| DEI Shares Outstanding |
|
694,374,850.00 |
714,031,508.00 |
728,238,508.00 |
29,923,076.00 |
35,150,058.00 |
68,563,512.00 |
97,468,755.00 |
8,143,000.00 |
10,173,790.00 |
10,173,790.00 |
13,784,065.00 |
| DEI Adjusted Shares Outstanding |
|
57,864,571.00 |
59,502,626.00 |
60,686,542.00 |
2,493,590.00 |
2,929,172.00 |
5,713,626.00 |
8,122,396.00 |
8,143,000.00 |
10,173,790.00 |
10,173,790.00 |
13,784,065.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.87 |
-1.26 |
-0.01 |
-19.67 |
-16.44 |
-1.69 |
-1.75 |
-4.77 |
-1.77 |
-1.72 |
-0.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
766.67% |
-100.00% |
0.00% |
0.00% |
0.00% |
-69.32% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-136,062.50% |
-59.42% |
92.91% |
-748.04% |
23.52% |
80.57% |
-48.31% |
-180.09% |
52.30% |
2.82% |
50.36% |
| EBIT Growth |
|
-26,438.46% |
-59.26% |
92.83% |
-737.27% |
23.18% |
79.98% |
-47.11% |
-173.85% |
52.04% |
3.13% |
50.31% |
| NOPAT Growth |
|
-830.30% |
-96.15% |
92.19% |
-661.61% |
23.07% |
80.20% |
-48.35% |
-173.04% |
52.20% |
3.67% |
49.55% |
| Net Income Growth |
|
-50,528.28% |
-49.38% |
99.18% |
-7,901.31% |
1.79% |
79.97% |
-47.03% |
-173.79% |
53.69% |
2.67% |
49.55% |
| EPS Growth |
|
-23,900.00% |
-37.50% |
99.09% |
-5,733.33% |
13.71% |
88.74% |
0.00% |
0.00% |
60.80% |
8.02% |
54.65% |
| Operating Cash Flow Growth |
|
-71.61% |
-42.05% |
52.90% |
-20.09% |
81.15% |
-528.92% |
-29.39% |
-68.53% |
31.58% |
-12.40% |
50.31% |
| Free Cash Flow Firm Growth |
|
90.61% |
15.87% |
11.78% |
79.95% |
570.53% |
-165.90% |
-21.31% |
-9.29% |
-0.47% |
-15.22% |
50.96% |
| Invested Capital Growth |
|
-11.52% |
-37.67% |
7.04% |
-39.28% |
-71.56% |
6.61% |
-1.82% |
-87.40% |
-101.83% |
-836.36% |
-86.65% |
| Revenue Q/Q Growth |
|
-10.34% |
0.00% |
0.00% |
0.00% |
6.52% |
5.67% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-226.76% |
-84.34% |
92.77% |
-845.19% |
15.26% |
83.29% |
-18.84% |
-2.70% |
-0.83% |
6.82% |
8.56% |
| EBIT Q/Q Growth |
|
-224.83% |
-83.99% |
92.68% |
-836.89% |
15.10% |
82.78% |
-18.30% |
-2.15% |
-0.77% |
6.83% |
8.64% |
| NOPAT Q/Q Growth |
|
-380.14% |
-89.62% |
91.88% |
-734.65% |
14.76% |
82.90% |
-18.66% |
-2.10% |
-0.89% |
7.44% |
7.67% |
| Net Income Q/Q Growth |
|
-132.25% |
-89.22% |
99.16% |
-3,000.53% |
-7.98% |
82.77% |
-18.28% |
-2.15% |
0.21% |
6.41% |
8.69% |
| EPS Q/Q Growth |
|
-3,328.57% |
-40.43% |
99.14% |
0.00% |
5.03% |
82.47% |
0.00% |
-2.14% |
-5.65% |
6.52% |
11.36% |
| Operating Cash Flow Q/Q Growth |
|
-14.23% |
4.80% |
9.46% |
-4.94% |
32.13% |
-13.26% |
-4.44% |
-10.13% |
9.65% |
1.00% |
14.81% |
| Free Cash Flow Firm Q/Q Growth |
|
91.14% |
13.25% |
-60.25% |
80.08% |
591.88% |
-211.11% |
-2.57% |
-15.56% |
11.97% |
0.85% |
16.04% |
| Invested Capital Q/Q Growth |
|
-14.12% |
-39.06% |
7.07% |
-39.60% |
-71.81% |
5.99% |
-1.17% |
35.26% |
-105.02% |
-5.10% |
-469.63% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-83,792.31% |
0.00% |
0.00% |
0.00% |
-729.68% |
-461.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-69,164.10% |
0.00% |
0.00% |
0.00% |
-737.45% |
-475.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-84,038.46% |
0.00% |
0.00% |
0.00% |
-733.55% |
-478.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-64,258.97% |
0.00% |
0.00% |
0.00% |
-733.84% |
-479.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
76.67% |
71.81% |
8.18% |
78.31% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.73% |
99.88% |
100.09% |
99.92% |
100.04% |
100.08% |
100.03% |
100.01% |
96.56% |
97.02% |
98.51% |
| 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) |
|
-22.40% |
0.00% |
0.00% |
0.00% |
-82.27% |
-35.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
139.99% |
0.00% |
0.00% |
0.00% |
197.28% |
-21.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.05% |
0.00% |
0.00% |
0.00% |
-21.77% |
10.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-28.44% |
-55.48% |
-0.59% |
-56.94% |
-104.04% |
-24.67% |
-21.81% |
-66.32% |
-54.54% |
-97.50% |
-111.40% |
| Cash Return on Invested Capital (CROIC) |
|
-10.18% |
-11.23% |
-12.47% |
-3.01% |
29.16% |
-42.01% |
-49.83% |
-97.63% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-27.11% |
0.00% |
0.00% |
0.00% |
-99.18% |
-23.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-20.73% |
0.00% |
0.00% |
0.00% |
-99.22% |
-23.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-14.06% |
-55.48% |
-0.59% |
-56.94% |
-104.04% |
-24.67% |
-21.81% |
-66.32% |
-54.54% |
-97.50% |
-111.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-29.91% |
-73.18% |
-0.58% |
-73.33% |
-187.37% |
-18.38% |
-18.29% |
-98.16% |
-68.16% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
-74 |
-5.78 |
-44 |
-34 |
-6.71 |
-9.95 |
-27 |
-13 |
-13 |
-6.31 |
| NOPAT Margin |
|
-48,414.87% |
0.00% |
0.00% |
0.00% |
-516.21% |
-333.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-162.39% |
-12.40% |
303.25% |
-396.61% |
-279.55% |
-14.50% |
-9.24% |
-24.38% |
-15.70% |
-27.44% |
-29.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-49.24% |
-131.41% |
-99.72% |
| 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 |
|
8,673.08% |
0.00% |
0.00% |
0.00% |
74.09% |
276.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
60,591.03% |
0.00% |
0.00% |
0.00% |
61.00% |
299.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
69,264.10% |
0.00% |
0.00% |
0.00% |
837.45% |
575.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-66 |
-104 |
-7.49 |
-63 |
-48 |
-9.64 |
-14 |
-39 |
-19 |
-18 |
-8.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-65 |
-104 |
-7.39 |
-63 |
-48 |
-9.30 |
-14 |
-39 |
-18 |
-18 |
-8.89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.18 |
1.99 |
1.97 |
1.61 |
0.68 |
1.78 |
0.82 |
0.40 |
0.66 |
2.16 |
2.13 |
| Price to Tangible Book Value (P/TBV) |
|
1.93 |
5.48 |
5.16 |
63.63 |
2.63 |
2.79 |
1.08 |
0.40 |
0.66 |
2.16 |
2.13 |
| Price to Revenue (P/Rev) |
|
2,537.14 |
0.00 |
0.00 |
0.00 |
2.65 |
46.30 |
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) |
|
1.19 |
2.03 |
1.97 |
1.64 |
0.55 |
3.10 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
2,418.22 |
0.00 |
0.00 |
0.00 |
1.52 |
29.88 |
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 |
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.04 |
-0.05 |
-0.02 |
-0.01 |
-0.11 |
-0.52 |
-0.70 |
-0.82 |
-0.96 |
-1.01 |
-1.07 |
| Leverage Ratio |
|
1.37 |
1.29 |
1.19 |
1.10 |
1.05 |
1.06 |
1.03 |
1.03 |
1.09 |
1.25 |
1.46 |
| Compound Leverage Factor |
|
1.37 |
1.29 |
1.19 |
1.10 |
1.05 |
1.06 |
1.03 |
1.03 |
1.06 |
1.21 |
1.44 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.95% |
0.00% |
0.00% |
0.00% |
0.38% |
0.14% |
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% |
0.00% |
0.95% |
0.00% |
0.00% |
0.00% |
0.38% |
0.14% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
99.05% |
100.00% |
100.00% |
100.00% |
99.62% |
99.86% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
4.24 |
0.96 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.14 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.17 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
5.87 |
1.37 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.17 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.76 |
1.15 |
5.98 |
31.80 |
-12.93 |
26.06 |
16.34 |
-4.72 |
-12.97 |
-35.16 |
-49.26 |
| Noncontrolling Interest Sharing Ratio |
|
50.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.48 |
2.68 |
1.51 |
1.89 |
3.62 |
25.05 |
38.40 |
33.04 |
8.92 |
4.77 |
3.68 |
| Quick Ratio |
|
1.41 |
2.41 |
1.42 |
1.75 |
3.53 |
24.72 |
38.00 |
30.55 |
8.08 |
4.06 |
3.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-14 |
-13 |
-2.55 |
12 |
-7.92 |
-9.60 |
-10 |
-11 |
-12 |
-5.96 |
| Operating Cash Flow to CapEx |
|
-3,043.36% |
-28,735.29% |
-17,257.50% |
-29,607.14% |
-1,077.93% |
-4,095.83% |
-24,459.62% |
-28,966.22% |
-12,428.81% |
-206,062.50% |
-68,266.67% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-1,819.20 |
0.00 |
632.20 |
-989.40 |
-2,400.43 |
-5,246.65 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-986.14 |
0.00 |
-82.26 |
-1,228.75 |
-3,179.75 |
-10,717.50 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-991.86 |
0.00 |
-89.89 |
-1,258.75 |
-3,192.75 |
-10,754.50 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
3.36 |
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 |
|
0.22 |
0.00 |
0.00 |
0.00 |
16.11 |
3.94 |
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) |
|
360.32 |
0.00 |
0.00 |
0.00 |
0.00 |
108.74 |
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) |
|
360.32 |
0.00 |
0.00 |
0.00 |
0.00 |
108.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
158 |
99 |
106 |
64 |
18 |
19 |
19 |
2.41 |
-0.04 |
-0.41 |
-0.77 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-21 |
-60 |
6.95 |
-41 |
-46 |
1.21 |
-0.35 |
-17 |
-2.45 |
-0.37 |
-0.36 |
| Enterprise Value (EV) |
|
189 |
200 |
208 |
105 |
9.95 |
60 |
4.90 |
-21 |
-8.91 |
11 |
6.39 |
| Market Capitalization |
|
198 |
203 |
208 |
108 |
17 |
93 |
63 |
16 |
18 |
21 |
13 |
| Book Value per Share |
|
$0.24 |
$0.14 |
$0.14 |
$2.24 |
$0.73 |
$0.77 |
$0.80 |
$4.86 |
$2.59 |
$0.94 |
$0.46 |
| Tangible Book Value per Share |
|
$0.15 |
$0.05 |
$0.06 |
$0.06 |
$0.19 |
$0.49 |
$0.60 |
$4.86 |
$2.59 |
$0.94 |
$0.46 |
| Total Capital |
|
168 |
102 |
106 |
67 |
26 |
53 |
78 |
40 |
26 |
9.52 |
6.33 |
| Total Debt |
|
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
0.30 |
0.06 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
0.30 |
0.06 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-9.28 |
-3.64 |
0.23 |
-2.75 |
-7.47 |
-33 |
-58 |
-37 |
-26 |
-9.94 |
-7.10 |
| Capital Expenditures (CapEx) |
|
0.34 |
0.05 |
0.04 |
0.03 |
0.15 |
0.24 |
0.05 |
0.07 |
0.12 |
0.01 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.06 |
-0.21 |
-0.04 |
-1.37 |
-1.47 |
-0.40 |
-0.98 |
1.74 |
-0.60 |
-0.78 |
-1.18 |
| Debt-free Net Working Capital (DFNWC) |
|
3.22 |
3.43 |
0.74 |
1.39 |
6.00 |
33 |
58 |
39 |
26 |
9.15 |
5.92 |
| Net Working Capital (NWC) |
|
3.22 |
3.43 |
0.74 |
1.39 |
6.00 |
33 |
58 |
39 |
26 |
9.15 |
5.92 |
| Net Nonoperating Expense (NNE) |
|
12 |
0.80 |
-5.17 |
5.00 |
14 |
2.94 |
4.23 |
12 |
4.99 |
4.99 |
2.52 |
| Net Nonoperating Obligations (NNO) |
|
-9.28 |
-3.64 |
0.23 |
-2.75 |
-7.47 |
-33 |
-58 |
-37 |
-26 |
-9.94 |
-7.10 |
| Total Depreciation and Amortization (D&A) |
|
0.19 |
0.20 |
0.10 |
0.05 |
0.25 |
0.34 |
0.38 |
0.19 |
0.19 |
0.13 |
0.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-7,765.38% |
0.00% |
0.00% |
0.00% |
-22.44% |
-20.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
4,126.92% |
0.00% |
0.00% |
0.00% |
91.33% |
1,621.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
4,126.92% |
0.00% |
0.00% |
0.00% |
91.33% |
1,621.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.96) |
($1.32) |
($0.36) |
($21.00) |
($18.12) |
($2.04) |
($1.92) |
($4.77) |
($1.87) |
($1.72) |
($0.78) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
52.53M |
58.79M |
2.01M |
2.64M |
4.35M |
5.96M |
8.12M |
8.14M |
9.65M |
10.17M |
11.29M |
| Adjusted Diluted Earnings per Share |
|
($0.96) |
($1.32) |
($0.36) |
($21.00) |
($18.12) |
($2.04) |
($1.92) |
$0.00 |
($1.87) |
($1.72) |
($0.78) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
52.53M |
58.83M |
2.01M |
2.64M |
4.35M |
5.96M |
8.12M |
8.14M |
9.65M |
10.17M |
11.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.32) |
($0.36) |
($21.00) |
($18.12) |
($2.04) |
($1.92) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
58.67M |
59.50M |
2.03M |
2.33M |
2.65M |
4.60M |
7.36M |
8.14M |
10.17M |
10.17M |
13.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-74 |
-5.78 |
-6.31 |
-1.61 |
-6.71 |
-9.95 |
-14 |
-13 |
-13 |
-6.31 |
| Normalized NOPAT Margin |
|
-48,414.87% |
0.00% |
0.00% |
0.00% |
-24.56% |
-333.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-83,807.69% |
0.00% |
0.00% |
0.00% |
-733.84% |
-479.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-1,069.43 |
0.00 |
-2,534.21 |
-1,205.00 |
-3,545.25 |
-19,417.50 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-826.20 |
0.00 |
-1,783.38 |
-838.78 |
-2,488.68 |
-13,590.15 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1,075.14 |
0.00 |
-2,541.84 |
-1,235.00 |
-3,558.25 |
-19,454.50 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-831.91 |
0.00 |
-1,791.01 |
-868.78 |
-2,501.68 |
-13,627.15 |
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% |