| DEI Shares Outstanding |
|
139,446,765.00 |
310,356,166.00 |
212,456,122.00 |
575,657,656.00 |
748,907,656.00 |
782,560,049.00 |
929,177,328.00 |
1,482,977,289.00 |
38,968,955.00 |
44,981,381.00 |
5,183,021.00 |
| DEI Adjusted Shares Outstanding |
|
9,296,451.00 |
20,690,411.00 |
14,163,741.00 |
38,377,177.00 |
49,927,177.00 |
52,170,670.00 |
61,945,155.00 |
98,865,153.00 |
2,597,930.00 |
2,998,759.00 |
5,183,021.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.28 |
-0.08 |
-0.01 |
-0.07 |
-0.05 |
-0.07 |
0.00 |
0.00 |
-2.16 |
-1.52 |
-1.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-33.35% |
-13.07% |
-31.73% |
-24.82% |
53.20% |
-12.67% |
-7.51% |
104.79% |
151.34% |
-63.78% |
-10.85% |
| EBITDA Growth |
|
-132.36% |
42.33% |
52.84% |
-132.08% |
11.51% |
-106.60% |
121.56% |
-266.04% |
-213.06% |
-10.06% |
13.08% |
| EBIT Growth |
|
-126.58% |
41.54% |
50.09% |
-120.41% |
11.87% |
-102.34% |
107.16% |
-805.76% |
-187.95% |
9.93% |
-18.33% |
| NOPAT Growth |
|
-81.76% |
27.15% |
61.22% |
-207.73% |
4.54% |
15.06% |
-81.84% |
44.01% |
-132.61% |
-13.82% |
23.15% |
| Net Income Growth |
|
-108.06% |
33.86% |
-30.31% |
-26.87% |
9.04% |
-34.42% |
108.11% |
-47.07% |
-3,820.05% |
17.01% |
-49.64% |
| EPS Growth |
|
20.00% |
75.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
-3,820.05% |
17.01% |
1.90% |
| Operating Cash Flow Growth |
|
12.82% |
16.90% |
-171.90% |
-3.41% |
-54.15% |
35.69% |
-78.45% |
12.08% |
-113.14% |
25.55% |
-122.48% |
| Free Cash Flow Firm Growth |
|
-419.44% |
96.94% |
-254.47% |
-118.96% |
-100.58% |
60.08% |
-1,883.09% |
36.27% |
55.58% |
-60.73% |
-59.47% |
| Invested Capital Growth |
|
64.91% |
-100.98% |
-2,163.13% |
-374.82% |
-31.30% |
-49.08% |
248.95% |
111.25% |
-7.09% |
6.75% |
45.81% |
| Revenue Q/Q Growth |
|
-2.50% |
9.42% |
-22.93% |
-23.49% |
303.44% |
-41.05% |
24.73% |
-11.27% |
24.56% |
-27.84% |
11.88% |
| EBITDA Q/Q Growth |
|
-63.31% |
40.51% |
46.21% |
-238.62% |
35.88% |
-311.08% |
140.96% |
-9.78% |
-1,566.00% |
40.83% |
-293.31% |
| EBIT Q/Q Growth |
|
-60.72% |
40.24% |
43.28% |
-209.49% |
35.29% |
-293.98% |
113.48% |
2.94% |
-177.98% |
37.34% |
-78.80% |
| NOPAT Q/Q Growth |
|
-28.92% |
40.26% |
55.94% |
-235.63% |
34.21% |
-41.59% |
-41.59% |
-25.57% |
-54.72% |
16.93% |
21.06% |
| Net Income Q/Q Growth |
|
-45.49% |
52.35% |
-61.68% |
-8.54% |
21.80% |
-80.87% |
126.59% |
107.92% |
-432.26% |
29.95% |
-43.78% |
| EPS Q/Q Growth |
|
42.86% |
50.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.95% |
-47.62% |
| Operating Cash Flow Q/Q Growth |
|
53.45% |
-259.09% |
0.60% |
9.69% |
-14.50% |
2.28% |
-5.99% |
10.88% |
-15.07% |
4.52% |
-14.76% |
| Free Cash Flow Firm Q/Q Growth |
|
-17.39% |
47.83% |
74.45% |
-351.87% |
-128.23% |
90.63% |
-220.12% |
51.70% |
62.05% |
-510.67% |
7.17% |
| Invested Capital Q/Q Growth |
|
-49.99% |
-103.03% |
-228.03% |
-176.24% |
74.23% |
11.24% |
310.54% |
-6.70% |
-43.15% |
-0.65% |
1.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.40% |
37.33% |
29.54% |
49.54% |
-17.03% |
-0.25% |
46.94% |
44.09% |
6.88% |
34.91% |
27.55% |
| EBITDA Margin |
|
-90.98% |
-60.36% |
-41.70% |
-128.71% |
-74.34% |
-175.87% |
41.00% |
-33.24% |
-41.40% |
-125.81% |
-122.65% |
| Operating Margin |
|
-74.42% |
-62.36% |
-35.42% |
-144.99% |
-90.35% |
-87.88% |
-120.94% |
-37.16% |
-43.71% |
-137.36% |
-118.40% |
| EBIT Margin |
|
-92.77% |
-62.38% |
-45.61% |
-133.70% |
-76.92% |
-178.22% |
13.79% |
-47.53% |
-54.45% |
-135.41% |
-179.72% |
| Profit (Net Income) Margin |
|
-109.13% |
-83.02% |
-158.45% |
-267.38% |
-158.76% |
-244.36% |
21.42% |
5.53% |
-81.91% |
-187.67% |
-314.99% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
88.96% |
95.62% |
100.00% |
100.00% |
| Interest Burden Percent |
|
117.63% |
133.08% |
347.45% |
199.99% |
206.40% |
137.12% |
155.27% |
-13.09% |
157.31% |
138.60% |
175.26% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.04% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-182.29% |
-215.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-371.95% |
-21.99% |
-39.06% |
-44.65% |
-27.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-283.46% |
-252.52% |
0.00% |
0.00% |
0.00% |
0.00% |
-334.19% |
4.19% |
-227.68% |
-168.67% |
-223.46% |
| Return on Net Nonoperating Assets (RNNOA) |
|
574.90% |
312.08% |
0.00% |
0.00% |
0.00% |
0.00% |
365.73% |
210.37% |
-121.17% |
-87.95% |
-140.18% |
| Return on Equity (ROE) |
|
392.60% |
96.63% |
69.42% |
63.08% |
50.87% |
55.01% |
-6.22% |
188.38% |
-160.24% |
-132.61% |
-167.22% |
| Cash Return on Invested Capital (CROIC) |
|
-231.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-228.26% |
-93.47% |
-31.71% |
-51.19% |
-64.31% |
| Operating Return on Assets (OROA) |
|
-92.60% |
-42.39% |
-22.96% |
-50.24% |
-34.76% |
-59.44% |
3.40% |
-17.40% |
-39.88% |
-34.83% |
-36.83% |
| Return on Assets (ROA) |
|
-108.92% |
-56.41% |
-79.78% |
-100.47% |
-71.74% |
-81.50% |
5.28% |
2.03% |
-59.99% |
-48.28% |
-64.55% |
| Return on Common Equity (ROCE) |
|
842.43% |
137.83% |
85.73% |
73.71% |
57.96% |
59.86% |
-6.52% |
211.33% |
-142.46% |
-117.92% |
-167.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
205.62% |
74.94% |
53.85% |
58.59% |
48.66% |
47.46% |
-16.36% |
7.85% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.23 |
-0.89 |
-0.35 |
-1.07 |
-1.02 |
-0.86 |
-1.57 |
-0.88 |
-2.05 |
-2.33 |
-1.79 |
| NOPAT Margin |
|
-52.09% |
-43.65% |
-24.80% |
-101.49% |
-63.24% |
-61.52% |
-120.94% |
-33.06% |
-30.60% |
-96.15% |
-82.88% |
| Net Nonoperating Expense Percent (NNEP) |
|
101.17% |
37.08% |
60.39% |
44.47% |
38.41% |
53.53% |
-37.76% |
-26.18% |
188.62% |
124.01% |
196.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-27.21% |
-38.43% |
-21.17% |
| Cost of Revenue to Revenue |
|
71.60% |
62.67% |
38.97% |
152.31% |
117.03% |
100.25% |
53.06% |
55.91% |
93.12% |
65.09% |
72.45% |
| SG&A Expenses to Revenue |
|
99.19% |
94.16% |
36.85% |
13.53% |
31.90% |
42.11% |
108.88% |
56.26% |
15.47% |
65.74% |
60.99% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
102.82% |
99.70% |
96.45% |
92.68% |
73.32% |
87.63% |
167.88% |
81.25% |
50.60% |
172.27% |
145.95% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.18 |
-1.28 |
-0.64 |
-1.41 |
-1.24 |
-2.51 |
0.18 |
-1.27 |
-3.65 |
-3.28 |
-3.88 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.14 |
-1.24 |
-0.58 |
-1.35 |
-1.20 |
-2.47 |
0.53 |
-0.89 |
-2.77 |
-3.05 |
-2.65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.59 |
13.90 |
14.55 |
0.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.80 |
34.76 |
0.73 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
5.52 |
8.88 |
10.99 |
14.11 |
11.00 |
8.73 |
11.38 |
1.74 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61.67 |
198.71 |
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% |
1.62% |
0.50% |
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 |
8.79 |
6.04 |
12.21 |
5.79 |
0.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
9.96 |
11.83 |
15.23 |
17.40 |
12.33 |
9.22 |
12.88 |
2.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.44 |
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 |
126.16 |
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 |
|
-1.67 |
-1.00 |
-0.96 |
-0.82 |
-0.78 |
-0.82 |
-3.19 |
2.27 |
0.52 |
2.20 |
0.35 |
| Long-Term Debt to Equity |
|
-0.64 |
-0.20 |
0.00 |
0.00 |
-0.12 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.03 |
-1.24 |
-0.97 |
-0.88 |
-0.80 |
-0.77 |
-1.09 |
50.18 |
0.53 |
0.52 |
0.63 |
| Leverage Ratio |
|
-3.60 |
-1.71 |
-0.87 |
-0.63 |
-0.71 |
-0.68 |
-1.18 |
92.96 |
2.67 |
2.75 |
2.59 |
| Compound Leverage Factor |
|
-4.24 |
-2.28 |
-3.02 |
-1.26 |
-1.46 |
-0.93 |
-1.83 |
-12.17 |
4.20 |
3.81 |
4.54 |
| Debt to Total Capital |
|
248.42% |
-127,977.58% |
-2,231.04% |
-447.39% |
-356.18% |
-451.44% |
145.72% |
69.44% |
34.03% |
68.73% |
26.19% |
| Short-Term Debt to Total Capital |
|
153.42% |
-102,568.21% |
-2,231.04% |
-447.39% |
-301.42% |
-359.77% |
145.72% |
69.44% |
34.03% |
68.73% |
26.19% |
| Long-Term Debt to Total Capital |
|
95.00% |
-25,409.37% |
0.00% |
0.00% |
-54.76% |
-91.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
89.07% |
-42,348.96% |
-425.04% |
-85.61% |
-56.45% |
-34.28% |
0.00% |
0.00% |
0.03% |
0.01% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.51% |
0.00% |
10.06% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-237.49% |
170,426.54% |
2,756.08% |
633.00% |
512.63% |
585.72% |
-45.22% |
30.56% |
55.88% |
31.26% |
73.81% |
| Debt to EBITDA |
|
-0.98 |
-1.83 |
-6.75 |
-2.90 |
-3.43 |
-2.40 |
10.29 |
-4.82 |
-0.92 |
-1.37 |
-0.84 |
| Net Debt to EBITDA |
|
-0.97 |
-1.83 |
-6.74 |
-2.89 |
-3.42 |
-2.23 |
8.06 |
-4.02 |
-0.89 |
-1.19 |
-0.61 |
| Long-Term Debt to EBITDA |
|
-0.37 |
-0.36 |
0.00 |
0.00 |
-0.53 |
-0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.71 |
-2.54 |
-11.36 |
-3.67 |
-4.03 |
-6.85 |
-3.49 |
-4.85 |
-1.25 |
-1.79 |
-1.24 |
| Net Debt to NOPAT |
|
-1.70 |
-2.53 |
-11.33 |
-3.67 |
-4.02 |
-6.37 |
-2.73 |
-4.04 |
-1.21 |
-1.55 |
-0.90 |
| Long-Term Debt to NOPAT |
|
-0.65 |
-0.50 |
0.00 |
0.00 |
-0.62 |
-1.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-9.21 |
-6.19 |
-9.26 |
-2.94 |
-0.68 |
2.72 |
-3.60 |
-4.45 |
| Noncontrolling Interest Sharing Ratio |
|
-114.58% |
-42.64% |
-23.51% |
-16.84% |
-13.93% |
-8.81% |
-4.81% |
-12.18% |
11.10% |
11.08% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.46 |
0.28 |
0.19 |
0.19 |
0.24 |
0.15 |
0.38 |
0.64 |
0.58 |
0.48 |
1.04 |
| Quick Ratio |
|
0.13 |
0.08 |
0.07 |
0.07 |
0.15 |
0.07 |
0.27 |
0.24 |
0.30 |
0.35 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.56 |
-0.05 |
-0.17 |
-0.37 |
-0.74 |
-0.30 |
-5.87 |
-3.74 |
-1.66 |
-2.67 |
-4.26 |
| Operating Cash Flow to CapEx |
|
0.00% |
-680.29% |
0.00% |
0.00% |
-27,802.10% |
0.00% |
0.00% |
0.00% |
-103,507.40% |
0.00% |
-62,484.01% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.04 |
-0.11 |
0.00 |
-0.26 |
-0.56 |
-0.32 |
0.00 |
0.00 |
-0.78 |
-2.23 |
-1.29 |
| Operating Cash Flow to Interest Expense |
|
-1.60 |
-1.21 |
0.00 |
-1.03 |
-1.69 |
-1.54 |
0.00 |
0.00 |
-2.24 |
-2.97 |
-2.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.60 |
-1.39 |
0.00 |
-1.03 |
-1.69 |
-1.54 |
0.00 |
0.00 |
-2.24 |
-2.97 |
-2.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.00 |
0.68 |
0.50 |
0.38 |
0.45 |
0.33 |
0.25 |
0.37 |
0.73 |
0.26 |
0.20 |
| Accounts Receivable Turnover |
|
6.03 |
4.86 |
3.31 |
2.14 |
1.79 |
1.81 |
2.71 |
2.58 |
5.77 |
1.61 |
0.90 |
| Inventory Turnover |
|
1.91 |
1.21 |
0.62 |
2.04 |
2.81 |
2.37 |
1.35 |
1.66 |
6.22 |
2.71 |
3.24 |
| Fixed Asset Turnover |
|
13.90 |
0.00 |
0.00 |
8.73 |
18.89 |
21.99 |
30.09 |
111.36 |
692.01 |
651.53 |
254.97 |
| Accounts Payable Turnover |
|
2.54 |
1.47 |
0.51 |
1.48 |
1.44 |
0.90 |
0.64 |
2.03 |
8.57 |
1.50 |
0.99 |
| Days Sales Outstanding (DSO) |
|
60.54 |
75.08 |
110.29 |
170.94 |
203.53 |
201.71 |
134.55 |
141.27 |
63.23 |
227.18 |
407.57 |
| Days Inventory Outstanding (DIO) |
|
191.02 |
301.75 |
592.47 |
178.60 |
129.99 |
153.82 |
269.77 |
220.44 |
58.64 |
134.54 |
112.71 |
| Days Payable Outstanding (DPO) |
|
143.63 |
248.39 |
711.41 |
246.63 |
253.90 |
405.60 |
568.99 |
179.83 |
42.58 |
243.29 |
366.99 |
| Cash Conversion Cycle (CCC) |
|
107.93 |
128.45 |
-8.65 |
102.91 |
79.62 |
-50.06 |
-164.67 |
181.88 |
79.29 |
118.44 |
153.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.84 |
-0.01 |
-0.19 |
-0.88 |
-1.16 |
-1.73 |
2.57 |
5.44 |
5.05 |
5.39 |
7.86 |
| Invested Capital Turnover |
|
3.50 |
4.94 |
-14.40 |
-1.97 |
-1.58 |
-0.97 |
3.08 |
0.67 |
1.28 |
0.46 |
0.33 |
| Increase / (Decrease) in Invested Capital |
|
0.33 |
-0.85 |
-0.18 |
-0.70 |
-0.28 |
-0.57 |
4.30 |
2.86 |
-0.39 |
0.34 |
2.47 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
10 |
19 |
21 |
23 |
33 |
62 |
31 |
5.37 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
5.81 |
14 |
15 |
18 |
29 |
58 |
28 |
3.76 |
| Book Value per Share |
|
($0.01) |
($0.02) |
($0.02) |
($0.01) |
($0.01) |
($0.01) |
$0.00 |
$0.00 |
$0.11 |
$0.04 |
$1.21 |
| Tangible Book Value per Share |
|
($0.02) |
($0.03) |
($0.03) |
($0.01) |
($0.01) |
($0.01) |
$0.00 |
$0.00 |
$0.05 |
$0.02 |
$0.99 |
| Total Capital |
|
0.84 |
-0.00 |
-0.18 |
-0.88 |
-1.15 |
-1.31 |
3.77 |
6.15 |
7.53 |
6.07 |
8.46 |
| Total Debt |
|
2.09 |
2.27 |
3.94 |
3.92 |
4.10 |
5.93 |
5.49 |
4.27 |
2.56 |
4.17 |
2.22 |
| Total Long-Term Debt |
|
0.80 |
0.45 |
0.00 |
0.00 |
0.63 |
1.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
2.09 |
2.26 |
3.93 |
3.91 |
4.09 |
5.51 |
4.29 |
3.56 |
2.47 |
3.62 |
1.61 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.72 |
-1.50 |
-1.62 |
-2.26 |
-3.32 |
-4.02 |
0.04 |
1.87 |
0.71 |
0.63 |
1.88 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.72 |
-1.49 |
-1.61 |
-2.25 |
-3.32 |
-3.61 |
1.23 |
2.02 |
0.80 |
0.69 |
2.48 |
| Net Working Capital (NWC) |
|
-2.01 |
-3.31 |
-5.55 |
-6.17 |
-6.79 |
-8.33 |
-4.26 |
-2.25 |
-1.76 |
-3.48 |
0.26 |
| Net Nonoperating Expense (NNE) |
|
1.34 |
0.81 |
1.87 |
1.74 |
1.54 |
2.57 |
-1.85 |
-1.03 |
3.43 |
2.22 |
5.02 |
| Net Nonoperating Obligations (NNO) |
|
2.09 |
2.26 |
3.93 |
3.91 |
4.09 |
5.51 |
4.29 |
3.56 |
0.08 |
3.49 |
1.61 |
| Total Depreciation and Amortization (D&A) |
|
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.35 |
0.38 |
0.87 |
0.23 |
1.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-30.77% |
-73.14% |
-115.92% |
-214.81% |
-206.37% |
-286.07% |
2.72% |
70.34% |
10.63% |
25.96% |
86.76% |
| Debt-free Net Working Capital to Revenue |
|
-30.59% |
-72.82% |
-115.25% |
-214.19% |
-205.91% |
-256.56% |
94.40% |
75.95% |
11.97% |
28.52% |
114.63% |
| Net Working Capital to Revenue |
|
-85.45% |
-161.55% |
-396.89% |
-587.16% |
-421.47% |
-592.44% |
-327.55% |
-84.33% |
-26.29% |
-143.45% |
12.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.01) |
($0.01) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.55) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
59.58M |
142.57M |
200.56M |
575.66M |
641.35M |
767.86M |
22.52M |
30.90M |
0.00 |
0.00 |
4.39M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.01) |
($0.01) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.55) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
59.58M |
142.57M |
200.56M |
575.66M |
641.35M |
767.86M |
22.52M |
27.68M |
0.00 |
0.00 |
4.39M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
139.45M |
155.18M |
212.46M |
553.35M |
641.35M |
767.86M |
900.77M |
27.68M |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.17 |
-0.81 |
-0.34 |
-1.07 |
-1.02 |
-0.86 |
-1.10 |
-0.88 |
-2.05 |
-2.33 |
-1.79 |
| Normalized NOPAT Margin |
|
-49.55% |
-39.78% |
-24.67% |
-101.49% |
-63.24% |
-61.52% |
-84.66% |
-33.06% |
-30.60% |
-96.15% |
-82.88% |
| Pre Tax Income Margin |
|
-109.13% |
-83.02% |
-158.45% |
-267.38% |
-158.76% |
-244.36% |
21.42% |
6.22% |
-85.66% |
-187.67% |
-314.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.67 |
-3.02 |
0.00 |
-1.00 |
-0.94 |
-2.69 |
0.00 |
0.00 |
-1.71 |
-2.74 |
-1.18 |
| NOPAT to Interest Expense |
|
-3.19 |
-2.12 |
0.00 |
-0.76 |
-0.77 |
-0.93 |
0.00 |
0.00 |
-0.96 |
-1.94 |
-0.54 |
| EBIT Less CapEx to Interest Expense |
|
-5.67 |
-3.20 |
0.00 |
-1.00 |
-0.95 |
-2.69 |
0.00 |
0.00 |
-1.71 |
-2.74 |
-1.18 |
| NOPAT Less CapEx to Interest Expense |
|
-3.19 |
-2.29 |
0.00 |
-0.76 |
-0.78 |
-0.93 |
0.00 |
0.00 |
-0.96 |
-1.94 |
-0.55 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |