| DEI Shares Outstanding |
|
0.00 |
0.00 |
68,070,930.00 |
72,732,292.00 |
73,040,220.00 |
73,663,797.00 |
294,317,605.00 |
30,042,176.00 |
15,106,088.00 |
16,772,612.00 |
4,829,515.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
6,807,093.00 |
7,273,229.00 |
7,304,022.00 |
7,366,380.00 |
29,431,760.00 |
3,004,218.00 |
1,510,609.00 |
1,677,261.00 |
4,829,515.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-3.22 |
-1.52 |
-0.71 |
-0.04 |
-0.26 |
-14.58 |
-8.40 |
-5.28 |
-8.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
525.00% |
1,079.06% |
150.67% |
-99.29% |
2,202.19% |
120.51% |
-36.45% |
-34.68% |
217.58% |
| EBITDA Growth |
|
0.00% |
-80.83% |
-141.75% |
47.76% |
54.02% |
96.72% |
-4,259.41% |
-494.01% |
71.22% |
31.17% |
-340.80% |
| EBIT Growth |
|
0.00% |
-78.83% |
-126.26% |
47.92% |
53.77% |
92.09% |
-1,709.39% |
-489.70% |
70.99% |
30.37% |
-342.16% |
| NOPAT Growth |
|
0.00% |
-79.31% |
-126.54% |
47.33% |
54.17% |
92.12% |
-1,779.51% |
-467.68% |
71.00% |
37.71% |
-388.38% |
| Net Income Growth |
|
0.00% |
-77.05% |
-104.99% |
49.56% |
53.36% |
94.58% |
-2,637.58% |
-472.45% |
71.04% |
30.24% |
-342.16% |
| EPS Growth |
|
0.00% |
-128.57% |
-106.25% |
54.55% |
53.33% |
-399,315,614.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-38.28% |
-91.82% |
19.13% |
-1.57% |
35.38% |
-336.90% |
42.55% |
36.60% |
25.63% |
-59.43% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-74.63% |
50.42% |
47.40% |
197.68% |
-1,874.97% |
104.55% |
-173.46% |
-234.75% |
155.89% |
| Invested Capital Growth |
|
0.00% |
0.00% |
1.89% |
-21.90% |
19.03% |
-218.43% |
2,806.33% |
-55.54% |
-24.42% |
10.39% |
-138.89% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
17.85% |
7.04% |
-95.77% |
49.31% |
36.51% |
-38.24% |
8.10% |
60.65% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
2.88% |
-10.06% |
4.13% |
87.85% |
-186.71% |
-311.07% |
73.66% |
8.80% |
-41.58% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
3.73% |
-10.08% |
4.15% |
71.42% |
-183.70% |
-308.76% |
73.46% |
8.22% |
-40.13% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
3.38% |
-8.73% |
3.53% |
71.68% |
-194.70% |
-309.13% |
73.47% |
12.55% |
-45.26% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
5.36% |
-10.11% |
2.16% |
80.68% |
-215.33% |
-309.87% |
73.51% |
8.74% |
-40.41% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-2.22% |
10.05% |
-31.40% |
3.58% |
-14.28% |
34.18% |
-47.26% |
0.48% |
19.62% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.10% |
-25.21% |
190,801.84% |
-20.07% |
117.44% |
-124.92% |
-262.35% |
194.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
3.92% |
-25.78% |
24.62% |
-540.62% |
9.19% |
-59.08% |
-12.55% |
17.80% |
-272.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
26.47% |
-12.71% |
2.65% |
7.44% |
17.10% |
37.27% |
38.45% |
35.13% |
26.14% |
-222.23% |
| EBITDA Margin |
|
0.00% |
-13,035.58% |
-5,042.12% |
-223.39% |
-40.98% |
-190.41% |
-360.55% |
-971.27% |
-439.77% |
-463.41% |
-643.20% |
| Operating Margin |
|
0.00% |
-14,020.59% |
-5,081.88% |
-227.00% |
-41.50% |
-463.13% |
-378.10% |
-973.39% |
-444.13% |
-423.53% |
-651.31% |
| EBIT Margin |
|
0.00% |
-14,025.00% |
-5,077.18% |
-224.25% |
-41.36% |
-463.13% |
-363.99% |
-973.43% |
-444.27% |
-473.60% |
-659.37% |
| Profit (Net Income) Margin |
|
0.00% |
-15,713.24% |
-5,153.65% |
-220.48% |
-41.02% |
-315.01% |
-374.58% |
-972.43% |
-443.05% |
-473.19% |
-658.81% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.01% |
100.00% |
100.00% |
68.71% |
102.97% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
113.16% |
112.04% |
101.49% |
98.32% |
99.19% |
98.99% |
99.94% |
99.90% |
99.73% |
99.91% |
99.91% |
| 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% |
-665.65% |
-746.92% |
-437.65% |
-208.81% |
0.00% |
-18.44% |
-69.80% |
-37.46% |
-25.76% |
-392.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-835.90% |
-1,054.24% |
-339.78% |
-168.12% |
0.00% |
12.23% |
77.56% |
110.74% |
-471.52% |
-1,726.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1,455.09% |
12,683.16% |
215.44% |
114.14% |
0.00% |
-2.44% |
-13.05% |
-10.74% |
-16.82% |
-260.03% |
| Return on Equity (ROE) |
|
0.00% |
789.43% |
11,936.24% |
-222.20% |
-94.67% |
-19.90% |
-20.89% |
-82.86% |
-48.20% |
-42.59% |
-652.42% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-865.65% |
-748.79% |
-413.06% |
-226.19% |
0.00% |
-112.58% |
7.09% |
-9.64% |
-35.64% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-280.01% |
-494.45% |
-139.11% |
-49.13% |
-6.46% |
-19.14% |
-80.61% |
-45.31% |
-32.02% |
-209.75% |
| Return on Assets (ROA) |
|
0.00% |
-313.71% |
-501.90% |
-136.78% |
-48.73% |
-4.39% |
-19.69% |
-80.53% |
-45.19% |
-31.99% |
-209.58% |
| Return on Common Equity (ROCE) |
|
0.00% |
789.43% |
11,936.24% |
-222.20% |
-94.67% |
-19.90% |
-20.89% |
-82.86% |
-48.20% |
-42.59% |
-652.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
394.72% |
-936.03% |
-145.29% |
-157.01% |
59.20% |
-10.38% |
-136.91% |
-61.47% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.72 |
-6.67 |
-15 |
-7.96 |
-3.65 |
-0.29 |
-5.41 |
-31 |
-8.90 |
-5.54 |
-27 |
| NOPAT Margin |
|
0.00% |
-9,814.41% |
-3,557.32% |
-158.90% |
-29.05% |
-324.19% |
-264.67% |
-681.37% |
-310.89% |
-296.47% |
-455.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
170.25% |
307.32% |
-97.87% |
-40.70% |
0.52% |
-30.67% |
-147.37% |
-148.19% |
445.76% |
1,334.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-42.56% |
-22.61% |
321.49% |
| Cost of Revenue to Revenue |
|
0.00% |
73.53% |
112.71% |
97.35% |
92.56% |
82.90% |
62.73% |
61.55% |
64.87% |
73.86% |
322.23% |
| SG&A Expenses to Revenue |
|
0.00% |
13,820.59% |
4,401.18% |
212.55% |
45.42% |
400.33% |
403.29% |
177.53% |
285.43% |
435.62% |
189.96% |
| R&D to Revenue |
|
0.00% |
54.41% |
138.12% |
13.69% |
0.87% |
0.00% |
2.85% |
3.33% |
8.25% |
10.31% |
12.32% |
| Operating Expenses to Revenue |
|
0.00% |
14,047.06% |
5,069.18% |
229.65% |
48.94% |
480.23% |
415.37% |
1,011.84% |
479.25% |
449.67% |
429.08% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.33 |
-9.54 |
-22 |
-11 |
-5.20 |
-0.41 |
-7.44 |
-44 |
-13 |
-8.86 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.90 |
-8.86 |
-21 |
-11 |
-5.15 |
-0.17 |
-7.37 |
-44 |
-13 |
-8.67 |
-38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
128.00 |
2.60 |
3.89 |
0.00 |
0.37 |
1.00 |
1.00 |
0.97 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
128.00 |
2.60 |
3.89 |
0.00 |
1.24 |
1.85 |
1.86 |
2.96 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
704.73 |
3.95 |
1.02 |
76.79 |
13.33 |
7.10 |
7.18 |
10.85 |
0.29 |
| 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 |
146.45 |
8.63 |
6.00 |
0.00 |
0.24 |
1.00 |
1.00 |
0.97 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
704.04 |
2.75 |
0.91 |
56.76 |
7.03 |
6.01 |
7.11 |
11.74 |
0.32 |
| 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 |
1.30 |
0.00 |
8.68 |
0.00 |
0.00 |
0.44 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-2.13 |
0.92 |
0.22 |
1.77 |
-0.32 |
0.00 |
0.01 |
0.01 |
0.17 |
-0.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.74 |
-12.03 |
-0.63 |
-0.68 |
-1.12 |
-0.20 |
-0.17 |
-0.10 |
0.04 |
0.15 |
| Leverage Ratio |
|
0.00 |
-1.26 |
-23.78 |
1.62 |
1.94 |
4.53 |
1.06 |
1.03 |
1.07 |
1.33 |
3.11 |
| Compound Leverage Factor |
|
0.00 |
-1.41 |
-24.14 |
1.60 |
1.93 |
4.48 |
1.06 |
1.03 |
1.06 |
1.33 |
3.11 |
| Debt to Total Capital |
|
0.00% |
188.38% |
47.87% |
18.27% |
63.94% |
-47.86% |
0.06% |
0.72% |
1.34% |
14.68% |
-6.01% |
| Short-Term Debt to Total Capital |
|
0.00% |
188.38% |
47.87% |
18.27% |
63.94% |
0.00% |
0.04% |
0.67% |
1.29% |
14.67% |
-6.01% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-47.86% |
0.02% |
0.05% |
0.05% |
0.02% |
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 |
|
0.00% |
-88.38% |
52.13% |
81.73% |
36.06% |
147.86% |
99.94% |
99.28% |
98.66% |
85.32% |
106.01% |
| Debt to EBITDA |
|
0.00 |
-0.65 |
-0.10 |
-0.15 |
-1.13 |
-0.90 |
-0.01 |
-0.01 |
-0.02 |
-0.42 |
-0.01 |
| Net Debt to EBITDA |
|
0.00 |
-0.53 |
0.01 |
0.54 |
0.27 |
10.52 |
1.75 |
0.11 |
0.01 |
-0.19 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.86 |
-0.14 |
-0.21 |
-1.59 |
-0.53 |
-0.01 |
-0.01 |
-0.03 |
-0.65 |
-0.02 |
| Net Debt to NOPAT |
|
0.00 |
-0.71 |
0.02 |
0.75 |
0.38 |
6.18 |
2.38 |
0.16 |
0.02 |
-0.30 |
-0.01 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
36.05 |
-5.47 |
-7.07 |
0.23 |
10.32 |
7.14 |
0.93 |
-2.73 |
-62.63 |
| 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 |
|
0.00 |
0.45 |
1.65 |
3.38 |
1.40 |
0.71 |
14.85 |
12.46 |
6.80 |
1.50 |
0.26 |
| Quick Ratio |
|
0.00 |
0.23 |
1.28 |
3.02 |
1.15 |
0.05 |
9.21 |
4.87 |
0.65 |
0.34 |
0.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8.68 |
-15 |
-7.52 |
-3.95 |
3.86 |
-69 |
3.12 |
-2.29 |
-7.67 |
4.29 |
| Operating Cash Flow to CapEx |
|
-70,100.00% |
-707.54% |
-4,892.98% |
-5,710.13% |
-35,246.15% |
-24,675.00% |
-46,272.10% |
-4,408.56% |
-13,158.82% |
-814.41% |
-3,159.86% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-7.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-3.00 |
-2.53 |
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 |
|
-3.00 |
-2.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.10 |
0.62 |
1.19 |
0.01 |
0.05 |
0.08 |
0.10 |
0.07 |
0.32 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.15 |
0.26 |
2.84 |
2.57 |
2.07 |
1.38 |
3.70 |
| Inventory Turnover |
|
0.00 |
0.16 |
1.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.18 |
0.12 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.16 |
0.94 |
15.73 |
95.91 |
0.52 |
8.18 |
14.06 |
8.31 |
4.10 |
11.12 |
| Accounts Payable Turnover |
|
0.00 |
0.47 |
6.99 |
26.23 |
30.60 |
0.19 |
4.39 |
6.58 |
2.72 |
1.24 |
7.58 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.09 |
1,378.70 |
128.38 |
141.87 |
176.31 |
263.70 |
98.52 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
2,292.20 |
205.36 |
0.00 |
0.00 |
0.00 |
0.00 |
1,241.05 |
2,027.37 |
2,983.96 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
781.10 |
52.20 |
13.92 |
11.93 |
1,893.93 |
83.15 |
55.43 |
134.08 |
294.76 |
48.18 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
1,511.10 |
153.16 |
-13.92 |
12.16 |
-515.23 |
45.23 |
1,327.48 |
2,069.60 |
2,952.89 |
50.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
2.01 |
2.04 |
1.60 |
1.90 |
-2.25 |
61 |
27 |
20 |
23 |
-8.78 |
| Invested Capital Turnover |
|
0.00 |
0.07 |
0.21 |
2.75 |
7.19 |
-0.51 |
0.07 |
0.10 |
0.12 |
0.09 |
0.86 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2.01 |
0.04 |
-0.45 |
0.30 |
-4.15 |
63 |
-34 |
-6.61 |
2.13 |
-31 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
299 |
14 |
11 |
5.04 |
14 |
27 |
20 |
22 |
1.88 |
| Market Capitalization |
|
0.00 |
0.00 |
300 |
20 |
13 |
6.81 |
27 |
32 |
21 |
20 |
1.73 |
| Book Value per Share |
|
$0.00 |
($0.04) |
$0.03 |
$0.10 |
$0.04 |
($0.01) |
$0.25 |
$2.13 |
$1.37 |
$1.25 |
($1.85) |
| Tangible Book Value per Share |
|
$0.00 |
($0.04) |
$0.03 |
$0.10 |
$0.04 |
($0.01) |
$0.07 |
$1.15 |
$0.73 |
$0.41 |
($1.85) |
| Total Capital |
|
0.00 |
3.06 |
4.49 |
9.30 |
9.10 |
-0.32 |
74 |
32 |
21 |
25 |
-8.42 |
| Total Debt |
|
0.00 |
5.77 |
2.15 |
1.70 |
5.82 |
0.15 |
0.05 |
0.23 |
0.28 |
3.60 |
0.51 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
0.01 |
0.02 |
0.01 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
4.71 |
-0.30 |
-6.01 |
-1.38 |
-1.78 |
-13 |
-4.93 |
-0.18 |
1.66 |
0.15 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.41 |
0.11 |
0.08 |
0.01 |
0.01 |
0.03 |
0.17 |
0.04 |
0.43 |
0.18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.46 |
1.46 |
1.16 |
1.37 |
-2.72 |
8.60 |
12 |
10 |
7.55 |
-9.66 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2.40 |
3.91 |
8.87 |
8.57 |
-0.79 |
22 |
17 |
11 |
9.49 |
-9.30 |
| Net Working Capital (NWC) |
|
0.00 |
-3.37 |
1.76 |
7.17 |
2.75 |
-0.79 |
21 |
17 |
10 |
5.89 |
-9.80 |
| Net Nonoperating Expense (NNE) |
|
2.31 |
4.01 |
6.78 |
3.09 |
1.50 |
-0.01 |
2.25 |
13 |
3.78 |
3.30 |
12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
4.71 |
-0.30 |
-6.01 |
-1.38 |
-1.78 |
-13 |
-4.93 |
-0.18 |
1.66 |
0.15 |
| Total Depreciation and Amortization (D&A) |
|
0.43 |
0.67 |
0.15 |
0.04 |
0.05 |
0.24 |
0.07 |
0.10 |
0.13 |
0.19 |
0.96 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
2,152.94% |
343.29% |
23.19% |
10.87% |
-3,064.23% |
420.77% |
264.64% |
352.63% |
403.58% |
-162.62% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
3,532.35% |
918.82% |
177.01% |
68.22% |
-889.06% |
1,052.69% |
379.23% |
368.58% |
507.38% |
-156.57% |
| Net Working Capital to Revenue |
|
0.00% |
-4,952.94% |
413.18% |
143.09% |
21.89% |
-889.06% |
1,051.14% |
374.44% |
359.17% |
315.04% |
-165.09% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.07) |
($0.16) |
($0.33) |
($0.15) |
($0.07) |
($0.06) |
($0.03) |
($2.92) |
($0.84) |
($5.50) |
($11.54) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
82.61M |
66.59M |
71.74M |
72.73M |
73.23M |
255.23M |
229.03M |
14.99M |
15.06M |
1.62M |
3.39M |
| Adjusted Diluted Earnings per Share |
|
($0.07) |
($0.16) |
($0.33) |
($0.15) |
($0.07) |
($0.06) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
82.61M |
66.59M |
71.74M |
72.73M |
73.23M |
255.23M |
229.03M |
0.00 |
15.52M |
0.00 |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.07) |
($0.16) |
($0.33) |
($0.15) |
($0.07) |
($0.06) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
82.61M |
66.59M |
66.54M |
72.19M |
72.92M |
75.58M |
229.03M |
0.00 |
15.52M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.72 |
-6.67 |
-15 |
-7.96 |
-3.65 |
-0.29 |
-5.41 |
-4.73 |
-5.33 |
-5.54 |
-18 |
| Normalized NOPAT Margin |
|
0.00% |
-9,814.41% |
-3,557.32% |
-158.90% |
-29.05% |
-324.19% |
-264.67% |
-104.96% |
-186.22% |
-296.47% |
-297.93% |
| Pre Tax Income Margin |
|
0.00% |
-15,713.24% |
-5,152.94% |
-220.48% |
-41.02% |
-458.47% |
-363.78% |
-972.43% |
-443.05% |
-473.19% |
-658.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7.60 |
-8.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-5.30 |
-5.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-7.60 |
-8.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-5.31 |
-6.17 |
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% |