| DEI Shares Outstanding |
|
0.00 |
89,915,980.00 |
102,364,539.00 |
132,292,528.00 |
163,916,660.00 |
222,395,857.00 |
257,726,382.00 |
275,417,050.00 |
289,500,358.00 |
301,179,163.00 |
313,762,657.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
89,915,980.00 |
102,364,539.00 |
132,292,528.00 |
163,916,660.00 |
222,395,857.00 |
257,726,382.00 |
275,417,050.00 |
289,500,358.00 |
301,179,163.00 |
313,762,657.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.09 |
-0.09 |
-0.08 |
-0.07 |
-0.04 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.38% |
120.33% |
83.56% |
428.68% |
-31.78% |
30.68% |
4.07% |
132.48% |
107.85% |
45.37% |
-56.32% |
| EBITDA Growth |
|
3.25% |
28.94% |
-15.07% |
-28.86% |
11.66% |
-89.99% |
-13.02% |
22.10% |
15.71% |
5.21% |
-251.00% |
| EBIT Growth |
|
-20.37% |
-21.14% |
-16.40% |
-8.65% |
-3.58% |
-14.94% |
10.56% |
22.79% |
11.38% |
5.33% |
-244.20% |
| NOPAT Growth |
|
-23.30% |
-18.02% |
-19.48% |
-8.75% |
-4.43% |
-13.25% |
10.62% |
20.48% |
15.03% |
5.44% |
-242.99% |
| Net Income Growth |
|
-35.77% |
-59.04% |
-18.24% |
-12.04% |
-6.96% |
15.21% |
28.93% |
25.56% |
9.43% |
6.48% |
-249.41% |
| EPS Growth |
|
-20.00% |
-50.00% |
-11.11% |
10.00% |
11.11% |
37.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-9.58% |
-97.57% |
-15.13% |
9.17% |
-13.65% |
6.06% |
5.22% |
29.85% |
14.37% |
-35.56% |
-158.80% |
| Free Cash Flow Firm Growth |
|
-142.69% |
31.42% |
38.02% |
-87.39% |
17.16% |
-62.03% |
51.34% |
-44.32% |
6.76% |
-30.50% |
-22.48% |
| Invested Capital Growth |
|
984.38% |
21.19% |
-51.61% |
11.05% |
-48.45% |
107.26% |
-93.21% |
498.39% |
119.68% |
141.78% |
-97.82% |
| Revenue Q/Q Growth |
|
-10.27% |
4.11% |
34.41% |
0.00% |
0.00% |
0.00% |
-21.57% |
47.06% |
22.84% |
-3.87% |
-28.12% |
| EBITDA Q/Q Growth |
|
23.15% |
15.69% |
-30.81% |
-214.58% |
-201.37% |
-72.70% |
21.52% |
-35.03% |
9.43% |
-21.49% |
-17.67% |
| EBIT Q/Q Growth |
|
4.10% |
-7.09% |
-6.27% |
0.00% |
0.00% |
-24.56% |
21.56% |
-34.93% |
7.68% |
-19.27% |
-18.32% |
| NOPAT Q/Q Growth |
|
1.77% |
-6.86% |
-5.33% |
0.00% |
0.00% |
-4.18% |
2.92% |
6.05% |
8.20% |
-16.39% |
-19.21% |
| Net Income Q/Q Growth |
|
-3.58% |
-15.94% |
-1.31% |
0.00% |
0.00% |
0.00% |
2.85% |
6.94% |
7.70% |
-19.59% |
-18.86% |
| EPS Q/Q Growth |
|
14.29% |
-12.50% |
-11.11% |
10.00% |
-14.29% |
16.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-14.67% |
-11.33% |
-7.19% |
8.67% |
-9.97% |
8.88% |
-3.66% |
26.89% |
-1.85% |
-148.14% |
3.78% |
| Free Cash Flow Firm Q/Q Growth |
|
-86.54% |
42.68% |
20.67% |
-295.84% |
-41.66% |
-47.99% |
25.16% |
-65.39% |
20.89% |
-90.42% |
16.95% |
| Invested Capital Q/Q Growth |
|
1,064.09% |
-8.92% |
-43.15% |
419.94% |
-71.14% |
-16.35% |
-90.89% |
0.00% |
-3.15% |
109.18% |
-91.73% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.35% |
62.34% |
37.40% |
45.53% |
49.22% |
50.49% |
43.58% |
48.56% |
50.32% |
44.17% |
43.86% |
| EBITDA Margin |
|
-2,557.47% |
-824.81% |
-517.05% |
-126.03% |
-163.19% |
-237.25% |
-257.65% |
-86.34% |
-35.01% |
-22.83% |
-183.48% |
| Operating Margin |
|
-3,277.49% |
-1,755.52% |
-1,142.64% |
-235.04% |
-359.81% |
-311.80% |
-267.80% |
-91.60% |
-37.45% |
-24.36% |
-191.31% |
| EBIT Margin |
|
-3,199.79% |
-1,759.21% |
-1,115.50% |
-229.25% |
-348.09% |
-306.17% |
-263.14% |
-87.39% |
-37.26% |
-24.26% |
-191.23% |
| Profit (Net Income) Margin |
|
-3,979.43% |
-2,872.35% |
-1,850.19% |
-392.08% |
-614.72% |
-398.85% |
-272.38% |
-87.22% |
-38.00% |
-24.45% |
-195.61% |
| Tax Burden Percent |
|
100.00% |
100.00% |
93.09% |
112.27% |
99.45% |
98.87% |
100.00% |
98.79% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
124.37% |
163.28% |
178.18% |
152.33% |
177.57% |
131.76% |
103.51% |
101.03% |
102.00% |
100.77% |
102.29% |
| 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) |
|
-251.52% |
-119.02% |
-174.91% |
-276.38% |
-361.95% |
-392.18% |
-486.63% |
-871.36% |
-270.32% |
-108.84% |
-516.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-523.95% |
-289.08% |
-296.72% |
-435.96% |
-591.13% |
-563.67% |
-829.98% |
-740.56% |
-195.24% |
-52.71% |
-246.93% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1,103.99% |
-4,231.72% |
631.79% |
748.40% |
1,054.65% |
1,195.49% |
-1,488.73% |
522.72% |
120.70% |
24.09% |
115.78% |
| Return on Equity (ROE) |
|
-1,355.50% |
-4,350.75% |
456.88% |
472.02% |
692.70% |
803.31% |
-1,975.36% |
-348.64% |
-149.62% |
-84.75% |
-400.66% |
| Cash Return on Invested Capital (CROIC) |
|
-222.85% |
-138.18% |
-105.35% |
-286.85% |
-298.01% |
-461.99% |
-312.06% |
-1,014.09% |
-345.19% |
-191.80% |
-324.98% |
| Operating Return on Assets (OROA) |
|
-376.09% |
-245.85% |
-319.00% |
-267.21% |
-190.36% |
-173.91% |
-167.23% |
-130.49% |
-69.77% |
-46.09% |
-157.77% |
| Return on Assets (ROA) |
|
-467.72% |
-401.41% |
-529.11% |
-457.00% |
-336.17% |
-226.56% |
-173.11% |
-130.24% |
-71.16% |
-46.45% |
-161.38% |
| Return on Common Equity (ROCE) |
|
182.95% |
11,409.59% |
593.53% |
583.26% |
765.27% |
-567.14% |
-24,086.35% |
-1,128.70% |
-282.29% |
-129.67% |
-681.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,443.18% |
609.31% |
232.63% |
714.97% |
531.35% |
-251.43% |
-148.16% |
-105.21% |
-67.91% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.93 |
-3.45 |
-4.13 |
-4.49 |
-4.69 |
-5.31 |
-4.74 |
-3.77 |
-3.21 |
-3.03 |
-10 |
| NOPAT Margin |
|
-2,294.24% |
-1,228.86% |
-799.85% |
-164.53% |
-251.86% |
-218.26% |
-187.46% |
-64.12% |
-26.21% |
-17.05% |
-133.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
272.43% |
170.06% |
121.81% |
159.58% |
229.18% |
171.49% |
343.35% |
-130.80% |
-75.08% |
-56.13% |
-269.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-66.92% |
-40.45% |
-269.25% |
| Cost of Revenue to Revenue |
|
48.65% |
37.66% |
186.24% |
54.47% |
50.78% |
49.51% |
56.42% |
51.44% |
49.68% |
55.83% |
56.14% |
| SG&A Expenses to Revenue |
|
2,783.72% |
1,321.35% |
858.33% |
194.79% |
329.93% |
307.28% |
243.86% |
114.40% |
65.89% |
52.32% |
151.55% |
| R&D to Revenue |
|
536.56% |
491.61% |
315.89% |
63.01% |
79.10% |
55.02% |
54.01% |
22.42% |
18.66% |
16.21% |
33.39% |
| Operating Expenses to Revenue |
|
3,328.84% |
1,817.85% |
1,180.04% |
235.04% |
409.03% |
362.29% |
311.38% |
140.16% |
87.77% |
68.53% |
235.17% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.08 |
-4.95 |
-5.76 |
-6.25 |
-6.48 |
-7.45 |
-6.66 |
-5.14 |
-4.56 |
-4.31 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.26 |
-2.32 |
-2.67 |
-3.44 |
-3.04 |
-5.77 |
-6.52 |
-5.08 |
-4.28 |
-4.06 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
122.62 |
0.00 |
0.00 |
0.00 |
0.00 |
7.61 |
11.98 |
11.31 |
7.25 |
6.47 |
14.58 |
| Price to Tangible Book Value (P/TBV) |
|
122.62 |
0.00 |
0.00 |
0.00 |
0.00 |
17.20 |
11.98 |
11.31 |
7.25 |
6.47 |
14.58 |
| Price to Revenue (P/Rev) |
|
338.10 |
279.32 |
78.42 |
12.56 |
20.00 |
12.08 |
22.03 |
9.38 |
4.06 |
3.22 |
7.59 |
| 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) |
|
17.30 |
26.11 |
30.51 |
21.93 |
47.23 |
14.97 |
416.94 |
69.70 |
27.01 |
13.28 |
637.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
355.91 |
295.35 |
91.01 |
13.74 |
22.36 |
11.24 |
20.43 |
8.79 |
3.60 |
2.94 |
7.07 |
| 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 |
|
2.84 |
-7.61 |
-1.99 |
-3.11 |
-2.32 |
-12.09 |
0.73 |
0.63 |
0.14 |
0.24 |
1.53 |
| Long-Term Debt to Equity |
|
2.84 |
-6.82 |
-0.45 |
-1.15 |
0.00 |
-2.16 |
0.39 |
0.63 |
0.07 |
0.15 |
0.56 |
| Financial Leverage |
|
2.11 |
14.64 |
-2.13 |
-1.72 |
-1.78 |
-2.12 |
1.79 |
-0.71 |
-0.62 |
-0.46 |
-0.47 |
| Leverage Ratio |
|
2.90 |
10.84 |
-0.86 |
-1.03 |
-2.06 |
-3.55 |
11.41 |
2.68 |
2.10 |
1.82 |
2.48 |
| Compound Leverage Factor |
|
3.60 |
17.70 |
-1.54 |
-1.57 |
-3.66 |
-4.67 |
11.81 |
2.70 |
2.14 |
1.84 |
2.54 |
| Debt to Total Capital |
|
73.99% |
115.13% |
200.89% |
147.50% |
175.59% |
109.02% |
42.19% |
38.73% |
12.29% |
19.20% |
60.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
11.98% |
155.34% |
92.85% |
175.59% |
89.56% |
19.45% |
0.00% |
6.26% |
7.36% |
38.27% |
| Long-Term Debt to Total Capital |
|
73.99% |
103.15% |
45.55% |
54.65% |
0.00% |
19.46% |
22.74% |
38.73% |
6.03% |
11.83% |
22.22% |
| 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 |
|
18.00% |
10.90% |
20.57% |
15.78% |
-0.94% |
-157.12% |
-230.48% |
-87.36% |
-55.15% |
-37.29% |
-65.15% |
| Common Equity to Total Capital |
|
8.02% |
-26.03% |
-121.46% |
-63.28% |
-74.65% |
148.10% |
288.29% |
148.63% |
142.85% |
118.09% |
104.66% |
| Debt to EBITDA |
|
-0.99 |
-2.53 |
-2.54 |
-1.01 |
-1.67 |
-0.49 |
-0.10 |
-0.25 |
-0.14 |
-0.35 |
-0.16 |
| Net Debt to EBITDA |
|
-0.45 |
-1.70 |
-2.17 |
-0.82 |
-1.45 |
-0.36 |
0.05 |
0.12 |
0.69 |
0.52 |
0.11 |
| Long-Term Debt to EBITDA |
|
-0.99 |
-2.26 |
-0.58 |
-0.38 |
0.00 |
-0.09 |
-0.06 |
-0.25 |
-0.07 |
-0.22 |
-0.06 |
| Debt to NOPAT |
|
-1.11 |
-1.70 |
-1.64 |
-0.78 |
-1.08 |
-0.54 |
-0.14 |
-0.34 |
-0.18 |
-0.47 |
-0.22 |
| Net Debt to NOPAT |
|
-0.51 |
-1.14 |
-1.40 |
-0.63 |
-0.94 |
-0.39 |
0.07 |
0.16 |
0.93 |
0.70 |
0.15 |
| Long-Term Debt to NOPAT |
|
-1.11 |
-1.52 |
-0.37 |
-0.29 |
0.00 |
-0.10 |
-0.08 |
-0.34 |
-0.09 |
-0.29 |
-0.08 |
| Altman Z-Score |
|
-34.04 |
-51.67 |
-104.57 |
-50.54 |
-50.38 |
-38.98 |
-54.69 |
-31.64 |
-17.47 |
-11.35 |
-26.91 |
| Noncontrolling Interest Sharing Ratio |
|
113.50% |
362.24% |
-29.91% |
-23.57% |
-10.48% |
170.60% |
-1,119.34% |
-223.74% |
-88.67% |
-53.00% |
-70.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.11 |
1.75 |
0.27 |
0.38 |
0.24 |
0.42 |
1.31 |
2.00 |
2.35 |
2.70 |
1.01 |
| Quick Ratio |
|
3.92 |
1.71 |
0.26 |
0.37 |
0.23 |
0.34 |
1.07 |
1.85 |
2.27 |
2.54 |
0.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.85 |
-4.01 |
-2.49 |
-4.66 |
-3.86 |
-6.25 |
-3.04 |
-4.39 |
-4.09 |
-5.34 |
-6.54 |
| Operating Cash Flow to CapEx |
|
0.00% |
-6,008.16% |
-14,772.41% |
-6,708.62% |
-12,634.29% |
-18,060.87% |
-18,747.62% |
-1,019.19% |
-494.77% |
-259.60% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.88 |
-1.28 |
-0.64 |
-1.03 |
-0.77 |
-2.64 |
-13.00 |
-82.85 |
0.00 |
-75.25 |
-12.12 |
| Operating Cash Flow to Interest Expense |
|
-1.89 |
-1.19 |
-1.11 |
-0.86 |
-0.88 |
-1.76 |
-16.82 |
-52.11 |
0.00 |
-45.15 |
-15.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.89 |
-1.21 |
-1.12 |
-0.87 |
-0.89 |
-1.77 |
-16.91 |
-57.23 |
0.00 |
-62.55 |
-14.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.12 |
0.14 |
0.29 |
1.17 |
0.55 |
0.57 |
0.64 |
1.49 |
1.87 |
1.90 |
0.83 |
| Accounts Receivable Turnover |
|
5.42 |
5.14 |
6.37 |
15.54 |
6.08 |
5.80 |
5.08 |
7.46 |
6.65 |
6.15 |
4.11 |
| Inventory Turnover |
|
1.97 |
2.95 |
21.73 |
37.15 |
45.00 |
8.22 |
5.51 |
16.77 |
44.51 |
41.10 |
13.62 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
6.13 |
23.22 |
16.84 |
31.38 |
41.83 |
33.82 |
25.77 |
14.79 |
4.59 |
| Accounts Payable Turnover |
|
0.15 |
0.40 |
4.53 |
4.10 |
1.26 |
1.18 |
1.19 |
1.75 |
3.37 |
6.01 |
1.89 |
| Days Sales Outstanding (DSO) |
|
67.30 |
71.04 |
57.29 |
23.48 |
60.02 |
62.96 |
71.89 |
48.91 |
54.85 |
59.33 |
88.91 |
| Days Inventory Outstanding (DIO) |
|
185.09 |
123.90 |
16.80 |
9.83 |
8.11 |
44.41 |
66.20 |
21.76 |
8.20 |
8.88 |
26.80 |
| Days Payable Outstanding (DPO) |
|
2,410.87 |
905.09 |
80.54 |
89.04 |
289.10 |
309.98 |
306.34 |
208.97 |
108.31 |
60.69 |
193.26 |
| Cash Conversion Cycle (CCC) |
|
-2,158.48 |
-710.15 |
-6.45 |
-55.73 |
-220.98 |
-202.61 |
-168.25 |
-138.29 |
-45.26 |
7.52 |
-77.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2.62 |
3.18 |
1.54 |
1.71 |
0.88 |
1.83 |
0.12 |
0.74 |
1.63 |
3.94 |
0.09 |
| Invested Capital Turnover |
|
0.11 |
0.10 |
0.22 |
1.68 |
1.44 |
1.80 |
2.60 |
13.59 |
10.31 |
6.38 |
3.86 |
| Increase / (Decrease) in Invested Capital |
|
2.92 |
0.56 |
-1.64 |
0.17 |
-0.83 |
0.95 |
-1.70 |
0.62 |
0.89 |
2.31 |
-3.86 |
| Enterprise Value (EV) |
|
45 |
83 |
47 |
37 |
42 |
27 |
52 |
52 |
44 |
52 |
55 |
| Market Capitalization |
|
43 |
79 |
40 |
34 |
37 |
29 |
56 |
55 |
50 |
57 |
59 |
| Book Value per Share |
|
$0.00 |
($0.01) |
($0.04) |
($0.01) |
($0.01) |
$0.02 |
$0.02 |
$0.02 |
$0.02 |
$0.03 |
$0.01 |
| Tangible Book Value per Share |
|
$0.00 |
($0.01) |
($0.04) |
($0.03) |
($0.02) |
$0.01 |
$0.02 |
$0.02 |
$0.02 |
$0.03 |
$0.01 |
| Total Capital |
|
4.39 |
5.09 |
3.38 |
2.36 |
2.88 |
2.61 |
1.61 |
3.28 |
4.79 |
7.50 |
3.86 |
| Total Debt |
|
3.25 |
5.86 |
6.79 |
3.49 |
5.06 |
2.84 |
0.68 |
1.27 |
0.59 |
1.44 |
2.34 |
| Total Long-Term Debt |
|
3.25 |
5.25 |
1.54 |
1.29 |
0.00 |
0.51 |
0.37 |
1.27 |
0.29 |
0.89 |
0.86 |
| Net Debt |
|
1.48 |
3.95 |
5.80 |
2.83 |
4.41 |
2.06 |
-0.33 |
-0.61 |
-2.97 |
-2.12 |
-1.55 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.06 |
0.03 |
0.06 |
0.04 |
0.02 |
0.02 |
0.27 |
0.48 |
1.24 |
-0.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.33 |
-0.44 |
1.20 |
0.00 |
1.12 |
-0.42 |
-0.22 |
-0.27 |
0.41 |
1.49 |
-2.35 |
| Debt-free Net Working Capital (DFNWC) |
|
1.43 |
1.47 |
2.19 |
0.66 |
1.78 |
0.29 |
0.74 |
1.58 |
3.95 |
5.04 |
1.53 |
| Net Working Capital (NWC) |
|
1.43 |
0.86 |
-3.06 |
-1.54 |
-3.29 |
-2.04 |
0.43 |
1.58 |
3.65 |
4.49 |
0.05 |
| Net Nonoperating Expense (NNE) |
|
2.15 |
4.62 |
5.42 |
6.21 |
6.75 |
4.39 |
2.15 |
1.36 |
1.44 |
1.32 |
4.79 |
| Net Nonoperating Obligations (NNO) |
|
1.48 |
3.95 |
4.95 |
2.83 |
3.06 |
2.06 |
-0.81 |
-1.27 |
-2.57 |
-2.12 |
-1.44 |
| Total Depreciation and Amortization (D&A) |
|
0.82 |
2.63 |
3.09 |
2.82 |
3.44 |
1.68 |
0.14 |
0.06 |
0.28 |
0.26 |
0.60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-260.19% |
-155.89% |
232.75% |
0.15% |
60.18% |
-17.35% |
-8.73% |
-4.66% |
3.38% |
8.40% |
-30.32% |
| Debt-free Net Working Capital to Revenue |
|
1,121.76% |
523.62% |
424.61% |
24.16% |
95.38% |
12.09% |
29.28% |
26.80% |
32.31% |
28.35% |
19.69% |
| Net Working Capital to Revenue |
|
1,121.76% |
306.62% |
-592.64% |
-56.31% |
-176.73% |
-83.84% |
16.87% |
26.80% |
29.86% |
25.25% |
0.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.06) |
($0.09) |
($0.10) |
($0.09) |
($0.08) |
($0.05) |
($0.03) |
($0.02) |
($0.02) |
($0.01) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
84.11M |
87.94M |
98.94M |
122.00M |
152.09M |
195.99M |
247.20M |
268.30M |
285.96M |
298.12M |
306.95M |
| Adjusted Diluted Earnings per Share |
|
($0.06) |
($0.09) |
($0.10) |
($0.09) |
($0.08) |
($0.05) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
86.27M |
94.95M |
105.11M |
143.10M |
172.34M |
238.78M |
262.72M |
283.19M |
295.55M |
301.30M |
319.75M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.06) |
($0.09) |
($0.10) |
($0.09) |
($0.08) |
($0.05) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
86.27M |
94.95M |
105.11M |
143.10M |
172.34M |
238.78M |
262.72M |
283.19M |
295.55M |
301.30M |
319.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.93 |
-3.45 |
-4.13 |
-4.49 |
-4.69 |
-5.31 |
-4.51 |
-3.64 |
-2.93 |
-3.03 |
-10 |
| Normalized NOPAT Margin |
|
-2,294.24% |
-1,228.86% |
-799.85% |
-164.53% |
-251.86% |
-218.26% |
-178.00% |
-61.78% |
-23.96% |
-17.05% |
-133.79% |
| Pre Tax Income Margin |
|
-3,979.43% |
-2,872.35% |
-1,987.60% |
-349.23% |
-618.11% |
-403.41% |
-272.38% |
-88.29% |
-38.00% |
-24.45% |
-195.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.10 |
-1.58 |
-1.49 |
-1.39 |
-1.29 |
-3.15 |
-28.46 |
-97.02 |
0.00 |
-60.76 |
-27.50 |
| NOPAT to Interest Expense |
|
-2.94 |
-1.10 |
-1.07 |
-0.99 |
-0.93 |
-2.24 |
-20.28 |
-71.19 |
0.00 |
-42.70 |
-19.26 |
| EBIT Less CapEx to Interest Expense |
|
-4.10 |
-1.60 |
-1.50 |
-1.40 |
-1.30 |
-3.16 |
-28.55 |
-102.13 |
0.00 |
-78.15 |
-26.69 |
| NOPAT Less CapEx to Interest Expense |
|
-2.94 |
-1.12 |
-1.08 |
-1.01 |
-0.94 |
-2.25 |
-20.37 |
-76.30 |
0.00 |
-60.09 |
-18.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |