 |
2.38 |
0.00 |
0.13 |
0.50 |
1.10 |
0.77 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
22.93 |
83.57 |
306.23 |
262.27 |
310.50 |
67.92 |
194.93 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
39.18 |
0.00 |
14.80 |
5.02 |
3.08 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
662.99 |
153.64 |
0.00 |
2,829.68 |
727.43 |
332.21 |
473.02 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-640.06 |
-30.89 |
306.23 |
-2,552.60 |
-411.91 |
-261.21 |
-278.10 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.58 |
-2.64 |
25 |
5.99 |
15 |
6.80 |
1.05 |
-4.82 |
-0.24 |
-1.66 |
-16 |
| Invested Capital Turnover |
|
0.00 |
-0.44 |
2.46 |
1.32 |
0.65 |
0.62 |
1.38 |
-9.59 |
-0.76 |
-0.46 |
-0.01 |
| Increase / (Decrease) in Invested Capital |
|
0.11 |
-0.07 |
28 |
-19 |
8.80 |
-7.99 |
-5.75 |
-5.87 |
4.57 |
-1.42 |
-14 |
| Enterprise Value (EV) |
|
13 |
5.37 |
81 |
122 |
226 |
179 |
169 |
54 |
-0.12 |
-57 |
231 |
| Market Capitalization |
|
29 |
8.16 |
83 |
132 |
238 |
198 |
191 |
47 |
7.29 |
77 |
329 |
| Book Value per Share |
|
$1.52 |
$0.02 |
$1.07 |
$0.51 |
$0.48 |
$0.33 |
$0.21 |
($1.16) |
$0.04 |
$12.80 |
$4.58 |
| Tangible Book Value per Share |
|
$1.52 |
$0.02 |
($0.16) |
$0.07 |
$0.09 |
$0.11 |
$0.08 |
($2.69) |
($0.02) |
$11.79 |
$4.00 |
| Total Capital |
|
19 |
2.56 |
28 |
22 |
21 |
25 |
56 |
8.50 |
7.30 |
133 |
83 |
| Total Debt |
|
5.56 |
2.35 |
0.00 |
0.86 |
0.00 |
0.00 |
33 |
19 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
2.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33 |
13 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-16 |
-2.79 |
-2.47 |
-9.81 |
-11 |
-19 |
-22 |
6.23 |
-7.42 |
-135 |
-98 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.03 |
0.02 |
0.56 |
0.26 |
0.06 |
0.11 |
0.10 |
0.13 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.24 |
-1.43 |
-2.89 |
-14 |
-5.69 |
-8.18 |
-13 |
-13 |
-3.64 |
-2.64 |
-6.03 |
| Debt-free Net Working Capital (DFNWC) |
|
19 |
3.70 |
-0.42 |
-3.43 |
5.56 |
11 |
42 |
0.23 |
3.78 |
132 |
92 |
| Net Working Capital (NWC) |
|
16 |
1.35 |
-0.42 |
-4.28 |
5.56 |
11 |
42 |
-5.70 |
3.78 |
132 |
92 |
| Net Nonoperating Expense (NNE) |
|
2.78 |
5.22 |
0.05 |
15 |
4.78 |
13 |
27 |
15 |
12 |
-13 |
27 |
| Net Nonoperating Obligations (NNO) |
|
-16 |
-2.85 |
-2.61 |
-15 |
-6.21 |
-18 |
-22 |
6.10 |
-7.55 |
-135 |
-99 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.03 |
0.56 |
4.86 |
3.99 |
1.84 |
2.45 |
1.56 |
1.99 |
0.17 |
-0.35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-124.41% |
-10.39% |
-68.30% |
-84.33% |
-122.06% |
-234.88% |
-71.77% |
-189.14% |
-597.51% |
-10,215.25% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
321.30% |
-1.49% |
-16.60% |
82.42% |
160.92% |
777.27% |
1.29% |
196.31% |
29,916.10% |
156,518.64% |
| Net Working Capital to Revenue |
|
0.00% |
117.17% |
-1.49% |
-20.77% |
82.42% |
160.92% |
777.27% |
-31.57% |
196.31% |
29,916.10% |
156,518.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($13,564.80) |
($5,385.60) |
$1,209.60 |
($3,456.00) |
($4,867.20) |
($14,918.40) |
($14,342.40) |
($1,063.20) |
($114.00) |
($7.94) |
($5.84) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.00K |
3.73K |
6.39K |
12.07K |
20.00K |
30.94K |
39.17K |
55.00K |
1.03M |
10.67M |
13.40M |
| Adjusted Diluted Earnings per Share |
|
($13,564.80) |
($5,385.60) |
$1,209.60 |
($3,456.00) |
($4,867.20) |
($14,918.40) |
($14,342.40) |
($1,063.20) |
($114.00) |
($20.91) |
($5.84) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.00K |
3.73K |
6.51K |
12.07K |
20.00K |
30.94K |
39.17K |
55.00K |
1.03M |
10.67M |
13.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
($13,564.80) |
($5,385.60) |
$1,209.60 |
$0.00 |
($4,867.20) |
($14,918.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
773.00 |
3.07K |
10.90K |
14.81K |
20.00K |
30.94K |
39.17K |
55.00K |
1.03M |
10.67M |
22.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.71 |
-11 |
12 |
-24 |
-12 |
-51 |
-57 |
-26 |
-16 |
-48 |
-51 |
| Normalized NOPAT Margin |
|
0.00% |
-976.25% |
42.84% |
-114.11% |
-180.37% |
-761.16% |
-1,065.09% |
-145.19% |
-852.95% |
-10,874.92% |
-86,521.19% |
| Pre Tax Income Margin |
|
0.00% |
-1,428.60% |
49.75% |
-105.30% |
-236.88% |
-1,002.79% |
-1,566.23% |
-230.62% |
-1,638.77% |
-7,939.91% |
-132,362.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
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% |
-4.94% |
-0.59% |