| DEI Shares Outstanding |
|
79,620,730.00 |
80,476,508.00 |
4,812,632.00 |
25,719,585.00 |
26,318,382.00 |
32,291,147.00 |
42,200,051.00 |
50,864,965.00 |
67,407,973.00 |
- |
114,567,268.00 |
| DEI Adjusted Shares Outstanding |
|
79,620,730.00 |
80,476,508.00 |
4,812,632.00 |
25,719,585.00 |
26,318,382.00 |
32,291,147.00 |
42,200,051.00 |
50,864,965.00 |
67,407,973.00 |
- |
114,567,268.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.12 |
-0.11 |
-16.55 |
-1.05 |
-0.37 |
-0.55 |
-1.31 |
-1.80 |
-3.02 |
- |
-0.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
41.77% |
-15.96% |
-24.82% |
7.43% |
2.71% |
125.84% |
236.06% |
191.97% |
129.96% |
-10.24% |
-16.54% |
| EBITDA Growth |
|
64.16% |
34.42% |
-1,389.08% |
98.60% |
-855.60% |
-84.65% |
-206.66% |
-53.02% |
-132.07% |
0.30% |
60.88% |
| EBIT Growth |
|
64.57% |
19.98% |
-1,011.55% |
97.41% |
-421.73% |
-83.73% |
-210.28% |
-62.71% |
-121.30% |
-0.20% |
58.61% |
| NOPAT Growth |
|
53.78% |
36.28% |
-2.92% |
-56.42% |
9.82% |
-70.11% |
-212.50% |
-61.44% |
-122.06% |
-0.20% |
58.61% |
| Net Income Growth |
|
64.51% |
6.62% |
-878.86% |
95.46% |
-182.04% |
-84.95% |
-208.86% |
-66.11% |
-122.47% |
2.73% |
58.58% |
| EPS Growth |
|
58.62% |
-2,541.67% |
-718.61% |
94.99% |
71.54% |
-59.46% |
-123.73% |
-46.97% |
-65.46% |
38.94% |
62.00% |
| Operating Cash Flow Growth |
|
15.62% |
53.70% |
7.29% |
-432.37% |
20.66% |
-67.86% |
-124.52% |
-103.02% |
-18.46% |
51.66% |
36.10% |
| Free Cash Flow Firm Growth |
|
-22.35% |
113.19% |
457.10% |
-571.76% |
74.86% |
-84.26% |
-305.31% |
-243.83% |
63.99% |
67.65% |
15.69% |
| Invested Capital Growth |
|
20.28% |
-51.89% |
-70.07% |
93.72% |
115.65% |
1,686.77% |
585.91% |
475.72% |
-22.31% |
-63.55% |
-58.24% |
| Revenue Q/Q Growth |
|
3.03% |
4.78% |
-4.00% |
6.09% |
-7.32% |
95.95% |
25.08% |
31.53% |
16.69% |
-9.03% |
-2.92% |
| EBITDA Q/Q Growth |
|
22.18% |
49.01% |
25.64% |
-103.45% |
-3.95% |
-42.95% |
-26.96% |
-6.19% |
3.49% |
-41.42% |
35.26% |
| EBIT Q/Q Growth |
|
21.14% |
36.98% |
25.23% |
-106.92% |
-5.31% |
-42.59% |
-27.21% |
-9.77% |
4.03% |
-38.64% |
33.82% |
| NOPAT Q/Q Growth |
|
14.01% |
11.08% |
-17.34% |
28.42% |
-5.49% |
-37.68% |
-28.23% |
-10.11% |
5.08% |
-39.30% |
33.82% |
| Net Income Q/Q Growth |
|
22.12% |
27.52% |
24.39% |
-113.91% |
-7.24% |
-39.42% |
-25.02% |
-11.14% |
3.99% |
-37.30% |
33.96% |
| EPS Q/Q Growth |
|
14.29% |
-71.35% |
37.65% |
-111.24% |
-130.83% |
-31.11% |
-18.92% |
-4.86% |
8.29% |
-30.67% |
38.71% |
| Operating Cash Flow Q/Q Growth |
|
-11.02% |
4.39% |
10.75% |
-22.10% |
-3.92% |
-33.38% |
-7.14% |
-20.43% |
4.11% |
14.62% |
29.67% |
| Free Cash Flow Firm Q/Q Growth |
|
-730.61% |
-59.22% |
-78.29% |
45.40% |
-1.69% |
-42.89% |
-9.53% |
-7.17% |
3.75% |
59.56% |
12.57% |
| Invested Capital Q/Q Growth |
|
-10.07% |
7.78% |
48.29% |
42.17% |
133.72% |
128.97% |
2.41% |
5.53% |
9.93% |
-51.04% |
-62.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.69% |
15.40% |
41.82% |
33.60% |
14.21% |
24.35% |
13.57% |
24.21% |
28.60% |
32.32% |
24.64% |
| EBITDA Margin |
|
-179.39% |
-140.00% |
-2,773.09% |
-36.25% |
-337.26% |
-275.75% |
-251.63% |
-131.88% |
-133.09% |
-147.83% |
-71.98% |
| Operating Margin |
|
-286.01% |
-216.86% |
-296.90% |
-432.27% |
-379.56% |
-285.89% |
-265.85% |
-146.99% |
-141.94% |
-158.44% |
-81.24% |
| EBIT Margin |
|
-204.63% |
-194.85% |
-2,880.99% |
-69.37% |
-352.37% |
-286.66% |
-264.67% |
-147.50% |
-141.94% |
-158.45% |
-81.25% |
| Profit (Net Income) Margin |
|
-208.32% |
-231.48% |
-3,014.11% |
-127.36% |
-349.73% |
-286.41% |
-263.22% |
-149.76% |
-144.88% |
-157.00% |
-80.55% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.34% |
100.74% |
100.36% |
100.38% |
| Interest Burden Percent |
|
101.80% |
118.80% |
104.62% |
183.60% |
99.25% |
99.91% |
99.45% |
101.19% |
101.32% |
98.73% |
98.76% |
| 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% |
-414.86% |
-174.19% |
-47.68% |
-69.94% |
-117.46% |
-137.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-377.24% |
-157.73% |
-20.52% |
14.89% |
-48.94% |
-85.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
311.70% |
128.45% |
9.12% |
-4.08% |
20.36% |
44.70% |
| Return on Equity (ROE) |
|
59.64% |
46.98% |
268.76% |
34.21% |
-82.02% |
-103.16% |
-45.74% |
-38.57% |
-74.02% |
-97.10% |
-92.65% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3,039.46% |
-593.66% |
-323.29% |
-188.49% |
-44.83% |
-24.31% |
-55.17% |
| Operating Return on Assets (OROA) |
|
-164.64% |
-232.07% |
-3,133.39% |
-15.31% |
-57.87% |
-77.77% |
-41.69% |
-30.34% |
-50.45% |
-61.86% |
-46.41% |
| Return on Assets (ROA) |
|
-167.61% |
-275.71% |
-3,278.17% |
-28.11% |
-57.44% |
-77.70% |
-41.46% |
-30.80% |
-51.50% |
-61.29% |
-46.01% |
| Return on Common Equity (ROCE) |
|
43.32% |
38.13% |
258.42% |
35.64% |
-82.02% |
-103.16% |
-45.74% |
-38.57% |
-74.02% |
-97.10% |
-92.65% |
| Return on Equity Simple (ROE_SIMPLE) |
|
85.83% |
45.34% |
204.13% |
-21.26% |
-129.79% |
-65.70% |
-25.78% |
-35.09% |
0.00% |
-166.92% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.92 |
-5.05 |
-5.20 |
-8.13 |
-7.33 |
-12 |
-39 |
-63 |
-140 |
-140 |
-59 |
| NOPAT Margin |
|
-200.21% |
-151.80% |
-207.83% |
-302.59% |
-265.69% |
-200.13% |
-186.10% |
-102.90% |
-99.36% |
-110.91% |
-56.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
-98.37% |
458.61% |
3,063.35% |
65.07% |
-18.37% |
-37.61% |
-16.46% |
-27.17% |
-84.83% |
-68.52% |
-52.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-24.07% |
-47.14% |
-117.55% |
-90.82% |
| Cost of Revenue to Revenue |
|
72.31% |
84.60% |
58.18% |
66.40% |
85.79% |
75.65% |
86.43% |
75.79% |
71.40% |
67.68% |
75.36% |
| SG&A Expenses to Revenue |
|
106.51% |
85.56% |
87.49% |
103.91% |
149.08% |
106.13% |
96.09% |
72.08% |
37.61% |
41.34% |
48.98% |
| 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 |
|
313.71% |
232.27% |
338.72% |
465.86% |
393.77% |
310.24% |
279.42% |
171.21% |
170.54% |
190.76% |
105.88% |
| Earnings before Interest and Taxes (EBIT) |
|
-8.10 |
-6.48 |
-72 |
-1.86 |
-9.72 |
-18 |
-55 |
-90 |
-200 |
-200 |
-84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-7.10 |
-4.66 |
-69 |
-0.97 |
-9.31 |
-17 |
-53 |
-81 |
-187 |
-187 |
-75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
2.75 |
6.58 |
50.82 |
5.23 |
2.14 |
0.79 |
1.18 |
1.18 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.80 |
6.68 |
53.89 |
5.86 |
18.20 |
1.78 |
1.56 |
1.36 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
16.47 |
17.74 |
221.54 |
53.43 |
9.13 |
1.63 |
1.11 |
0.74 |
| 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 |
0.00 |
131.30 |
238.71 |
24.17 |
2.32 |
0.65 |
1.34 |
1.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
9.72 |
15.16 |
218.10 |
45.08 |
8.54 |
0.81 |
0.68 |
0.36 |
| 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 |
|
-0.03 |
-0.05 |
-0.11 |
0.02 |
0.00 |
0.03 |
0.00 |
0.00 |
0.02 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.02 |
-0.04 |
-0.08 |
0.72 |
-1.07 |
-0.83 |
-0.81 |
-0.44 |
-0.27 |
-0.42 |
-0.52 |
| Leverage Ratio |
|
-0.36 |
-0.17 |
-0.08 |
-1.22 |
1.43 |
1.33 |
1.10 |
1.25 |
1.44 |
1.58 |
2.01 |
| Compound Leverage Factor |
|
-0.36 |
-0.20 |
-0.09 |
-2.23 |
1.42 |
1.33 |
1.10 |
1.27 |
1.46 |
1.56 |
1.99 |
| Debt to Total Capital |
|
-3.45% |
-4.85% |
-11.93% |
1.76% |
0.13% |
3.11% |
0.00% |
0.16% |
2.35% |
0.30% |
0.51% |
| Short-Term Debt to Total Capital |
|
-3.41% |
-4.85% |
-2.01% |
1.76% |
0.13% |
2.05% |
0.00% |
0.00% |
2.29% |
0.22% |
0.41% |
| Long-Term Debt to Total Capital |
|
-0.04% |
0.00% |
-9.92% |
0.00% |
0.00% |
1.06% |
0.00% |
0.16% |
0.06% |
0.08% |
0.10% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
-0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
25.77% |
15.77% |
-2.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
77.77% |
89.14% |
114.53% |
98.24% |
99.87% |
96.89% |
100.00% |
99.84% |
97.65% |
99.70% |
99.49% |
| Debt to EBITDA |
|
-0.06 |
-0.20 |
-0.06 |
-0.30 |
0.00 |
-0.05 |
0.00 |
-0.01 |
-0.04 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.03 |
-0.20 |
-0.05 |
18.62 |
0.76 |
1.25 |
3.32 |
0.45 |
0.61 |
0.30 |
0.53 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.05 |
-0.18 |
-0.74 |
-0.04 |
0.00 |
-0.07 |
0.00 |
-0.01 |
-0.05 |
0.00 |
-0.01 |
| Net Debt to NOPAT |
|
-0.03 |
-0.18 |
-0.70 |
2.23 |
0.97 |
1.72 |
4.49 |
0.57 |
0.82 |
0.39 |
0.67 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.62 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-4.87 |
-15.23 |
112.80 |
35.88 |
1.52 |
-1.55 |
-5.87 |
-8.23 |
| Noncontrolling Interest Sharing Ratio |
|
27.37% |
18.83% |
3.85% |
-4.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.12 |
0.03 |
0.02 |
3.94 |
2.33 |
4.19 |
11.86 |
1.97 |
3.18 |
2.38 |
1.41 |
| Quick Ratio |
|
0.05 |
0.01 |
0.01 |
3.55 |
1.68 |
3.69 |
11.16 |
1.20 |
2.40 |
1.66 |
1.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-11 |
1.47 |
8.17 |
-39 |
-9.68 |
-18 |
-72 |
-249 |
-90 |
-29 |
-24 |
| Operating Cash Flow to CapEx |
|
0.00% |
-3,416.51% |
-11,000.31% |
-35,979.42% |
-1,946.65% |
-709.46% |
-574.24% |
-1,569.16% |
-1,291.98% |
-908.36% |
-317.85% |
| Free Cash Flow to Firm to Interest Expense |
|
-76.12 |
1.20 |
2.53 |
-29.32 |
0.00 |
0.00 |
0.00 |
-162.64 |
-19.70 |
-73.32 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-40.66 |
-2.26 |
-0.79 |
-10.32 |
0.00 |
0.00 |
0.00 |
-53.87 |
-21.46 |
-119.40 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-39.91 |
-2.32 |
-0.80 |
-10.35 |
0.00 |
0.00 |
0.00 |
-57.30 |
-23.12 |
-132.54 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.80 |
1.19 |
1.09 |
0.22 |
0.16 |
0.27 |
0.16 |
0.21 |
0.36 |
0.39 |
0.57 |
| Accounts Receivable Turnover |
|
9.47 |
9.79 |
14.04 |
13.56 |
14.72 |
22.46 |
6.26 |
4.09 |
4.07 |
2.85 |
2.89 |
| Inventory Turnover |
|
2.98 |
4.94 |
4.53 |
2.41 |
1.40 |
2.37 |
2.97 |
2.05 |
2.43 |
1.98 |
3.07 |
| Fixed Asset Turnover |
|
2.08 |
2.95 |
4.42 |
7.06 |
3.19 |
1.78 |
2.07 |
3.02 |
4.61 |
3.42 |
2.59 |
| Accounts Payable Turnover |
|
0.49 |
0.42 |
0.25 |
0.52 |
0.96 |
1.65 |
3.45 |
2.92 |
3.60 |
2.84 |
1.81 |
| Days Sales Outstanding (DSO) |
|
38.55 |
37.29 |
26.00 |
26.91 |
24.80 |
16.25 |
58.34 |
89.33 |
89.60 |
128.20 |
126.23 |
| Days Inventory Outstanding (DIO) |
|
122.44 |
73.88 |
80.58 |
151.71 |
261.58 |
153.82 |
122.87 |
177.66 |
150.31 |
184.22 |
118.74 |
| Days Payable Outstanding (DPO) |
|
746.72 |
862.46 |
1,437.30 |
696.78 |
381.99 |
221.88 |
105.81 |
124.93 |
101.40 |
128.37 |
201.45 |
| Cash Conversion Cycle (CCC) |
|
-585.74 |
-751.30 |
-1,330.72 |
-518.16 |
-95.61 |
-51.81 |
75.40 |
142.07 |
138.51 |
184.05 |
43.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-13 |
-19 |
-32 |
-2.04 |
0.32 |
5.69 |
39 |
225 |
175 |
64 |
25 |
| Invested Capital Turnover |
|
-0.28 |
-0.21 |
-0.10 |
-0.16 |
-3.21 |
2.07 |
0.94 |
0.46 |
0.70 |
1.06 |
2.42 |
| Increase / (Decrease) in Invested Capital |
|
3.19 |
-6.51 |
-13 |
30 |
2.35 |
5.37 |
33 |
186 |
-50 |
-111 |
-35 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
26 |
42 |
1,359 |
944 |
522 |
114 |
86 |
37 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
44 |
49 |
1,380 |
1,119 |
558 |
229 |
141 |
76 |
| Book Value per Share |
|
($0.12) |
($0.21) |
($7.67) |
$0.63 |
$0.28 |
$0.84 |
$5.10 |
$5.13 |
$4.29 |
$1.17 |
$0.56 |
| Tangible Book Value per Share |
|
($0.12) |
($0.21) |
($7.70) |
$0.61 |
$0.28 |
$0.79 |
$4.56 |
$0.60 |
$1.90 |
$0.89 |
$0.49 |
| Total Capital |
|
-12 |
-19 |
-32 |
16 |
7.44 |
28 |
214 |
261 |
296 |
119 |
65 |
| Total Debt |
|
0.43 |
0.92 |
3.85 |
0.29 |
0.01 |
0.87 |
0.01 |
0.42 |
6.96 |
0.36 |
0.33 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
3.20 |
0.00 |
0.00 |
0.30 |
0.00 |
0.41 |
0.16 |
0.10 |
0.06 |
| Net Debt |
|
0.24 |
0.92 |
3.66 |
-18 |
-7.12 |
-21 |
-175 |
-36 |
-115 |
-55 |
-39 |
| Capital Expenditures (CapEx) |
|
-0.11 |
0.08 |
0.02 |
0.04 |
0.55 |
2.55 |
7.07 |
5.25 |
7.55 |
5.19 |
9.71 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-14 |
-20 |
-34 |
-2.71 |
-1.32 |
-2.19 |
1.52 |
12 |
37 |
27 |
-13 |
| Debt-free Net Working Capital (DFNWC) |
|
-14 |
-20 |
-34 |
16 |
5.80 |
20 |
176 |
49 |
159 |
82 |
26 |
| Net Working Capital (NWC) |
|
-14 |
-21 |
-35 |
15 |
5.79 |
20 |
176 |
49 |
152 |
82 |
26 |
| Net Nonoperating Expense (NNE) |
|
0.32 |
2.65 |
70 |
-4.71 |
2.32 |
5.38 |
16 |
29 |
64 |
58 |
25 |
| Net Nonoperating Obligations (NNO) |
|
0.24 |
0.92 |
3.66 |
-18 |
-7.12 |
-21 |
-175 |
-36 |
-115 |
-55 |
-39 |
| Total Depreciation and Amortization (D&A) |
|
1.00 |
1.82 |
2.70 |
0.89 |
0.42 |
0.68 |
2.73 |
9.55 |
12 |
13 |
9.60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-358.90% |
-609.34% |
-1,371.78% |
-100.95% |
-48.00% |
-35.11% |
7.25% |
20.30% |
26.41% |
21.21% |
-13.00% |
| Debt-free Net Working Capital to Revenue |
|
-354.12% |
-609.16% |
-1,364.37% |
584.68% |
210.27% |
323.45% |
841.99% |
80.10% |
112.96% |
65.11% |
25.22% |
| Net Working Capital to Revenue |
|
-364.78% |
-636.94% |
-1,390.29% |
573.96% |
209.91% |
314.24% |
841.94% |
80.08% |
108.13% |
64.90% |
24.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.12) |
($0.11) |
($25.95) |
($1.30) |
($0.37) |
($0.59) |
($1.32) |
($1.95) |
($3.21) |
($1.96) |
($0.76) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
79.03M |
80.48M |
3.07M |
20.67M |
26.24M |
30.05M |
41.91M |
46.92M |
63.47M |
100.84M |
109.11M |
| Adjusted Diluted Earnings per Share |
|
($0.12) |
($0.11) |
($25.95) |
($1.30) |
($0.37) |
($0.59) |
($1.32) |
($1.95) |
($3.21) |
($1.96) |
($0.76) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
79.03M |
80.48M |
3.07M |
20.67M |
26.24M |
30.05M |
41.91M |
46.92M |
63.47M |
100.84M |
109.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.12) |
($0.11) |
($25.95) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
79.03M |
80.16M |
3.07M |
26.22M |
27.97M |
41.94M |
42.44M |
60.36M |
100.99M |
0.00 |
143.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.92 |
-5.05 |
-5.20 |
-8.13 |
-7.33 |
-12 |
-39 |
-63 |
-74 |
-51 |
-46 |
| Normalized NOPAT Margin |
|
-200.21% |
-151.80% |
-207.83% |
-302.59% |
-265.69% |
-200.13% |
-186.10% |
-102.90% |
-52.45% |
-40.47% |
-44.25% |
| Pre Tax Income Margin |
|
-208.32% |
-231.48% |
-3,014.11% |
-127.36% |
-349.73% |
-286.41% |
-263.22% |
-149.25% |
-143.81% |
-156.44% |
-80.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-55.46 |
-5.32 |
-22.29 |
-1.42 |
0.00 |
0.00 |
0.00 |
-58.98 |
-43.90 |
-506.22 |
0.00 |
| NOPAT to Interest Expense |
|
-54.26 |
-4.14 |
-1.61 |
-6.19 |
0.00 |
0.00 |
0.00 |
-41.14 |
-30.73 |
-354.34 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-54.71 |
-5.38 |
-22.30 |
-1.45 |
0.00 |
0.00 |
0.00 |
-62.41 |
-45.56 |
-519.37 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-53.51 |
-4.21 |
-1.62 |
-6.21 |
0.00 |
0.00 |
0.00 |
-44.58 |
-32.39 |
-367.48 |
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% |