| DEI Shares Outstanding |
|
87,210,000.00 |
87,160,001.00 |
91,925,000.00 |
5,319,173.00 |
316,453,673.00 |
5,199,346.00 |
13,958,516.00 |
24,984,083.00 |
36,280,541.00 |
61,018,606.00 |
18,562,376.00 |
| DEI Adjusted Shares Outstanding |
|
872,100.00 |
871,600.00 |
919,250.00 |
53,192.00 |
3,164,537.00 |
51,993.00 |
139,585.00 |
249,841.00 |
362,805.00 |
610,186.00 |
1,856,238.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.27 |
-0.50 |
-1.45 |
-45.76 |
-0.79 |
-649.62 |
-1,317.10 |
-104.40 |
-138.52 |
-54.09 |
-9.65 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
64.80% |
-68.40% |
-247.58% |
-59.81% |
-7.13% |
-414.96% |
-1,009.57% |
81.75% |
-95.11% |
34.90% |
40.65% |
| EBIT Growth |
|
63.77% |
-84.83% |
-259.61% |
-52.69% |
-5.24% |
-376.84% |
-990.12% |
81.53% |
-94.10% |
34.73% |
40.51% |
| NOPAT Growth |
|
63.77% |
-84.83% |
-259.61% |
-52.69% |
-5.24% |
-7.86% |
-5,026.62% |
80.26% |
-65.41% |
28.62% |
43.86% |
| Net Income Growth |
|
27.61% |
-85.37% |
-208.08% |
-81.35% |
-1.29% |
-582.28% |
-681.02% |
79.97% |
-92.67% |
36.09% |
45.39% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-200.00% |
-3,166.67% |
-598.98% |
-116.35% |
92.85% |
-92.67% |
36.09% |
45.39% |
| Operating Cash Flow Growth |
|
62.17% |
-134.97% |
-305.92% |
0.36% |
-302.61% |
34.91% |
-541.99% |
-81.68% |
-111.96% |
30.58% |
31.92% |
| Free Cash Flow Firm Growth |
|
98.85% |
-68,989.60% |
-39.99% |
152.78% |
-262.28% |
837.91% |
-654.98% |
86.76% |
-91.79% |
19.81% |
30.66% |
| Invested Capital Growth |
|
-99.16% |
657.27% |
128.06% |
-84.31% |
179.27% |
-1,298.97% |
102.51% |
-625.75% |
-50.63% |
38.20% |
155.66% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
4.49% |
-13.15% |
0.00% |
0.00% |
-309.13% |
-342.18% |
84.04% |
-81.17% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
-8.31% |
-11.50% |
0.00% |
0.00% |
-322.37% |
-339.52% |
83.85% |
-80.16% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
-8.31% |
-11.50% |
0.00% |
0.00% |
32.00% |
-1,032.60% |
82.13% |
-30.26% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
16.62% |
-966.01% |
0.00% |
0.00% |
-1,015.53% |
-323.64% |
82.82% |
-85.49% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-60.05% |
-302.72% |
87.10% |
-85.49% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2.00% |
-239.21% |
-0.93% |
-15.66% |
-20.32% |
14.30% |
-174.74% |
5.68% |
-35.06% |
20.67% |
-9.19% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-18.36% |
0.00% |
0.00% |
0.00% |
-979.23% |
85.27% |
-44.87% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
503.00% |
184.25% |
0.00% |
0.00% |
-814.47% |
375.33% |
0.00% |
-24.32% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.84% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.84% |
99.98% |
85.65% |
101.73% |
97.91% |
140.09% |
100.37% |
108.84% |
108.04% |
105.79% |
97.12% |
| 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% |
0.00% |
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% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-397.39% |
-46.40% |
-86.60% |
-380.46% |
-218.03% |
172.21% |
1,583.74% |
-598.18% |
-528.70% |
-208.26% |
-101.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-134.82% |
-115.06% |
75.51% |
-238.23% |
0.00% |
-22,026.33% |
0.00% |
0.00% |
0.00% |
-1,141.46% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-397.39% |
-46.40% |
-86.60% |
-380.46% |
-218.03% |
172.21% |
1,583.74% |
-598.18% |
-528.70% |
-208.26% |
-101.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
430.55% |
-22.54% |
-114.98% |
-2,170.09% |
-114.71% |
77.57% |
-2,579.03% |
-710.57% |
-327.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.16 |
-0.30 |
-1.09 |
-1.66 |
-1.75 |
-1.89 |
-97 |
-19 |
-32 |
-23 |
-13 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-23.12% |
-66.20% |
17.33% |
43.50% |
732.60% |
-9,402.99% |
-1,498.39% |
-127.24% |
-143.24% |
-50.84% |
-27.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-106.22% |
-66.52% |
| 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% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.23 |
-0.43 |
-1.55 |
-2.37 |
-2.50 |
-12 |
-130 |
-24 |
-47 |
-30 |
-18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.23 |
-0.38 |
-1.32 |
-2.12 |
-2.27 |
-12 |
-130 |
-24 |
-46 |
-30 |
-18 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
32.82 |
15.59 |
0.00 |
46.85 |
9.87 |
10.19 |
1.58 |
0.90 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
144.10 |
0.00 |
65.56 |
14.73 |
10.89 |
1.66 |
0.93 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
6.52 |
18.36 |
0.00 |
430.85 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
2.34 |
0.00 |
0.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.50 |
5.18 |
0.00 |
0.00 |
0.00 |
3.31 |
0.93 |
0.37 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.50 |
5.18 |
0.00 |
0.00 |
0.00 |
3.31 |
0.34 |
0.00 |
0.00 |
| Financial Leverage |
|
-5.12 |
-0.21 |
0.91 |
2.73 |
0.08 |
0.02 |
0.27 |
-1.26 |
-1.37 |
-1.22 |
-1.03 |
| Leverage Ratio |
|
5.14 |
1.61 |
1.65 |
3.58 |
2.12 |
-0.24 |
-0.49 |
3.00 |
2.90 |
1.96 |
1.36 |
| Compound Leverage Factor |
|
5.13 |
1.60 |
1.42 |
3.64 |
2.07 |
-0.34 |
-0.50 |
3.26 |
3.14 |
2.07 |
1.32 |
| Debt to Total Capital |
|
0.00% |
0.00% |
33.23% |
83.82% |
0.00% |
-0.29% |
0.00% |
76.78% |
48.30% |
26.88% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30.69% |
26.88% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
33.23% |
83.82% |
0.00% |
-0.29% |
0.00% |
76.78% |
17.62% |
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% |
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 |
|
100.00% |
100.00% |
66.77% |
16.18% |
100.00% |
100.29% |
100.00% |
23.22% |
51.70% |
73.12% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.43 |
-0.27 |
0.00 |
-0.01 |
0.00 |
-0.51 |
-0.31 |
-0.19 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-0.43 |
-0.25 |
0.00 |
0.00 |
0.00 |
0.28 |
0.43 |
0.60 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.43 |
-0.27 |
0.00 |
-0.01 |
0.00 |
-0.51 |
-0.11 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.53 |
-0.35 |
0.00 |
-0.03 |
0.00 |
-0.64 |
-0.45 |
-0.25 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-0.52 |
-0.32 |
0.00 |
-0.01 |
0.00 |
0.34 |
0.62 |
0.81 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.53 |
-0.35 |
0.00 |
-0.03 |
0.00 |
-0.64 |
-0.17 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-6.26 |
37.91 |
-59.20 |
20.30 |
-19.21 |
-10.97 |
-20.33 |
-20.56 |
| 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 |
|
0.83 |
0.16 |
0.01 |
0.04 |
1.52 |
0.02 |
4.62 |
4.50 |
2.35 |
2.57 |
9.10 |
| Quick Ratio |
|
0.83 |
0.15 |
0.01 |
0.04 |
0.77 |
0.00 |
4.53 |
4.47 |
2.34 |
2.55 |
7.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.00 |
-2.42 |
-3.38 |
1.79 |
-2.90 |
21 |
-119 |
-16 |
-30 |
-24 |
-17 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-29,829.65 |
0.00 |
43.59 |
0.00 |
4.48 |
-238.75 |
-7.26 |
-7.01 |
-8.35 |
-50.34 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1,896.68 |
0.00 |
-15.17 |
0.00 |
-0.34 |
-21.03 |
-8.78 |
-9.36 |
-9.66 |
-57.18 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1,896.68 |
0.00 |
-15.17 |
0.00 |
-0.34 |
-21.03 |
-8.78 |
-9.36 |
-9.66 |
-57.18 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
1.21 |
0.71 |
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 |
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 |
300.92 |
517.72 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.32 |
1.79 |
4.09 |
0.64 |
1.79 |
-21 |
0.54 |
-2.83 |
-4.27 |
-2.64 |
1.47 |
| Invested Capital Turnover |
|
0.00 |
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 |
|
-0.16 |
2.11 |
2.29 |
-3.45 |
1.15 |
-23 |
22 |
-3.37 |
-1.43 |
1.63 |
4.10 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
4.18 |
33 |
21 |
232 |
30 |
137 |
6.30 |
-0.37 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
3.65 |
33 |
21 |
237 |
36 |
156 |
24 |
17 |
| Book Value per Share |
|
$0.00 |
$0.02 |
$0.01 |
$0.00 |
$0.01 |
($4.13) |
$0.36 |
$0.15 |
$0.42 |
$0.25 |
$1.02 |
| Tangible Book Value per Share |
|
$0.00 |
($0.01) |
($0.01) |
($0.02) |
$0.00 |
($4.46) |
$0.26 |
$0.10 |
$0.40 |
$0.24 |
$1.00 |
| Total Capital |
|
-0.05 |
1.92 |
1.73 |
0.69 |
2.13 |
-21 |
5.05 |
16 |
30 |
21 |
19 |
| Total Debt |
|
0.00 |
0.00 |
0.58 |
0.58 |
0.00 |
0.06 |
0.00 |
12 |
14 |
5.70 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.58 |
0.58 |
0.00 |
0.06 |
0.00 |
12 |
5.23 |
0.00 |
0.00 |
| Net Debt |
|
-0.27 |
-0.12 |
0.57 |
0.53 |
-0.34 |
0.03 |
-4.51 |
-6.50 |
-20 |
-18 |
-18 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.32 |
-0.80 |
-0.63 |
-1.24 |
-0.11 |
-23 |
-0.90 |
-4.03 |
-5.29 |
-3.45 |
0.88 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.05 |
-0.67 |
-0.63 |
-1.19 |
0.23 |
-23 |
3.61 |
15 |
29 |
20 |
18 |
| Net Working Capital (NWC) |
|
-0.05 |
-0.67 |
-0.63 |
-1.19 |
0.23 |
-23 |
3.61 |
15 |
20 |
15 |
18 |
| Net Nonoperating Expense (NNE) |
|
0.07 |
0.13 |
0.24 |
0.75 |
0.70 |
15 |
34 |
7.01 |
19 |
9.59 |
4.90 |
| Net Nonoperating Obligations (NNO) |
|
-0.27 |
-0.12 |
2.93 |
0.53 |
-0.34 |
0.03 |
-4.51 |
-6.50 |
-20 |
-18 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.05 |
0.23 |
0.26 |
0.23 |
0.23 |
0.23 |
0.33 |
0.40 |
0.34 |
0.24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.10) |
($0.30) |
($0.10) |
$0.00 |
($148.20) |
($10.60) |
($15.50) |
($73.00) |
($12.12) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.72M |
8.72M |
9.19M |
9.58M |
64.79M |
0.00 |
1.24M |
2.47M |
3.25M |
451.85K |
1.48M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.10) |
($0.30) |
($0.10) |
$0.00 |
($148.20) |
($10.60) |
($15.50) |
($73.00) |
($12.12) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.72M |
8.72M |
9.19M |
9.58M |
64.79M |
0.00 |
1.24M |
2.47M |
3.25M |
451.85K |
1.48M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.10) |
($0.30) |
($0.10) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.72M |
8.72M |
8.94M |
9.58M |
31.75M |
0.00 |
2.48M |
3.02M |
3.68M |
795.67K |
7.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.16 |
-0.30 |
-1.09 |
-1.66 |
-1.75 |
-1.89 |
-97 |
-19 |
-32 |
-23 |
-13 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-5,333.68 |
0.00 |
-57.91 |
0.00 |
-2.49 |
-261.14 |
-11.08 |
-10.82 |
-10.49 |
-54.29 |
| NOPAT to Interest Expense |
|
0.00 |
-3,733.58 |
0.00 |
-40.54 |
0.00 |
-0.40 |
-194.46 |
-8.82 |
-7.34 |
-7.78 |
-38.01 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-5,333.68 |
0.00 |
-57.91 |
0.00 |
-2.49 |
-261.14 |
-11.08 |
-10.82 |
-10.49 |
-54.29 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-3,733.58 |
0.00 |
-40.54 |
0.00 |
-0.40 |
-194.46 |
-8.82 |
-7.34 |
-7.78 |
-38.01 |
| 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% |