| DEI Shares Outstanding |
|
29,722,602.00 |
30,615,406.00 |
38,106,460.00 |
22,990,942.00 |
7,742,355.00 |
35,324,607.00 |
39,552,129.00 |
44,677,169.00 |
44,677,169.00 |
- |
67,360,564.00 |
| DEI Adjusted Shares Outstanding |
|
412,814.00 |
425,214.00 |
529,256.00 |
3,831,824.00 |
7,742,355.00 |
35,324,607.00 |
39,552,129.00 |
44,677,169.00 |
44,677,169.00 |
- |
67,360,564.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-66.60 |
-92.25 |
-47.11 |
-5.03 |
-2.16 |
-0.64 |
-0.72 |
-0.87 |
-0.93 |
- |
-0.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.65% |
21.82% |
32.63% |
-25.14% |
-35.34% |
49.61% |
-1.91% |
7.52% |
26.42% |
39.96% |
-13.18% |
| EBITDA Growth |
|
-93.89% |
-43.75% |
42.69% |
25.20% |
-3.71% |
-17.00% |
-40.19% |
-48.76% |
-16.78% |
-6.19% |
-2.26% |
| EBIT Growth |
|
-92.32% |
-44.94% |
41.10% |
25.94% |
-1.29% |
-16.33% |
-47.44% |
-41.08% |
-12.97% |
-6.99% |
-0.54% |
| NOPAT Growth |
|
-69.11% |
-58.84% |
36.24% |
33.37% |
2.20% |
-14.43% |
-51.18% |
-38.28% |
-13.81% |
-7.13% |
-0.64% |
| Net Income Growth |
|
-91.76% |
-42.71% |
36.47% |
33.91% |
0.29% |
-17.62% |
-46.53% |
-36.81% |
-7.07% |
-9.63% |
-0.92% |
| EPS Growth |
|
-37.50% |
-13.22% |
36.47% |
33.91% |
66.10% |
61.43% |
32.41% |
-21.92% |
-4.49% |
-2.15% |
27.37% |
| Operating Cash Flow Growth |
|
-73.79% |
-40.33% |
25.00% |
43.31% |
-0.52% |
-22.97% |
-41.22% |
-46.79% |
8.67% |
-22.04% |
-0.61% |
| Free Cash Flow Firm Growth |
|
-69.97% |
-48.90% |
33.70% |
42.69% |
7.27% |
-32.10% |
-68.52% |
-30.04% |
12.86% |
-18.39% |
0.63% |
| Invested Capital Growth |
|
41.90% |
31.52% |
75.57% |
-252.69% |
-110.67% |
2.11% |
85.69% |
366.34% |
-572.49% |
-73.03% |
-46.82% |
| Revenue Q/Q Growth |
|
7.85% |
-2.83% |
30.11% |
-22.05% |
6.33% |
7.78% |
4.06% |
-1.28% |
6.09% |
-0.87% |
18.60% |
| EBITDA Q/Q Growth |
|
-11.98% |
-2.03% |
20.59% |
-13.08% |
-1.62% |
-13.92% |
-10.29% |
-1.14% |
-2.35% |
-4.69% |
8.74% |
| EBIT Q/Q Growth |
|
-11.62% |
-2.70% |
20.14% |
-11.31% |
-1.35% |
-13.51% |
-11.37% |
0.18% |
-2.04% |
-4.80% |
8.84% |
| NOPAT Q/Q Growth |
|
-12.86% |
-6.35% |
18.98% |
-1.91% |
-1.13% |
-13.08% |
-11.73% |
0.33% |
-2.11% |
-4.83% |
8.84% |
| Net Income Q/Q Growth |
|
-10.89% |
-3.07% |
19.36% |
-10.68% |
-0.51% |
-13.89% |
-11.18% |
1.89% |
-1.57% |
-5.70% |
9.07% |
| EPS Q/Q Growth |
|
-39.08% |
-9.60% |
19.36% |
-10.68% |
-1.45% |
-24.14% |
-14.06% |
5.32% |
-1.09% |
-1.06% |
13.75% |
| Operating Cash Flow Q/Q Growth |
|
-15.34% |
-7.61% |
19.59% |
-2.18% |
2.47% |
-12.77% |
-10.91% |
-6.29% |
6.79% |
-9.05% |
10.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-23.13% |
-8.09% |
19.98% |
13.24% |
0.93% |
-15.57% |
-12.23% |
-7.20% |
10.66% |
-9.35% |
11.49% |
| Invested Capital Q/Q Growth |
|
42.40% |
57.92% |
80.61% |
-26.04% |
-21.37% |
-9.51% |
19.68% |
198.63% |
-43.78% |
-6.31% |
-9.45% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-101.14% |
-354.12% |
-258.41% |
-57.92% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-8,080.00% |
-9,534.38% |
-4,120.30% |
-4,117.32% |
-6,603.43% |
-5,164.21% |
-7,380.78% |
-10,211.66% |
-9,432.99% |
-7,157.25% |
-8,337.10% |
| Operating Margin |
|
-8,079.50% |
-10,534.91% |
-5,064.42% |
-4,507.61% |
-6,817.79% |
-5,214.75% |
-8,037.60% |
-10,337.31% |
-9,305.74% |
-7,123.13% |
-8,256.32% |
| EBIT Margin |
|
-8,311.72% |
-9,888.81% |
-4,391.48% |
-4,344.50% |
-6,805.46% |
-5,291.53% |
-7,954.04% |
-10,436.53% |
-9,325.82% |
-7,128.84% |
-8,255.48% |
| Profit (Net Income) Margin |
|
-8,781.98% |
-10,287.75% |
-4,928.09% |
-4,351.07% |
-6,709.74% |
-5,275.14% |
-7,880.50% |
-10,026.94% |
-8,492.01% |
-6,651.68% |
-7,732.04% |
| Tax Burden Percent |
|
100.01% |
100.37% |
107.91% |
101.35% |
100.00% |
100.15% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
105.65% |
103.65% |
103.99% |
98.82% |
98.59% |
99.55% |
99.08% |
96.08% |
91.06% |
93.31% |
93.66% |
| 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% |
-8,312.92% |
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% |
-8,304.16% |
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% |
8,281.55% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-96.30% |
-114.51% |
-189.59% |
-198.44% |
-188.72% |
-28.50% |
-21.07% |
-31.37% |
-47.07% |
-59.51% |
-71.45% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,733.40% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-51.82% |
-65.31% |
-78.94% |
-124.25% |
-122.15% |
-26.20% |
-20.09% |
-30.32% |
-46.01% |
-54.45% |
-61.55% |
| Return on Assets (ROA) |
|
-54.75% |
-67.95% |
-88.58% |
-124.44% |
-120.43% |
-26.12% |
-19.90% |
-29.13% |
-41.90% |
-50.81% |
-57.65% |
| Return on Common Equity (ROCE) |
|
-96.30% |
-114.51% |
-189.59% |
-198.44% |
-188.72% |
-28.50% |
-21.07% |
-31.37% |
-47.07% |
-59.51% |
-71.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-56.41% |
-198.32% |
-382.82% |
-163.24% |
-224.50% |
-15.07% |
-20.15% |
-36.40% |
-59.42% |
-54.77% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-28 |
-18 |
-12 |
-12 |
-13 |
-20 |
-28 |
-32 |
-34 |
-34 |
| NOPAT Margin |
|
-5,655.65% |
-7,374.44% |
-3,545.10% |
-3,155.33% |
-4,772.45% |
-3,650.33% |
-5,626.32% |
-7,236.11% |
-6,514.02% |
-4,986.19% |
-5,779.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
-30.87% |
-30.68% |
-49.48% |
-49.31% |
-43.78% |
-8.42% |
-5.95% |
-8.76% |
-10.72% |
-13.66% |
-15.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-45.58% |
-41.06% |
-75.51% |
| Cost of Revenue to Revenue |
|
201.14% |
454.12% |
358.41% |
157.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
2,531.82% |
3,011.49% |
2,816.14% |
2,116.06% |
2,354.92% |
2,245.08% |
3,297.49% |
3,414.77% |
2,672.75% |
1,827.53% |
2,398.65% |
| R&D to Revenue |
|
3,386.66% |
3,938.01% |
1,559.67% |
2,157.94% |
4,562.87% |
3,069.67% |
4,840.11% |
7,022.54% |
6,732.99% |
5,395.61% |
5,957.67% |
| Operating Expenses to Revenue |
|
7,979.26% |
10,218.78% |
4,806.01% |
4,449.69% |
6,917.79% |
5,314.75% |
8,137.60% |
10,437.31% |
9,405.74% |
7,223.13% |
8,356.32% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-38 |
-22 |
-16 |
-17 |
-19 |
-29 |
-40 |
-46 |
-49 |
-49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-25 |
-36 |
-21 |
-16 |
-16 |
-19 |
-26 |
-39 |
-46 |
-49 |
-49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.30 |
3.25 |
1.80 |
1.20 |
1.31 |
4.96 |
1.69 |
0.59 |
0.95 |
2.68 |
4.17 |
| Price to Tangible Book Value (P/TBV) |
|
3.30 |
3.25 |
1.80 |
1.20 |
1.31 |
4.96 |
1.69 |
0.59 |
0.95 |
2.68 |
4.17 |
| Price to Revenue (P/Rev) |
|
513.09 |
168.71 |
23.18 |
31.93 |
39.24 |
1,736.31 |
662.14 |
162.04 |
135.50 |
324.92 |
319.20 |
| 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) |
|
349.99 |
112.67 |
9.54 |
1.66 |
0.00 |
1,378.44 |
269.88 |
0.00 |
0.00 |
190.59 |
220.88 |
| 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 |
|
0.34 |
0.84 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.23 |
0.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.11 |
-1.06 |
-1.08 |
-1.11 |
-1.24 |
-1.04 |
-1.01 |
-1.00 |
-1.02 |
-1.09 |
-1.17 |
| Leverage Ratio |
|
1.76 |
1.69 |
2.14 |
1.59 |
1.57 |
1.09 |
1.06 |
1.08 |
1.12 |
1.17 |
1.24 |
| Compound Leverage Factor |
|
1.86 |
1.75 |
2.23 |
1.58 |
1.55 |
1.09 |
1.05 |
1.03 |
1.02 |
1.09 |
1.16 |
| Debt to Total Capital |
|
25.27% |
45.55% |
16.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
8.02% |
6.50% |
16.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
17.26% |
39.05% |
0.00% |
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% |
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 |
|
74.73% |
54.45% |
83.01% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.65 |
-0.46 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.02 |
0.59 |
0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.44 |
-0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.93 |
-0.59 |
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
2.88 |
0.76 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.64 |
-0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
1.91 |
-5.09 |
-23.89 |
-20.18 |
-24.93 |
56.30 |
13.69 |
0.15 |
-3.34 |
3.18 |
-4.60 |
| 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 |
|
8.34 |
5.00 |
2.40 |
4.37 |
2.37 |
21.79 |
22.28 |
14.25 |
7.41 |
7.08 |
3.67 |
| Quick Ratio |
|
8.24 |
4.87 |
2.10 |
3.98 |
2.17 |
21.46 |
21.55 |
13.58 |
7.19 |
6.89 |
3.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-19 |
-29 |
-19 |
-11 |
-10 |
-13 |
-23 |
-29 |
-26 |
-30 |
-30 |
| Operating Cash Flow to CapEx |
|
-990.35% |
-3,769.34% |
-23,383.72% |
0.00% |
-19,620.09% |
-7,732.23% |
-11,239.02% |
-3,361.83% |
-5,307.04% |
-47,116.25% |
-86,188.64% |
| Free Cash Flow to Firm to Interest Expense |
|
-13.19 |
-17.22 |
-18.49 |
-431.21 |
0.00 |
-6,710.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-15.07 |
-18.54 |
-22.52 |
-519.46 |
0.00 |
-8,157.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-16.59 |
-19.03 |
-22.61 |
-518.56 |
0.00 |
-8,263.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.01 |
0.02 |
0.03 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Accounts Receivable Turnover |
|
4.03 |
3.83 |
5.69 |
3.09 |
1.32 |
1.40 |
0.84 |
0.59 |
0.92 |
1.29 |
1.24 |
| 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 |
|
0.18 |
0.12 |
0.16 |
0.20 |
0.22 |
0.49 |
0.71 |
0.47 |
0.39 |
0.64 |
0.80 |
| Accounts Payable Turnover |
|
0.70 |
1.59 |
1.85 |
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
90.68 |
95.40 |
64.11 |
118.11 |
276.95 |
261.02 |
434.64 |
617.47 |
396.04 |
283.50 |
293.91 |
| 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) |
|
518.81 |
229.00 |
197.04 |
455.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-428.13 |
-133.60 |
-132.93 |
-337.05 |
276.95 |
261.02 |
434.64 |
617.47 |
396.04 |
283.50 |
293.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.32 |
-1.59 |
-0.39 |
-1.37 |
-2.88 |
-2.82 |
-0.40 |
1.08 |
-5.08 |
-8.80 |
-13 |
| Invested Capital Turnover |
|
-0.10 |
-0.20 |
-0.51 |
-0.43 |
-0.12 |
-0.13 |
-0.22 |
1.15 |
-0.24 |
-0.10 |
-0.05 |
| Increase / (Decrease) in Invested Capital |
|
1.67 |
0.73 |
1.20 |
-0.98 |
-1.52 |
0.06 |
2.42 |
1.48 |
-6.16 |
-3.71 |
-4.12 |
| Enterprise Value (EV) |
|
109 |
43 |
4.82 |
0.63 |
-0.59 |
505 |
97 |
-43 |
-8.70 |
130 |
131 |
| Market Capitalization |
|
161 |
64 |
12 |
12 |
9.60 |
635 |
238 |
63 |
66 |
222 |
189 |
| Book Value per Share |
|
$1.64 |
$0.65 |
$0.17 |
$0.44 |
$0.94 |
$3.63 |
$3.55 |
$2.38 |
$1.56 |
$1.62 |
$0.67 |
| Tangible Book Value per Share |
|
$1.64 |
$0.65 |
$0.17 |
$0.44 |
$0.94 |
$3.63 |
$3.55 |
$2.38 |
$1.56 |
$1.62 |
$0.67 |
| Total Capital |
|
65 |
36 |
7.84 |
10 |
7.31 |
128 |
140 |
106 |
70 |
83 |
45 |
| Total Debt |
|
16 |
17 |
1.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
11 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-51 |
-21 |
-6.89 |
-11 |
-10 |
-131 |
-141 |
-105 |
-75 |
-92 |
-58 |
| Capital Expenditures (CapEx) |
|
2.23 |
0.82 |
0.10 |
-0.02 |
0.07 |
0.21 |
0.21 |
1.01 |
0.58 |
0.08 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.09 |
-4.38 |
-1.37 |
-1.61 |
-3.62 |
-3.74 |
-1.25 |
-1.79 |
-7.85 |
-10 |
-15 |
| Debt-free Net Working Capital (DFNWC) |
|
65 |
34 |
6.85 |
9.84 |
6.57 |
127 |
140 |
103 |
67 |
82 |
44 |
| Net Working Capital (NWC) |
|
60 |
31 |
5.52 |
9.84 |
6.57 |
127 |
140 |
103 |
67 |
82 |
44 |
| Net Nonoperating Expense (NNE) |
|
9.78 |
11 |
6.99 |
4.52 |
4.74 |
5.95 |
8.09 |
11 |
9.65 |
11 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-51 |
-21 |
-6.89 |
-11 |
-10 |
-131 |
-141 |
-105 |
-75 |
-92 |
-58 |
| Total Depreciation and Amortization (D&A) |
|
0.72 |
1.35 |
1.37 |
0.86 |
0.49 |
0.47 |
2.06 |
0.87 |
-0.52 |
-0.19 |
-0.48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-667.26% |
-1,149.41% |
-271.33% |
-425.87% |
-1,481.13% |
-1,022.95% |
-349.03% |
-463.99% |
-1,608.81% |
-1,481.70% |
-2,457.00% |
| Debt-free Net Working Capital to Revenue |
|
20,908.98% |
8,794.41% |
1,356.23% |
2,601.45% |
2,686.48% |
34,764.21% |
38,876.88% |
26,807.25% |
13,723.77% |
11,951.10% |
7,375.04% |
| Net Working Capital to Revenue |
|
19,238.38% |
8,175.08% |
1,092.77% |
2,601.45% |
2,686.48% |
34,764.21% |
38,876.88% |
26,807.25% |
13,723.77% |
11,951.10% |
7,375.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($75.60) |
($93.60) |
($51.84) |
($8.26) |
($2.80) |
($1.08) |
($0.73) |
($0.89) |
($0.93) |
($0.95) |
($0.69) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
363.91K |
419.10K |
481.67K |
2.33M |
10.21M |
37.05M |
39.03M |
43.60M |
44.68M |
47.65M |
66.84M |
| Adjusted Diluted Earnings per Share |
|
($87.12) |
($98.64) |
($51.84) |
($8.26) |
($2.80) |
($1.08) |
($0.73) |
($0.89) |
($0.93) |
($0.95) |
($0.69) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
367.39K |
420.57K |
481.67K |
2.33M |
10.21M |
37.05M |
39.03M |
43.60M |
44.68M |
47.65M |
66.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.80) |
($1.08) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
413.30K |
430.07K |
767.92K |
4.02M |
5.97M |
20.87M |
43.31M |
44.68M |
44.68M |
66.52M |
68.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-28 |
-16 |
-11 |
-12 |
-13 |
-20 |
-28 |
-32 |
-34 |
-34 |
| Normalized NOPAT Margin |
|
-5,655.65% |
-7,229.24% |
-3,243.96% |
-3,032.34% |
-4,772.45% |
-3,650.33% |
-5,626.32% |
-7,236.11% |
-6,514.02% |
-4,986.19% |
-5,779.43% |
| Pre Tax Income Margin |
|
-8,781.09% |
-10,249.77% |
-4,566.80% |
-4,293.22% |
-6,709.74% |
-5,267.49% |
-7,880.50% |
-10,026.94% |
-8,492.01% |
-6,651.68% |
-7,732.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-17.71 |
-22.51 |
-21.47 |
-646.87 |
0.00 |
-9,683.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-12.05 |
-16.78 |
-17.33 |
-469.81 |
0.00 |
-6,680.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-19.23 |
-23.00 |
-21.56 |
-645.97 |
0.00 |
-9,789.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-13.57 |
-17.28 |
-17.43 |
-468.91 |
0.00 |
-6,785.60 |
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% |
-0.20% |
-3.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |