| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
220,624,508.00 |
220,624,508.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
220,624,508.00 |
220,624,508.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-2.74 |
-1.84 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-48.89% |
-30.97% |
-29.80% |
-5.64% |
33.13% |
6.58% |
5.54% |
-3.76% |
- |
6.09% |
| EBITDA Growth |
|
-127.00% |
38.00% |
-17,814.45% |
-769.69% |
-109.14% |
-489.92% |
88.42% |
-122.78% |
-214.88% |
- |
-1,326.28% |
| EBIT Growth |
|
-127.32% |
36.63% |
-17,975.89% |
-763.10% |
-115.80% |
-509.03% |
87.81% |
-133.18% |
-212.26% |
- |
-1,259.43% |
| NOPAT Growth |
|
37.16% |
68.52% |
-2,457.34% |
-394.54% |
-680.68% |
-753.10% |
59.80% |
-133.18% |
-143.75% |
- |
-642.35% |
| Net Income Growth |
|
-581.72% |
-115.14% |
-155,677.32% |
28.11% |
26.06% |
-310.22% |
90.32% |
-22.20% |
-184.95% |
- |
-1,179.32% |
| EPS Growth |
|
-50.00% |
-110.00% |
0.00% |
61.54% |
66.67% |
1,418.18% |
96.12% |
20.00% |
-100.00% |
- |
-950.00% |
| Operating Cash Flow Growth |
|
-676.56% |
103.20% |
-146.81% |
-496.10% |
-606.83% |
-1,237.07% |
-4.53% |
110.74% |
146.03% |
- |
283.72% |
| Free Cash Flow Firm Growth |
|
101.18% |
49,053.33% |
2,712.53% |
1,988.44% |
165.84% |
-174.57% |
-185.15% |
-168.90% |
-2,099.51% |
- |
-573.36% |
| Invested Capital Growth |
|
-10.81% |
-124.25% |
-104.79% |
-100.56% |
-36.65% |
329.30% |
1,198.37% |
9,624.41% |
918.74% |
- |
721.27% |
| Revenue Q/Q Growth |
|
-10.13% |
-29.85% |
133.38% |
8.62% |
20.79% |
-1.03% |
-17.92% |
7.56% |
10.14% |
- |
-13.33% |
| EBITDA Q/Q Growth |
|
-410.31% |
33.42% |
-1,812.54% |
94.25% |
-22.72% |
-87.80% |
12.70% |
-10.43% |
-73.06% |
- |
34.49% |
| EBIT Q/Q Growth |
|
-407.04% |
32.03% |
-1,812.57% |
94.25% |
-26.78% |
-91.81% |
12.87% |
-10.05% |
-69.77% |
- |
34.41% |
| NOPAT Q/Q Growth |
|
19.69% |
-75.53% |
-749.74% |
81.03% |
-26.78% |
-91.81% |
12.87% |
-10.05% |
-32.52% |
- |
32.12% |
| Net Income Q/Q Growth |
|
-14.34% |
64.75% |
-2,566.84% |
95.00% |
-17.60% |
-95.59% |
15.73% |
36.96% |
-174.22% |
- |
33.00% |
| EPS Q/Q Growth |
|
-15.38% |
63.33% |
-544.64% |
97.23% |
0.00% |
1,550.00% |
-109.66% |
42.86% |
-150.00% |
- |
38.24% |
| Operating Cash Flow Q/Q Growth |
|
13.91% |
123.70% |
-171.40% |
-130.12% |
-2.09% |
61.88% |
-16.72% |
123.65% |
337.39% |
- |
47.62% |
| Free Cash Flow Firm Q/Q Growth |
|
130.86% |
1,096.05% |
-24.62% |
16.59% |
-70.61% |
-435.52% |
25.93% |
5.66% |
-752.81% |
- |
20.80% |
| Invested Capital Q/Q Growth |
|
-6.14% |
-126.58% |
45.08% |
88.60% |
10,648.21% |
-3.80% |
-5.03% |
-1.16% |
1,028.25% |
- |
-16.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
96.14% |
94.53% |
87.88% |
95.67% |
87.80% |
63.41% |
59.00% |
61.18% |
54.08% |
- |
-72.29% |
| EBITDA Margin |
|
-1,021.77% |
-969.78% |
-42,084.75% |
-2,229.04% |
-2,264.57% |
-4,297.15% |
-4,570.60% |
-4,692.48% |
-7,372.76% |
- |
-61,448.32% |
| Operating Margin |
|
-282.83% |
-707.73% |
-12,764.78% |
-2,229.48% |
-2,339.96% |
-4,535.04% |
-4,814.30% |
-4,925.62% |
-5,926.45% |
- |
-33,687.78% |
| EBIT Margin |
|
-1,023.17% |
-991.35% |
-42,085.48% |
-2,229.48% |
-2,339.96% |
-4,535.04% |
-4,814.30% |
-4,925.62% |
-7,592.04% |
- |
-61,690.69% |
| Profit (Net Income) Margin |
|
-2,430.05% |
-1,221.25% |
-42,517.81% |
-1,955.79% |
-1,904.09% |
-3,762.99% |
-3,863.44% |
-2,264.45% |
-5,637.63% |
- |
-46,589.10% |
| Tax Burden Percent |
|
100.00% |
100.01% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.58% |
100.15% |
- |
100.02% |
| Interest Burden Percent |
|
237.50% |
123.18% |
101.03% |
87.72% |
81.37% |
82.98% |
80.25% |
45.26% |
74.14% |
- |
75.50% |
| Effective Tax Rate |
|
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) |
|
-2.56% |
-20.02% |
0.00% |
0.00% |
0.00% |
-271.52% |
-190.93% |
-183.85% |
-17.49% |
- |
-134.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1,943.95% |
-280.30% |
0.00% |
0.00% |
0.00% |
-269.98% |
-190.10% |
-184.69% |
-15.34% |
- |
-85.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.21% |
-5.87% |
0.00% |
0.00% |
0.00% |
243.00% |
167.75% |
174.88% |
6.69% |
- |
33.31% |
| Return on Equity (ROE) |
|
-11.77% |
-25.89% |
-145.98% |
-114.02% |
-63.22% |
-28.52% |
-23.18% |
-8.97% |
-10.80% |
- |
-100.78% |
| Cash Return on Invested Capital (CROIC) |
|
6.58% |
0.00% |
0.00% |
0.00% |
-11.96% |
-230.39% |
-171.60% |
-176.62% |
-179.17% |
- |
-244.77% |
| Operating Return on Assets (OROA) |
|
-11.36% |
-26.96% |
0.00% |
0.00% |
0.00% |
-34.86% |
-29.61% |
-10.16% |
-13.61% |
- |
-145.96% |
| Return on Assets (ROA) |
|
-26.99% |
-33.21% |
0.00% |
0.00% |
0.00% |
-28.92% |
-23.76% |
-4.67% |
-10.11% |
- |
-110.23% |
| Return on Common Equity (ROCE) |
|
1.89% |
12.77% |
-54.12% |
-56.40% |
-45.02% |
-28.52% |
-23.18% |
-8.97% |
-10.80% |
- |
-100.77% |
| Return on Equity Simple (ROE_SIMPLE) |
|
91.75% |
0.00% |
-166.11% |
-100.35% |
-41.16% |
0.00% |
-11.77% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.12 |
-3.72 |
-69 |
-13 |
-17 |
-32 |
-28 |
-30 |
-40 |
-303 |
-205 |
| NOPAT Margin |
|
-197.98% |
-495.41% |
-8,935.34% |
-1,560.63% |
-1,637.98% |
-3,174.53% |
-3,370.01% |
-3,447.93% |
-4,148.51% |
- |
-23,581.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
1,941.39% |
260.28% |
-234.67% |
-1.94% |
-0.81% |
-1.54% |
-0.83% |
0.84% |
-2.15% |
- |
-48.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.92% |
- |
- |
- |
-3.43% |
-3.07% |
-0.94% |
-1.25% |
-11.67% |
-9.29% |
| Cost of Revenue to Revenue |
|
3.86% |
5.47% |
12.12% |
4.33% |
12.20% |
36.59% |
41.00% |
38.82% |
45.92% |
- |
172.29% |
| SG&A Expenses to Revenue |
|
140.86% |
427.41% |
8,409.49% |
1,603.37% |
1,750.62% |
3,468.88% |
3,066.00% |
3,239.88% |
3,192.12% |
- |
4,354.57% |
| R&D to Revenue |
|
205.61% |
333.13% |
4,303.52% |
580.91% |
385.17% |
718.68% |
1,530.07% |
1,476.40% |
853.35% |
- |
964.43% |
| Operating Expenses to Revenue |
|
378.98% |
802.26% |
12,852.65% |
2,325.15% |
2,427.77% |
4,598.45% |
4,873.30% |
4,986.80% |
4,213.73% |
- |
5,595.13% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-7.45 |
-324 |
-19 |
-24 |
-45 |
-40 |
-44 |
-74 |
-819 |
-537 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-7.29 |
-324 |
-19 |
-23 |
-43 |
-38 |
-41 |
-72 |
-817 |
-535 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
10.96 |
16.94 |
3.83 |
8.10 |
4.82 |
1.74 |
1.59 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
10.96 |
16.94 |
4.68 |
9.64 |
5.76 |
1.86 |
1.70 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
180.79 |
157.50 |
0.00 |
0.00 |
0.00 |
2,044.08 |
1,171.84 |
1,071.09 |
984.98 |
- |
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.72 |
0.00 |
0.00 |
0.00 |
15.82 |
44.21 |
24.92 |
13.06 |
1.85 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
271.25 |
157.82 |
0.00 |
0.00 |
0.00 |
1,833.09 |
967.68 |
494.91 |
797.68 |
- |
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 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.33 |
2.01 |
10.70 |
33.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
-0.06 |
0.24 |
0.00 |
0.02 |
0.01 |
0.01 |
0.41 |
0.42 |
- |
0.77 |
| Long-Term Debt to Equity |
|
0.00 |
-0.06 |
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.41 |
0.42 |
- |
0.00 |
| Financial Leverage |
|
0.00 |
0.02 |
-0.46 |
-0.57 |
-0.62 |
-0.90 |
-0.88 |
-0.95 |
-0.44 |
- |
-0.39 |
| Leverage Ratio |
|
1.17 |
1.52 |
1.21 |
1.10 |
1.08 |
1.11 |
1.08 |
1.37 |
1.33 |
- |
1.47 |
| Compound Leverage Factor |
|
2.78 |
1.87 |
1.22 |
0.97 |
0.88 |
0.92 |
0.87 |
0.62 |
0.98 |
- |
1.11 |
| Debt to Total Capital |
|
1.15% |
-6.19% |
19.36% |
0.24% |
1.49% |
1.43% |
1.09% |
29.27% |
29.44% |
- |
43.35% |
| Short-Term Debt to Total Capital |
|
1.15% |
-0.26% |
19.30% |
0.08% |
0.66% |
0.63% |
0.54% |
0.15% |
0.15% |
- |
43.33% |
| Long-Term Debt to Total Capital |
|
0.00% |
-5.93% |
0.06% |
0.15% |
0.83% |
0.80% |
0.55% |
29.11% |
29.30% |
- |
0.02% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
122.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
- |
0.00% |
| Common Equity to Total Capital |
|
-23.83% |
106.20% |
80.64% |
99.76% |
98.51% |
98.57% |
98.91% |
70.73% |
70.55% |
- |
56.65% |
| Debt to EBITDA |
|
-0.16 |
-0.21 |
-0.14 |
-0.01 |
-0.08 |
-0.03 |
-0.08 |
-6.52 |
-4.91 |
- |
-0.65 |
| Net Debt to EBITDA |
|
0.02 |
-0.07 |
0.62 |
2.41 |
4.05 |
1.87 |
6.15 |
14.79 |
3.56 |
- |
0.06 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.20 |
0.00 |
0.00 |
-0.04 |
-0.02 |
-0.04 |
-6.49 |
-4.88 |
- |
0.00 |
| Debt to NOPAT |
|
-0.23 |
-0.35 |
-0.56 |
-0.01 |
-0.11 |
-0.10 |
-0.11 |
-8.87 |
-7.30 |
- |
-1.66 |
| Net Debt to NOPAT |
|
0.03 |
-0.12 |
2.50 |
3.44 |
5.78 |
5.86 |
8.41 |
20.12 |
5.29 |
- |
0.14 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.33 |
0.00 |
-0.01 |
-0.06 |
-0.06 |
-0.06 |
-8.82 |
-7.26 |
- |
0.00 |
| Altman Z-Score |
|
5.18 |
-50.53 |
3.91 |
223.83 |
84.47 |
176.14 |
91.05 |
2.27 |
1.41 |
- |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
116.05% |
149.32% |
62.93% |
50.54% |
28.79% |
0.00% |
0.00% |
0.01% |
0.01% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.06 |
0.05 |
4.28 |
24.73 |
47.49 |
45.33 |
38.41 |
132.60 |
42.78 |
- |
1.07 |
| Quick Ratio |
|
0.06 |
0.04 |
3.65 |
24.06 |
46.85 |
44.90 |
38.02 |
89.32 |
33.81 |
- |
1.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
28 |
332 |
215 |
251 |
74 |
-247 |
-183 |
-173 |
-1,474 |
-2,279 |
-1,233 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
-1,000.90% |
-757.47% |
-320,873.08% |
-304,306.25% |
416.85% |
71,953.57% |
- |
245,068.49% |
| Free Cash Flow to Firm to Interest Expense |
|
1.84 |
192.04 |
64.02 |
0.00 |
298.73 |
-1,348.99 |
-980.50 |
-42.09 |
-128.42 |
- |
-107.53 |
| Operating Cash Flow to Interest Expense |
|
-0.21 |
0.42 |
-2.77 |
0.00 |
-88.71 |
-45.51 |
-52.13 |
0.56 |
0.88 |
- |
1.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.21 |
0.42 |
-2.77 |
0.00 |
-100.43 |
-45.53 |
-52.15 |
0.43 |
0.88 |
- |
1.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.03 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73.55 |
91.39 |
22.20 |
23.46 |
- |
1.78 |
| Inventory Turnover |
|
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 |
1.65 |
1.84 |
1.20 |
0.88 |
- |
1.15 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.11 |
0.07 |
0.08 |
0.08 |
- |
0.17 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.96 |
3.99 |
16.44 |
15.56 |
- |
205.62 |
| Days Inventory Outstanding (DIO) |
|
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 |
5,929.56 |
0.00 |
0.00 |
3,469.62 |
4,949.43 |
4,383.00 |
4,817.57 |
- |
2,143.96 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3,464.66 |
-4,945.43 |
-4,366.55 |
-4,802.01 |
- |
-1,938.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
246 |
-65 |
-13 |
-1.48 |
156 |
150 |
143 |
141 |
1,589 |
2,123 |
1,170 |
| Invested Capital Turnover |
|
0.01 |
0.04 |
0.00 |
0.00 |
0.00 |
0.09 |
0.06 |
0.05 |
0.00 |
- |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
-30 |
-335 |
-284 |
-264 |
-90 |
216 |
155 |
142 |
1,433 |
1,977 |
1,028 |
| Enterprise Value (EV) |
|
917 |
652 |
2,080 |
5,444 |
2,469 |
6,634 |
3,551 |
1,839 |
2,934 |
- |
0.00 |
| Market Capitalization |
|
611 |
651 |
2,304 |
5,787 |
3,129 |
7,397 |
4,300 |
3,980 |
3,623 |
- |
0.00 |
| Book Value per Share |
|
($1.60) |
($1.80) |
$2.32 |
$1.93 |
$4.19 |
$4.21 |
$4.05 |
$10.34 |
$8.20 |
$6.47 |
$4.53 |
| Tangible Book Value per Share |
|
($1.60) |
($1.80) |
$2.32 |
$1.93 |
$3.43 |
$3.54 |
$3.39 |
$9.69 |
$7.69 |
$5.92 |
$4.02 |
| Total Capital |
|
250 |
-63 |
261 |
342 |
829 |
927 |
901 |
3,226 |
3,229 |
2,594 |
2,211 |
| Total Debt |
|
2.88 |
3.89 |
50 |
0.81 |
12 |
13 |
9.80 |
944 |
951 |
947 |
959 |
| Total Long-Term Debt |
|
0.00 |
3.73 |
0.16 |
0.53 |
6.86 |
7.40 |
4.93 |
939 |
946 |
5.22 |
0.45 |
| Net Debt |
|
-0.41 |
1.32 |
-223 |
-343 |
-661 |
-764 |
-749 |
-2,141 |
-689 |
476 |
-83 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
2.14 |
2.89 |
0.00 |
0.00 |
0.55 |
0.01 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-51 |
-65 |
-13 |
-4.45 |
0.37 |
-3.97 |
-7.19 |
-7.22 |
-24 |
694 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
-48 |
-62 |
260 |
340 |
673 |
773 |
752 |
3,078 |
1,616 |
1,165 |
1,030 |
| Net Working Capital (NWC) |
|
-50 |
-62 |
210 |
339 |
668 |
767 |
747 |
3,073 |
1,612 |
223 |
71 |
| Net Nonoperating Expense (NNE) |
|
24 |
5.45 |
259 |
3.31 |
2.69 |
5.89 |
4.05 |
-10 |
14 |
303 |
200 |
| Net Nonoperating Obligations (NNO) |
|
-0.41 |
1.32 |
-223 |
-343 |
-661 |
-764 |
-749 |
-2,141 |
-689 |
476 |
-83 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.16 |
0.01 |
0.00 |
0.76 |
2.38 |
2.00 |
2.06 |
2.13 |
2.14 |
2.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1,505.53% |
-1,566.33% |
0.00% |
0.00% |
0.00% |
-109.58% |
-195.88% |
-194.34% |
-640.35% |
- |
-309.80% |
| Debt-free Net Working Capital to Revenue |
|
-1,408.31% |
-1,504.05% |
0.00% |
0.00% |
0.00% |
21,355.64% |
20,487.63% |
82,842.51% |
43,945.91% |
- |
27,582.64% |
| Net Working Capital to Revenue |
|
-1,493.38% |
-1,507.93% |
0.00% |
0.00% |
0.00% |
21,193.67% |
20,354.83% |
82,708.82% |
43,818.41% |
- |
1,913.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.66) |
($0.11) |
($3.61) |
($0.10) |
($0.10) |
$1.45 |
($0.14) |
($0.08) |
($0.20) |
($2.38) |
($1.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.19M |
87.50M |
90.74M |
166.73M |
200.83M |
169.63M |
220.58M |
240.51M |
277.88M |
254.54M |
276.74M |
| Adjusted Diluted Earnings per Share |
|
($0.66) |
($0.11) |
($3.61) |
($0.10) |
($0.10) |
$1.45 |
($0.14) |
($0.08) |
($0.20) |
($2.38) |
($1.47) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.19M |
87.50M |
90.74M |
166.73M |
200.83M |
169.63M |
220.58M |
240.51M |
277.88M |
254.54M |
276.74M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.18M |
136.70M |
176.70M |
194.72M |
216.92M |
220.07M |
220.62M |
277.07M |
280.00M |
276.73M |
276.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.12 |
-3.72 |
-69 |
-13 |
-17 |
-32 |
-28 |
-30 |
-40 |
-303 |
-206 |
| Normalized NOPAT Margin |
|
-197.98% |
-495.41% |
-8,935.34% |
-1,560.63% |
-1,637.98% |
-3,174.53% |
-3,370.01% |
-3,447.93% |
-4,148.51% |
- |
-23,593.65% |
| Pre Tax Income Margin |
|
-2,430.05% |
-1,221.10% |
-42,517.81% |
-1,955.79% |
-1,904.09% |
-3,762.99% |
-3,863.44% |
-2,229.32% |
-5,628.93% |
- |
-46,577.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.73 |
-4.31 |
-96.51 |
0.00 |
-95.88 |
-247.53 |
-211.64 |
-10.60 |
-6.44 |
- |
-46.86 |
| NOPAT to Interest Expense |
|
-0.14 |
-2.16 |
-20.49 |
0.00 |
-67.12 |
-173.27 |
-148.15 |
-7.42 |
-3.52 |
- |
-17.91 |
| EBIT Less CapEx to Interest Expense |
|
-0.73 |
-4.31 |
-96.51 |
0.00 |
-107.60 |
-247.55 |
-211.66 |
-10.73 |
-6.44 |
- |
-46.86 |
| NOPAT Less CapEx to Interest Expense |
|
-0.14 |
-2.16 |
-20.49 |
0.00 |
-78.83 |
-173.29 |
-148.17 |
-7.55 |
-3.52 |
- |
-17.91 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.73% |
-10.63% |
-41.94% |
-34.02% |
- |
-7.34% |