| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-42.30% |
310.81% |
30.01% |
-63.87% |
-94.52% |
| EBITDA Growth |
|
-851.15% |
-174.66% |
-50.21% |
-14.96% |
-7.34% |
30.64% |
-72.77% |
38.58% |
23.72% |
19.01% |
-553.96% |
| EBIT Growth |
|
-845.24% |
-173.70% |
-49.90% |
-15.04% |
-7.04% |
30.74% |
-73.91% |
41.19% |
21.16% |
18.77% |
-550.78% |
| NOPAT Growth |
|
-974.21% |
-178.01% |
-49.90% |
-15.04% |
-13.57% |
34.07% |
-72.20% |
41.19% |
20.71% |
19.23% |
-550.78% |
| Net Income Growth |
|
-784.97% |
-170.67% |
-49.61% |
-15.70% |
-5.90% |
30.37% |
-75.49% |
41.11% |
20.92% |
31.72% |
-640.60% |
| EPS Growth |
|
-249.64% |
77.60% |
-2.15% |
4.22% |
15.72% |
48.88% |
-31.39% |
55.00% |
40.74% |
31.72% |
-409.52% |
| Operating Cash Flow Growth |
|
-635.69% |
-236.69% |
-53.21% |
-25.49% |
-13.62% |
49.68% |
-90.70% |
53.63% |
-12.84% |
21.22% |
-686.97% |
| Free Cash Flow Firm Growth |
|
0.00% |
-304.02% |
42.05% |
-29.46% |
-11.38% |
50.04% |
-68.89% |
55.58% |
13.72% |
-183.55% |
-183.53% |
| Invested Capital Growth |
|
0.00% |
89.48% |
-84.51% |
14.28% |
3.55% |
-126.90% |
-102.21% |
-51.16% |
-23.77% |
46.36% |
-29.91% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.50% |
18.85% |
7.59% |
5.15% |
-54.16% |
-96.05% |
| EBITDA Q/Q Growth |
|
0.00% |
-19.59% |
-10.20% |
1.60% |
0.72% |
-3.85% |
-10.48% |
4.18% |
0.65% |
0.86% |
-25.76% |
| EBIT Q/Q Growth |
|
0.00% |
-19.53% |
-10.05% |
1.58% |
0.83% |
-3.84% |
-11.60% |
10.16% |
-0.27% |
-6.17% |
-25.68% |
| NOPAT Q/Q Growth |
|
0.00% |
-19.53% |
-10.05% |
1.58% |
-5.22% |
5.69% |
-11.60% |
10.16% |
-0.85% |
-6.17% |
-25.68% |
| Net Income Q/Q Growth |
|
0.00% |
-19.35% |
-10.37% |
1.70% |
1.81% |
-4.27% |
-11.80% |
10.21% |
-1.08% |
37.82% |
-40.66% |
| EPS Q/Q Growth |
|
0.00% |
72.60% |
-322.82% |
6.47% |
12.99% |
0.00% |
0.00% |
18.18% |
2.04% |
37.82% |
-45.46% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-15.92% |
-14.34% |
4.29% |
-7.95% |
-5.67% |
6.96% |
-17.62% |
-27.24% |
26.96% |
-10.44% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-13.43% |
3.25% |
-18.97% |
9.20% |
14.63% |
-49.65% |
15.37% |
-92.31% |
8.86% |
| Invested Capital Q/Q Growth |
|
0.00% |
-100.89% |
-23.21% |
-52.86% |
34.75% |
16.34% |
-57.71% |
-0.92% |
-7.18% |
37.73% |
-179.59% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-195.92% |
-586.67% |
-87.71% |
-51.47% |
-115.38% |
-13,779.22% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-199.49% |
-595.42% |
-85.24% |
-51.98% |
-116.22% |
-13,811.92% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-197.53% |
-595.42% |
-85.24% |
-51.69% |
-116.22% |
-13,811.92% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-196.47% |
-597.59% |
-85.67% |
-52.11% |
-98.49% |
-13,319.76% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.82% |
91.49% |
99.73% |
| Interest Burden Percent |
|
100.75% |
99.63% |
99.44% |
100.01% |
98.95% |
99.47% |
100.36% |
100.50% |
100.00% |
92.63% |
96.70% |
| 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) |
|
103.92% |
-69.63% |
-50.15% |
-75.35% |
-99.28% |
-84.75% |
-297.06% |
-263.05% |
-941.39% |
202.50% |
-218.99% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-55.80% |
-111.05% |
-62.25% |
-54.25% |
-47.26% |
-124.97% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-55.50% |
-111.45% |
-62.57% |
-54.69% |
-40.05% |
-120.52% |
| Return on Common Equity (ROCE) |
|
103.92% |
-69.63% |
-50.15% |
-75.35% |
-99.28% |
-84.75% |
-297.06% |
-263.05% |
-941.39% |
202.50% |
-218.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
103.92% |
-30.98% |
-54.62% |
-93.28% |
-99.79% |
-108.61% |
-672.99% |
-196.85% |
232.61% |
279.31% |
-103.99% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.14 |
-23 |
-34 |
-39 |
-44 |
-29 |
-50 |
-30 |
-23 |
-19 |
-123 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-139.65% |
-416.79% |
-59.67% |
-36.39% |
-81.36% |
-9,668.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
-32.97% |
-14.69% |
-14.10% |
-20.87% |
-22.63% |
-20.68% |
-50.60% |
-26.96% |
-21.93% |
-16.01% |
-43.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
230.72% |
-75.48% |
| 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% |
77.64% |
131.76% |
37.80% |
31.88% |
58.33% |
1,616.86% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
221.86% |
563.66% |
147.44% |
120.10% |
157.90% |
12,295.06% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
299.49% |
695.42% |
185.24% |
151.98% |
216.22% |
13,911.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-32 |
-48 |
-56 |
-60 |
-41 |
-72 |
-42 |
-33 |
-27 |
-176 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-32 |
-48 |
-55 |
-59 |
-41 |
-71 |
-43 |
-33 |
-27 |
-176 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.27 |
1.97 |
2.30 |
1.10 |
3.35 |
8.20 |
3.93 |
0.00 |
0.00 |
1.16 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.27 |
1.97 |
2.30 |
1.10 |
3.35 |
8.20 |
3.93 |
0.00 |
0.00 |
1.16 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.07 |
7.28 |
1.71 |
0.84 |
3.08 |
148.56 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.66 |
4.31 |
0.50 |
0.33 |
1.55 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.11 |
0.17 |
0.17 |
0.26 |
0.66 |
0.12 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.11 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
1.99 |
-1.41 |
-1.05 |
-1.08 |
-1.09 |
-1.19 |
-1.78 |
-2.96 |
-12.95 |
2.20 |
-1.38 |
| Leverage Ratio |
|
-2.13 |
1.45 |
1.13 |
1.26 |
1.33 |
1.53 |
2.67 |
4.20 |
17.21 |
-5.06 |
1.82 |
| Compound Leverage Factor |
|
-2.14 |
1.45 |
1.12 |
1.26 |
1.32 |
1.52 |
2.68 |
4.23 |
17.21 |
-4.68 |
1.76 |
| Debt to Total Capital |
|
0.00% |
0.00% |
10.00% |
14.18% |
14.37% |
20.85% |
39.59% |
10.72% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
3.83% |
14.37% |
20.85% |
39.59% |
10.72% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
10.00% |
10.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
90.00% |
85.82% |
85.63% |
79.15% |
60.41% |
89.28% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.20 |
-0.18 |
-0.17 |
-0.24 |
-0.10 |
-0.06 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.98 |
1.19 |
1.09 |
1.23 |
0.51 |
1.37 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.20 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.29 |
-0.25 |
-0.22 |
-0.34 |
-0.14 |
-0.09 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
2.80 |
1.68 |
1.46 |
1.72 |
0.71 |
2.02 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.29 |
-0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
22.87 |
3.90 |
0.30 |
-3.53 |
-3.88 |
-10.05 |
-6.66 |
-12.68 |
-9.75 |
-3.58 |
| 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 |
|
7.16 |
18.11 |
11.83 |
6.43 |
3.88 |
2.18 |
1.48 |
2.11 |
1.09 |
0.90 |
4.25 |
| Quick Ratio |
|
7.09 |
18.00 |
11.74 |
6.26 |
3.75 |
1.66 |
1.22 |
1.91 |
0.93 |
0.74 |
3.86 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
26 |
-53 |
-31 |
-40 |
-45 |
-22 |
-38 |
-17 |
-14 |
-41 |
-116 |
| Operating Cash Flow to CapEx |
|
-778.00% |
-2,218.72% |
-9,917.96% |
-16,310.13% |
-32,036.72% |
-81,520.00% |
-29,253.23% |
-61,541.46% |
-24,129.66% |
-4,441.98% |
-136,847.29% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.28 |
0.19 |
0.73 |
1.05 |
0.41 |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.16 |
6.00 |
11.52 |
2.34 |
0.16 |
| 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 |
36.66 |
31.30 |
165.79 |
269.66 |
59.78 |
2.37 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
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 |
169.16 |
60.86 |
31.68 |
156.05 |
2,257.13 |
| 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 |
0.00 |
0.00 |
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 |
169.16 |
60.86 |
31.68 |
156.05 |
2,257.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-34 |
-3.60 |
-6.65 |
-5.70 |
-5.50 |
-12 |
-25 |
-38 |
-47 |
-25 |
-33 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.33 |
-0.64 |
-1.57 |
-1.51 |
-0.64 |
-0.04 |
| Increase / (Decrease) in Invested Capital |
|
-34 |
31 |
-3.04 |
0.95 |
0.20 |
-6.97 |
-13 |
-13 |
-9.06 |
22 |
-7.57 |
| Enterprise Value (EV) |
|
0.00 |
128 |
79 |
72 |
0.58 |
77 |
52 |
25 |
21 |
36 |
-6.76 |
| Market Capitalization |
|
0.00 |
235 |
173 |
138 |
65 |
127 |
88 |
85 |
54 |
72 |
189 |
| Book Value per Share |
|
($13.96) |
$7.57 |
$5.29 |
$2.95 |
$2.13 |
$1.15 |
$0.24 |
$0.32 |
($0.20) |
($0.09) |
$23.18 |
| Tangible Book Value per Share |
|
($13.96) |
$7.57 |
$5.29 |
$2.95 |
$2.13 |
$1.15 |
$0.24 |
$0.32 |
($0.20) |
($0.09) |
$23.18 |
| Total Capital |
|
-11 |
104 |
98 |
70 |
69 |
48 |
18 |
24 |
-14 |
-8.21 |
163 |
| Total Debt |
|
0.00 |
0.00 |
9.79 |
9.87 |
9.93 |
9.97 |
7.02 |
2.59 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
9.79 |
7.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-23 |
-108 |
-95 |
-65 |
-65 |
-50 |
-36 |
-60 |
-33 |
-36 |
-196 |
| Capital Expenditures (CapEx) |
|
0.99 |
1.17 |
0.40 |
0.31 |
0.18 |
0.04 |
0.19 |
0.04 |
0.12 |
0.51 |
0.13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.00 |
-5.27 |
-8.13 |
-7.06 |
-7.40 |
-15 |
-17 |
-22 |
-29 |
-42 |
-35 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
102 |
96 |
68 |
67 |
46 |
26 |
40 |
3.69 |
-6.56 |
161 |
| Net Working Capital (NWC) |
|
20 |
102 |
96 |
66 |
57 |
36 |
19 |
38 |
3.69 |
-6.56 |
161 |
| Net Nonoperating Expense (NNE) |
|
3.76 |
9.57 |
14 |
17 |
15 |
12 |
22 |
13 |
10 |
3.99 |
47 |
| Net Nonoperating Obligations (NNO) |
|
-23 |
-108 |
-95 |
-65 |
-65 |
-50 |
-36 |
-60 |
-33 |
-17 |
-196 |
| Total Depreciation and Amortization (D&A) |
|
0.20 |
0.44 |
0.56 |
0.69 |
0.57 |
0.34 |
1.06 |
-1.23 |
0.14 |
0.20 |
0.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-70.23% |
-143.36% |
-44.38% |
-45.05% |
-181.85% |
-2,744.63% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
217.93% |
212.56% |
81.24% |
5.73% |
-28.19% |
12,641.80% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
170.28% |
154.36% |
76.01% |
5.73% |
-28.19% |
12,641.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($290.20) |
($65.00) |
($66.40) |
($63.60) |
($55.20) |
($28.20) |
($36.00) |
($16.20) |
($8.60) |
($5.20) |
($26.75) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
40.99K |
691.14K |
840.06K |
1.04M |
1.39M |
2.03M |
2.40M |
2.62M |
3.49M |
4.37M |
6.35M |
| Adjusted Diluted Earnings per Share |
|
($290.20) |
($65.00) |
($66.40) |
($63.60) |
($55.20) |
($28.20) |
($36.00) |
($16.20) |
($8.60) |
($5.20) |
($26.75) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
40.99K |
691.14K |
840.06K |
1.04M |
1.39M |
2.03M |
2.40M |
2.62M |
3.49M |
4.37M |
6.35M |
| Adjusted Basic & Diluted Earnings per Share |
|
($290.20) |
($65.00) |
($66.40) |
($63.60) |
($55.20) |
($28.20) |
($36.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
40.99K |
496.02K |
724.45K |
875.04K |
1.26M |
1.45M |
2.08M |
3.41M |
4.45M |
0.00 |
10.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.14 |
-23 |
-34 |
-39 |
-44 |
-29 |
-50 |
-30 |
-23 |
-19 |
-123 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-139.65% |
-416.79% |
-59.67% |
-36.39% |
-81.36% |
-9,668.35% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-196.47% |
-597.59% |
-85.67% |
-51.69% |
-107.65% |
-13,356.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-1.96% |
0.00% |
0.00% |
-0.14% |
0.00% |
-0.08% |
0.00% |
0.00% |
-2.14% |
0.00% |
0.00% |