| DEI Shares Outstanding |
|
21,880,959.00 |
59,903,876.00 |
62,642,256.00 |
74,952,547.00 |
8,316,308.00 |
12,663,717.00 |
13,142,418.00 |
14,234,818.00 |
21,998,369.00 |
- |
3,563,381.00 |
| DEI Adjusted Shares Outstanding |
|
97,249.00 |
266,239.00 |
278,410.00 |
333,122.00 |
554,421.00 |
844,248.00 |
876,161.00 |
948,988.00 |
1,466,558.00 |
- |
3,563,381.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-347.72 |
-109.38 |
-96.95 |
-36.42 |
-28.54 |
-11.57 |
-17.21 |
-16.02 |
-7.73 |
- |
-14.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
64.20% |
-48.29% |
54.11% |
22.81% |
-36.18% |
26.62% |
14.81% |
41.57% |
-1.94% |
-28.60% |
-15.14% |
| EBITDA Growth |
|
-15.81% |
-23.46% |
7.49% |
55.28% |
-36.25% |
42.73% |
-62.69% |
5.98% |
28.38% |
-3.81% |
-18.57% |
| EBIT Growth |
|
-19.80% |
-21.34% |
7.31% |
55.49% |
-33.52% |
38.47% |
-54.64% |
0.19% |
25.75% |
-2.94% |
28.22% |
| NOPAT Growth |
|
-27.94% |
-14.59% |
14.49% |
38.44% |
20.12% |
-4.04% |
-12.50% |
2.85% |
30.78% |
-27.40% |
32.23% |
| Net Income Growth |
|
-19.81% |
-24.08% |
7.31% |
55.05% |
-30.44% |
38.30% |
-54.44% |
-0.78% |
25.45% |
-3.22% |
30.81% |
| EPS Growth |
|
-12.02% |
60.00% |
46.34% |
55.05% |
12.65% |
60.18% |
0.00% |
0.00% |
0.00% |
0.00% |
32.08% |
| Operating Cash Flow Growth |
|
-36.83% |
-24.92% |
29.02% |
28.84% |
44.49% |
-27.42% |
-31.66% |
17.93% |
18.32% |
-19.86% |
640.94% |
| Free Cash Flow Firm Growth |
|
-290.22% |
0.93% |
29.67% |
44.33% |
48.47% |
-161.81% |
-66.76% |
58.25% |
10.84% |
-15.53% |
9.96% |
| Invested Capital Growth |
|
66.94% |
115.51% |
-90.13% |
-2,572.22% |
-300.97% |
77.69% |
1,020.77% |
-8.59% |
12.62% |
5.27% |
88.22% |
| Revenue Q/Q Growth |
|
4.74% |
-1.79% |
8.05% |
3.13% |
-14.18% |
11.57% |
1.03% |
7.63% |
1.37% |
-13.22% |
0.00% |
| EBITDA Q/Q Growth |
|
-3.44% |
-14.16% |
16.46% |
9.61% |
-12.80% |
29.75% |
-19.78% |
1.04% |
-2.59% |
-12.79% |
0.00% |
| EBIT Q/Q Growth |
|
-4.05% |
-12.75% |
15.43% |
10.27% |
-12.11% |
26.99% |
-18.55% |
-0.24% |
-1.89% |
-11.41% |
0.00% |
| NOPAT Q/Q Growth |
|
-0.11% |
-4.17% |
9.41% |
12.14% |
-1.20% |
-3.42% |
-6.74% |
6.13% |
10.44% |
-20.63% |
0.00% |
| Net Income Q/Q Growth |
|
-4.13% |
-13.23% |
15.23% |
10.41% |
-8.61% |
17.44% |
-9.16% |
-0.24% |
-1.79% |
-12.09% |
0.00% |
| EPS Q/Q Growth |
|
16.67% |
-10.81% |
15.38% |
10.41% |
-79.67% |
31.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2.89% |
-4.00% |
2.16% |
18.83% |
-2.88% |
-13.59% |
-4.03% |
14.60% |
1.51% |
-32.55% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-60.56% |
9.34% |
-16.20% |
38.94% |
-18.62% |
-37.78% |
-64.64% |
55.14% |
-1.38% |
-41.51% |
0.00% |
| Invested Capital Q/Q Growth |
|
21.73% |
-82.65% |
102.88% |
-180.04% |
-74.42% |
49.94% |
668.81% |
-13.63% |
-5.16% |
6.24% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.72% |
100.00% |
38.03% |
48.60% |
57.08% |
60.01% |
48.13% |
49.67% |
53.06% |
53.48% |
100.00% |
| EBITDA Margin |
|
-152.22% |
-363.47% |
-218.19% |
-79.46% |
-169.62% |
-76.72% |
-108.71% |
-72.20% |
-52.74% |
-76.67% |
28.80% |
| Operating Margin |
|
-193.98% |
-429.92% |
-238.53% |
-119.56% |
-149.64% |
-122.96% |
-120.48% |
-82.67% |
-58.35% |
-104.12% |
-52.37% |
| EBIT Margin |
|
-165.01% |
-387.24% |
-232.90% |
-84.41% |
-176.60% |
-85.82% |
-115.58% |
-81.49% |
-61.71% |
-88.96% |
-55.47% |
| Profit (Net Income) Margin |
|
-165.04% |
-396.06% |
-238.19% |
-87.17% |
-178.17% |
-86.82% |
-116.79% |
-83.14% |
-63.21% |
-91.37% |
-70.28% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
102.07% |
| Interest Burden Percent |
|
100.02% |
102.28% |
102.27% |
103.27% |
100.89% |
101.17% |
101.05% |
102.03% |
102.43% |
102.71% |
124.13% |
| 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% |
-6,296.51% |
0.00% |
0.00% |
0.00% |
-222.23% |
-100.54% |
-68.53% |
-80.30% |
-21.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-6,227.87% |
0.00% |
0.00% |
0.00% |
-206.37% |
-46.20% |
134.66% |
-396.30% |
415.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
6,072.68% |
0.00% |
0.00% |
0.00% |
174.10% |
20.65% |
-20.99% |
-27.31% |
-17.74% |
| Return on Equity (ROE) |
|
-306.02% |
-208.60% |
-223.82% |
-254.74% |
-281.81% |
-46.88% |
-48.13% |
-79.89% |
-89.52% |
-107.62% |
-38.98% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-4,790.02% |
-6,132.45% |
0.00% |
0.00% |
0.00% |
-209.91% |
-91.56% |
-80.40% |
-85.44% |
-82.46% |
| Operating Return on Assets (OROA) |
|
-82.89% |
-91.24% |
-94.86% |
-59.38% |
-73.80% |
-27.67% |
-33.14% |
-42.67% |
-39.81% |
-48.70% |
-12.61% |
| Return on Assets (ROA) |
|
-82.90% |
-93.32% |
-97.02% |
-61.32% |
-74.45% |
-27.99% |
-33.49% |
-43.53% |
-40.78% |
-50.02% |
-15.97% |
| Return on Common Equity (ROCE) |
|
-306.02% |
-208.60% |
-223.82% |
-254.74% |
-281.81% |
-46.88% |
-48.13% |
-79.89% |
-89.52% |
-107.62% |
-38.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-359.36% |
-136.14% |
-989.44% |
-178.49% |
-356.90% |
-26.23% |
-59.27% |
-120.56% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-22 |
-19 |
-12 |
-9.30 |
-9.68 |
-11 |
-11 |
-7.32 |
-9.33 |
-26 |
| NOPAT Margin |
|
-135.79% |
-300.94% |
-166.97% |
-83.69% |
-104.75% |
-86.07% |
-84.33% |
-57.87% |
-40.85% |
-72.88% |
-36.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
-28.17% |
-45.26% |
-68.64% |
-8.97% |
-72.79% |
-0.35% |
-15.86% |
-54.34% |
-203.19% |
315.99% |
-436.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-56.61% |
-41.11% |
-71.30% |
-14.28% |
| Cost of Revenue to Revenue |
|
79.28% |
0.00% |
61.97% |
51.40% |
42.92% |
39.99% |
51.87% |
50.33% |
46.94% |
46.52% |
0.00% |
| SG&A Expenses to Revenue |
|
76.32% |
145.72% |
102.94% |
53.24% |
86.71% |
95.35% |
85.09% |
58.50% |
49.03% |
78.02% |
27.67% |
| R&D to Revenue |
|
62.44% |
128.97% |
51.60% |
33.02% |
27.85% |
22.67% |
28.08% |
27.49% |
21.61% |
23.68% |
0.00% |
| Operating Expenses to Revenue |
|
214.70% |
529.92% |
276.55% |
168.16% |
206.72% |
182.97% |
168.60% |
132.34% |
111.41% |
157.60% |
152.37% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-28 |
-26 |
-12 |
-16 |
-9.65 |
-15 |
-15 |
-11 |
-11 |
-40 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-22 |
-27 |
-25 |
-11 |
-15 |
-8.63 |
-14 |
-13 |
-9.45 |
-9.81 |
21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13.33 |
5.96 |
28.47 |
4.31 |
11.50 |
0.90 |
0.61 |
2.82 |
1.06 |
2.51 |
0.36 |
| Price to Tangible Book Value (P/TBV) |
|
16.38 |
6.16 |
30.59 |
4.44 |
11.50 |
0.90 |
0.79 |
4.89 |
1.74 |
4.45 |
0.52 |
| Price to Revenue (P/Rev) |
|
6.12 |
17.35 |
6.85 |
2.11 |
5.74 |
2.98 |
1.21 |
1.95 |
0.75 |
1.77 |
0.91 |
| 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 |
195.16 |
1,388.93 |
0.00 |
0.00 |
0.00 |
0.11 |
3.29 |
1.06 |
2.14 |
0.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.42 |
14.52 |
6.62 |
1.52 |
4.64 |
0.00 |
0.09 |
1.81 |
0.67 |
2.00 |
0.86 |
| 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 |
2.99 |
| 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 |
1.58 |
| 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 |
|
1.04 |
0.33 |
1.83 |
0.40 |
0.69 |
0.05 |
0.24 |
0.48 |
0.40 |
0.45 |
0.02 |
| Long-Term Debt to Equity |
|
1.04 |
0.23 |
0.97 |
0.06 |
0.69 |
0.05 |
0.15 |
0.38 |
0.30 |
0.09 |
0.00 |
| Financial Leverage |
|
-1.93 |
-1.11 |
-0.98 |
-1.13 |
-1.60 |
-1.16 |
-0.84 |
-0.45 |
-0.16 |
0.07 |
-0.04 |
| Leverage Ratio |
|
3.69 |
2.24 |
2.31 |
4.15 |
3.79 |
1.67 |
1.44 |
1.84 |
2.20 |
2.15 |
2.44 |
| Compound Leverage Factor |
|
3.69 |
2.29 |
2.36 |
4.29 |
3.82 |
1.69 |
1.45 |
1.87 |
2.25 |
2.21 |
3.03 |
| Debt to Total Capital |
|
50.97% |
24.57% |
64.61% |
28.73% |
40.95% |
5.08% |
19.28% |
32.54% |
28.66% |
31.00% |
2.07% |
| Short-Term Debt to Total Capital |
|
0.00% |
7.54% |
30.26% |
24.46% |
0.00% |
0.00% |
7.33% |
6.69% |
7.02% |
24.90% |
1.81% |
| Long-Term Debt to Total Capital |
|
50.97% |
17.03% |
34.35% |
4.27% |
40.95% |
5.08% |
11.95% |
25.86% |
21.64% |
6.10% |
0.26% |
| 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% |
1.08% |
| Common Equity to Total Capital |
|
49.03% |
75.43% |
35.39% |
71.27% |
59.05% |
94.92% |
80.72% |
67.46% |
71.34% |
69.00% |
96.85% |
| Debt to EBITDA |
|
-0.31 |
-0.26 |
-0.20 |
-0.25 |
-0.20 |
-0.23 |
-0.43 |
-0.46 |
-0.54 |
-0.41 |
0.19 |
| Net Debt to EBITDA |
|
0.46 |
0.78 |
0.11 |
0.74 |
0.65 |
4.45 |
1.03 |
0.19 |
0.15 |
-0.29 |
-0.28 |
| Long-Term Debt to EBITDA |
|
-0.31 |
-0.18 |
-0.11 |
-0.04 |
-0.20 |
-0.23 |
-0.27 |
-0.37 |
-0.41 |
-0.08 |
0.02 |
| Debt to NOPAT |
|
-0.35 |
-0.31 |
-0.26 |
-0.24 |
-0.33 |
-0.21 |
-0.56 |
-0.57 |
-0.70 |
-0.43 |
-0.15 |
| Net Debt to NOPAT |
|
0.52 |
0.94 |
0.14 |
0.70 |
1.05 |
3.97 |
1.33 |
0.24 |
0.19 |
-0.31 |
0.22 |
| Long-Term Debt to NOPAT |
|
-0.35 |
-0.22 |
-0.14 |
-0.03 |
-0.33 |
-0.21 |
-0.35 |
-0.46 |
-0.53 |
-0.09 |
-0.02 |
| Altman Z-Score |
|
-5.55 |
-2.17 |
-14.41 |
-11.08 |
-12.94 |
-3.68 |
-7.31 |
-10.83 |
-12.77 |
-17.95 |
-0.92 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.78% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.27 |
3.81 |
1.48 |
2.40 |
3.70 |
6.97 |
3.37 |
2.49 |
2.50 |
1.63 |
0.51 |
| Quick Ratio |
|
2.94 |
3.34 |
1.12 |
2.05 |
3.23 |
0.68 |
2.73 |
1.76 |
1.56 |
0.98 |
0.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-26 |
-26 |
-18 |
-10 |
-5.29 |
-14 |
-23 |
-9.63 |
-8.59 |
-9.92 |
-102 |
| Operating Cash Flow to CapEx |
|
-2,280.75% |
-6,847.81% |
-16,919.85% |
-26,286.67% |
0.00% |
-18,908.47% |
-8,393.14% |
-7,677.71% |
-26,610.81% |
-6,277.13% |
145.36% |
| Free Cash Flow to Firm to Interest Expense |
|
-1,653.01 |
-40.43 |
-30.71 |
-26.71 |
-38.03 |
-122.47 |
-147.93 |
-31.90 |
-31.93 |
-32.12 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-1,562.31 |
-48.19 |
-36.94 |
-41.07 |
-62.99 |
-98.73 |
-94.15 |
-39.91 |
-36.60 |
-38.19 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1,630.81 |
-48.89 |
-37.16 |
-41.23 |
-62.99 |
-99.25 |
-95.28 |
-40.43 |
-36.74 |
-38.80 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.24 |
0.41 |
0.70 |
0.42 |
0.32 |
0.29 |
0.52 |
0.65 |
0.55 |
0.23 |
| Accounts Receivable Turnover |
|
7.39 |
3.24 |
3.53 |
3.14 |
2.11 |
2.85 |
2.78 |
3.56 |
2.78 |
1.76 |
8.77 |
| Inventory Turnover |
|
8.63 |
0.00 |
2.20 |
2.44 |
1.71 |
2.13 |
1.80 |
1.80 |
1.75 |
1.27 |
0.00 |
| Fixed Asset Turnover |
|
5.62 |
3.14 |
4.91 |
6.92 |
6.28 |
10.40 |
7.03 |
7.78 |
9.97 |
8.93 |
3.33 |
| Accounts Payable Turnover |
|
4.45 |
0.00 |
2.52 |
2.83 |
2.24 |
1.95 |
2.14 |
3.68 |
4.95 |
3.99 |
0.00 |
| Days Sales Outstanding (DSO) |
|
49.39 |
112.68 |
103.39 |
116.29 |
173.25 |
127.97 |
131.26 |
102.54 |
131.17 |
207.41 |
41.62 |
| Days Inventory Outstanding (DIO) |
|
42.28 |
0.00 |
166.21 |
149.51 |
213.86 |
171.26 |
202.42 |
203.07 |
208.68 |
287.91 |
0.00 |
| Days Payable Outstanding (DPO) |
|
82.04 |
0.00 |
144.90 |
129.07 |
162.97 |
187.00 |
170.51 |
99.15 |
73.72 |
91.43 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
9.64 |
112.68 |
124.70 |
136.73 |
224.15 |
112.23 |
163.17 |
206.46 |
266.12 |
403.89 |
41.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.53 |
0.55 |
0.05 |
-1.34 |
-5.35 |
-1.19 |
11 |
10 |
11 |
12 |
161 |
| Invested Capital Turnover |
|
-2.00 |
-4.94 |
37.71 |
-21.73 |
-2.66 |
-3.44 |
2.64 |
1.74 |
1.68 |
1.10 |
0.58 |
| Increase / (Decrease) in Invested Capital |
|
7.14 |
4.07 |
-0.49 |
-1.39 |
-4.02 |
4.16 |
12 |
-0.94 |
1.27 |
0.60 |
76 |
| Enterprise Value (EV) |
|
77 |
107 |
75 |
21 |
41 |
-4.85 |
1.19 |
33 |
12 |
26 |
62 |
| Market Capitalization |
|
87 |
128 |
78 |
29 |
51 |
34 |
16 |
36 |
13 |
23 |
65 |
| Book Value per Share |
|
$0.30 |
$0.36 |
$0.04 |
$0.09 |
$0.53 |
$2.94 |
$1.94 |
$0.89 |
$0.58 |
$3.44 |
$50.52 |
| Tangible Book Value per Share |
|
$0.24 |
$0.35 |
$0.04 |
$0.09 |
$0.53 |
$2.94 |
$1.51 |
$0.51 |
$0.35 |
$1.94 |
$35.22 |
| Total Capital |
|
13 |
28 |
7.71 |
9.54 |
7.51 |
39 |
32 |
19 |
18 |
13 |
186 |
| Total Debt |
|
6.79 |
6.97 |
4.98 |
2.74 |
3.08 |
1.99 |
6.08 |
6.08 |
5.10 |
4.06 |
3.84 |
| Total Long-Term Debt |
|
6.79 |
4.83 |
2.65 |
0.41 |
3.08 |
1.99 |
3.77 |
4.83 |
3.85 |
0.80 |
0.47 |
| Net Debt |
|
-10 |
-21 |
-2.67 |
-8.13 |
-9.79 |
-38 |
-14 |
-2.56 |
-1.39 |
2.89 |
-5.82 |
| Capital Expenditures (CapEx) |
|
1.10 |
0.46 |
0.13 |
0.06 |
0.00 |
0.06 |
0.18 |
0.16 |
0.04 |
0.19 |
27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.49 |
0.10 |
-0.44 |
2.44 |
0.58 |
0.53 |
3.62 |
4.70 |
6.06 |
7.50 |
-49 |
| Debt-free Net Working Capital (DFNWC) |
|
14 |
28 |
7.22 |
13 |
13 |
41 |
24 |
13 |
13 |
8.67 |
-39 |
| Net Working Capital (NWC) |
|
14 |
26 |
4.89 |
11 |
13 |
41 |
22 |
12 |
11 |
5.41 |
-43 |
| Net Nonoperating Expense (NNE) |
|
4.16 |
6.99 |
8.07 |
0.48 |
6.52 |
0.08 |
4.19 |
4.62 |
4.01 |
2.37 |
24 |
| Net Nonoperating Obligations (NNO) |
|
-10 |
-21 |
-2.67 |
-8.13 |
-9.79 |
-38 |
-14 |
-2.56 |
-1.39 |
2.89 |
-21 |
| Total Depreciation and Amortization (D&A) |
|
1.82 |
1.75 |
1.67 |
0.69 |
0.62 |
1.02 |
0.89 |
1.70 |
1.61 |
1.57 |
60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-17.52% |
1.33% |
-3.84% |
17.50% |
6.58% |
4.75% |
28.04% |
25.73% |
33.82% |
58.61% |
-68.35% |
| Debt-free Net Working Capital to Revenue |
|
100.94% |
379.59% |
63.71% |
95.62% |
151.38% |
364.04% |
187.00% |
72.99% |
70.05% |
67.75% |
-54.85% |
| Net Working Capital to Revenue |
|
100.94% |
350.50% |
43.13% |
78.86% |
151.38% |
364.04% |
169.11% |
66.15% |
63.07% |
42.29% |
-59.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($28.05) |
($12.30) |
($6.60) |
($2.55) |
($2.21) |
($0.80) |
($1.16) |
($1.10) |
($8.40) |
($4.91) |
($0.36) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.21M |
2.37M |
4.28M |
5.80M |
12.60M |
12.19M |
12.96M |
13.87M |
1.34M |
2.43M |
138.70M |
| Adjusted Diluted Earnings per Share |
|
($30.75) |
($12.30) |
($6.60) |
($2.55) |
($2.21) |
($0.88) |
($1.16) |
$0.00 |
$0.00 |
$0.00 |
($0.36) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.24M |
2.37M |
4.28M |
5.80M |
12.60M |
12.27M |
12.96M |
17.90M |
1.65M |
3.56M |
138.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($6.60) |
($2.55) |
($2.21) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.46M |
4.01M |
4.08M |
4.79M |
7.16M |
12.69M |
13.34M |
17.90M |
1.65M |
3.56M |
145.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
-22 |
-19 |
-12 |
-9.00 |
-9.68 |
-11 |
-11 |
-7.32 |
-9.33 |
-26 |
| Normalized NOPAT Margin |
|
-135.79% |
-294.67% |
-166.97% |
-83.69% |
-101.34% |
-86.07% |
-84.33% |
-57.87% |
-40.85% |
-72.88% |
-36.07% |
| Pre Tax Income Margin |
|
-165.04% |
-396.06% |
-238.19% |
-87.17% |
-178.17% |
-86.82% |
-116.79% |
-83.14% |
-63.21% |
-91.37% |
-68.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1,466.63 |
-43.94 |
-43.99 |
-30.59 |
-112.85 |
-85.41 |
-95.67 |
-49.32 |
-41.12 |
-36.85 |
0.00 |
| NOPAT to Interest Expense |
|
-1,206.89 |
-34.15 |
-31.54 |
-30.33 |
-66.93 |
-85.66 |
-69.80 |
-35.03 |
-27.22 |
-30.19 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1,535.13 |
-44.65 |
-44.21 |
-30.75 |
-112.85 |
-85.93 |
-96.79 |
-49.84 |
-41.26 |
-37.46 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-1,275.39 |
-34.85 |
-31.75 |
-30.49 |
-66.93 |
-86.18 |
-70.92 |
-35.55 |
-27.36 |
-30.80 |
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 |
|
-0.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.49% |