| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
79,988,687.00 |
80,032,823.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
79,988,687.00 |
80,032,823.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
-1.15 |
-0.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-424.06% |
-3,529.91% |
-58.50% |
-143.49% |
- |
-89.69% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-424.06% |
-3,529.91% |
-58.50% |
-143.49% |
- |
-92.97% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-648.66% |
-2,440.94% |
-636.40% |
-150.11% |
- |
-99.59% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4,599.13% |
-137.89% |
-35.69% |
-158.37% |
- |
-90.91% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-125.00% |
-55.56% |
99.93% |
- |
-870.15% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-18.87% |
-927.20% |
-79.51% |
- |
-83.26% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
95.03% |
95.75% |
186.25% |
- |
828.66% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,865,265.86% |
4.04% |
3.64% |
-111.31% |
- |
-108.48% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-52.60% |
-100.00% |
- |
100.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-59.99% |
3,417.10% |
-994.72% |
-48.78% |
-1,008.13% |
137.93% |
-5,348.88% |
- |
51.21% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-59.99% |
3,417.10% |
-994.72% |
-48.78% |
-1,008.13% |
137.93% |
-5,348.88% |
- |
50.53% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-128.55% |
-128.40% |
-8,935.40% |
-48.78% |
-675.69% |
33.81% |
-2,968.75% |
- |
50.40% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
2,833.89% |
308.38% |
-472.15% |
-19.61% |
-123.03% |
793.03% |
-1,595.23% |
- |
54.16% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.50% |
-867,977.78% |
0.00% |
0.00% |
300.00% |
-1,387.50% |
- |
-15,794.56% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
95.29% |
-135,110.50% |
-204.40% |
-736.16% |
59.31% |
-23,528.47% |
- |
14.96% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.11% |
-8.98% |
-1.21% |
95.21% |
13.60% |
2,311.57% |
- |
376.83% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
2,760,271.02% |
1.07% |
1.51% |
1.18% |
0.22% |
0.68% |
-111.07% |
- |
-14.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-99,026.01% |
79,232.96% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-99,026.01% |
-96,794.48% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-99,026.01% |
79,232.96% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-17,665.36% |
258,266.52% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
90.62% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
0.00% |
100.00% |
-1,708.84% |
210.38% |
87.51% |
-947.38% |
17.84% |
325.96% |
92.85% |
- |
91.44% |
| Effective Tax Rate |
|
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% |
-0.92% |
-1.88% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-93.80% |
-298.78% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.69% |
2.22% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
65.59% |
0.60% |
3.12% |
-6.20% |
8.06% |
-0.23% |
0.34% |
0.00% |
- |
-54.98% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-200.61% |
-5.55% |
-5.68% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.26% |
1.47% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.23% |
4.81% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
65.59% |
-0.01% |
-0.06% |
0.12% |
-0.16% |
0.01% |
-0.01% |
0.00% |
- |
-35.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-34.09% |
0.00% |
0.00% |
0.00% |
-97.99% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-0.03 |
-0.07 |
-0.15 |
-14 |
-0.22 |
-1.69 |
-1.12 |
-34 |
-65 |
-32 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-69,318.21% |
-96,794.48% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
17.84% |
130.89% |
434.18% |
-379.90% |
253.42% |
92.88% |
296.90% |
-4.40% |
- |
-5.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-447.20% |
2.07% |
4.52% |
391.35% |
5.85% |
27.95% |
15.66% |
-7.70% |
-15.83% |
-8.67% |
| 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% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
99,026.01% |
96,794.48% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
99,026.01% |
96,794.48% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
-0.04 |
-0.07 |
2.21 |
-20 |
-0.22 |
-2.42 |
0.92 |
-48 |
-93 |
-46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.00 |
-0.04 |
-0.07 |
2.21 |
-20 |
-0.22 |
-2.42 |
0.92 |
-48 |
-94 |
-46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.13 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.13 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
108,651.00 |
69,274.58 |
139,741.06 |
- |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
137.09 |
41.76 |
0.00 |
28.33 |
42.17 |
53.83 |
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.73% |
2.39% |
0.00% |
3.53% |
2.37% |
1.86% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
22,995.72 |
1.85 |
2.34 |
1.02 |
2.21 |
2.45 |
2.36 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
187,817.71 |
123,646.36 |
9,997.99 |
- |
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 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-1.10 |
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 |
| Financial Leverage |
|
0.00 |
-1.10 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.74 |
- |
-0.69 |
| Leverage Ratio |
|
0.00 |
-5.24 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.04 |
1.07 |
- |
1.09 |
| Compound Leverage Factor |
|
0.00 |
-5.24 |
-17.61 |
2.17 |
0.90 |
-9.78 |
0.18 |
3.38 |
0.99 |
- |
1.00 |
| Debt to Total Capital |
|
0.00% |
1,074.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
0.06% |
0.15% |
- |
0.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
1,074.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
0.06% |
0.15% |
- |
0.19% |
| 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% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
101.77% |
101.83% |
101.88% |
101.98% |
103.22% |
103.78% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-974.09% |
-1.77% |
-1.83% |
-1.88% |
-1.98% |
-3.27% |
-3.84% |
99.85% |
- |
99.81% |
| Debt to EBITDA |
|
0.00 |
-1.68 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
-0.02 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
-1.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.14 |
13.99 |
- |
2.31 |
| 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 |
| Debt to NOPAT |
|
0.00 |
-2.40 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.03 |
-0.03 |
- |
-0.01 |
| Net Debt to NOPAT |
|
0.00 |
-2.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.14 |
19.98 |
- |
3.28 |
| 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 |
| Altman Z-Score |
|
0.00 |
224.79 |
16.28 |
25.77 |
-0.34 |
23.42 |
21.48 |
18.34 |
7.78 |
- |
-1.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
101.77% |
101.83% |
101.88% |
102.01% |
102.53% |
102.85% |
0.00% |
- |
34.69% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
90.42 |
26.23 |
16.12 |
10.40 |
0.66 |
0.33 |
13.33 |
- |
6.16 |
| Quick Ratio |
|
0.00 |
0.00 |
79.01 |
22.93 |
14.09 |
9.05 |
0.51 |
0.25 |
13.11 |
- |
5.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-180 |
-182 |
-199 |
-187 |
-8.96 |
-7.74 |
171 |
-62 |
171 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-149,654.17% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
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 |
0.00 |
0.00 |
0.00 |
- |
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 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
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 |
| Days Payable Outstanding (DPO) |
|
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 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.01 |
180 |
182 |
185 |
187 |
187 |
189 |
-21 |
-14 |
-16 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
180 |
182 |
185 |
187 |
7.27 |
6.62 |
-206 |
-3.40 |
-203 |
| Enterprise Value (EV) |
|
0.00 |
150 |
334 |
426 |
189 |
414 |
459 |
446 |
36 |
- |
-387 |
| Market Capitalization |
|
150 |
150 |
151 |
240 |
0.12 |
223 |
266 |
250 |
504 |
- |
0.72 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($0.23) |
($0.14) |
($317.19) |
($0.18) |
($0.26) |
($0.31) |
$10.27 |
$5.14 |
$4.65 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.23) |
($0.14) |
($317.19) |
($0.18) |
($0.26) |
($0.31) |
$10.27 |
$5.14 |
$4.65 |
| Total Capital |
|
0.00 |
0.01 |
182 |
184 |
187 |
189 |
188 |
189 |
447 |
412 |
373 |
| Total Debt |
|
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.11 |
0.69 |
0.53 |
0.72 |
| 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 |
|
0.00 |
0.07 |
-1.84 |
-1.81 |
-1.79 |
-1.70 |
-0.88 |
-0.56 |
-468 |
-425 |
-388 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.33 |
0.24 |
0.18 |
0.13 |
0.06 |
-1.51 |
-2.31 |
-27 |
-28 |
-28 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-0.33 |
2.09 |
2.00 |
1.92 |
1.76 |
-0.54 |
-1.65 |
441 |
398 |
224 |
| Net Working Capital (NWC) |
|
0.00 |
-0.40 |
2.09 |
2.00 |
1.92 |
1.76 |
-0.63 |
-1.75 |
440 |
397 |
223 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.01 |
-1.21 |
-4.81 |
3.56 |
-2.09 |
-1.26 |
-4.12 |
10 |
27 |
9.78 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.07 |
-1.84 |
-2.21 |
-1.87 |
-1.72 |
-0.88 |
-0.56 |
-468 |
-425 |
-388 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.07 |
0.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-61,648.38% |
-64,087.51% |
-757,380.69% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22,256.36% |
-45,657.13% |
12,236,098.78% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-25,822.13% |
-48,613.76% |
12,216,925.64% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.09 |
$0.20 |
$0.00 |
($0.04) |
$0.08 |
($1.03) |
($3.31) |
($526.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
14.19M |
23.51M |
23.51M |
21.16M |
23.51M |
23.51M |
43.49M |
31.14M |
80.03K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.09 |
$0.20 |
$0.00 |
($0.04) |
$0.08 |
($1.03) |
($3.31) |
($526.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
14.47M |
23.51M |
23.51M |
21.24M |
23.51M |
23.51M |
43.49M |
31.14M |
80.03K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
23M |
23.51M |
23.51M |
23.51M |
23.51M |
23.51M |
79.99M |
80.03M |
80.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-0.03 |
-0.05 |
-0.11 |
-14 |
-0.15 |
-1.69 |
-0.79 |
-34 |
-65 |
-32 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-69,318.21% |
-67,756.13% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-17,665.36% |
258,266.52% |
0.00% |
- |
0.00% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-7.81% |