| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
59,487,636.00 |
7,168,958.00 |
522,512,508.00 |
522,512,508.00 |
304,449,091.00 |
30,866,614.00 |
30,866,614.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
59,487,636.00 |
7,168,958.00 |
522,512,508.00 |
522,512,508.00 |
304,449,091.00 |
514,444.00 |
514,444.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.33 |
-0.72 |
-0.03 |
-0.21 |
-0.18 |
-87.21 |
-141.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
15.80% |
0.00% |
-96.32% |
52.69% |
57.08% |
4.26% |
16.59% |
200.20% |
-42.23% |
| EBITDA Growth |
|
0.00% |
40.05% |
0.00% |
30.75% |
90.38% |
-895.51% |
-671.14% |
62.99% |
38.75% |
-155.79% |
| EBIT Growth |
|
0.00% |
40.05% |
0.00% |
19.05% |
79.92% |
-344.75% |
-624.19% |
58.30% |
32.56% |
-114.62% |
| NOPAT Growth |
|
0.00% |
80.91% |
0.00% |
24.58% |
40.23% |
-54.76% |
-235.59% |
21.70% |
26.37% |
-2.22% |
| Net Income Growth |
|
0.00% |
-68.56% |
0.00% |
29.86% |
73.36% |
-215.99% |
-582.90% |
51.53% |
17.39% |
-62.60% |
| EPS Growth |
|
0.00% |
-68.56% |
0.00% |
29.86% |
73.36% |
-200.00% |
-582.90% |
57.42% |
17.39% |
-62.60% |
| Operating Cash Flow Growth |
|
0.00% |
-4.27% |
0.00% |
99.65% |
-68.61% |
-172.71% |
-223.16% |
15.77% |
63.46% |
40.93% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-79.62% |
-203.92% |
-650.56% |
41.96% |
13.17% |
116.56% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
-74.53% |
-83.71% |
-46.37% |
2,038.20% |
34.74% |
30.19% |
-43.51% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-31.77% |
31.23% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
63.83% |
18.37% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
58.29% |
-3.65% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
24.20% |
-5.24% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
52.85% |
-10.96% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-10.96% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.16% |
17.14% |
34.38% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-263.67% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.10% |
23.18% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.08% |
44.69% |
33.43% |
-3.46% |
10.44% |
17.53% |
-5.75% |
15.51% |
24.31% |
-12.81% |
| EBITDA Margin |
|
-6.13% |
-3.17% |
-21.88% |
-411.76% |
-25.94% |
-164.38% |
-1,215.83% |
-385.97% |
-78.75% |
-348.70% |
| Operating Margin |
|
-9.51% |
-1.57% |
-24.27% |
-497.55% |
-194.77% |
-191.89% |
-617.66% |
-414.79% |
-101.74% |
-180.02% |
| EBIT Margin |
|
-6.13% |
-3.17% |
-21.88% |
-481.32% |
-63.28% |
-179.17% |
-1,244.58% |
-445.12% |
-100.00% |
-371.51% |
| Profit (Net Income) Margin |
|
-9.44% |
-13.74% |
-28.61% |
-545.47% |
-95.18% |
-191.47% |
-1,254.16% |
-521.41% |
-143.49% |
-403.88% |
| Tax Burden Percent |
|
91.14% |
136.49% |
100.16% |
100.00% |
100.00% |
100.00% |
100.00% |
118.02% |
131.51% |
105.92% |
| Interest Burden Percent |
|
168.99% |
317.26% |
130.59% |
113.33% |
150.41% |
106.86% |
100.77% |
99.26% |
109.11% |
102.63% |
| Effective Tax Rate |
|
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% |
-20.65% |
-24.83% |
-62.86% |
-452.11% |
-194.17% |
-67.80% |
-37.78% |
-43.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-57.55% |
-57.08% |
-10.37% |
-448.43% |
-157.05% |
-44.23% |
17.50% |
678.61% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-35.69% |
-44.09% |
-5.87% |
440.02% |
142.69% |
30.79% |
-7.17% |
-79.77% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
-56.34% |
-68.91% |
-68.73% |
-12.09% |
-51.48% |
-37.01% |
-44.95% |
-123.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
93.97% |
81.12% |
-391.75% |
-376.30% |
-97.40% |
-64.01% |
11.98% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-30.62% |
-29.33% |
-9.22% |
-9.78% |
-39.80% |
-20.47% |
-19.68% |
-64.90% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-40.05% |
-33.24% |
-13.86% |
-10.46% |
-40.11% |
-23.98% |
-28.24% |
-70.55% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-56.34% |
-68.91% |
-68.86% |
-12.09% |
-51.54% |
-37.07% |
-44.92% |
-123.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-56.34% |
-268.82% |
-65.83% |
-6.23% |
-65.06% |
-44.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.23 |
-1.19 |
-17 |
-12 |
-7.44 |
-12 |
-39 |
-30 |
-22 |
-23 |
| NOPAT Margin |
|
-6.66% |
-1.10% |
-16.99% |
-348.29% |
-136.34% |
-134.32% |
-432.36% |
-290.35% |
-71.22% |
-126.02% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
36.90% |
32.25% |
-52.49% |
-3.68% |
-37.13% |
-23.56% |
-55.28% |
-722.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-22.96% |
-25.18% |
-48.67% |
| Cost of Revenue to Revenue |
|
56.92% |
55.31% |
66.57% |
103.46% |
89.56% |
82.47% |
105.75% |
84.49% |
76.95% |
138.01% |
| SG&A Expenses to Revenue |
|
13.42% |
11.32% |
12.93% |
306.48% |
159.99% |
174.57% |
367.07% |
316.19% |
84.10% |
112.51% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
60.01% |
25.01% |
17.24% |
71.16% |
74.06% |
16.49% |
15.56% |
| Operating Expenses to Revenue |
|
52.59% |
46.25% |
57.71% |
494.09% |
205.21% |
209.41% |
611.91% |
430.30% |
131.88% |
145.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.73 |
-3.44 |
-21 |
-17 |
-3.46 |
-15 |
-111 |
-46 |
-31 |
-67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.73 |
-3.44 |
-21 |
-15 |
-1.42 |
-14 |
-109 |
-40 |
-25 |
-63 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.05 |
0.17 |
1.06 |
0.67 |
0.00 |
0.42 |
0.17 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
1.06 |
0.69 |
0.00 |
0.73 |
0.20 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.25 |
32.57 |
12.86 |
0.00 |
1.06 |
0.38 |
| 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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.66 |
0.00 |
9.74 |
0.00 |
0.00 |
0.41 |
0.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.77 |
0.00 |
2.02 |
0.00 |
0.00 |
0.87 |
0.27 |
| 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 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.78 |
1.99 |
0.00 |
0.00 |
0.33 |
0.08 |
0.14 |
0.16 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
| Financial Leverage |
|
0.00 |
0.00 |
0.62 |
0.77 |
0.57 |
-0.98 |
-0.91 |
-0.70 |
-0.41 |
-0.12 |
| Leverage Ratio |
|
0.00 |
0.00 |
2.04 |
2.07 |
4.96 |
1.16 |
1.28 |
1.54 |
1.59 |
1.75 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
2.66 |
2.35 |
7.46 |
1.24 |
1.29 |
1.53 |
1.74 |
1.80 |
| Debt to Total Capital |
|
0.00% |
0.00% |
43.86% |
66.59% |
0.00% |
0.00% |
25.03% |
7.55% |
11.93% |
13.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
66.59% |
0.00% |
0.00% |
25.03% |
7.55% |
11.52% |
11.14% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
43.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.41% |
2.59% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.36% |
0.00% |
-0.21% |
0.00% |
0.14% |
0.21% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
56.14% |
33.41% |
100.36% |
100.00% |
75.18% |
92.45% |
87.93% |
86.06% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-1.81 |
-0.98 |
0.00 |
0.00 |
-0.53 |
-0.25 |
-0.43 |
-0.10 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-1.44 |
-0.89 |
0.00 |
0.00 |
1.21 |
1.34 |
0.24 |
0.03 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-1.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-2.33 |
-1.16 |
0.00 |
0.00 |
-1.48 |
-0.33 |
-0.47 |
-0.28 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-1.85 |
-1.05 |
0.00 |
0.00 |
3.41 |
1.78 |
0.27 |
0.09 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-2.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
-0.05 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-3.73 |
-5.65 |
6.45 |
-1.17 |
0.00 |
-3.21 |
-9.68 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.19% |
-0.01% |
-0.11% |
-0.16% |
0.06% |
0.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
2.03 |
0.53 |
1.39 |
10.65 |
2.89 |
3.58 |
2.26 |
1.71 |
| Quick Ratio |
|
0.00 |
0.00 |
1.13 |
0.19 |
0.42 |
10.01 |
2.21 |
1.22 |
0.54 |
0.22 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1.19 |
0.00 |
47 |
9.61 |
-9.98 |
-75 |
-43 |
-38 |
6.25 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-10,225.36% |
-3,156.62% |
-2,112.82% |
-765.91% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.16 |
0.00 |
44.53 |
6.81 |
-9.33 |
-88.75 |
0.00 |
0.00 |
3.56 |
| Operating Cash Flow to Interest Expense |
|
-57.03 |
-31.49 |
-203.87 |
-4.41 |
-5.58 |
-20.08 |
-82.21 |
0.00 |
0.00 |
-7.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-57.03 |
-31.23 |
-203.87 |
-4.40 |
-5.63 |
-20.71 |
-86.10 |
0.00 |
0.00 |
-7.06 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
1.40 |
0.06 |
0.15 |
0.05 |
0.03 |
0.05 |
0.20 |
0.17 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
3.81 |
0.26 |
1.30 |
3.54 |
4.25 |
5.61 |
10.29 |
7.84 |
| Inventory Turnover |
|
0.00 |
0.00 |
2.56 |
0.20 |
0.52 |
1.15 |
0.47 |
0.29 |
0.91 |
1.09 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
2.42 |
0.13 |
3.00 |
7.33 |
1.10 |
0.59 |
1.66 |
1.09 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
2.79 |
0.15 |
0.31 |
0.54 |
0.83 |
2.13 |
4.81 |
4.68 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
95.82 |
1,425.24 |
281.29 |
103.09 |
85.98 |
65.10 |
35.46 |
46.56 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
142.46 |
1,853.89 |
700.78 |
318.58 |
771.69 |
1,264.37 |
403.10 |
336.06 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
130.68 |
2,445.86 |
1,175.29 |
681.31 |
440.39 |
171.24 |
75.91 |
78.03 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
107.60 |
833.27 |
-193.22 |
-259.64 |
417.27 |
1,158.23 |
362.64 |
304.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
80 |
20 |
3.32 |
1.78 |
38 |
51 |
67 |
38 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
1.22 |
0.07 |
0.46 |
3.37 |
0.45 |
0.23 |
0.53 |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
-60 |
-17 |
-1.54 |
36 |
13 |
15 |
-29 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
13 |
-3.20 |
17 |
-17 |
0.00 |
27 |
4.87 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.36 |
1.38 |
279 |
115 |
0.00 |
33 |
6.83 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.04 |
$1.10 |
$0.34 |
$0.66 |
$0.40 |
$2.52 |
$48.14 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.11) |
$1.09 |
$0.34 |
$0.64 |
$0.38 |
$1.46 |
$40.80 |
| Total Capital |
|
0.00 |
0.00 |
88 |
22 |
7.87 |
264 |
229 |
132 |
89 |
47 |
| Total Debt |
|
0.00 |
0.00 |
39 |
14 |
0.00 |
0.00 |
57 |
9.96 |
11 |
6.43 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.36 |
1.21 |
| Net Debt |
|
0.00 |
0.00 |
31 |
13 |
-4.55 |
-262 |
-132 |
-54 |
-5.97 |
-2.06 |
| Capital Expenditures (CapEx) |
|
0.00 |
-1.94 |
0.00 |
-0.01 |
0.08 |
0.68 |
3.28 |
7.63 |
-0.08 |
-0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
18 |
-7.19 |
1.05 |
-6.99 |
36 |
52 |
34 |
20 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
26 |
-5.84 |
5.60 |
255 |
190 |
86 |
47 |
24 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
26 |
-20 |
5.60 |
255 |
133 |
76 |
37 |
19 |
| Net Nonoperating Expense (NNE) |
|
2.60 |
14 |
11 |
7.05 |
-2.25 |
4.90 |
73 |
24 |
23 |
50 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
31 |
13 |
-4.55 |
-262 |
-134 |
-71 |
-11 |
-2.69 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
2.49 |
2.04 |
1.27 |
2.57 |
6.17 |
6.65 |
4.12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
18.98% |
-201.02% |
19.19% |
-81.52% |
403.02% |
502.22% |
109.20% |
108.16% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
27.15% |
-163.18% |
102.50% |
2,969.32% |
2,126.35% |
820.90% |
150.19% |
133.81% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
27.15% |
-567.64% |
102.50% |
2,969.32% |
1,484.72% |
725.40% |
117.59% |
104.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1,970,700.00) |
$0.00 |
($5,211.00) |
$0.00 |
$0.00 |
($1.78) |
($87.00) |
($87.21) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.42M |
514.02K |
836.81K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1,970,700.00) |
$0.00 |
($5,211.00) |
$0.00 |
$0.00 |
($1.78) |
($87.00) |
($87.21) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.42M |
514.02K |
836.81K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.83M |
514.44K |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.48 |
1.01 |
-14 |
-9.94 |
-7.22 |
-11 |
-36 |
-30 |
-21 |
-22 |
| Normalized NOPAT Margin |
|
-0.52% |
0.94% |
-14.23% |
-277.84% |
-132.24% |
-130.44% |
-401.69% |
-290.35% |
-65.79% |
-123.24% |
| Pre Tax Income Margin |
|
-10.36% |
-10.07% |
-28.57% |
-545.47% |
-95.18% |
-191.47% |
-1,254.16% |
-441.80% |
-109.11% |
-381.30% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.45 |
-0.46 |
-3.27 |
-16.26 |
-2.45 |
-14.37 |
-131.82 |
0.00 |
0.00 |
-38.25 |
| NOPAT to Interest Expense |
|
-1.58 |
-0.16 |
-2.54 |
-11.76 |
-5.27 |
-10.77 |
-45.79 |
0.00 |
0.00 |
-12.97 |
| EBIT Less CapEx to Interest Expense |
|
-1.45 |
-0.20 |
-3.27 |
-16.25 |
-2.50 |
-15.00 |
-135.71 |
0.00 |
0.00 |
-38.12 |
| NOPAT Less CapEx to Interest Expense |
|
-1.58 |
0.10 |
-2.54 |
-11.76 |
-5.33 |
-11.41 |
-49.69 |
0.00 |
0.00 |
-12.85 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |