| DEI Shares Outstanding |
|
37,605,134.00 |
44,437,673.00 |
54,873,010.00 |
57,237,496.00 |
64,672,893.00 |
84,037,239.00 |
125,230,881.00 |
125,280,881.00 |
4,423,683.00 |
12,179,482.00 |
17,553,037.00 |
| DEI Adjusted Shares Outstanding |
|
1,253,504.00 |
1,481,256.00 |
1,829,100.00 |
1,907,917.00 |
2,155,763.00 |
2,801,241.00 |
4,174,363.00 |
4,176,029.00 |
4,423,683.00 |
12,179,482.00 |
17,553,037.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-7.06 |
-13.50 |
-17.73 |
-29.18 |
-33.15 |
-35.60 |
-10.93 |
-10.17 |
-10.03 |
-3.30 |
-4.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
194.80% |
27.66% |
97.62% |
649.51% |
-89.11% |
-77.61% |
-100.00% |
0.00% |
285.76% |
-12.38% |
| EBITDA Growth |
|
-234.62% |
-126.07% |
-62.46% |
-73.61% |
-27.23% |
-51.51% |
62.34% |
-0.95% |
0.82% |
5.83% |
-104.24% |
| EBIT Growth |
|
-234.96% |
-125.94% |
-63.03% |
-73.76% |
-28.29% |
-51.68% |
60.26% |
2.33% |
2.35% |
13.60% |
-114.35% |
| NOPAT Growth |
|
-234.46% |
-125.73% |
-62.94% |
-74.27% |
-35.87% |
-59.28% |
54.41% |
28.85% |
-13.16% |
-8.08% |
-75.10% |
| Net Income Growth |
|
-248.39% |
-125.95% |
-62.12% |
-71.71% |
-28.35% |
-211.44% |
58.98% |
7.22% |
-5.33% |
9.85% |
-95.32% |
| EPS Growth |
|
-115.38% |
-75.00% |
-32.65% |
-50.77% |
-14.29% |
-26.79% |
58.98% |
7.22% |
-1.58% |
64.31% |
-60.33% |
| Operating Cash Flow Growth |
|
-95.86% |
-193.44% |
-104.82% |
-8.17% |
-52.06% |
-118.03% |
51.66% |
22.08% |
3.85% |
-15.77% |
-54.31% |
| Free Cash Flow Firm Growth |
|
-75.43% |
-246.27% |
-115.90% |
-25.84% |
-40.99% |
-107.23% |
41.90% |
33.25% |
71.96% |
-433.43% |
2.80% |
| Invested Capital Growth |
|
-1,099.63% |
-85.93% |
23.68% |
-201.96% |
-79.60% |
12.36% |
57.58% |
71.94% |
-844.26% |
71.72% |
-137.55% |
| Revenue Q/Q Growth |
|
128.23% |
0.60% |
-13.34% |
66.57% |
1.82% |
-32.73% |
-42.74% |
0.00% |
0.00% |
95.02% |
-37.38% |
| EBITDA Q/Q Growth |
|
-16.18% |
-34.06% |
-11.06% |
-13.39% |
-6.66% |
12.10% |
-2.87% |
-9.68% |
13.59% |
3.23% |
-27.35% |
| EBIT Q/Q Growth |
|
-16.27% |
-33.97% |
-11.10% |
-13.47% |
-7.50% |
11.77% |
-4.65% |
-6.20% |
13.35% |
5.83% |
-27.96% |
| NOPAT Q/Q Growth |
|
-16.31% |
-34.01% |
-11.24% |
-13.45% |
-14.22% |
4.94% |
16.19% |
-2.05% |
1.51% |
-5.41% |
-12.33% |
| Net Income Q/Q Growth |
|
-16.27% |
-33.98% |
-10.66% |
-13.48% |
-14.92% |
-35.58% |
40.56% |
-17.01% |
17.53% |
-3.90% |
-16.33% |
| EPS Q/Q Growth |
|
0.00% |
-32.43% |
-3.17% |
-11.36% |
-9.80% |
10.69% |
40.56% |
-17.01% |
3.73% |
-6.05% |
-12.60% |
| Operating Cash Flow Q/Q Growth |
|
8.69% |
-51.23% |
-15.05% |
-19.71% |
-22.83% |
4.17% |
15.03% |
5.65% |
3.85% |
-13.39% |
-8.37% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-68.14% |
-12.86% |
-12.69% |
-23.34% |
-10.60% |
27.17% |
9.14% |
61.40% |
-59.37% |
-3.61% |
| Invested Capital Q/Q Growth |
|
-60.35% |
-3.80% |
4.92% |
-8.14% |
1.47% |
38.05% |
15.10% |
-1,202.85% |
-241.93% |
2.56% |
-39.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-1,358.42% |
-1,041.71% |
-1,325.68% |
-1,164.62% |
-197.69% |
-2,749.53% |
-4,624.20% |
0.00% |
-2,495.35% |
-609.14% |
-1,419.80% |
| Operating Margin |
|
-1,365.51% |
-1,045.56% |
-1,334.44% |
-1,176.78% |
-213.33% |
-3,119.20% |
-6,350.09% |
0.00% |
-2,755.38% |
-772.00% |
-1,542.68% |
| EBIT Margin |
|
-1,365.20% |
-1,046.30% |
-1,336.15% |
-1,174.86% |
-201.09% |
-2,799.96% |
-4,968.78% |
0.00% |
-2,553.97% |
-572.02% |
-1,399.31% |
| Profit (Net Income) Margin |
|
-1,365.05% |
-1,046.27% |
-1,328.65% |
-1,154.48% |
-197.69% |
-5,652.17% |
-10,352.77% |
0.00% |
-5,452.81% |
-1,274.25% |
-2,840.40% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
200.00% |
200.00% |
99.92% |
100.14% |
100.04% |
99.94% |
| Interest Burden Percent |
|
99.99% |
100.00% |
99.44% |
98.27% |
98.31% |
100.93% |
104.18% |
198.08% |
213.20% |
222.66% |
203.10% |
| 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) |
|
-119.22% |
-223.40% |
-97.21% |
-130.52% |
-424.29% |
-865.36% |
-159.61% |
-165.91% |
-683.98% |
-118.68% |
-108.35% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-90.90% |
-130.02% |
-76.84% |
-99.42% |
-151.21% |
-145.59% |
-41.72% |
0.00% |
-88.35% |
-39.21% |
-47.76% |
| Return on Assets (ROA) |
|
-90.89% |
-130.02% |
-76.41% |
-97.70% |
-148.66% |
-293.90% |
-86.92% |
0.00% |
-188.63% |
-87.34% |
-96.94% |
| Return on Common Equity (ROCE) |
|
-119.22% |
-223.40% |
-97.21% |
-130.52% |
-424.29% |
-865.36% |
-159.61% |
-165.91% |
-683.98% |
-118.68% |
-108.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-98.51% |
-224.22% |
-56.11% |
-202.27% |
-1,160.42% |
-491.53% |
-132.08% |
-256.73% |
1,291.93% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.20 |
-14 |
-23 |
-40 |
-54 |
-86 |
-39 |
-28 |
-32 |
-34 |
-60 |
| NOPAT Margin |
|
-955.85% |
-731.89% |
-934.10% |
-823.75% |
-149.33% |
-2,183.44% |
-4,445.06% |
0.00% |
-1,928.77% |
-540.40% |
-1,079.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
-28.93% |
-44.29% |
-24.91% |
-30.75% |
-48.32% |
-278.60% |
-71.66% |
-99.73% |
-216.99% |
-55.50% |
-62.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
937.73% |
-23.95% |
-40.49% |
| 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 |
|
557.30% |
337.95% |
367.35% |
268.67% |
65.42% |
723.36% |
2,316.58% |
0.00% |
850.24% |
261.43% |
275.14% |
| R&D to Revenue |
|
908.21% |
807.60% |
1,067.09% |
1,008.11% |
247.91% |
2,495.85% |
4,133.50% |
0.00% |
1,905.13% |
510.57% |
1,267.54% |
| Operating Expenses to Revenue |
|
1,465.51% |
1,145.56% |
1,434.44% |
1,276.78% |
313.33% |
3,219.20% |
6,450.09% |
0.00% |
5,510.76% |
1,544.00% |
3,085.35% |
| Earnings before Interest and Taxes (EBIT) |
|
-8.85 |
-20 |
-33 |
-57 |
-73 |
-110 |
-44 |
-43 |
-42 |
-36 |
-77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.81 |
-20 |
-32 |
-56 |
-71 |
-108 |
-41 |
-41 |
-41 |
-38 |
-79 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.91 |
42.10 |
6.74 |
12.14 |
57.35 |
2.32 |
1.12 |
0.42 |
0.00 |
1.01 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
6.91 |
42.10 |
6.74 |
12.14 |
57.35 |
2.32 |
1.12 |
0.42 |
0.00 |
1.01 |
0.97 |
| Price to Revenue (P/Rev) |
|
95.70 |
196.45 |
159.66 |
69.32 |
9.77 |
26.68 |
87.45 |
0.00 |
16.33 |
22.77 |
25.84 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
76.92 |
188.67 |
134.10 |
60.74 |
8.91 |
9.65 |
0.00 |
0.00 |
5.60 |
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 |
|
0.02 |
0.03 |
0.01 |
0.01 |
0.12 |
0.41 |
0.28 |
0.72 |
-0.51 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.40 |
0.23 |
0.63 |
-0.47 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.24 |
-1.52 |
-1.16 |
-1.22 |
-2.15 |
-1.91 |
-1.27 |
-1.12 |
-2.04 |
-1.23 |
-1.08 |
| Leverage Ratio |
|
1.31 |
1.72 |
1.27 |
1.34 |
2.85 |
2.94 |
1.84 |
1.70 |
3.63 |
1.36 |
1.12 |
| Compound Leverage Factor |
|
1.31 |
1.72 |
1.27 |
1.31 |
2.81 |
2.97 |
1.91 |
3.38 |
7.73 |
3.03 |
2.27 |
| Debt to Total Capital |
|
1.77% |
2.96% |
0.57% |
1.41% |
10.89% |
29.27% |
22.00% |
41.92% |
-105.20% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.77% |
2.96% |
0.57% |
1.41% |
10.89% |
1.11% |
4.36% |
5.54% |
-8.95% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.16% |
17.65% |
36.37% |
-96.26% |
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 |
|
98.23% |
97.04% |
99.43% |
98.59% |
89.11% |
70.73% |
78.00% |
58.08% |
205.20% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.17 |
-0.48 |
-0.58 |
-0.09 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.38 |
0.75 |
1.93 |
0.74 |
0.43 |
0.62 |
1.92 |
0.86 |
0.43 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.17 |
-0.38 |
-0.50 |
-0.08 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.22 |
-0.50 |
-0.85 |
-0.11 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.96 |
1.06 |
2.74 |
1.04 |
0.57 |
0.78 |
2.00 |
1.28 |
0.56 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-0.40 |
-0.74 |
-0.10 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.75 |
19.50 |
23.51 |
3.48 |
-4.63 |
-5.87 |
-3.75 |
-9.30 |
-26.34 |
2.49 |
-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% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.50 |
1.96 |
7.98 |
2.45 |
1.09 |
2.89 |
5.89 |
4.76 |
0.74 |
12.94 |
8.07 |
| Quick Ratio |
|
3.40 |
1.68 |
7.62 |
2.31 |
0.91 |
2.68 |
5.74 |
4.68 |
0.66 |
12.61 |
7.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.24 |
-11 |
-24 |
-30 |
-43 |
-89 |
-52 |
-35 |
-9.68 |
-52 |
-50 |
| Operating Cash Flow to CapEx |
|
-4,055.55% |
-3,844.19% |
-3,929.25% |
-1,307.04% |
-1,667.09% |
-20,575.35% |
-159,169.19% |
-701,896.34% |
0.00% |
0.00% |
-921,300.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-86.58 |
-28.26 |
-16.19 |
-2.51 |
-27.59 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-96.94 |
-26.32 |
-17.61 |
-9.36 |
-22.33 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-97.41 |
-26.34 |
-17.61 |
-9.36 |
-22.33 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.12 |
0.06 |
0.08 |
0.75 |
0.05 |
0.01 |
0.00 |
0.03 |
0.07 |
0.03 |
| 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 |
|
7.28 |
6.83 |
2.61 |
2.33 |
9.28 |
0.86 |
0.27 |
0.00 |
1.26 |
9.29 |
20.33 |
| 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 |
|
-3.23 |
-6.00 |
-4.58 |
-14 |
-25 |
-22 |
-9.23 |
-2.59 |
-24 |
-6.92 |
-16 |
| Invested Capital Turnover |
|
-0.37 |
-0.41 |
-0.46 |
-0.52 |
-1.87 |
-0.17 |
-0.06 |
0.00 |
-0.12 |
-0.40 |
-0.47 |
| Increase / (Decrease) in Invested Capital |
|
-2.96 |
-2.77 |
1.42 |
-9.25 |
-11 |
3.07 |
13 |
6.64 |
-22 |
18 |
-9.52 |
| Enterprise Value (EV) |
|
50 |
361 |
327 |
293 |
322 |
38 |
-1.24 |
-22 |
9.16 |
-5.63 |
-21 |
| Market Capitalization |
|
62 |
375 |
390 |
334 |
353 |
105 |
77 |
14 |
27 |
144 |
143 |
| Book Value per Share |
|
$0.24 |
$0.20 |
$1.05 |
$0.48 |
$0.10 |
$0.54 |
$0.55 |
$0.26 |
($1.56) |
$11.69 |
$8.40 |
| Tangible Book Value per Share |
|
$0.24 |
$0.20 |
$1.05 |
$0.48 |
$0.10 |
$0.54 |
$0.55 |
$0.26 |
($1.56) |
$11.69 |
$8.40 |
| Total Capital |
|
9.15 |
9.19 |
58 |
28 |
6.91 |
64 |
89 |
57 |
-3.37 |
142 |
148 |
| Total Debt |
|
0.16 |
0.27 |
0.33 |
0.39 |
0.75 |
19 |
19 |
24 |
3.54 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18 |
16 |
21 |
3.24 |
0.00 |
0.00 |
| Net Debt |
|
-12 |
-15 |
-62 |
-41 |
-31 |
-67 |
-78 |
-36 |
-18 |
-149 |
-164 |
| Capital Expenditures (CapEx) |
|
0.11 |
0.35 |
0.71 |
2.30 |
2.74 |
0.48 |
0.03 |
0.01 |
0.00 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.09 |
-6.37 |
-5.06 |
-15 |
-28 |
-25 |
-11 |
-8.70 |
-29 |
-8.19 |
-18 |
| Debt-free Net Working Capital (DFNWC) |
|
9.25 |
8.78 |
58 |
27 |
4.02 |
61 |
87 |
51 |
-8.05 |
141 |
146 |
| Net Working Capital (NWC) |
|
9.08 |
8.50 |
57 |
26 |
3.27 |
60 |
83 |
48 |
-8.35 |
141 |
146 |
| Net Nonoperating Expense (NNE) |
|
2.65 |
6.01 |
9.63 |
16 |
17 |
137 |
52 |
57 |
58 |
46 |
97 |
| Net Nonoperating Obligations (NNO) |
|
-12 |
-15 |
-62 |
-41 |
-31 |
-67 |
-78 |
-36 |
-18 |
-149 |
-164 |
| Total Depreciation and Amortization (D&A) |
|
0.04 |
0.09 |
0.26 |
0.49 |
1.23 |
1.99 |
3.04 |
1.63 |
0.96 |
-2.34 |
-1.13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-476.80% |
-333.06% |
-207.51% |
-315.27% |
-76.72% |
-632.34% |
-1,222.77% |
0.00% |
-1,781.48% |
-129.76% |
-319.66% |
| Debt-free Net Working Capital to Revenue |
|
1,426.13% |
459.14% |
2,361.82% |
550.47% |
11.12% |
1,546.44% |
9,873.87% |
0.00% |
-491.87% |
2,236.70% |
2,644.88% |
| Net Working Capital to Revenue |
|
1,401.14% |
444.92% |
2,348.18% |
542.30% |
9.04% |
1,528.40% |
9,435.93% |
0.00% |
-510.27% |
2,236.70% |
2,644.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($8.40) |
($14.70) |
($19.50) |
($29.40) |
($33.60) |
($42.60) |
($11.10) |
($10.15) |
($10.31) |
($3.68) |
($5.90) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.25M |
1.62M |
1.90M |
2.15M |
2.42M |
4.16M |
4.17M |
4.17M |
4.33M |
10.92M |
13.32M |
| Adjusted Diluted Earnings per Share |
|
($8.40) |
($14.70) |
($19.50) |
($29.40) |
($33.60) |
($42.60) |
($11.10) |
($10.15) |
($10.31) |
($3.68) |
($5.90) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.25M |
1.62M |
1.90M |
2.15M |
2.42M |
4.16M |
4.17M |
4.17M |
4.33M |
10.92M |
13.32M |
| Adjusted Basic & Diluted Earnings per Share |
|
($8.40) |
($14.70) |
($19.50) |
($29.40) |
($33.60) |
($42.60) |
($11.10) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.05M |
1.37M |
1.67M |
1.90M |
2.13M |
2.60M |
4.10M |
4.17M |
10.49M |
12.23M |
17.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.20 |
-14 |
-23 |
-40 |
-54 |
-86 |
-39 |
-24 |
-32 |
-34 |
-60 |
| Normalized NOPAT Margin |
|
-955.85% |
-731.89% |
-934.10% |
-823.75% |
-149.33% |
-2,183.44% |
-4,445.06% |
0.00% |
-1,928.77% |
-540.40% |
-1,079.87% |
| Pre Tax Income Margin |
|
-1,365.05% |
-1,046.27% |
-1,328.65% |
-1,154.48% |
-197.69% |
-2,826.08% |
-5,176.38% |
0.00% |
-5,445.17% |
-1,273.68% |
-2,841.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-107.20 |
-23.93 |
-20.07 |
-10.83 |
-19.28 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-83.60 |
-21.41 |
-13.08 |
-8.18 |
-18.22 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-107.67 |
-23.95 |
-20.07 |
-10.83 |
-19.28 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-84.07 |
-21.43 |
-13.08 |
-8.18 |
-18.22 |
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 |
|
-5.75% |
-0.32% |
-9.07% |
-1.24% |
-3.60% |
-2.71% |
-1.99% |
0.00% |
0.00% |
0.00% |
0.00% |