| DEI Shares Outstanding |
|
105,138,257.00 |
119,728,757.00 |
127,241,113.00 |
145,143,995.00 |
5,140,546.00 |
7,023,951.00 |
8,949,339.00 |
10,095,562,000.00 |
14,231,041.00 |
14,773,901.00 |
19,029,346.00 |
| DEI Adjusted Shares Outstanding |
|
2,102,765.00 |
2,394,575.00 |
2,544,822.00 |
2,902,880.00 |
5,140,546.00 |
7,023,951.00 |
8,949,339.00 |
10,095,562,000.00 |
14,231,041.00 |
14,773,901.00 |
19,029,346.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.87 |
-1.10 |
-1.20 |
-1.24 |
-0.77 |
-0.74 |
-0.74 |
0.00 |
-1.13 |
-0.76 |
-1.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
155.67% |
5.26% |
-49.23% |
336.42% |
-17.05% |
21.50% |
44.95% |
144.33% |
206.22% |
-26.75% |
-42.77% |
| EBITDA Growth |
|
35.13% |
-144.36% |
8.58% |
32.61% |
-70.25% |
-91.54% |
-24.97% |
-186.70% |
25.53% |
49.02% |
-225.07% |
| EBIT Growth |
|
30.31% |
-92.51% |
3.86% |
6.87% |
-30.17% |
-59.18% |
-26.72% |
-198.23% |
17.19% |
29.15% |
-137.63% |
| NOPAT Growth |
|
30.87% |
-61.55% |
3.16% |
6.33% |
-29.33% |
-59.18% |
-26.72% |
-198.77% |
17.52% |
28.31% |
-136.18% |
| Net Income Growth |
|
41.53% |
-43.16% |
-15.49% |
-18.33% |
-9.31% |
-32.39% |
-26.65% |
-198.39% |
18.40% |
29.75% |
-139.35% |
| EPS Growth |
|
50.00% |
0.00% |
0.00% |
-18.33% |
29.03% |
0.00% |
0.00% |
-168.92% |
34.67% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-35.89% |
27.16% |
-91.10% |
79.27% |
-577.42% |
14.26% |
-54.85% |
-182.68% |
26.54% |
83.52% |
-377.98% |
| Free Cash Flow Firm Growth |
|
-57.82% |
5.06% |
-37.40% |
91.18% |
-1,298.57% |
-4.09% |
-50.79% |
-404.91% |
6.69% |
79.86% |
-8.48% |
| Invested Capital Growth |
|
111.20% |
301.07% |
260.55% |
-82.09% |
510.90% |
23.46% |
64.48% |
434.28% |
82.80% |
-5.79% |
-34.78% |
| Revenue Q/Q Growth |
|
71.96% |
11.95% |
-47.27% |
24.07% |
-16.47% |
37.84% |
16.69% |
25.06% |
21.97% |
-18.97% |
2.05% |
| EBITDA Q/Q Growth |
|
19.01% |
-48.07% |
10.91% |
-0.46% |
-32.09% |
-22.63% |
5.03% |
-41.76% |
21.30% |
1.34% |
8.24% |
| EBIT Q/Q Growth |
|
17.33% |
-42.60% |
2.81% |
1.67% |
-16.74% |
-22.11% |
4.66% |
-41.40% |
14.00% |
3.73% |
6.84% |
| NOPAT Q/Q Growth |
|
15.21% |
-34.59% |
3.73% |
1.76% |
-16.74% |
-22.11% |
4.66% |
-41.66% |
14.19% |
0.21% |
8.17% |
| Net Income Q/Q Growth |
|
18.82% |
-19.27% |
-23.52% |
1.23% |
-4.90% |
-22.07% |
4.58% |
-41.75% |
14.58% |
3.79% |
7.83% |
| EPS Q/Q Growth |
|
33.33% |
0.00% |
0.00% |
1.23% |
-20.55% |
0.00% |
5.13% |
-40.14% |
26.14% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-56.77% |
25.24% |
-90.31% |
70.31% |
-28.78% |
10.30% |
-5.61% |
-6.74% |
17.64% |
15.36% |
-79.09% |
| Free Cash Flow Firm Q/Q Growth |
|
-75.03% |
-13.77% |
-71.61% |
88.72% |
-24.73% |
-5.03% |
1.95% |
-3.54% |
-21.27% |
58.93% |
-135.00% |
| Invested Capital Q/Q Growth |
|
128.96% |
206.16% |
2,656.29% |
-57.66% |
0.63% |
-15.55% |
-7.96% |
-13.42% |
10.28% |
-11.37% |
2.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-2.96% |
-5.20% |
-33.48% |
-3.12% |
-3.01% |
-11.45% |
-10.80% |
-7.58% |
1.79% |
14.79% |
12.47% |
| EBITDA Margin |
|
-39.94% |
-92.72% |
-166.95% |
-25.78% |
-52.91% |
-83.42% |
-71.92% |
-84.39% |
-20.52% |
-14.28% |
-81.13% |
| Operating Margin |
|
-65.32% |
-100.26% |
-191.24% |
-41.05% |
-64.00% |
-83.85% |
-73.31% |
-89.64% |
-24.14% |
-23.63% |
-97.51% |
| EBIT Margin |
|
-55.19% |
-100.93% |
-191.12% |
-40.78% |
-64.00% |
-83.85% |
-73.31% |
-89.47% |
-24.20% |
-23.40% |
-97.18% |
| Profit (Net Income) Margin |
|
-69.62% |
-94.69% |
-215.39% |
-58.40% |
-76.96% |
-83.86% |
-73.27% |
-89.48% |
-23.84% |
-22.87% |
-95.63% |
| Tax Burden Percent |
|
100.09% |
100.06% |
100.03% |
100.00% |
100.08% |
100.00% |
100.02% |
100.01% |
100.07% |
99.17% |
98.52% |
| Interest Burden Percent |
|
126.05% |
93.76% |
112.67% |
143.19% |
120.15% |
100.01% |
99.94% |
100.00% |
98.47% |
98.52% |
99.89% |
| 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% |
-621.38% |
-163.24% |
-165.65% |
-198.38% |
-164.45% |
-142.60% |
-108.01% |
-37.40% |
-21.36% |
-62.93% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-661.22% |
-220.09% |
-239.25% |
119.35% |
-154.21% |
-134.48% |
-58.24% |
41.39% |
21.98% |
253.70% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
809.92% |
513.97% |
419.99% |
-36.94% |
134.67% |
118.68% |
27.98% |
-6.75% |
-3.49% |
-18.73% |
| Return on Equity (ROE) |
|
184.75% |
188.53% |
350.73% |
254.34% |
-235.32% |
-29.78% |
-23.93% |
-80.03% |
-44.15% |
-24.84% |
-81.66% |
| Cash Return on Invested Capital (CROIC) |
|
-1,956.85% |
-741.56% |
-276.39% |
-26.42% |
-342.12% |
-185.44% |
-191.37% |
-244.95% |
-95.95% |
-15.39% |
-20.83% |
| Operating Return on Assets (OROA) |
|
-68.13% |
-141.64% |
-101.83% |
-74.69% |
-60.73% |
-25.92% |
-20.76% |
-57.55% |
-28.25% |
-16.60% |
-52.67% |
| Return on Assets (ROA) |
|
-85.95% |
-132.88% |
-114.77% |
-106.95% |
-73.02% |
-25.92% |
-20.75% |
-57.56% |
-27.84% |
-16.22% |
-51.83% |
| Return on Common Equity (ROCE) |
|
184.75% |
188.53% |
350.73% |
254.34% |
-235.32% |
-29.78% |
-23.93% |
-80.03% |
-44.15% |
-24.84% |
-81.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
130.59% |
190.13% |
870.82% |
145.07% |
-67.54% |
-17.87% |
-25.39% |
-84.81% |
-32.42% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.21 |
-1.95 |
-1.89 |
-1.77 |
-2.29 |
-3.65 |
-4.62 |
-14 |
-11 |
-8.16 |
-19 |
| NOPAT Margin |
|
-45.73% |
-70.18% |
-133.87% |
-28.73% |
-44.80% |
-58.70% |
-51.31% |
-62.75% |
-16.90% |
-16.54% |
-68.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
126.66% |
39.84% |
56.84% |
73.60% |
-317.73% |
-10.23% |
-8.13% |
-49.77% |
-78.78% |
-43.33% |
-316.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-22.88% |
-19.59% |
-76.64% |
| Cost of Revenue to Revenue |
|
102.96% |
105.20% |
133.48% |
103.12% |
103.01% |
111.45% |
110.80% |
107.58% |
98.21% |
85.21% |
87.53% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
| Operating Expenses to Revenue |
|
62.36% |
95.05% |
157.76% |
37.93% |
61.00% |
72.41% |
62.51% |
82.06% |
25.93% |
38.42% |
109.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.46 |
-2.81 |
-2.70 |
-2.51 |
-3.27 |
-5.21 |
-6.60 |
-20 |
-16 |
-12 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.06 |
-2.58 |
-2.36 |
-1.59 |
-2.70 |
-5.18 |
-6.47 |
-19 |
-14 |
-7.05 |
-23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.11 |
17.78 |
6.41 |
7,599.84 |
2.04 |
1.13 |
1.15 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.26 |
17.96 |
6.50 |
20,365.99 |
3.34 |
2.07 |
1.61 |
| Price to Revenue (P/Rev) |
|
7.36 |
7.96 |
16.67 |
5.61 |
4.69 |
83.45 |
18.49 |
8,018.62 |
1.50 |
0.95 |
1.01 |
| 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) |
|
168.18 |
47.80 |
14.18 |
115.01 |
10.14 |
200.66 |
35.87 |
8,193.24 |
2.31 |
1.15 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.98 |
8.64 |
18.20 |
6.06 |
3.94 |
79.15 |
16.05 |
8,018.54 |
1.35 |
0.86 |
0.99 |
| 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 |
|
-1.18 |
-1.37 |
-7.35 |
-1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
-0.03 |
-0.02 |
-0.06 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Financial Leverage |
|
-0.50 |
-1.22 |
-2.34 |
-1.76 |
-0.31 |
-0.87 |
-0.88 |
-0.48 |
-0.16 |
-0.16 |
-0.07 |
| Leverage Ratio |
|
-2.15 |
-1.42 |
-3.06 |
-2.38 |
3.22 |
1.15 |
1.15 |
1.39 |
1.59 |
1.53 |
1.58 |
| Compound Leverage Factor |
|
-2.71 |
-1.33 |
-3.44 |
-3.41 |
3.87 |
1.15 |
1.15 |
1.39 |
1.56 |
1.51 |
1.57 |
| Debt to Total Capital |
|
641.72% |
370.41% |
115.76% |
536.13% |
0.16% |
0.00% |
0.00% |
0.00% |
0.40% |
0.85% |
1.20% |
| Short-Term Debt to Total Capital |
|
626.73% |
364.62% |
114.83% |
503.34% |
0.16% |
0.00% |
0.00% |
0.00% |
0.08% |
0.37% |
0.68% |
| Long-Term Debt to Total Capital |
|
14.99% |
5.79% |
0.93% |
32.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.32% |
0.48% |
0.52% |
| 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 |
|
-541.72% |
-270.41% |
-15.76% |
-436.13% |
99.84% |
100.00% |
100.00% |
100.00% |
99.60% |
99.15% |
98.80% |
| Debt to EBITDA |
|
-1.58 |
-0.74 |
-1.09 |
-1.92 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.05 |
-0.01 |
| Net Debt to EBITDA |
|
-1.55 |
-0.73 |
-0.92 |
-1.77 |
1.42 |
0.00 |
0.00 |
0.00 |
0.74 |
0.60 |
0.03 |
| Long-Term Debt to EBITDA |
|
-0.04 |
-0.01 |
-0.01 |
-0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.03 |
-0.01 |
| Debt to NOPAT |
|
-1.38 |
-0.97 |
-1.36 |
-1.72 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.04 |
-0.02 |
| Net Debt to NOPAT |
|
-1.35 |
-0.97 |
-1.14 |
-1.58 |
1.68 |
0.00 |
0.00 |
0.00 |
0.90 |
0.52 |
0.03 |
| Long-Term Debt to NOPAT |
|
-0.03 |
-0.02 |
-0.01 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
| Altman Z-Score |
|
-22.77 |
-24.36 |
-15.20 |
-14.90 |
1.09 |
81.43 |
19.26 |
7,282.70 |
1.01 |
-0.54 |
-4.56 |
| 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 |
|
0.42 |
0.45 |
0.78 |
0.51 |
4.52 |
16.89 |
9.33 |
1.51 |
2.41 |
2.04 |
1.74 |
| Quick Ratio |
|
0.26 |
0.34 |
0.11 |
0.27 |
3.15 |
16.09 |
8.72 |
0.46 |
1.56 |
0.95 |
0.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.45 |
-2.33 |
-3.20 |
-0.28 |
-3.95 |
-4.11 |
-6.20 |
-31 |
-29 |
-5.88 |
-6.38 |
| Operating Cash Flow to CapEx |
|
-1,088.20% |
-1,552.15% |
-14,385.07% |
0.00% |
-14,696.53% |
-1,557.07% |
-1,286.75% |
-2,077.29% |
-1,420.17% |
-264.86% |
-2,507.66% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.46 |
0.00 |
-9.36 |
-0.26 |
-5.51 |
-345.65 |
-6,198.81 |
-31,298.20 |
-2,433.81 |
-173.00 |
-245.40 |
| Operating Cash Flow to Interest Expense |
|
-6.50 |
0.00 |
-10.05 |
-0.66 |
-6.74 |
-347.95 |
-6,408.00 |
-18,114.00 |
-1,108.92 |
-64.50 |
-403.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.10 |
0.00 |
-10.12 |
-0.63 |
-6.78 |
-370.29 |
-6,906.00 |
-18,986.00 |
-1,187.00 |
-88.85 |
-419.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.23 |
1.40 |
0.53 |
1.83 |
0.95 |
0.31 |
0.28 |
0.64 |
1.17 |
0.71 |
0.54 |
| Accounts Receivable Turnover |
|
5.65 |
2.79 |
2.42 |
9.51 |
4.97 |
4.87 |
3.21 |
5.33 |
6.61 |
4.12 |
3.47 |
| Inventory Turnover |
|
7.07 |
8.43 |
1.45 |
3.68 |
3.54 |
4.71 |
7.38 |
3.42 |
5.47 |
3.47 |
2.24 |
| Fixed Asset Turnover |
|
14.38 |
10.36 |
5.44 |
34.30 |
43.27 |
36.74 |
20.34 |
20.01 |
7.46 |
3.27 |
2.11 |
| Accounts Payable Turnover |
|
3.88 |
3.43 |
2.77 |
6.85 |
5.68 |
11.41 |
8.69 |
10.68 |
10.50 |
4.50 |
3.32 |
| Days Sales Outstanding (DSO) |
|
64.57 |
130.75 |
150.83 |
38.40 |
73.38 |
74.96 |
113.80 |
68.50 |
55.20 |
88.67 |
105.11 |
| Days Inventory Outstanding (DIO) |
|
51.66 |
43.28 |
250.91 |
99.10 |
103.11 |
77.43 |
49.47 |
106.88 |
66.71 |
105.13 |
162.82 |
| Days Payable Outstanding (DPO) |
|
94.11 |
106.53 |
131.66 |
53.27 |
64.24 |
31.98 |
41.99 |
34.18 |
34.75 |
81.14 |
109.91 |
| Cash Conversion Cycle (CCC) |
|
22.12 |
67.51 |
270.08 |
84.22 |
112.25 |
120.42 |
121.28 |
141.20 |
87.15 |
112.66 |
158.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.13 |
0.50 |
1.81 |
0.32 |
1.98 |
2.45 |
4.03 |
22 |
39 |
37 |
24 |
| Invested Capital Turnover |
|
-5.31 |
8.85 |
1.22 |
5.77 |
4.43 |
2.80 |
2.78 |
1.72 |
2.21 |
1.29 |
0.92 |
| Increase / (Decrease) in Invested Capital |
|
1.25 |
0.38 |
1.31 |
-1.49 |
1.66 |
0.47 |
1.58 |
17 |
18 |
-2.28 |
-13 |
| Enterprise Value (EV) |
|
21 |
24 |
26 |
37 |
20 |
492 |
145 |
176,368 |
91 |
43 |
28 |
| Market Capitalization |
|
19 |
22 |
24 |
35 |
24 |
518 |
166 |
176,369 |
101 |
47 |
29 |
| Book Value per Share |
|
($0.01) |
($0.01) |
$0.00 |
($0.02) |
$1.13 |
$4.15 |
$2.90 |
$0.00 |
$3.48 |
$2.79 |
$1.31 |
| Tangible Book Value per Share |
|
($0.01) |
($0.01) |
$0.00 |
($0.02) |
$1.09 |
$4.11 |
$2.86 |
$0.00 |
$2.12 |
$1.53 |
$0.93 |
| Total Capital |
|
0.26 |
0.51 |
2.22 |
0.57 |
5.83 |
29 |
26 |
23 |
50 |
42 |
25 |
| Total Debt |
|
1.67 |
1.90 |
2.57 |
3.05 |
0.01 |
0.00 |
0.00 |
0.00 |
0.20 |
0.36 |
0.30 |
| Total Long-Term Debt |
|
0.04 |
0.03 |
0.02 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.20 |
0.13 |
| Net Debt |
|
1.64 |
1.89 |
2.16 |
2.81 |
-3.84 |
-27 |
-22 |
-1.68 |
-10 |
-4.22 |
-0.67 |
| Capital Expenditures (CapEx) |
|
0.23 |
0.12 |
0.02 |
-0.03 |
0.03 |
0.27 |
0.50 |
0.87 |
0.94 |
0.83 |
0.42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.32 |
-0.02 |
1.36 |
-0.14 |
1.30 |
1.43 |
2.66 |
5.08 |
13 |
9.40 |
8.14 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.29 |
-0.01 |
1.76 |
0.10 |
5.15 |
28 |
25 |
6.76 |
24 |
14 |
9.10 |
| Net Working Capital (NWC) |
|
-1.92 |
-1.88 |
-0.79 |
-2.76 |
5.14 |
28 |
25 |
6.76 |
24 |
14 |
8.93 |
| Net Nonoperating Expense (NNE) |
|
0.63 |
0.68 |
1.15 |
1.83 |
1.64 |
1.56 |
1.98 |
5.88 |
4.68 |
3.12 |
7.73 |
| Net Nonoperating Obligations (NNO) |
|
1.53 |
1.89 |
2.16 |
2.81 |
-3.84 |
-27 |
-22 |
-1.68 |
-10 |
-4.22 |
-0.67 |
| Total Depreciation and Amortization (D&A) |
|
0.40 |
0.23 |
0.34 |
0.92 |
0.57 |
0.03 |
0.13 |
1.12 |
2.47 |
4.50 |
4.53 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.05% |
-0.66% |
95.97% |
-2.28% |
25.48% |
23.03% |
29.58% |
23.11% |
20.04% |
19.04% |
28.81% |
| Debt-free Net Working Capital to Revenue |
|
-10.83% |
-0.35% |
124.54% |
1.68% |
100.79% |
453.00% |
273.41% |
30.75% |
35.47% |
28.31% |
32.24% |
| Net Working Capital to Revenue |
|
-72.50% |
-67.50% |
-55.71% |
-44.78% |
100.61% |
453.00% |
273.41% |
30.75% |
35.41% |
27.99% |
31.63% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.00) |
($1.00) |
($1.00) |
($1.00) |
($0.88) |
($0.84) |
($0.74) |
($1.99) |
($1.30) |
($0.77) |
($1.61) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.01M |
2.15M |
2.55M |
2.91M |
0.00 |
8.87M |
8.88M |
9.91M |
12.35M |
14.62M |
16.81M |
| Adjusted Diluted Earnings per Share |
|
($1.00) |
($1.00) |
($1.00) |
($1.00) |
($0.88) |
($0.84) |
$0.00 |
($1.99) |
($1.30) |
($0.77) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.01M |
2.15M |
2.55M |
2.91M |
0.00 |
8.87M |
10.04M |
9.91M |
12.35M |
14.62M |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.00) |
($1.00) |
($1.00) |
($1.00) |
($0.88) |
($0.84) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.01M |
2.25M |
2.55M |
2.89M |
4.47M |
6.17M |
10.04M |
10.23B |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.21 |
-1.95 |
-1.89 |
-1.77 |
-2.29 |
-3.65 |
-4.62 |
-14 |
-11 |
-8.16 |
-12 |
| Normalized NOPAT Margin |
|
-45.73% |
-70.18% |
-133.87% |
-28.73% |
-44.80% |
-58.70% |
-51.31% |
-62.75% |
-16.90% |
-16.54% |
-41.53% |
| Pre Tax Income Margin |
|
-69.56% |
-94.63% |
-215.34% |
-58.40% |
-76.90% |
-83.86% |
-73.26% |
-89.47% |
-23.83% |
-23.06% |
-97.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.84 |
0.00 |
-7.89 |
-2.32 |
-4.57 |
-437.87 |
-6,599.00 |
-19,680.00 |
-1,358.08 |
-339.62 |
-1,055.35 |
| NOPAT to Interest Expense |
|
-3.18 |
0.00 |
-5.53 |
-1.63 |
-3.20 |
-306.51 |
-4,619.30 |
-13,801.20 |
-948.56 |
-240.00 |
-741.25 |
| EBIT Less CapEx to Interest Expense |
|
-4.44 |
0.00 |
-7.96 |
-2.29 |
-4.61 |
-460.22 |
-7,097.00 |
-20,552.00 |
-1,436.17 |
-363.97 |
-1,071.42 |
| NOPAT Less CapEx to Interest Expense |
|
-3.78 |
0.00 |
-5.60 |
-1.61 |
-3.24 |
-328.86 |
-5,117.30 |
-14,673.20 |
-1,026.64 |
-264.35 |
-757.32 |
| 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 |
|
-0.48% |
-2.61% |
-1.76% |
-5.75% |
-29.89% |
-30.09% |
0.00% |
-1.75% |
0.00% |
0.00% |
0.00% |