| DEI Shares Outstanding |
|
157,400,545.00 |
965,756,004.00 |
245,714,073.00 |
372,605,986.00 |
19,564,154.00 |
36,838,511.00 |
10,275,258.00 |
13,077,390.00 |
14,373,186.00 |
17,025,282.00 |
46,838,532.00 |
| DEI Adjusted Shares Outstanding |
|
159,655,567.00 |
979,592,050.00 |
249,234,332.00 |
377,944,181.00 |
19,844,443.00 |
37,366,283.00 |
10,422,468.00 |
13,077,390.00 |
14,373,186.00 |
17,025,282.00 |
46,838,532.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.06 |
-0.08 |
-0.18 |
0.00 |
-0.09 |
-0.07 |
-2.03 |
-1.22 |
0.54 |
-0.07 |
-0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1,224.62% |
-29.83% |
-98.74% |
-100.00% |
0.00% |
0.00% |
0.00% |
39.49% |
-20.85% |
204.08% |
304.85% |
| EBITDA Growth |
|
33.90% |
-338.18% |
-36.17% |
98.58% |
-80.39% |
-20.76% |
-574.45% |
-31.03% |
149.24% |
-116.17% |
-2,138.35% |
| EBIT Growth |
|
32.00% |
-326.95% |
-35.59% |
98.58% |
-88.10% |
-38.53% |
-549.88% |
-13.56% |
149.20% |
-116.26% |
-2,246.42% |
| NOPAT Growth |
|
43.70% |
82.24% |
-7.79% |
36.92% |
-44.66% |
-38.67% |
-801.88% |
2.33% |
64.75% |
79.81% |
-2,300.96% |
| Net Income Growth |
|
31.92% |
-340.58% |
-2.71% |
98.18% |
-98.52% |
-55.80% |
-527.89% |
0.98% |
149.20% |
-116.26% |
-2,523.83% |
| EPS Growth |
|
0.00% |
0.00% |
92.43% |
81.08% |
-57.14% |
-681.82% |
0.00% |
0.00% |
136.00% |
-117.78% |
-1,150.00% |
| Operating Cash Flow Growth |
|
24.95% |
-4.01% |
-79.64% |
66.03% |
-196.55% |
-98.28% |
-63.53% |
84.02% |
-358.59% |
0.90% |
-177.16% |
| Free Cash Flow Firm Growth |
|
76.44% |
1,670.32% |
-215.05% |
99.13% |
-151.73% |
-134.00% |
-922.92% |
61.36% |
-150.20% |
62.52% |
-2,347.53% |
| Invested Capital Growth |
|
-146,580.87% |
-1,158.65% |
100.50% |
-151.46% |
-54.48% |
489.87% |
1,543.79% |
-32.87% |
243.91% |
29.61% |
560.35% |
| Revenue Q/Q Growth |
|
33.09% |
-30.37% |
38.57% |
0.00% |
0.00% |
0.00% |
56.27% |
-8.93% |
4.30% |
96.04% |
40.70% |
| EBITDA Q/Q Growth |
|
40.38% |
-67.77% |
27.56% |
-130.25% |
-3,722.27% |
-947.90% |
-7.64% |
-6.57% |
980.55% |
-133.22% |
-139.50% |
| EBIT Q/Q Growth |
|
39.39% |
-66.69% |
27.56% |
-130.30% |
0.00% |
0.00% |
-6.42% |
-6.57% |
975.35% |
-133.42% |
-153.11% |
| NOPAT Q/Q Growth |
|
46.77% |
12.41% |
-66.60% |
59.92% |
0.00% |
0.00% |
0.16% |
-8.55% |
-17.05% |
80.38% |
-10.63% |
| Net Income Q/Q Growth |
|
39.36% |
-54.91% |
27.70% |
-62.87% |
0.00% |
0.00% |
1.09% |
-5.40% |
975.35% |
-133.42% |
-161.26% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-104.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-133.33% |
-216.28% |
| Operating Cash Flow Q/Q Growth |
|
-86.60% |
13.38% |
-33.76% |
38.95% |
-12.12% |
-46.24% |
6.75% |
28.52% |
-6.63% |
-8.38% |
-36.39% |
| Free Cash Flow Firm Q/Q Growth |
|
67.00% |
113.12% |
-148.11% |
94.18% |
-258.48% |
-919.45% |
-5.93% |
12.96% |
-466.91% |
62.46% |
30.03% |
| Invested Capital Q/Q Growth |
|
-20.16% |
-94.41% |
104.37% |
-13.66% |
-199.32% |
742.38% |
23.50% |
-3.08% |
226.07% |
28.39% |
-27.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.69% |
25.72% |
96.43% |
0.00% |
0.00% |
0.00% |
77.88% |
74.80% |
73.14% |
23.22% |
12.19% |
| EBITDA Margin |
|
-1,923.46% |
-12,010.63% |
-1,296,757.48% |
0.00% |
0.00% |
0.00% |
-999.42% |
-938.80% |
584.02% |
-31.07% |
-171.76% |
| Operating Margin |
|
-1,619.61% |
-409.98% |
-35,039.58% |
0.00% |
0.00% |
0.00% |
-1,476.45% |
-1,033.76% |
-322.25% |
-30.56% |
-181.26% |
| EBIT Margin |
|
-1,982.49% |
-12,061.87% |
-1,296,783.57% |
0.00% |
0.00% |
0.00% |
-1,153.46% |
-939.04% |
583.65% |
-31.21% |
-180.86% |
| Profit (Net Income) Margin |
|
-1,984.83% |
-12,461.65% |
-1,014,834.13% |
0.00% |
0.00% |
0.00% |
-1,322.82% |
-939.04% |
583.65% |
-31.21% |
-202.25% |
| Tax Burden Percent |
|
100.00% |
111.27% |
107.79% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.12% |
92.85% |
72.60% |
100.00% |
105.54% |
118.70% |
114.68% |
100.00% |
100.00% |
100.00% |
111.82% |
| 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% |
-220.89% |
-136.94% |
-27.07% |
-3.07% |
-17.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
170.63% |
68.58% |
-700.32% |
20.19% |
-52.67% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23.27% |
-11.35% |
71.13% |
-1.15% |
-21.28% |
| Return on Equity (ROE) |
|
722.23% |
184.28% |
203.25% |
-641.86% |
746.15% |
-594.77% |
-244.16% |
-148.29% |
44.05% |
-4.23% |
-38.47% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-20,622.55% |
0.00% |
0.00% |
-339.19% |
-397.95% |
-97.60% |
-136.96% |
-28.86% |
-164.58% |
| Operating Return on Assets (OROA) |
|
-572.35% |
-2,572.57% |
-16,900.75% |
0.00% |
0.00% |
0.00% |
-178.80% |
-132.33% |
42.19% |
-3.89% |
-23.59% |
| Return on Assets (ROA) |
|
-573.03% |
-2,657.84% |
-13,226.15% |
0.00% |
0.00% |
0.00% |
-205.06% |
-132.33% |
42.19% |
-3.89% |
-26.38% |
| Return on Common Equity (ROCE) |
|
722.80% |
184.28% |
203.25% |
-641.41% |
746.25% |
-594.73% |
-244.16% |
-148.29% |
40.87% |
-3.86% |
-37.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.74 |
-1.02 |
-1.10 |
-0.69 |
-1.00 |
-1.39 |
-13 |
-12 |
-4.32 |
-0.87 |
-21 |
| NOPAT Margin |
|
-1,133.73% |
-286.98% |
-24,527.70% |
0.00% |
0.00% |
0.00% |
-1,033.52% |
-723.63% |
-322.25% |
-21.39% |
-126.88% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1,555.93% |
3,221.79% |
3,028.84% |
-171.42% |
774.95% |
-620.99% |
-391.52% |
-205.52% |
673.25% |
-23.26% |
35.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
595.46% |
2.43% |
-213.99% |
1,237.87% |
4,194.21% |
-118.31% |
-103.60% |
-131.25% |
-16.50% |
-2.56% |
-9.84% |
| Cost of Revenue to Revenue |
|
57.31% |
74.28% |
3.57% |
0.00% |
0.00% |
0.00% |
22.12% |
25.20% |
26.86% |
76.78% |
87.81% |
| SG&A Expenses to Revenue |
|
1,599.66% |
368.52% |
34,929.71% |
0.00% |
0.00% |
0.00% |
131.11% |
113.22% |
108.29% |
41.05% |
19.52% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
58.74% |
36.15% |
51.30% |
18.55% |
4.12% |
| Operating Expenses to Revenue |
|
1,662.30% |
440.57% |
35,136.00% |
0.00% |
0.00% |
0.00% |
1,554.33% |
1,108.56% |
395.39% |
53.79% |
193.45% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
-43 |
-58 |
-0.83 |
-1.55 |
-2.15 |
-14 |
-16 |
7.82 |
-1.27 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.74 |
-43 |
-58 |
-0.83 |
-1.49 |
-1.80 |
-12 |
-16 |
7.82 |
-1.27 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
76.58 |
0.00 |
0.00 |
7.15 |
2.67 |
0.88 |
0.99 |
1.33 |
0.90 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
76.58 |
0.00 |
0.00 |
7.15 |
2.67 |
0.88 |
0.99 |
1.33 |
0.90 |
| Price to Revenue (P/Rev) |
|
49.75 |
435.01 |
8,775.50 |
0.00 |
0.00 |
0.00 |
26.59 |
4.87 |
17.49 |
10.21 |
7.50 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
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% |
1.89% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
33.37% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
185.68 |
0.00 |
0.00 |
10.86 |
2.88 |
0.85 |
0.99 |
1.32 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
48.67 |
444.11 |
8,707.81 |
0.00 |
0.00 |
0.00 |
25.44 |
3.60 |
18.31 |
10.37 |
11.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.14 |
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 |
3.14 |
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 |
4.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.65 |
-0.07 |
0.00 |
-0.78 |
-0.87 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.53 |
| 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 |
0.08 |
| Financial Leverage |
|
0.20 |
-0.06 |
-0.07 |
-0.60 |
-0.37 |
-0.44 |
-0.14 |
-0.17 |
-0.10 |
-0.06 |
0.40 |
| Leverage Ratio |
|
-1.26 |
-0.07 |
-0.02 |
2.53 |
-1.10 |
2.30 |
1.19 |
1.12 |
1.04 |
1.09 |
1.46 |
| Compound Leverage Factor |
|
-1.26 |
-0.06 |
-0.01 |
2.53 |
-1.16 |
2.73 |
1.37 |
1.12 |
1.04 |
1.09 |
1.63 |
| Debt to Total Capital |
|
-189.48% |
-7.94% |
0.00% |
-357.19% |
-668.68% |
11.23% |
0.00% |
0.00% |
0.00% |
0.00% |
34.47% |
| Short-Term Debt to Total Capital |
|
-189.48% |
-7.94% |
0.00% |
-357.19% |
-668.68% |
11.23% |
0.00% |
0.00% |
0.00% |
0.00% |
28.91% |
| 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% |
5.57% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.01% |
-0.05% |
-0.12% |
0.00% |
0.00% |
0.00% |
9.80% |
7.78% |
0.93% |
| 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 |
|
289.48% |
107.94% |
99.97% |
457.24% |
768.80% |
88.77% |
100.00% |
100.00% |
90.20% |
92.22% |
64.60% |
| Debt to EBITDA |
|
-0.19 |
-0.08 |
0.00 |
-0.24 |
-0.11 |
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.59 |
| Net Debt to EBITDA |
|
0.06 |
-0.08 |
0.00 |
-0.18 |
-0.01 |
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.54 |
| 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 |
-0.42 |
| Debt to NOPAT |
|
-0.32 |
-3.26 |
0.00 |
-0.29 |
-0.16 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.51 |
| Net Debt to NOPAT |
|
0.10 |
-3.17 |
0.00 |
-0.21 |
-0.02 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.43 |
| 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 |
-0.57 |
| Altman Z-Score |
|
-20.49 |
-2,975.50 |
-285.82 |
-2,588.26 |
-400.08 |
-102.81 |
-6.67 |
-17.65 |
9.33 |
1.81 |
0.32 |
| Noncontrolling Interest Sharing Ratio |
|
-0.08% |
0.00% |
0.00% |
0.07% |
-0.01% |
0.01% |
0.00% |
0.00% |
7.22% |
8.66% |
2.67% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.03 |
0.00 |
7.74 |
0.19 |
0.69 |
3.05 |
2.74 |
6.99 |
27.56 |
8.98 |
3.38 |
| Quick Ratio |
|
0.02 |
0.00 |
3.99 |
0.16 |
0.24 |
1.03 |
0.70 |
3.66 |
1.49 |
0.47 |
0.02 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.40 |
38 |
-43 |
-0.37 |
-0.94 |
-2.21 |
-23 |
-8.73 |
-22 |
-8.19 |
-200 |
| Operating Cash Flow to CapEx |
|
-146.21% |
0.00% |
-100,219.12% |
-19,461.86% |
0.00% |
0.00% |
-46,341.20% |
-14,363.48% |
-81,478.66% |
-133,312.24% |
-88,872.22% |
| Free Cash Flow to Firm to Interest Expense |
|
-202.02 |
0.00 |
0.00 |
0.00 |
-10.96 |
-5.48 |
-10.99 |
0.00 |
0.00 |
0.00 |
-56.82 |
| Operating Cash Flow to Interest Expense |
|
-67.10 |
0.00 |
0.00 |
0.00 |
-17.41 |
-7.38 |
-2.37 |
0.00 |
0.00 |
0.00 |
-2.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-112.99 |
0.00 |
0.00 |
0.00 |
-17.41 |
-7.38 |
-2.37 |
0.00 |
0.00 |
0.00 |
-2.78 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.29 |
0.21 |
0.01 |
0.00 |
0.00 |
0.00 |
0.16 |
0.14 |
0.07 |
0.12 |
0.13 |
| 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 |
|
1.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
242.34 |
161.69 |
123.80 |
454.15 |
1,510.29 |
| Accounts Payable Turnover |
|
0.87 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
3.25 |
3.96 |
5.46 |
49.84 |
265.79 |
| 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) |
|
420.60 |
811.26 |
965,532.22 |
0.00 |
0.00 |
0.00 |
112.22 |
92.20 |
66.85 |
7.32 |
1.37 |
| Cash Conversion Cycle (CCC) |
|
-420.60 |
-811.26 |
-965,532.22 |
0.00 |
0.00 |
0.00 |
-112.22 |
-92.20 |
-66.85 |
-7.32 |
-1.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.34 |
-42 |
0.21 |
-0.11 |
-0.17 |
0.65 |
11 |
7.18 |
25 |
32 |
211 |
| Invested Capital Turnover |
|
-0.30 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.19 |
0.08 |
0.14 |
0.14 |
| Increase / (Decrease) in Invested Capital |
|
-3.34 |
-39 |
42 |
-0.32 |
-0.06 |
0.82 |
10 |
-3.52 |
18 |
7.31 |
179 |
| Enterprise Value (EV) |
|
25 |
158 |
39 |
9.09 |
1.35 |
7.07 |
31 |
6.09 |
25 |
42 |
197 |
| Market Capitalization |
|
25 |
155 |
39 |
8.94 |
1.33 |
7.46 |
32 |
8.24 |
23 |
42 |
124 |
| Book Value per Share |
|
($0.02) |
($0.05) |
$0.00 |
$0.00 |
($0.01) |
$0.03 |
$1.18 |
$0.71 |
$1.64 |
$1.84 |
$2.93 |
| Tangible Book Value per Share |
|
($0.02) |
($0.05) |
$0.00 |
$0.00 |
($0.01) |
$0.03 |
$1.18 |
$0.71 |
$1.64 |
$1.84 |
$2.93 |
| Total Capital |
|
-0.96 |
-42 |
0.51 |
-0.06 |
-0.02 |
1.18 |
12 |
9.33 |
26 |
34 |
213 |
| Total Debt |
|
1.83 |
3.33 |
0.00 |
0.20 |
0.16 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
73 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12 |
| Net Debt |
|
-0.55 |
3.23 |
-0.30 |
0.15 |
0.02 |
-0.39 |
-1.40 |
-2.15 |
-1.46 |
-1.98 |
72 |
| Capital Expenditures (CapEx) |
|
0.54 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.17 |
-42 |
0.21 |
-0.11 |
-0.17 |
0.65 |
2.07 |
1.36 |
25 |
32 |
211 |
| Debt-free Net Working Capital (DFNWC) |
|
-4.05 |
-42 |
0.51 |
-0.06 |
-0.03 |
1.17 |
3.47 |
3.51 |
26 |
34 |
212 |
| Net Working Capital (NWC) |
|
-5.87 |
-45 |
0.51 |
-0.26 |
-0.19 |
1.04 |
3.47 |
3.51 |
26 |
34 |
151 |
| Net Nonoperating Expense (NNE) |
|
4.31 |
43 |
44 |
0.13 |
0.64 |
1.17 |
3.51 |
3.65 |
-12 |
0.40 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-0.55 |
3.23 |
-0.30 |
0.15 |
0.02 |
-0.39 |
-1.40 |
-2.15 |
-1.46 |
-1.98 |
72 |
| Total Depreciation and Amortization (D&A) |
|
0.30 |
0.18 |
0.00 |
0.00 |
0.07 |
0.36 |
1.87 |
0.00 |
0.01 |
0.01 |
1.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-823.94% |
-11,829.67% |
4,662.01% |
0.00% |
0.00% |
0.00% |
170.37% |
80.63% |
1,836.10% |
783.47% |
1,277.13% |
| Debt-free Net Working Capital to Revenue |
|
-799.33% |
-11,802.91% |
11,432.86% |
0.00% |
0.00% |
0.00% |
285.83% |
207.47% |
1,944.97% |
832.02% |
1,286.38% |
| Net Working Capital to Revenue |
|
-1,160.10% |
-12,739.82% |
11,432.86% |
0.00% |
0.00% |
0.00% |
285.83% |
207.47% |
1,944.97% |
832.02% |
913.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.06) |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
($0.09) |
($3.05) |
($1.25) |
$0.55 |
($0.08) |
($1.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
159.74M |
9.19M |
373.49M |
392.83M |
0.00 |
45.05M |
12.73M |
12.73M |
14.09M |
16.26M |
33.19M |
| Adjusted Diluted Earnings per Share |
|
($0.06) |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
($0.09) |
($3.05) |
$0.00 |
$0.55 |
($0.08) |
($1.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
159.74M |
9.19M |
373.49M |
392.83M |
0.00 |
45.05M |
12.73M |
13.77M |
14.09M |
16.26M |
33.19M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.06) |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
($0.09) |
($3.05) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
169.04M |
9.19M |
125.32M |
376.89M |
0.00 |
30.26M |
6.94M |
13.77M |
15.69M |
20.09M |
49.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.74 |
-0.85 |
-1.10 |
-0.69 |
-1.00 |
-1.39 |
-9.85 |
-2.90 |
-3.02 |
-0.87 |
-21 |
| Normalized NOPAT Margin |
|
-1,133.73% |
-240.36% |
-24,527.70% |
0.00% |
0.00% |
0.00% |
-811.63% |
-171.52% |
-225.57% |
-21.39% |
-126.88% |
| Pre Tax Income Margin |
|
-1,984.83% |
-11,199.68% |
-941,451.72% |
0.00% |
0.00% |
0.00% |
-1,322.82% |
-939.04% |
583.65% |
-31.21% |
-202.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-845.35 |
0.00 |
0.00 |
0.00 |
-18.05 |
-5.35 |
-6.81 |
0.00 |
0.00 |
0.00 |
-8.46 |
| NOPAT to Interest Expense |
|
-483.43 |
0.00 |
0.00 |
0.00 |
-11.64 |
-3.45 |
-6.10 |
0.00 |
0.00 |
0.00 |
-5.93 |
| EBIT Less CapEx to Interest Expense |
|
-891.24 |
0.00 |
0.00 |
0.00 |
-18.05 |
-5.35 |
-6.82 |
0.00 |
0.00 |
0.00 |
-8.46 |
| NOPAT Less CapEx to Interest Expense |
|
-529.32 |
0.00 |
0.00 |
0.00 |
-11.64 |
-3.45 |
-6.11 |
0.00 |
0.00 |
0.00 |
-5.94 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.97% |
0.00% |
0.00% |
-8.04% |
| Augmented Payout Ratio |
|
-0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.97% |
0.00% |
0.00% |
-20.03% |