| DEI Shares Outstanding |
|
33,767,877.00 |
73,038,060.00 |
8,252,798.00 |
16,198,791.00 |
22,075,781.00 |
55,475,822.00 |
145,979,429.00 |
146,129,630.00 |
158,857,798.00 |
- |
159,094,781.00 |
| DEI Adjusted Shares Outstanding |
|
1,350,715.00 |
2,921,522.00 |
330,112.00 |
647,952.00 |
883,031.00 |
2,219,033.00 |
5,839,177.00 |
5,845,185.00 |
6,354,312.00 |
- |
6,363,791.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.15 |
-2.84 |
-31.46 |
-19.35 |
-17.62 |
-7.91 |
-4.20 |
-5.76 |
-5.30 |
- |
-5.88 |
| 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 |
|
-359.09% |
-185.94% |
-15.03% |
-36.06% |
-20.27% |
-11.87% |
-33.58% |
-42.17% |
-10.26% |
-14.36% |
2.76% |
| EBIT Growth |
|
-349.13% |
-185.99% |
-15.04% |
-36.05% |
-20.26% |
-12.84% |
-33.36% |
-41.94% |
-10.25% |
-14.33% |
2.73% |
| NOPAT Growth |
|
-394.02% |
-130.63% |
-91.51% |
-38.08% |
20.82% |
-13.54% |
-32.87% |
-41.58% |
-10.25% |
-14.33% |
8.26% |
| Net Income Growth |
|
-293.41% |
-185.84% |
-25.18% |
-20.72% |
-24.13% |
-12.76% |
-31.38% |
-45.92% |
3.26% |
-21.15% |
-0.80% |
| EPS Growth |
|
-3,325.00% |
-67.15% |
17.47% |
38.10% |
34.19% |
41.56% |
0.00% |
0.00% |
0.00% |
-21.15% |
43.38% |
| Operating Cash Flow Growth |
|
-1,202.34% |
-147.35% |
-35.10% |
-41.99% |
-9.89% |
-36.12% |
-43.23% |
-16.95% |
-2.46% |
2.96% |
5.85% |
| Free Cash Flow Firm Growth |
|
-278.86% |
-634.58% |
49.94% |
-16.14% |
16.23% |
-14.04% |
-348.94% |
62.12% |
-29.49% |
-375.67% |
77.39% |
| Invested Capital Growth |
|
42.18% |
1,404.84% |
10.80% |
-0.24% |
3.14% |
3.75% |
209.85% |
-1.59% |
5.18% |
166.57% |
2.39% |
| 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 |
|
-39.03% |
-25.35% |
3.30% |
-3.52% |
0.03% |
-2.49% |
-4.72% |
-7.61% |
-7.57% |
-2.26% |
6.40% |
| EBIT Q/Q Growth |
|
-39.03% |
-25.36% |
3.30% |
-3.52% |
0.03% |
-2.70% |
-4.70% |
-7.58% |
-7.54% |
-2.25% |
6.35% |
| NOPAT Q/Q Growth |
|
-36.57% |
-48.66% |
-29.81% |
-10.05% |
30.02% |
-2.81% |
-4.73% |
-7.58% |
-7.54% |
-2.25% |
6.35% |
| Net Income Q/Q Growth |
|
-40.06% |
-25.42% |
-4.57% |
1.54% |
-5.44% |
-2.76% |
-3.78% |
-9.90% |
-6.39% |
-2.96% |
5.55% |
| EPS Q/Q Growth |
|
-1,857.14% |
-8.53% |
35.93% |
18.18% |
1.28% |
16.67% |
0.00% |
0.00% |
0.00% |
0.00% |
9.14% |
| Operating Cash Flow Q/Q Growth |
|
-89.25% |
-21.94% |
-26.35% |
7.55% |
-3.35% |
-2.73% |
-10.14% |
-2.68% |
-1.64% |
3.05% |
-28.99% |
| Free Cash Flow Firm Q/Q Growth |
|
-778.18% |
-5.65% |
-50.77% |
6.77% |
16.22% |
15.12% |
-252.96% |
64.19% |
-8.54% |
-328.36% |
75.14% |
| Invested Capital Q/Q Growth |
|
38.48% |
2.26% |
12.25% |
-0.98% |
13.15% |
-1.99% |
190.06% |
-0.93% |
-0.16% |
153.07% |
7.61% |
| 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% |
101.74% |
101.80% |
101.48% |
102.73% |
| Interest Burden Percent |
|
100.15% |
100.10% |
-108.92% |
-96.65% |
99.77% |
99.70% |
98.22% |
99.25% |
87.03% |
92.51% |
100.41% |
| 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) |
|
421.49% |
-102.85% |
-53.65% |
-50.33% |
-56.57% |
-57.70% |
-27.70% |
-28.48% |
-33.40% |
-47.63% |
-52.42% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-138.14% |
-65.62% |
-72.58% |
-59.93% |
-66.07% |
-142.12% |
-35.89% |
-45.66% |
-115.59% |
-17.76% |
| 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) |
|
421.49% |
-102.85% |
-53.65% |
-50.33% |
-56.57% |
-57.70% |
-27.60% |
-28.34% |
-33.20% |
-46.30% |
-47.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
456.90% |
-49.48% |
-47.32% |
-44.99% |
-57.31% |
-52.12% |
-17.44% |
-32.72% |
-35.83% |
-56.26% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.26 |
-5.21 |
-9.99 |
-14 |
-11 |
-12 |
-16 |
-23 |
-26 |
-29 |
-27 |
| 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) |
|
-58.24% |
-1,859.23% |
-30.15% |
20.98% |
-55.94% |
-48.87% |
-15.76% |
-18.46% |
-20.02% |
27.70% |
12.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-28.12% |
-39.67% |
-34.03% |
| 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) |
|
-2.90 |
-8.29 |
-9.53 |
-13 |
-16 |
-18 |
-23 |
-33 |
-37 |
-42 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.90 |
-8.29 |
-9.53 |
-13 |
-16 |
-17 |
-23 |
-33 |
-37 |
-42 |
-38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.19 |
0.99 |
0.62 |
1.71 |
2.24 |
1.72 |
1.20 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.28 |
1.05 |
0.94 |
2.37 |
2.41 |
1.89 |
1.33 |
0.00 |
0.00 |
| 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 |
1.21 |
0.99 |
0.46 |
2.18 |
3.62 |
2.20 |
1.28 |
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 |
|
0.00 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Financial Leverage |
|
1.60 |
-0.02 |
-0.07 |
-0.24 |
-0.30 |
-0.35 |
-0.50 |
-0.47 |
-0.35 |
0.44 |
1.31 |
| Leverage Ratio |
|
-1.67 |
1.41 |
1.20 |
1.11 |
1.23 |
1.32 |
1.12 |
1.09 |
1.12 |
1.33 |
1.63 |
| Compound Leverage Factor |
|
-1.67 |
1.41 |
-1.30 |
-1.08 |
1.23 |
1.32 |
1.10 |
1.08 |
0.97 |
1.23 |
1.64 |
| Debt to Total Capital |
|
0.00% |
3.86% |
0.78% |
0.62% |
0.63% |
0.99% |
0.00% |
0.00% |
0.00% |
0.00% |
2.18% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.86% |
0.78% |
0.62% |
0.63% |
0.51% |
0.00% |
0.00% |
0.00% |
0.00% |
1.26% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.91% |
| 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% |
0.45% |
0.58% |
0.66% |
5.43% |
12.59% |
| Common Equity to Total Capital |
|
100.00% |
96.14% |
99.22% |
99.38% |
99.37% |
99.01% |
99.55% |
99.42% |
99.34% |
94.57% |
85.23% |
| Debt to EBITDA |
|
0.00 |
-0.08 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
| Net Debt to EBITDA |
|
0.00 |
-0.05 |
0.32 |
0.69 |
0.50 |
0.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
| Debt to NOPAT |
|
0.00 |
-0.13 |
-0.02 |
-0.01 |
-0.02 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
-0.07 |
0.30 |
0.65 |
0.71 |
1.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
| Altman Z-Score |
|
0.00 |
0.00 |
3.49 |
2.29 |
-2.27 |
0.11 |
17.52 |
7.90 |
2.33 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.36% |
0.51% |
0.62% |
2.79% |
9.23% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.53 |
0.17 |
1.39 |
3.16 |
1.72 |
3.41 |
18.28 |
9.84 |
5.95 |
0.40 |
0.62 |
| Quick Ratio |
|
0.49 |
0.06 |
1.30 |
3.14 |
1.71 |
3.38 |
17.60 |
9.21 |
4.58 |
0.09 |
0.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.22 |
-24 |
-12 |
-14 |
-12 |
-13 |
-59 |
-22 |
-29 |
-138 |
-31 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-374,939.09% |
0.00% |
0.00% |
-924,667.29% |
-60.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-429.04 |
-2,628.08 |
-13.91 |
0.00 |
-700.16 |
-837.72 |
0.00 |
0.00 |
0.00 |
0.00 |
-116.13 |
| Operating Cash Flow to Interest Expense |
|
-318.06 |
-656.04 |
-9.37 |
0.00 |
-756.42 |
-1,080.24 |
0.00 |
0.00 |
0.00 |
0.00 |
-99.16 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-318.06 |
-656.04 |
-9.37 |
0.00 |
-756.42 |
-1,080.36 |
0.00 |
0.00 |
0.00 |
0.00 |
-99.16 |
| 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 |
|
-1.31 |
17 |
19 |
19 |
20 |
20 |
63 |
62 |
65 |
173 |
177 |
| 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 |
|
0.96 |
18 |
1.85 |
-0.05 |
0.59 |
0.73 |
42 |
-1.00 |
3.20 |
108 |
4.13 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
23 |
19 |
9.00 |
44 |
227 |
136 |
83 |
0.00 |
0.00 |
| Market Capitalization |
|
0.00 |
0.00 |
26 |
28 |
17 |
58 |
296 |
177 |
109 |
0.00 |
0.00 |
| Book Value per Share |
|
($0.02) |
$0.23 |
$2.66 |
$1.72 |
$1.23 |
$0.61 |
$0.91 |
$0.70 |
$0.57 |
$10.42 |
$6.10 |
| Tangible Book Value per Share |
|
($0.02) |
$0.21 |
$2.47 |
$1.62 |
$0.81 |
$0.44 |
$0.84 |
$0.64 |
$0.51 |
$9.03 |
$5.26 |
| Total Capital |
|
-0.64 |
17 |
22 |
28 |
27 |
34 |
133 |
103 |
91 |
74 |
79 |
| Total Debt |
|
0.00 |
0.67 |
0.17 |
0.17 |
0.17 |
0.34 |
0.00 |
0.00 |
0.00 |
0.00 |
1.72 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.72 |
| Net Debt |
|
-0.68 |
0.38 |
-3.03 |
-9.01 |
-7.72 |
-14 |
-70 |
-42 |
-26 |
-3.25 |
-2.53 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.32 |
-3.91 |
-2.08 |
-2.14 |
-4.39 |
-3.80 |
-1.24 |
-1.68 |
2.11 |
-25 |
-20 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.64 |
-3.62 |
1.13 |
7.05 |
3.51 |
10 |
69 |
40 |
29 |
-22 |
-16 |
| Net Working Capital (NWC) |
|
-0.64 |
-4.29 |
0.96 |
6.88 |
3.33 |
9.88 |
69 |
40 |
29 |
-22 |
-17 |
| Net Nonoperating Expense (NNE) |
|
0.64 |
3.08 |
0.40 |
-1.25 |
4.64 |
5.15 |
6.58 |
10 |
6.83 |
10 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-0.68 |
0.34 |
-2.99 |
-8.95 |
-7.65 |
-13 |
-70 |
-42 |
-27 |
99 |
100 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
0.16 |
0.18 |
0.19 |
0.21 |
0.21 |
| 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 |
|
($0.09) |
($0.15) |
($1.89) |
($1.17) |
($0.77) |
($0.45) |
($0.23) |
($0.23) |
($5.50) |
($5.97) |
($3.38) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.70M |
74.11M |
8.42M |
17.80M |
28.93M |
55.58M |
146.03M |
146.08M |
6.05M |
6.73M |
11.07M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($0.15) |
($1.89) |
($1.17) |
($0.77) |
($0.45) |
($0.23) |
$0.00 |
$0.00 |
($5.97) |
($3.38) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.70M |
74.11M |
8.42M |
17.80M |
28.93M |
55.58M |
146.03M |
146.21M |
6.36M |
6.73M |
11.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.09) |
($0.15) |
($1.89) |
($1.17) |
($0.77) |
($0.45) |
($0.23) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
31.84M |
54.35M |
5.48M |
10.73M |
20.16M |
39.17M |
108.60M |
146.21M |
6.36M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.26 |
-5.21 |
-6.30 |
-9.11 |
-10 |
-12 |
-15 |
-21 |
-21 |
-21 |
-19 |
| 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 |
|
-386.38 |
-921.45 |
-11.21 |
0.00 |
-948.63 |
-1,122.98 |
0.00 |
0.00 |
0.00 |
0.00 |
-143.87 |
| NOPAT to Interest Expense |
|
-301.46 |
-579.78 |
-11.74 |
0.00 |
-664.04 |
-791.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-100.71 |
| EBIT Less CapEx to Interest Expense |
|
-386.38 |
-921.45 |
-11.21 |
0.00 |
-948.63 |
-1,123.10 |
0.00 |
0.00 |
0.00 |
0.00 |
-143.87 |
| NOPAT Less CapEx to Interest Expense |
|
-301.46 |
-579.78 |
-11.74 |
0.00 |
-664.04 |
-791.13 |
0.00 |
0.00 |
0.00 |
0.00 |
-100.71 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.72% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.72% |
0.00% |