| DEI Shares Outstanding |
|
0.00 |
0.00 |
27,693,130.00 |
32,572,359.00 |
32,951,329.00 |
37,065,044.00 |
38,505,678.00 |
48,841,286.00 |
21,342,584.00 |
29,568,098.00 |
54,283,111.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
2,769,313.00 |
3,257,236.00 |
3,295,133.00 |
3,706,504.00 |
3,850,568.00 |
4,884,129.00 |
21,342,584.00 |
29,568,098.00 |
54,283,111.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-9.38 |
-8.56 |
-12.02 |
-12.10 |
-7.58 |
-3.46 |
-12.54 |
-8.50 |
-2.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-68.63% |
27.32% |
-53.54% |
2,991.53% |
226.91% |
8.96% |
-99.40% |
1,057.32% |
134.56% |
-14.62% |
| EBITDA Growth |
|
0.00% |
-114.12% |
-116.67% |
-6.50% |
-40.75% |
-10.43% |
35.91% |
43.39% |
-1,960.15% |
22.99% |
62.35% |
| EBIT Growth |
|
0.00% |
-114.66% |
-115.04% |
-8.40% |
-41.05% |
-10.66% |
33.32% |
42.67% |
-1,800.01% |
21.97% |
61.01% |
| NOPAT Growth |
|
0.00% |
-108.27% |
-112.97% |
-9.02% |
-41.11% |
-10.48% |
33.08% |
23.74% |
-1,325.49% |
18.97% |
62.26% |
| Net Income Growth |
|
0.00% |
-105.23% |
-114.96% |
-7.38% |
-41.99% |
-13.19% |
34.88% |
42.15% |
-1,898.93% |
16.27% |
53.24% |
| EPS Growth |
|
0.00% |
29.55% |
-80.65% |
18.75% |
-32.97% |
-9.09% |
40.91% |
42.15% |
-41.34% |
58.27% |
74.33% |
| Operating Cash Flow Growth |
|
0.00% |
-38.05% |
-38.41% |
-58.01% |
-58.16% |
-36.68% |
56.93% |
-2.94% |
-138.64% |
-25.61% |
12.84% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-26.25% |
58.31% |
-467.92% |
27.70% |
69.37% |
79.41% |
-23,463.79% |
108.22% |
-88.78% |
| Invested Capital Growth |
|
0.00% |
0.00% |
35.43% |
-100.00% |
0.00% |
23.56% |
-35.58% |
-77.39% |
7,892.95% |
-71.77% |
-82.83% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-43.81% |
0.00% |
0.00% |
-31.56% |
-92.37% |
140.34% |
2.62% |
-4.09% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.21% |
-2,812.81% |
-5,057.97% |
12.07% |
19.45% |
-534.04% |
50.93% |
-6.14% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.83% |
0.00% |
0.00% |
17.88% |
18.73% |
-503.93% |
50.24% |
-5.34% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.90% |
0.00% |
0.00% |
17.84% |
13.18% |
-502.99% |
49.30% |
-4.89% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.16% |
0.00% |
0.00% |
17.83% |
19.99% |
-433.66% |
47.07% |
-4.87% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.19% |
0.00% |
0.00% |
17.89% |
19.99% |
-708.41% |
42.64% |
-23.56% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-44.04% |
1.05% |
-2.11% |
-284.83% |
78.92% |
1.99% |
-40.22% |
4.95% |
1.12% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-96.07% |
-1,375.99% |
39.10% |
-286.88% |
14.44% |
-56.78% |
221.51% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-8.00% |
3.10% |
-9.30% |
138.93% |
-46.66% |
-31.36% |
-75.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.96% |
49.87% |
100.00% |
100.00% |
-27.19% |
-47.28% |
-9.89% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-430.90% |
-2,941.35% |
-5,005.51% |
-11,474.58% |
-522.41% |
-176.47% |
-103.80% |
-9,726.11% |
-17,313.43% |
-5,684.33% |
-2,506.35% |
| Operating Margin |
|
-457.08% |
-3,034.84% |
-5,076.57% |
-11,913.14% |
-543.76% |
-183.77% |
-112.87% |
-14,248.41% |
-17,549.97% |
-6,062.79% |
-2,680.10% |
| EBIT Margin |
|
-442.45% |
-3,027.82% |
-5,113.98% |
-11,932.63% |
-544.44% |
-184.30% |
-112.80% |
-10,703.18% |
-17,571.71% |
-5,845.26% |
-2,669.11% |
| Profit (Net Income) Margin |
|
-462.97% |
-3,029.07% |
-5,114.17% |
-11,820.76% |
-542.93% |
-187.98% |
-112.36% |
-10,758.60% |
-18,582.22% |
-6,633.34% |
-3,632.89% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.01% |
100.02% |
| Interest Burden Percent |
|
104.64% |
100.04% |
100.00% |
99.06% |
99.72% |
102.00% |
99.61% |
100.52% |
105.75% |
113.47% |
136.08% |
| 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% |
-209.47% |
-189.50% |
-359.13% |
-255.32% |
-126.18% |
-92.92% |
-147.50% |
-140.87% |
-90.13% |
-131.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-65.83% |
-158.73% |
-323.81% |
-197.21% |
-70.40% |
161.53% |
1,705.13% |
659.08% |
495.57% |
659.90% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
25.22% |
115.89% |
262.06% |
128.58% |
35.95% |
-21.57% |
-10.61% |
-54.57% |
-39.51% |
-89.05% |
| Return on Equity (ROE) |
|
0.00% |
-184.25% |
-73.60% |
-97.07% |
-126.74% |
-90.23% |
-114.49% |
-158.12% |
-195.43% |
-129.65% |
-220.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-409.47% |
-219.59% |
-159.13% |
-455.32% |
-147.26% |
-49.64% |
-21.28% |
-335.92% |
21.82% |
9.49% |
| Operating Return on Assets (OROA) |
|
0.00% |
-72.68% |
-58.52% |
-78.04% |
-90.18% |
-58.06% |
-58.32% |
-56.38% |
-112.65% |
-55.70% |
-29.65% |
| Return on Assets (ROA) |
|
0.00% |
-72.71% |
-58.52% |
-77.31% |
-89.93% |
-59.22% |
-58.10% |
-56.67% |
-119.13% |
-63.21% |
-40.36% |
| Return on Common Equity (ROCE) |
|
0.00% |
-184.25% |
-73.60% |
-97.07% |
-126.74% |
-90.23% |
-114.49% |
-158.12% |
-170.08% |
-114.64% |
-210.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-92.13% |
-45.20% |
0.00% |
-63.37% |
-121.59% |
-206.62% |
-233.53% |
-115.05% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.07 |
-8.48 |
-18 |
-20 |
-28 |
-31 |
-21 |
-16 |
-223 |
-181 |
-68 |
| NOPAT Margin |
|
-319.95% |
-2,124.39% |
-3,553.60% |
-8,339.19% |
-380.63% |
-128.64% |
-79.01% |
-9,973.89% |
-12,284.98% |
-4,243.95% |
-1,876.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-143.64% |
-30.76% |
-35.33% |
-58.11% |
-55.78% |
-254.45% |
-1,852.63% |
-799.95% |
-585.70% |
-791.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-74.19% |
-186.27% |
-272.12% |
| Cost of Revenue to Revenue |
|
59.04% |
50.13% |
0.00% |
0.00% |
127.19% |
147.28% |
109.89% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
280.58% |
1,671.68% |
2,901.77% |
5,659.32% |
0.00% |
0.00% |
0.00% |
6,989.81% |
1,591.30% |
722.60% |
739.35% |
| R&D to Revenue |
|
217.45% |
1,413.03% |
2,274.80% |
4,388.98% |
167.39% |
46.46% |
43.62% |
7,358.60% |
2,331.70% |
1,183.22% |
1,214.56% |
| Operating Expenses to Revenue |
|
498.03% |
3,084.71% |
5,176.57% |
12,013.14% |
516.57% |
136.50% |
102.98% |
14,348.41% |
17,649.97% |
6,162.79% |
2,780.10% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.63 |
-12 |
-26 |
-28 |
-40 |
-44 |
-29 |
-17 |
-319 |
-249 |
-97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.48 |
-12 |
-25 |
-27 |
-38 |
-42 |
-27 |
-15 |
-315 |
-242 |
-91 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
10.61 |
0.00 |
3.70 |
4.24 |
5.80 |
1.00 |
1.43 |
0.89 |
4.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
10.61 |
0.00 |
3.70 |
4.24 |
5.80 |
1.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1,200.94 |
1,429.87 |
31.66 |
6.56 |
3.16 |
45.89 |
230.69 |
19.29 |
25.96 |
| 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 |
51.42 |
0.00 |
8.74 |
5.45 |
4.92 |
1.03 |
1.40 |
0.89 |
5.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1,109.38 |
1,429.87 |
26.07 |
6.14 |
3.28 |
25.76 |
241.44 |
18.39 |
24.12 |
| 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 |
1.79 |
17.87 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.18 |
0.00 |
0.29 |
0.53 |
1.24 |
0.05 |
0.02 |
0.05 |
0.15 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.18 |
0.00 |
0.29 |
0.53 |
1.24 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.38 |
-0.73 |
-0.81 |
-0.65 |
-0.51 |
-0.13 |
-0.01 |
-0.08 |
-0.08 |
-0.13 |
| Leverage Ratio |
|
0.00 |
1.27 |
1.26 |
1.26 |
1.41 |
1.52 |
1.97 |
2.79 |
1.64 |
2.05 |
5.47 |
| Compound Leverage Factor |
|
0.00 |
1.27 |
1.26 |
1.24 |
1.41 |
1.55 |
1.96 |
2.80 |
1.73 |
2.33 |
7.45 |
| Debt to Total Capital |
|
0.00% |
0.00% |
15.01% |
0.00% |
22.59% |
34.47% |
55.33% |
4.83% |
2.14% |
4.82% |
12.99% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.83% |
1.96% |
4.60% |
12.62% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
15.01% |
0.00% |
22.59% |
34.47% |
55.33% |
0.00% |
0.19% |
0.22% |
0.37% |
| 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% |
12.97% |
5.52% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
84.99% |
0.00% |
77.41% |
65.53% |
44.67% |
95.17% |
84.89% |
89.66% |
87.01% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.40 |
0.00 |
-0.48 |
-0.46 |
-0.65 |
-0.02 |
-0.02 |
-0.02 |
-0.04 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.83 |
0.00 |
1.07 |
0.24 |
-0.12 |
0.21 |
0.08 |
0.04 |
0.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.40 |
0.00 |
-0.48 |
-0.46 |
-0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.56 |
0.00 |
-0.66 |
-0.63 |
-0.85 |
-0.02 |
-0.03 |
-0.03 |
-0.05 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
2.58 |
0.00 |
1.47 |
0.33 |
-0.16 |
0.20 |
0.11 |
0.05 |
0.10 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.56 |
0.00 |
-0.66 |
-0.63 |
-0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
23.56 |
0.00 |
2.84 |
-1.44 |
-6.82 |
-15.30 |
-1.92 |
-5.07 |
-4.80 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.97% |
11.58% |
4.74% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.91 |
13.51 |
0.00 |
8.83 |
5.70 |
3.13 |
2.49 |
1.65 |
0.85 |
0.72 |
| Quick Ratio |
|
0.00 |
1.81 |
13.36 |
0.00 |
8.30 |
4.88 |
2.85 |
2.06 |
1.56 |
0.78 |
0.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-17 |
-21 |
-8.72 |
-50 |
-36 |
-11 |
-2.26 |
-532 |
44 |
4.91 |
| Operating Cash Flow to CapEx |
|
-1,006.17% |
-88.61% |
-1,641.21% |
-1,093.77% |
-1,076.15% |
-2,445.24% |
-3,784.91% |
-1,273.95% |
-1,069.43% |
-7,183.54% |
-8,752.77% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-28.18 |
1.28 |
0.14 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.45 |
-1.70 |
-1.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.67 |
-1.72 |
-1.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.01 |
0.01 |
0.17 |
0.32 |
0.52 |
0.01 |
0.01 |
0.01 |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
2.54 |
3.14 |
0.00 |
0.00 |
7.94 |
0.00 |
0.00 |
0.00 |
5.43 |
4.71 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.04 |
0.04 |
0.00 |
0.00 |
1.04 |
1.17 |
0.00 |
0.00 |
0.31 |
0.41 |
| Accounts Payable Turnover |
|
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
18.74 |
18.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
143.62 |
116.40 |
0.00 |
0.00 |
45.98 |
0.00 |
0.00 |
0.00 |
67.27 |
77.43 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
3,775.93 |
0.00 |
0.00 |
0.00 |
19.48 |
19.98 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-3,632.30 |
116.40 |
0.00 |
0.00 |
47.16 |
-19.98 |
0.00 |
0.00 |
67.27 |
77.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
8.09 |
11 |
0.00 |
22 |
27 |
17 |
3.92 |
313 |
88 |
15 |
| Invested Capital Turnover |
|
0.00 |
0.10 |
0.05 |
0.04 |
0.67 |
0.98 |
1.18 |
0.01 |
0.01 |
0.02 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
8.09 |
2.87 |
-11 |
22 |
5.13 |
-9.56 |
-13 |
309 |
-225 |
-73 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
564 |
337 |
190 |
146 |
85 |
4.05 |
439 |
78 |
88 |
| Market Capitalization |
|
0.00 |
0.00 |
610 |
337 |
231 |
156 |
82 |
7.20 |
419 |
82 |
94 |
| Book Value per Share |
|
$0.00 |
$0.67 |
$2.08 |
$0.00 |
$1.90 |
$0.99 |
$0.37 |
$0.15 |
$13.75 |
$3.12 |
$0.40 |
| Tangible Book Value per Share |
|
$0.00 |
$0.67 |
$2.08 |
$0.00 |
$1.90 |
$0.99 |
$0.37 |
$0.15 |
($8.29) |
($6.59) |
($4.46) |
| Total Capital |
|
0.00 |
13 |
68 |
0.00 |
81 |
56 |
32 |
7.60 |
346 |
103 |
25 |
| Total Debt |
|
0.00 |
0.00 |
10 |
0.00 |
18 |
19 |
18 |
0.37 |
7.41 |
4.95 |
3.26 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
10 |
0.00 |
18 |
19 |
18 |
0.00 |
0.65 |
0.23 |
0.09 |
| Net Debt |
|
0.00 |
-5.03 |
-47 |
0.00 |
-41 |
-10.00 |
3.18 |
-3.16 |
-25 |
-9.48 |
-6.66 |
| Capital Expenditures (CapEx) |
|
0.67 |
10 |
0.78 |
1.85 |
2.97 |
1.79 |
0.50 |
1.52 |
4.32 |
0.81 |
0.58 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.43 |
-3.46 |
0.00 |
-2.67 |
3.26 |
-4.00 |
-0.69 |
-12 |
-13 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2.60 |
53 |
0.00 |
56 |
33 |
10 |
2.84 |
21 |
1.79 |
-1.62 |
| Net Working Capital (NWC) |
|
0.00 |
2.60 |
53 |
0.00 |
56 |
33 |
10 |
2.47 |
14 |
-2.93 |
-4.79 |
| Net Nonoperating Expense (NNE) |
|
1.82 |
3.61 |
7.93 |
8.22 |
12 |
14 |
8.67 |
1.23 |
114 |
102 |
64 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-5.03 |
-47 |
0.00 |
-41 |
-10.00 |
3.18 |
-3.32 |
-25 |
-9.48 |
-6.66 |
| Total Depreciation and Amortization (D&A) |
|
0.15 |
0.35 |
0.55 |
1.08 |
1.61 |
1.87 |
2.34 |
1.53 |
4.69 |
6.86 |
5.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-608.02% |
-681.30% |
0.00% |
-36.62% |
13.65% |
-15.37% |
-438.85% |
-662.74% |
-296.62% |
-317.29% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
651.63% |
10,473.03% |
0.00% |
772.01% |
136.87% |
39.74% |
1,807.01% |
1,136.87% |
42.02% |
-44.60% |
| Net Working Capital to Revenue |
|
0.00% |
651.63% |
10,473.03% |
0.00% |
772.01% |
136.87% |
39.74% |
1,573.25% |
764.83% |
-68.79% |
-131.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($8.80) |
($6.20) |
($11.20) |
($9.10) |
$0.00 |
($13.20) |
($7.80) |
$0.00 |
($25.95) |
($10.83) |
($2.78) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
672.57K |
1.96M |
2.81M |
3.27M |
0.00 |
3.72M |
4.27M |
0.00 |
10.31M |
23.22M |
45.76M |
| Adjusted Diluted Earnings per Share |
|
($8.80) |
($6.20) |
($11.20) |
($9.10) |
$0.00 |
($13.20) |
($7.80) |
$0.00 |
($25.95) |
($10.83) |
($2.78) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
672.57K |
1.96M |
2.81M |
3.27M |
0.00 |
3.72M |
4.27M |
0.00 |
10.31M |
23.22M |
45.76M |
| Adjusted Basic & Diluted Earnings per Share |
|
($8.80) |
($6.20) |
($11.20) |
($9.10) |
$0.00 |
($13.20) |
($7.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
672.57K |
1.96M |
2.32M |
3.07M |
0.00 |
3.39M |
3.75M |
0.00 |
24.13M |
34.35M |
69.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.07 |
-8.48 |
-18 |
-20 |
-28 |
-30 |
-21 |
-16 |
-49 |
-54 |
-47 |
| Normalized NOPAT Margin |
|
-319.95% |
-2,124.39% |
-3,553.60% |
-8,339.19% |
-380.63% |
-126.63% |
-79.01% |
-9,973.89% |
-2,676.10% |
-1,264.07% |
-1,297.74% |
| Pre Tax Income Margin |
|
-462.97% |
-3,029.07% |
-5,114.17% |
-11,820.76% |
-542.93% |
-187.98% |
-112.36% |
-10,758.60% |
-18,582.44% |
-6,632.66% |
-3,632.10% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-16.90 |
-7.29 |
-2.74 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.82 |
-5.29 |
-1.92 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-17.13 |
-7.31 |
-2.75 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-12.04 |
-5.31 |
-1.94 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-1.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.87% |
0.00% |
-12.75% |
-2.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |