| DEI Shares Outstanding |
|
99,375,000.00 |
99,375,000.00 |
99,375,000.00 |
99,375,000.00 |
224,954,604.00 |
228,216,638.00 |
236,526,638.00 |
237,526,638.00 |
7,953,974.00 |
8,076,372.00 |
791,580.00 |
| DEI Adjusted Shares Outstanding |
|
55,208.00 |
55,208.00 |
55,208.00 |
55,208.00 |
124,975.00 |
126,787.00 |
131,404.00 |
131,959.00 |
662,831.00 |
673,031.00 |
791,580.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-54.19 |
-95.93 |
-59.28 |
-89.09 |
-37.96 |
-10.56 |
-13.38 |
-27.95 |
-9.01 |
-4.33 |
-3.97 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3,677,724.00% |
327.71% |
-3.63% |
-4.88% |
32.89% |
58.89% |
-44.08% |
60.18% |
-17.27% |
-38.75% |
-59.43% |
| EBITDA Growth |
|
-809.64% |
112.30% |
173.87% |
-837.53% |
-12.67% |
74.28% |
-21.54% |
25.56% |
-416.34% |
46.99% |
-8.10% |
| EBIT Growth |
|
-1,008.21% |
0.75% |
51.45% |
-304.34% |
-13.67% |
71.77% |
-30.09% |
23.33% |
-314.39% |
46.76% |
-7.70% |
| NOPAT Growth |
|
-1,552.79% |
2.46% |
82.89% |
-695.93% |
-13.65% |
72.81% |
-80.27% |
16.26% |
-189.30% |
48.41% |
-7.41% |
| Net Income Growth |
|
-1,448.99% |
-77.01% |
38.21% |
-50.30% |
3.56% |
71.78% |
-31.39% |
23.93% |
-310.87% |
47.04% |
-8.05% |
| EPS Growth |
|
0.00% |
-33.33% |
50.00% |
-50.00% |
26.67% |
54.55% |
-11,100.00% |
0.00% |
0.00% |
47.04% |
2.54% |
| Operating Cash Flow Growth |
|
-30,776.37% |
15.49% |
106.14% |
-2,290.40% |
-25.66% |
123.58% |
21.76% |
-492.06% |
0.55% |
-92.16% |
50.15% |
| Free Cash Flow Firm Growth |
|
-6,130.78% |
47.95% |
99.62% |
-44,267.38% |
-27.75% |
106.89% |
127.96% |
-570.70% |
37.07% |
-173.34% |
60.22% |
| Invested Capital Growth |
|
62.62% |
-15.89% |
-31.97% |
30.00% |
94.41% |
-2,063.91% |
-183.19% |
51.08% |
-111.39% |
93.40% |
-3.26% |
| Revenue Q/Q Growth |
|
52.47% |
16.28% |
3.91% |
4.19% |
-1.18% |
11.12% |
-3.75% |
-2.37% |
-12.39% |
-14.90% |
6.31% |
| EBITDA Q/Q Growth |
|
-50.84% |
123.14% |
-41.54% |
-33.89% |
11.37% |
-0.04% |
42.09% |
-77.96% |
-22.62% |
8.95% |
-1.04% |
| EBIT Q/Q Growth |
|
-139.29% |
36.41% |
-4.29% |
-25.04% |
10.46% |
0.95% |
32.86% |
-51.60% |
-18.91% |
8.88% |
-0.93% |
| NOPAT Q/Q Growth |
|
-256.88% |
30.73% |
54.62% |
-25.40% |
7.41% |
2.48% |
10.40% |
-28.46% |
-5.84% |
8.86% |
-0.93% |
| Net Income Q/Q Growth |
|
-793.30% |
26.15% |
11.17% |
-4.50% |
10.40% |
1.16% |
32.93% |
-53.35% |
-18.79% |
8.89% |
-1.00% |
| EPS Q/Q Growth |
|
-200.00% |
20.00% |
0.00% |
25.00% |
-10.00% |
0.00% |
-11,100.00% |
0.00% |
-29.23% |
8.89% |
-7.38% |
| Operating Cash Flow Q/Q Growth |
|
-88.75% |
24.88% |
129.26% |
-19.79% |
-40.85% |
8.66% |
270.90% |
-107.87% |
-45.71% |
20.82% |
-0.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-286.37% |
18.84% |
96.17% |
-62.66% |
1.43% |
-16.03% |
350.82% |
-80.74% |
-48.37% |
21.74% |
0.01% |
| Invested Capital Q/Q Growth |
|
-359.68% |
-316.57% |
-68.53% |
8.92% |
84.00% |
23.43% |
-11.66% |
30.03% |
24.31% |
-136.94% |
-177.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.53% |
11.96% |
30.39% |
26.49% |
25.57% |
29.88% |
18.24% |
21.45% |
10.15% |
7.84% |
-7.83% |
| EBITDA Margin |
|
-88.95% |
2.56% |
7.27% |
-56.35% |
-47.77% |
-7.73% |
-16.81% |
-7.81% |
-48.75% |
-42.19% |
-112.43% |
| Operating Margin |
|
-173.61% |
-39.59% |
-7.03% |
-58.83% |
-50.31% |
-8.61% |
-27.75% |
-14.51% |
-50.73% |
-42.73% |
-113.15% |
| EBIT Margin |
|
-116.40% |
-27.01% |
-13.61% |
-57.84% |
-49.48% |
-8.79% |
-20.45% |
-9.79% |
-49.03% |
-42.62% |
-113.15% |
| Profit (Net Income) Margin |
|
-162.70% |
-67.33% |
-43.18% |
-68.22% |
-49.51% |
-8.79% |
-20.66% |
-9.81% |
-48.72% |
-42.13% |
-112.22% |
| Tax Burden Percent |
|
100.60% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
138.94% |
249.28% |
317.28% |
117.94% |
100.06% |
100.00% |
101.00% |
100.21% |
99.36% |
98.85% |
99.18% |
| 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) |
|
169.94% |
283.89% |
132.00% |
1,408.24% |
-590.45% |
1,659.77% |
208.21% |
283.39% |
-71.93% |
-21.44% |
-29.32% |
| 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) |
|
-184.08% |
-78.34% |
-39.52% |
-120.08% |
-125.05% |
-39.37% |
-39.30% |
-26.45% |
-42.06% |
-16.93% |
-26.29% |
| Return on Assets (ROA) |
|
-257.30% |
-195.28% |
-125.37% |
-141.61% |
-125.13% |
-39.37% |
-39.70% |
-26.51% |
-41.79% |
-16.73% |
-26.07% |
| Return on Common Equity (ROCE) |
|
169.98% |
284.01% |
132.05% |
1,411.36% |
-590.01% |
1,668.42% |
208.27% |
1,471.89% |
-53.29% |
-21.44% |
-29.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
338.55% |
186.00% |
155.02% |
-348.23% |
-2,441.00% |
376.39% |
131.87% |
37.47% |
-36.91% |
-23.75% |
-34.20% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.23 |
-2.18 |
-0.37 |
-2.97 |
-3.37 |
-0.92 |
-1.65 |
-1.38 |
-4.01 |
-2.07 |
-2.22 |
| NOPAT Margin |
|
-121.52% |
-27.71% |
-4.92% |
-41.18% |
-35.22% |
-6.03% |
-19.42% |
-10.15% |
-35.51% |
-29.91% |
-79.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1,468.54% |
389.02% |
251.32% |
-209.03% |
-100.63% |
-71.65% |
-6.54% |
2.12% |
-14.33% |
-5.42% |
-8.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-16.86% |
-24.14% |
| Cost of Revenue to Revenue |
|
83.47% |
88.04% |
69.61% |
73.51% |
74.43% |
70.12% |
81.76% |
78.55% |
89.85% |
92.16% |
107.83% |
| SG&A Expenses to Revenue |
|
159.67% |
38.62% |
28.99% |
72.21% |
62.34% |
30.63% |
36.35% |
26.86% |
42.19% |
45.51% |
104.73% |
| R&D to Revenue |
|
17.37% |
9.00% |
4.61% |
4.43% |
3.32% |
3.42% |
4.58% |
3.44% |
2.84% |
1.11% |
0.00% |
| Operating Expenses to Revenue |
|
190.14% |
51.55% |
37.43% |
85.32% |
75.88% |
38.49% |
45.99% |
35.96% |
60.88% |
50.58% |
105.31% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.14 |
-2.12 |
-1.03 |
-4.17 |
-4.74 |
-1.34 |
-1.74 |
-1.34 |
-5.53 |
-2.95 |
-3.17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.64 |
0.20 |
0.55 |
-4.06 |
-4.58 |
-1.18 |
-1.43 |
-1.07 |
-5.50 |
-2.92 |
-3.15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
126.45 |
0.00 |
0.00 |
0.00 |
0.45 |
0.36 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.36 |
0.70 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.56 |
1.05 |
0.97 |
0.61 |
0.59 |
0.64 |
2.29 |
| 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 |
2.53 |
0.99 |
0.70 |
0.74 |
0.00 |
0.00 |
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 |
22.34 |
7.32 |
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 |
49.80 |
8.72 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.56 |
-0.62 |
-0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.55 |
-0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.03 |
-0.43 |
-0.47 |
2.67 |
-1.69 |
7.29 |
1.90 |
4.71 |
-1.36 |
-1.15 |
-1.02 |
| Leverage Ratio |
|
-0.66 |
-1.45 |
-1.05 |
-9.94 |
4.72 |
-42.16 |
-5.25 |
-10.69 |
1.72 |
1.28 |
1.12 |
| Compound Leverage Factor |
|
-0.92 |
-3.62 |
-3.34 |
-11.73 |
4.72 |
-42.16 |
-5.30 |
-10.71 |
1.71 |
1.27 |
1.12 |
| Debt to Total Capital |
|
-129.26% |
-160.23% |
-56.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
-2.52% |
-112.35% |
-56.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
-126.74% |
-47.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
-0.20% |
-0.07% |
-0.06% |
0.05% |
0.22% |
-0.12% |
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% |
1,016.77% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
229.46% |
260.30% |
156.48% |
99.95% |
99.78% |
100.12% |
100.00% |
-916.77% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.30 |
8.72 |
1.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.12 |
7.07 |
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.30 |
2.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.22 |
-0.80 |
-2.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.09 |
-0.65 |
-1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.22 |
-0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-9.28 |
-4.47 |
-7.15 |
-4.96 |
-1.12 |
-1.18 |
-1.83 |
| Noncontrolling Interest Sharing Ratio |
|
-0.02% |
-0.04% |
-0.03% |
-0.22% |
0.07% |
-0.52% |
-0.02% |
-419.39% |
25.91% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.66 |
0.43 |
0.32 |
1.09 |
0.60 |
0.64 |
0.62 |
0.91 |
3.56 |
10.68 |
9.80 |
| Quick Ratio |
|
0.52 |
0.16 |
0.12 |
0.85 |
0.18 |
0.27 |
0.39 |
0.53 |
3.24 |
10.01 |
9.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.89 |
-2.02 |
-0.01 |
-3.42 |
-4.37 |
0.30 |
0.69 |
-3.23 |
-2.03 |
-5.56 |
-2.21 |
| Operating Cash Flow to CapEx |
|
-1,726.72% |
-2,701.72% |
0.00% |
-8,533.69% |
-1,090.56% |
22,077.98% |
8,765.92% |
-5,611.19% |
-11,351.49% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.66 |
-0.64 |
0.00 |
-4.57 |
-1,503.10 |
0.00 |
39.41 |
-1,141.74 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-2.39 |
-0.53 |
0.05 |
-3.03 |
-979.63 |
0.00 |
46.93 |
-1,132.48 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.53 |
-0.55 |
0.11 |
-3.07 |
-1,069.46 |
0.00 |
46.39 |
-1,152.66 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.58 |
2.90 |
2.90 |
2.08 |
2.53 |
4.48 |
1.92 |
2.70 |
0.86 |
0.40 |
0.23 |
| Accounts Receivable Turnover |
|
9.31 |
22.67 |
43.77 |
30.70 |
30.29 |
87.36 |
99.10 |
128.11 |
123.93 |
648.79 |
176.90 |
| Inventory Turnover |
|
0.00 |
9.08 |
5.25 |
8.34 |
9.78 |
9.85 |
8.93 |
30.37 |
27.90 |
19.75 |
18.75 |
| Fixed Asset Turnover |
|
22.00 |
48.20 |
59.20 |
29.14 |
20.79 |
39.13 |
41.98 |
121.19 |
154.71 |
129.09 |
126.69 |
| Accounts Payable Turnover |
|
0.00 |
5.59 |
3.10 |
3.21 |
3.67 |
5.69 |
3.85 |
6.84 |
7.94 |
6.95 |
5.14 |
| Days Sales Outstanding (DSO) |
|
39.19 |
16.10 |
8.34 |
11.89 |
12.05 |
4.18 |
3.68 |
2.85 |
2.95 |
0.56 |
2.06 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
40.22 |
69.52 |
43.75 |
37.32 |
37.05 |
40.85 |
12.02 |
13.08 |
18.48 |
19.46 |
| Days Payable Outstanding (DPO) |
|
0.00 |
65.33 |
117.77 |
113.88 |
99.45 |
64.11 |
94.85 |
53.33 |
45.95 |
52.50 |
70.95 |
| Cash Conversion Cycle (CCC) |
|
39.19 |
-9.01 |
-39.91 |
-58.24 |
-50.07 |
-22.88 |
-50.31 |
-38.47 |
-29.93 |
-33.46 |
-49.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.99 |
-1.14 |
-1.51 |
-1.06 |
-0.06 |
-1.28 |
-3.62 |
-1.77 |
-3.74 |
-0.25 |
-0.26 |
| Invested Capital Turnover |
|
-1.01 |
-7.39 |
-5.72 |
-5.62 |
-17.19 |
-22.78 |
-3.48 |
-5.06 |
-4.09 |
-3.47 |
-11.17 |
| Increase / (Decrease) in Invested Capital |
|
1.65 |
-0.16 |
-0.37 |
0.45 |
1.00 |
-1.22 |
-2.34 |
1.85 |
-1.97 |
3.49 |
-0.01 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24 |
15 |
5.99 |
10 |
-12 |
-8.09 |
-3.03 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
25 |
16 |
8.27 |
8.31 |
6.68 |
4.42 |
6.43 |
| Book Value per Share |
|
($0.01) |
($0.02) |
($0.02) |
$0.01 |
$0.00 |
$0.00 |
($0.01) |
($0.02) |
$1.87 |
$1.52 |
$11.62 |
| Tangible Book Value per Share |
|
($0.02) |
($0.03) |
($0.02) |
$0.00 |
$0.00 |
$0.00 |
($0.01) |
($0.02) |
$1.87 |
$1.52 |
$11.62 |
| Total Capital |
|
-0.39 |
-1.09 |
-1.35 |
1.41 |
0.19 |
-0.36 |
-1.33 |
0.39 |
15 |
12 |
9.20 |
| Total Debt |
|
0.50 |
1.75 |
0.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.49 |
0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.19 |
1.42 |
0.44 |
-2.47 |
-0.25 |
-0.92 |
-2.28 |
-2.16 |
-19 |
-13 |
-9.45 |
| Capital Expenditures (CapEx) |
|
0.12 |
0.06 |
-0.15 |
0.03 |
0.26 |
0.00 |
0.01 |
0.06 |
0.03 |
-0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.46 |
-2.12 |
-2.42 |
-2.16 |
-1.28 |
-2.36 |
-4.51 |
-2.57 |
-3.91 |
-0.40 |
-0.39 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.77 |
-1.79 |
-2.10 |
0.31 |
-1.03 |
-1.44 |
-2.22 |
-0.42 |
15 |
12 |
9.06 |
| Net Working Capital (NWC) |
|
-0.78 |
-3.02 |
-2.86 |
0.31 |
-1.03 |
-1.44 |
-2.22 |
-0.42 |
15 |
12 |
9.06 |
| Net Nonoperating Expense (NNE) |
|
0.76 |
3.12 |
2.90 |
1.95 |
1.37 |
0.42 |
0.10 |
-0.05 |
1.49 |
0.84 |
0.93 |
| Net Nonoperating Obligations (NNO) |
|
-0.10 |
1.70 |
0.60 |
-2.47 |
-0.25 |
-0.92 |
-2.28 |
-2.16 |
-19 |
-13 |
-9.45 |
| Total Depreciation and Amortization (D&A) |
|
0.50 |
2.33 |
1.58 |
0.11 |
0.16 |
0.16 |
0.31 |
0.27 |
0.03 |
0.03 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-79.37% |
-26.97% |
-31.90% |
-29.95% |
-13.41% |
-15.50% |
-52.91% |
-18.88% |
-34.68% |
-5.77% |
-13.86% |
| Debt-free Net Working Capital to Revenue |
|
-41.85% |
-22.77% |
-27.69% |
4.28% |
-10.76% |
-9.44% |
-26.08% |
-3.04% |
130.50% |
175.22% |
323.33% |
| Net Working Capital to Revenue |
|
-42.38% |
-38.40% |
-37.73% |
4.28% |
-10.76% |
-9.44% |
-26.08% |
-3.04% |
130.50% |
175.22% |
323.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.36) |
($0.48) |
($0.24) |
($0.36) |
($0.24) |
($0.07) |
($0.12) |
($27.96) |
($10.08) |
($4.32) |
($4.22) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.39M |
10.00M |
15.34M |
17.91M |
18.96M |
19.71M |
19.71M |
648.70K |
591.20K |
672.94K |
745.04K |
| Adjusted Diluted Earnings per Share |
|
($0.36) |
($0.48) |
($0.24) |
($0.36) |
($0.24) |
($0.07) |
($0.12) |
($27.96) |
$0.00 |
($4.32) |
($4.22) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.39M |
10.00M |
15.34M |
17.91M |
18.96M |
19.71M |
19.71M |
648.70K |
673.03K |
672.94K |
745.04K |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.36) |
($0.48) |
($0.24) |
($0.36) |
($0.24) |
($0.07) |
($0.12) |
($27.96) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.39M |
10.00M |
11.72M |
15.24M |
18.23M |
18.97M |
19.68M |
131.91K |
673.03K |
684.40K |
802.35K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.23 |
-2.18 |
-0.37 |
-2.97 |
-3.37 |
-0.92 |
-1.65 |
-1.38 |
-3.56 |
-2.07 |
-2.22 |
| Normalized NOPAT Margin |
|
-121.52% |
-27.71% |
-4.92% |
-41.18% |
-35.22% |
-6.03% |
-19.42% |
-10.15% |
-31.60% |
-29.91% |
-79.20% |
| Pre Tax Income Margin |
|
-161.74% |
-67.33% |
-43.18% |
-68.22% |
-49.51% |
-8.79% |
-20.66% |
-9.81% |
-48.72% |
-42.13% |
-112.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.57 |
-0.67 |
-0.46 |
-5.58 |
-1,630.27 |
0.00 |
-99.89 |
-471.43 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-2.68 |
-0.69 |
-0.17 |
-3.97 |
-1,160.37 |
0.00 |
-94.87 |
-489.04 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-2.71 |
-0.69 |
-0.39 |
-5.61 |
-1,720.10 |
0.00 |
-100.43 |
-491.61 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2.82 |
-0.71 |
-0.10 |
-4.00 |
-1,250.20 |
0.00 |
-95.41 |
-509.22 |
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% |
-0.65% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.43% |
0.00% |
0.00% |
0.00% |
-0.65% |
0.00% |
0.00% |