| DEI Shares Outstanding |
|
12,860,161.00 |
12,970,410.00 |
15,606,353.00 |
26,660,980.00 |
26,704,761.00 |
30,043,186.00 |
31,574,704.00 |
38,019,951.00 |
38,565,836.00 |
50,234,407.00 |
53,273,405.00 |
| DEI Adjusted Shares Outstanding |
|
12,860,161.00 |
12,970,410.00 |
15,606,353.00 |
26,660,980.00 |
26,704,761.00 |
30,043,186.00 |
31,574,704.00 |
38,019,951.00 |
38,565,836.00 |
5,023,441.00 |
5,327,340.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.61 |
-0.86 |
-0.62 |
-0.36 |
-0.32 |
-0.23 |
-0.25 |
-0.15 |
-0.13 |
-1.05 |
-1.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
918.03% |
-13.04% |
-1.85% |
-100.00% |
0.00% |
0.00% |
-38.39% |
542.51% |
49.65% |
45.55% |
| EBITDA Growth |
|
-9.69% |
-42.04% |
14.39% |
1.22% |
10.29% |
19.96% |
-11.49% |
22.35% |
7.47% |
-16.04% |
-3.01% |
| EBIT Growth |
|
-8.78% |
-41.09% |
13.32% |
1.45% |
10.32% |
19.75% |
-14.59% |
23.06% |
4.94% |
-12.23% |
-2.96% |
| NOPAT Growth |
|
-8.78% |
-41.09% |
13.32% |
1.45% |
10.32% |
19.24% |
-17.50% |
24.90% |
2.22% |
-8.48% |
-2.82% |
| Net Income Growth |
|
-8.25% |
-41.47% |
13.36% |
1.86% |
10.72% |
18.82% |
-14.61% |
27.04% |
9.80% |
-2.02% |
-3.72% |
| EPS Growth |
|
18.18% |
-36.51% |
173.26% |
-33.33% |
-23.81% |
-178.13% |
0.00% |
36.00% |
18.75% |
-2.02% |
-3.72% |
| Operating Cash Flow Growth |
|
-14.48% |
-38.51% |
4.77% |
-1.53% |
17.68% |
13.59% |
-12.46% |
25.57% |
35.24% |
-35.26% |
-8.30% |
| Free Cash Flow Firm Growth |
|
-17.83% |
-25.67% |
9.86% |
7.07% |
11.19% |
8.83% |
-5.09% |
24.16% |
21.99% |
-48.85% |
-11.13% |
| Invested Capital Growth |
|
43.00% |
-16.01% |
3.14% |
-24.86% |
-35.00% |
43.62% |
-30.27% |
-26.67% |
-199.39% |
44.92% |
229.89% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-25.10% |
-25.35% |
0.00% |
0.00% |
9.76% |
-1.06% |
103.82% |
-15.98% |
143.10% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-2.90% |
-0.86% |
10.87% |
-47.71% |
28.91% |
-1.80% |
6.62% |
-9.36% |
11.55% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-3.01% |
0.05% |
10.13% |
-45.50% |
26.50% |
-4.04% |
5.78% |
-8.60% |
11.17% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-3.01% |
0.05% |
10.13% |
-46.43% |
24.15% |
-4.80% |
5.59% |
-8.62% |
11.18% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-3.04% |
0.54% |
9.80% |
20.05% |
-20.38% |
-1.59% |
6.53% |
-4.11% |
13.44% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
200.00% |
-70.42% |
-8.57% |
-308.33% |
51.92% |
5.88% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-4.77% |
-10.08% |
0.88% |
1.42% |
8.19% |
-6.73% |
8.91% |
8.05% |
-28.75% |
19.14% |
-22.44% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.42% |
12.72% |
-85.07% |
28.09% |
9.31% |
-50.26% |
17.99% |
-50.76% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-12.66% |
-21.74% |
-39.17% |
68.35% |
16.58% |
-51.28% |
61.83% |
-180.42% |
124.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.03% |
21.90% |
29.63% |
19.43% |
0.00% |
0.00% |
-74.46% |
31.02% |
34.00% |
31.09% |
27.21% |
| EBITDA Margin |
|
-12,691.80% |
-1,770.85% |
-1,743.52% |
-1,754.72% |
0.00% |
0.00% |
-1,226.52% |
-1,545.72% |
-222.60% |
-172.61% |
-122.16% |
| Operating Margin |
|
-13,019.67% |
-1,804.35% |
-1,798.52% |
-1,805.85% |
0.00% |
0.00% |
-1,341.85% |
-1,635.56% |
-248.90% |
-180.42% |
-127.46% |
| EBIT Margin |
|
-13,019.67% |
-1,804.35% |
-1,798.52% |
-1,805.85% |
0.00% |
0.00% |
-1,300.33% |
-1,623.80% |
-240.24% |
-180.17% |
-127.46% |
| Profit (Net Income) Margin |
|
-12,947.54% |
-1,799.19% |
-1,792.59% |
-1,792.45% |
0.00% |
0.00% |
-1,300.16% |
-1,539.57% |
-216.15% |
-147.36% |
-105.01% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
96.13% |
95.32% |
88.86% |
88.19% |
| Interest Burden Percent |
|
99.45% |
99.71% |
99.67% |
99.26% |
98.82% |
99.97% |
99.99% |
98.63% |
94.39% |
92.04% |
93.42% |
| 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) |
|
-410.74% |
-535.21% |
-500.25% |
-554.38% |
0.00% |
0.00% |
-694.04% |
-731.95% |
-279,113.33% |
0.00% |
-11,530.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-374.29% |
-479.21% |
-205.91% |
-521.29% |
0.00% |
0.00% |
-666.96% |
-714.23% |
-279,099.67% |
0.00% |
-11,523.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
309.08% |
384.45% |
86.22% |
456.14% |
0.00% |
0.00% |
605.48% |
667.38% |
279,042.88% |
0.00% |
11,482.94% |
| Return on Equity (ROE) |
|
-101.67% |
-150.76% |
-414.03% |
-98.24% |
-64.91% |
-73.38% |
-88.56% |
-64.57% |
-70.46% |
-55.91% |
-47.19% |
| Cash Return on Invested Capital (CROIC) |
|
-446.13% |
-517.81% |
-503.34% |
-526.00% |
-659.86% |
-626.85% |
-658.37% |
-701.18% |
0.00% |
0.00% |
-1,503.61% |
| Operating Return on Assets (OROA) |
|
-84.48% |
-121.21% |
-229.95% |
-83.96% |
0.00% |
0.00% |
-77.07% |
-59.87% |
-62.26% |
-54.21% |
-46.87% |
| Return on Assets (ROA) |
|
-84.02% |
-120.87% |
-229.19% |
-83.34% |
0.00% |
0.00% |
-77.06% |
-56.76% |
-56.02% |
-44.34% |
-38.62% |
| Return on Common Equity (ROCE) |
|
-101.67% |
-150.76% |
-414.03% |
-98.24% |
-64.90% |
-73.37% |
-88.55% |
-64.57% |
-70.46% |
-55.91% |
-47.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-62.79% |
-497.91% |
-398.03% |
-56.18% |
-91.97% |
-72.18% |
0.00% |
-60.28% |
-100.04% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.56 |
-7.84 |
-6.80 |
-6.70 |
-6.01 |
-4.85 |
-5.70 |
-4.28 |
-4.19 |
-4.54 |
-4.67 |
| NOPAT Margin |
|
-9,113.77% |
-1,263.04% |
-1,258.96% |
-1,264.09% |
0.00% |
0.00% |
-939.29% |
-1,144.89% |
-174.23% |
-126.30% |
-89.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
-36.46% |
-56.00% |
-294.34% |
-33.09% |
-20.26% |
-23.75% |
-27.08% |
-17.72% |
-13.67% |
-7.68% |
-7.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-80.64% |
-33.00% |
-49.00% |
| Cost of Revenue to Revenue |
|
81.97% |
78.10% |
70.37% |
80.57% |
0.00% |
0.00% |
174.46% |
68.98% |
66.00% |
68.91% |
72.79% |
| SG&A Expenses to Revenue |
|
8,231.15% |
1,048.31% |
955.56% |
1,060.75% |
0.00% |
0.00% |
825.86% |
1,531.55% |
252.14% |
170.61% |
127.49% |
| R&D to Revenue |
|
4,806.56% |
777.94% |
872.59% |
764.53% |
0.00% |
0.00% |
441.52% |
135.03% |
30.75% |
40.91% |
27.17% |
| Operating Expenses to Revenue |
|
13,037.70% |
1,826.25% |
1,828.15% |
1,825.28% |
0.00% |
0.00% |
1,267.38% |
1,666.58% |
282.90% |
211.51% |
154.66% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.94 |
-11 |
-9.71 |
-9.57 |
-8.58 |
-6.89 |
-7.89 |
-6.07 |
-5.77 |
-6.48 |
-6.67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-7.74 |
-11 |
-9.42 |
-9.30 |
-8.34 |
-6.68 |
-7.45 |
-5.78 |
-5.35 |
-6.21 |
-6.39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.96 |
19.65 |
23.10 |
1.61 |
2.21 |
9.23 |
0.00 |
2.13 |
8.25 |
5.26 |
3.11 |
| Price to Tangible Book Value (P/TBV) |
|
6.43 |
86.64 |
97.54 |
1.80 |
2.57 |
10.69 |
0.00 |
2.33 |
9.83 |
5.59 |
3.38 |
| Price to Revenue (P/Rev) |
|
1,022.49 |
71.01 |
104.04 |
51.31 |
0.00 |
0.00 |
0.00 |
54.49 |
17.81 |
20.12 |
5.66 |
| 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) |
|
32.26 |
32.28 |
39.95 |
10.92 |
17.53 |
82.08 |
0.00 |
22.87 |
0.00 |
0.00 |
58.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
842.41 |
69.55 |
102.09 |
21.36 |
0.00 |
0.00 |
0.00 |
30.27 |
15.45 |
16.21 |
3.91 |
| 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 |
0.16 |
0.08 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.16 |
0.08 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.83 |
-0.80 |
-0.42 |
-0.88 |
-0.93 |
-0.91 |
-0.91 |
-0.93 |
-1.00 |
-1.04 |
-1.00 |
| Leverage Ratio |
|
1.21 |
1.25 |
1.81 |
1.18 |
1.13 |
1.18 |
1.15 |
1.14 |
1.26 |
1.26 |
1.22 |
| Compound Leverage Factor |
|
1.20 |
1.24 |
1.80 |
1.17 |
1.12 |
1.18 |
1.15 |
1.12 |
1.19 |
1.16 |
1.14 |
| Debt to Total Capital |
|
0.00% |
13.59% |
7.42% |
0.00% |
0.00% |
2.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
0.00% |
13.59% |
7.42% |
0.00% |
0.00% |
2.56% |
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% |
0.03% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
86.41% |
92.58% |
100.00% |
99.97% |
97.43% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.03 |
-0.02 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.08 |
0.11 |
0.00 |
0.00 |
1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.03 |
-0.02 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.05 |
-0.03 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.12 |
0.15 |
0.00 |
0.00 |
1.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.05 |
-0.03 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
19.14 |
-8.64 |
-4.83 |
4.26 |
-3.33 |
22.85 |
0.00 |
-3.30 |
-8.15 |
8.56 |
-5.83 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.02% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.89 |
1.12 |
1.17 |
10.03 |
6.92 |
8.69 |
10.98 |
8.49 |
2.89 |
6.32 |
4.34 |
| Quick Ratio |
|
6.76 |
0.81 |
0.81 |
9.70 |
6.59 |
8.17 |
10.45 |
7.97 |
2.65 |
5.90 |
4.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.04 |
-7.59 |
-6.84 |
-6.36 |
-5.65 |
-5.15 |
-5.41 |
-4.10 |
-3.20 |
-4.76 |
-5.29 |
| Operating Cash Flow to CapEx |
|
-12,777.55% |
-6,329.93% |
-8,785.11% |
-8,919.15% |
-34,510.00% |
-35,082.35% |
-9,187.67% |
0.00% |
0.00% |
-11,212.82% |
-118,400.00% |
| 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 |
|
0.01 |
0.07 |
0.13 |
0.05 |
0.00 |
0.00 |
0.06 |
0.04 |
0.26 |
0.30 |
0.37 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.68 |
13.13 |
15.91 |
6.86 |
| 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 |
|
0.32 |
1.62 |
0.95 |
1.11 |
0.00 |
0.00 |
1.27 |
0.82 |
7.29 |
14.02 |
24.18 |
| Accounts Payable Turnover |
|
0.13 |
0.78 |
0.50 |
0.46 |
0.00 |
0.44 |
3.21 |
0.99 |
4.79 |
3.12 |
2.66 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
54.65 |
27.80 |
22.94 |
53.17 |
| 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) |
|
2,730.20 |
470.36 |
731.44 |
789.84 |
351,312.50 |
837.28 |
113.57 |
367.83 |
76.18 |
116.81 |
137.19 |
| Cash Conversion Cycle (CCC) |
|
-2,730.20 |
-470.36 |
-731.44 |
-789.84 |
0.00 |
0.00 |
-113.57 |
-313.18 |
-48.38 |
-93.87 |
-84.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.59 |
1.34 |
1.38 |
1.04 |
0.67 |
0.97 |
0.68 |
0.50 |
-0.49 |
-0.27 |
0.35 |
| Invested Capital Turnover |
|
0.05 |
0.42 |
0.40 |
0.44 |
0.00 |
0.00 |
0.74 |
0.64 |
1,602.00 |
-9.43 |
129.23 |
| Increase / (Decrease) in Invested Capital |
|
0.48 |
-0.26 |
0.04 |
-0.34 |
-0.36 |
0.29 |
-0.29 |
-0.18 |
-0.99 |
0.22 |
0.62 |
| Enterprise Value (EV) |
|
51 |
43 |
55 |
11 |
12 |
79 |
0.00 |
11 |
37 |
58 |
20 |
| Market Capitalization |
|
62 |
44 |
56 |
27 |
20 |
88 |
0.00 |
20 |
43 |
72 |
30 |
| Book Value per Share |
|
$0.98 |
$0.17 |
$0.16 |
$0.63 |
$0.35 |
$0.32 |
$0.27 |
$0.25 |
$0.13 |
$0.27 |
$0.18 |
| Tangible Book Value per Share |
|
$0.75 |
$0.04 |
$0.04 |
$0.57 |
$0.30 |
$0.27 |
$0.24 |
$0.23 |
$0.11 |
$0.26 |
$0.16 |
| Total Capital |
|
13 |
2.60 |
2.63 |
17 |
9.23 |
9.79 |
8.28 |
9.55 |
5.19 |
14 |
9.53 |
| Total Debt |
|
0.00 |
0.35 |
0.20 |
0.00 |
0.00 |
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.35 |
0.20 |
0.00 |
0.00 |
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-11 |
-0.91 |
-1.05 |
-16 |
-8.55 |
-8.57 |
-7.61 |
-9.06 |
-5.68 |
-14 |
-9.18 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.14 |
0.09 |
0.09 |
0.02 |
0.02 |
0.07 |
-0.03 |
-0.01 |
0.04 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.42 |
-1.05 |
-0.98 |
-1.10 |
-0.87 |
-0.52 |
-0.31 |
-0.47 |
-1.43 |
-1.23 |
-0.54 |
| Debt-free Net Working Capital (DFNWC) |
|
9.56 |
0.21 |
0.26 |
15 |
7.68 |
8.30 |
7.29 |
8.59 |
4.25 |
13 |
8.64 |
| Net Working Capital (NWC) |
|
9.56 |
0.21 |
0.26 |
15 |
7.68 |
8.30 |
7.29 |
8.59 |
4.25 |
13 |
8.64 |
| Net Nonoperating Expense (NNE) |
|
2.34 |
3.33 |
2.88 |
2.80 |
2.47 |
2.03 |
2.19 |
1.48 |
1.01 |
0.76 |
0.83 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-0.91 |
-1.05 |
-16 |
-8.55 |
-8.57 |
-7.61 |
-9.06 |
-5.68 |
-14 |
-9.18 |
| Total Depreciation and Amortization (D&A) |
|
0.20 |
0.21 |
0.30 |
0.27 |
0.24 |
0.21 |
0.45 |
0.29 |
0.42 |
0.27 |
0.28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2,329.51% |
-169.24% |
-182.22% |
-207.17% |
0.00% |
0.00% |
-51.73% |
-125.94% |
-59.55% |
-34.09% |
-10.24% |
| Debt-free Net Working Capital to Revenue |
|
15,678.69% |
33.49% |
48.70% |
2,787.55% |
0.00% |
0.00% |
1,201.48% |
2,295.72% |
176.99% |
356.20% |
165.11% |
| Net Working Capital to Revenue |
|
15,678.69% |
33.49% |
48.70% |
2,787.55% |
0.00% |
0.00% |
1,201.48% |
2,295.72% |
176.99% |
356.20% |
165.11% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.63) |
($0.86) |
($0.63) |
$0.42 |
$0.32 |
$0.25 |
($0.25) |
($0.16) |
($0.13) |
($1.10) |
($0.99) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.87M |
15.60M |
21.36M |
26.70M |
26.71M |
30.90M |
32.15M |
35.34M |
38.50M |
4.89M |
5.55M |
| Adjusted Diluted Earnings per Share |
|
($0.63) |
($0.86) |
($0.63) |
$0.42 |
$0.32 |
$0.25 |
($0.25) |
($0.16) |
($0.13) |
($1.10) |
($0.99) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.87M |
15.60M |
21.36M |
26.70M |
26.71M |
30.90M |
32.15M |
35.34M |
38.50M |
4.89M |
5.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.63) |
($0.86) |
($0.63) |
$0.42 |
$0.32 |
$0.25 |
($0.25) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
12.46M |
12.93M |
15.42M |
22.86M |
26.70M |
27.84M |
31.23M |
38.54M |
0.00 |
0.00 |
5.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.56 |
-7.84 |
-6.80 |
-6.70 |
-6.01 |
-4.85 |
-5.70 |
-4.28 |
-4.19 |
-4.54 |
-4.67 |
| Normalized NOPAT Margin |
|
-9,113.77% |
-1,263.04% |
-1,258.96% |
-1,264.09% |
0.00% |
0.00% |
-939.29% |
-1,144.89% |
-174.23% |
-126.30% |
-89.22% |
| Pre Tax Income Margin |
|
-12,947.54% |
-1,799.19% |
-1,792.59% |
-1,792.45% |
0.00% |
0.00% |
-1,300.16% |
-1,601.60% |
-226.76% |
-165.82% |
-119.07% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |