| DEI Shares Outstanding |
|
8,581,405.00 |
5,368,235.00 |
15,813,961.00 |
4,757,786.00 |
9,396,036.00 |
26,813,593.00 |
61,101,264.00 |
9,385,272.00 |
12,288,325.00 |
41,269,830.00 |
4,240,134.00 |
| DEI Adjusted Shares Outstanding |
|
286.00 |
1,789.00 |
5,271.00 |
15,859.00 |
31,320.00 |
89,379.00 |
203,671.00 |
312,842.00 |
409,611.00 |
1,375,661.00 |
4,240,134.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-19,213.39 |
-5,232.14 |
-2,847.89 |
-976.15 |
0.00 |
-168.88 |
-118.44 |
-101.63 |
-104.42 |
-32.41 |
-5.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
29.11% |
-13.64% |
-106.34% |
-9.59% |
-6.19% |
-9.19% |
-56.80% |
-32.50% |
-35.26% |
-5.59% |
51.65% |
| EBIT Growth |
|
27.76% |
-12.63% |
-119.43% |
2.28% |
-6.53% |
-8.17% |
-57.78% |
-32.67% |
-35.03% |
-5.80% |
51.39% |
| NOPAT Growth |
|
11.46% |
-7.90% |
-43.93% |
1.99% |
-6.36% |
-7.84% |
-57.82% |
-19.40% |
-35.22% |
-32.90% |
55.62% |
| Net Income Growth |
|
31.76% |
-12.47% |
-119.44% |
2.38% |
-6.45% |
-7.10% |
-59.81% |
-31.80% |
-34.53% |
-4.23% |
51.12% |
| EPS Growth |
|
31.76% |
69.56% |
-119.44% |
51.12% |
64.82% |
0.00% |
-59.81% |
-3.68% |
22.39% |
-4.23% |
80.07% |
| Operating Cash Flow Growth |
|
7.10% |
-0.84% |
-33.06% |
-3.83% |
-2.20% |
-19.15% |
-61.98% |
-11.76% |
-28.37% |
-46.97% |
51.42% |
| Free Cash Flow Firm Growth |
|
-32.38% |
-63.56% |
28.61% |
-11.71% |
-4.37% |
-11.31% |
-67.92% |
24.28% |
-13.44% |
-264.44% |
60.71% |
| Invested Capital Growth |
|
17.03% |
211.05% |
-89.11% |
-353.05% |
-177.14% |
-50.02% |
-11.77% |
-277.90% |
-125.94% |
67.39% |
56.95% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
45.53% |
-154.73% |
-2.83% |
-8.01% |
3.08% |
-3.75% |
-8.94% |
-16.94% |
-27.60% |
11.01% |
-14.64% |
| EBIT Q/Q Growth |
|
43.83% |
-133.55% |
-12.37% |
1.79% |
3.05% |
-2.79% |
-9.62% |
-17.17% |
-27.73% |
10.82% |
-14.76% |
| NOPAT Q/Q Growth |
|
5.05% |
-10.03% |
-11.84% |
1.50% |
3.41% |
-2.79% |
-9.65% |
-5.49% |
-15.15% |
-0.38% |
23.49% |
| Net Income Q/Q Growth |
|
43.89% |
-133.72% |
-12.38% |
1.86% |
3.08% |
-1.58% |
-10.56% |
-16.44% |
5.58% |
11.03% |
-15.60% |
| EPS Q/Q Growth |
|
43.89% |
-336.73% |
-12.38% |
2.97% |
-132.91% |
-513.33% |
-10.56% |
-0.89% |
12.72% |
11.03% |
-40.10% |
| Operating Cash Flow Q/Q Growth |
|
7.30% |
-11.50% |
-4.53% |
0.72% |
0.53% |
-9.32% |
-2.93% |
-13.00% |
-7.23% |
-2.85% |
22.13% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.54% |
-10.82% |
7.34% |
-13.38% |
3.61% |
-11.04% |
-2.34% |
20.62% |
0.67% |
-58.30% |
42.58% |
| Invested Capital Q/Q Growth |
|
-32.93% |
-1.72% |
-87.65% |
-583.62% |
-42.36% |
7.82% |
-49.04% |
-101.94% |
-61.62% |
57.03% |
-3.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.81% |
99.86% |
100.15% |
100.00% |
| Interest Burden Percent |
|
100.02% |
99.87% |
99.88% |
99.78% |
99.70% |
98.72% |
99.99% |
99.52% |
99.10% |
97.35% |
98.04% |
| 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) |
|
-131.66% |
-81.38% |
-111.65% |
-110.25% |
-126.28% |
-47.28% |
-54.92% |
-149.33% |
2,016.68% |
-4,693.38% |
-170.27% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-499.90% |
-643.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-131.66% |
-81.38% |
-111.65% |
-98.66% |
-105.49% |
-31.59% |
-41.53% |
-139.64% |
5,554.79% |
14,977.97% |
-144.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-333.07% |
-45.65% |
-126.11% |
-99.83% |
-155.56% |
-27.55% |
-73.00% |
-389.94% |
282.15% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.13 |
-6.61 |
-9.52 |
-9.33 |
-9.93 |
-11 |
-17 |
-20 |
-27 |
-36 |
-16 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
10.10% |
5.80% |
-36.86% |
-32.07% |
-33.97% |
-12.93% |
-15.55% |
-41.78% |
-105.32% |
-50.75% |
-31.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
179.91% |
-253.55% |
-188.42% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.49 |
-6.19 |
-14 |
-13 |
-14 |
-15 |
-24 |
-32 |
-43 |
-46 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.13 |
-5.83 |
-12 |
-13 |
-14 |
-15 |
-24 |
-32 |
-43 |
-45 |
-22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.82 |
0.48 |
2.01 |
0.69 |
2.67 |
1.60 |
1.28 |
1.97 |
0.00 |
0.90 |
1.56 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.55 |
2.39 |
0.69 |
2.67 |
1.60 |
1.28 |
1.97 |
0.00 |
0.90 |
1.56 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
47.93 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
|
0.21 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.51 |
-0.99 |
-0.90 |
-1.01 |
-1.10 |
-1.06 |
-1.06 |
-1.31 |
6.94 |
-17.29 |
-1.43 |
| Leverage Ratio |
|
2.52 |
1.51 |
1.16 |
1.16 |
1.22 |
1.11 |
1.09 |
1.38 |
-7.94 |
19.77 |
1.58 |
| Compound Leverage Factor |
|
2.52 |
1.51 |
1.16 |
1.16 |
1.22 |
1.10 |
1.09 |
1.37 |
-7.87 |
19.24 |
1.55 |
| Debt to Total Capital |
|
17.11% |
0.69% |
0.05% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
12.36% |
0.66% |
0.03% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.75% |
0.04% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
19.05% |
12.67% |
36.57% |
4.18% |
0.00% |
-33.95% |
3.32% |
5.25% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.49% |
-10.03% |
8.82% |
13.93% |
| Common Equity to Total Capital |
|
82.89% |
99.31% |
99.95% |
80.94% |
87.33% |
63.43% |
95.82% |
85.51% |
143.98% |
87.86% |
80.82% |
| Debt to EBITDA |
|
-0.07 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.70 |
1.96 |
0.87 |
1.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.06 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.58 |
1.72 |
1.11 |
1.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-13.90 |
-4.77 |
-5.74 |
-8.53 |
-11.75 |
5.88 |
-0.91 |
-13.97 |
-36.01 |
-18.06 |
-27.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
10.52% |
16.46% |
33.18% |
24.38% |
6.49% |
-175.44% |
419.13% |
14.87% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.73 |
7.47 |
4.95 |
8.60 |
4.11 |
16.26 |
9.16 |
1.78 |
0.41 |
2.58 |
2.96 |
| Quick Ratio |
|
0.68 |
7.01 |
4.73 |
8.17 |
3.83 |
16.04 |
8.95 |
1.73 |
0.38 |
2.48 |
2.78 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.52 |
-11 |
-7.62 |
-8.51 |
-8.88 |
-9.89 |
-17 |
-13 |
-14 |
-52 |
-20 |
| Operating Cash Flow to CapEx |
|
-14,046.49% |
-11,463.12% |
-3,178.60% |
-3,467.37% |
-47,647.74% |
-22,344.94% |
-15,965.39% |
-11,161.74% |
-3,747.17% |
-45,667.26% |
-393,166.96% |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.92 |
2.13 |
0.23 |
-0.59 |
-1.63 |
-2.45 |
-2.73 |
-10 |
-23 |
-7.61 |
-3.28 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.39 |
4.06 |
-1.90 |
-0.82 |
-1.04 |
-0.82 |
-0.29 |
-7.60 |
-13 |
16 |
4.34 |
| Enterprise Value (EV) |
|
2.74 |
-4.86 |
11 |
-3.95 |
12 |
19 |
6.17 |
-2.44 |
31 |
-9.05 |
1.22 |
| Market Capitalization |
|
6.31 |
6.55 |
22 |
7.37 |
21 |
56 |
41 |
16 |
34 |
12 |
13 |
| Book Value per Share |
|
$0.19 |
$2.52 |
$0.68 |
$2.26 |
$0.84 |
$1.30 |
$0.52 |
$0.87 |
($1.61) |
$0.33 |
$1.89 |
| Tangible Book Value per Share |
|
$0.00 |
$2.21 |
$0.57 |
$2.26 |
$0.84 |
$1.30 |
$0.52 |
$0.87 |
($1.61) |
$0.33 |
$1.89 |
| Total Capital |
|
1.99 |
14 |
11 |
13 |
9.06 |
55 |
33 |
9.54 |
-14 |
16 |
9.92 |
| Total Debt |
|
0.34 |
0.09 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.09 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-3.57 |
-11 |
-11 |
-14 |
-11 |
-57 |
-36 |
-20 |
-9.56 |
-23 |
-13 |
| Capital Expenditures (CapEx) |
|
0.06 |
0.07 |
0.35 |
0.33 |
0.02 |
0.06 |
0.14 |
0.23 |
0.86 |
0.10 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.19 |
-0.85 |
-1.70 |
-0.98 |
-2.00 |
-2.79 |
-3.12 |
-11 |
-24 |
-8.43 |
-3.91 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.28 |
11 |
8.36 |
12 |
8.62 |
54 |
33 |
9.03 |
-15 |
15 |
9.29 |
| Net Working Capital (NWC) |
|
-1.52 |
11 |
8.36 |
12 |
8.62 |
54 |
33 |
9.03 |
-15 |
15 |
9.29 |
| Net Nonoperating Expense (NNE) |
|
-0.64 |
-0.43 |
4.04 |
3.91 |
4.17 |
4.39 |
7.23 |
12 |
15 |
8.34 |
5.71 |
| Net Nonoperating Obligations (NNO) |
|
-3.57 |
-11 |
-11 |
-14 |
-11 |
-57 |
-36 |
-20 |
-9.56 |
-23 |
-13 |
| Total Depreciation and Amortization (D&A) |
|
0.36 |
0.36 |
1.55 |
0.08 |
0.13 |
0.00 |
0.15 |
0.24 |
0.25 |
0.36 |
0.29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($703.00) |
($136.00) |
($107.00) |
($52.30) |
($18.40) |
($7.60) |
($4.30) |
($4.05) |
$0.00 |
($36.60) |
($8.35) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.58K |
128.38K |
173.88K |
475.77K |
939.60K |
5.05M |
5.55M |
7.06M |
0.00 |
1.22M |
2.61M |
| Adjusted Diluted Earnings per Share |
|
($703.00) |
($136.00) |
($107.00) |
($52.30) |
($18.40) |
($7.60) |
($7.60) |
($4.05) |
$0.00 |
($42.00) |
($8.35) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.58K |
128.38K |
173.88K |
475.77K |
939.60K |
5.05M |
5.55M |
7.06M |
0.00 |
1.24M |
2.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
($703.00) |
($136.00) |
($107.00) |
($52.30) |
($18.40) |
($7.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.82K |
45.37K |
140.31K |
296.20K |
767.51K |
1.98M |
6.11M |
9.74M |
0.00 |
1.54M |
4.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.99 |
-6.61 |
-9.52 |
-8.16 |
-9.93 |
-11 |
-17 |
-20 |
-27 |
-36 |
-16 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
-7.86% |
-5.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |