| DEI Shares Outstanding |
|
81,892,352.00 |
14,132,415.00 |
9,367,057.00 |
14,123,157.00 |
17,341,466.00 |
32,801,710.00 |
7,941,234.00 |
10,214,052.00 |
18,141,344.00 |
11,162,026.00 |
12,122,422.00 |
| DEI Adjusted Shares Outstanding |
|
8,189,235.00 |
1,413,242.00 |
936,706.00 |
1,412,316.00 |
1,734,147.00 |
3,280,171.00 |
3,970,617.00 |
5,107,026.00 |
9,070,672.00 |
11,162,026.00 |
12,122,422.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.08 |
-30.03 |
7.38 |
-2.06 |
-1.34 |
-0.60 |
-1.63 |
-0.94 |
-2.69 |
-1.13 |
-0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
49.78% |
203.00% |
138.55% |
0.62% |
10.87% |
-3.79% |
48.53% |
13.37% |
6.46% |
19.85% |
9.70% |
| EBITDA Growth |
|
-209.84% |
-382.03% |
154.74% |
-106.95% |
257.61% |
-75.89% |
-2,796.48% |
69.52% |
-770.56% |
64.89% |
137.03% |
| EBIT Growth |
|
-335.05% |
-375.65% |
119.26% |
-159.99% |
68.53% |
-109.30% |
-351.72% |
55.95% |
-429.18% |
48.06% |
100.10% |
| NOPAT Growth |
|
-328.85% |
-229.46% |
92.59% |
-216.15% |
1.53% |
36.07% |
-110.75% |
16.87% |
-339.56% |
47.86% |
99.63% |
| Net Income Growth |
|
-371.65% |
-320.87% |
118.59% |
-142.15% |
20.09% |
16.70% |
-233.25% |
26.03% |
-410.38% |
48.34% |
75.49% |
| EPS Growth |
|
-10,700.00% |
-347.22% |
97.93% |
-15.00% |
20.09% |
0.00% |
0.00% |
34.12% |
-410.38% |
64.01% |
77.87% |
| Operating Cash Flow Growth |
|
-421.36% |
-111.91% |
155.83% |
-107.47% |
-365.05% |
48.15% |
12.45% |
-205.39% |
-24.58% |
96.85% |
-1,184.50% |
| Free Cash Flow Firm Growth |
|
-442.27% |
45.21% |
-26.59% |
0.79% |
11.54% |
98.81% |
-8,814.44% |
-180.52% |
80.40% |
304.35% |
-112.55% |
| Invested Capital Growth |
|
184.94% |
-124.18% |
789.24% |
85.43% |
38.54% |
-9.54% |
27.80% |
97.24% |
-22.81% |
-52.54% |
7.65% |
| Revenue Q/Q Growth |
|
4.14% |
422.83% |
-4.21% |
-5.90% |
2.61% |
0.99% |
11.94% |
1.58% |
2.09% |
0.57% |
6.24% |
| EBITDA Q/Q Growth |
|
-67.23% |
46.45% |
-20.82% |
-124.71% |
136.51% |
-61.71% |
-40.80% |
37.20% |
-54.91% |
51.24% |
584.59% |
| EBIT Q/Q Growth |
|
-38.40% |
22.12% |
-60.97% |
-360.73% |
82.27% |
-54.31% |
-27.27% |
23.70% |
-47.39% |
38.67% |
100.38% |
| NOPAT Q/Q Growth |
|
-40.92% |
-18.43% |
78.36% |
-123.78% |
41.80% |
-19.31% |
-132.34% |
36.20% |
-46.41% |
38.65% |
98.65% |
| Net Income Q/Q Growth |
|
-41.35% |
0.05% |
4.46% |
-96.84% |
54.33% |
16.94% |
-37.14% |
13.60% |
-45.90% |
37.76% |
49.10% |
| EPS Q/Q Growth |
|
-52.11% |
-48.62% |
94.32% |
-130.00% |
54.33% |
0.00% |
-39.34% |
1.75% |
-45.90% |
34.05% |
48.08% |
| Operating Cash Flow Q/Q Growth |
|
6.48% |
3.88% |
14.90% |
-147.80% |
-21.15% |
-10.91% |
-248.27% |
26.42% |
5.08% |
86.06% |
-15.60% |
| Free Cash Flow Firm Q/Q Growth |
|
-736.30% |
74.15% |
-826.14% |
0.06% |
-39.52% |
93.22% |
31.32% |
-212.92% |
85.17% |
153.37% |
-160.90% |
| Invested Capital Q/Q Growth |
|
162.78% |
-109.93% |
0.09% |
-10.91% |
17.38% |
7.14% |
-19.04% |
0.00% |
47.99% |
-44.55% |
-30.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.56% |
-13.47% |
79.30% |
90.35% |
79.83% |
22.81% |
89.14% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-115.45% |
-183.66% |
42.14% |
-2.91% |
4.14% |
1.04% |
-18.82% |
-5.06% |
-41.37% |
-12.12% |
4.09% |
| Operating Margin |
|
-173.28% |
-188.41% |
-4.30% |
-18.40% |
-16.34% |
-10.86% |
-15.40% |
-11.30% |
-46.64% |
-20.29% |
-0.07% |
| EBIT Margin |
|
-170.17% |
-267.13% |
21.57% |
-12.86% |
-3.65% |
-7.94% |
-24.15% |
-9.38% |
-46.64% |
-20.21% |
0.02% |
| Profit (Net Income) Margin |
|
-284.97% |
-395.82% |
30.84% |
-12.92% |
-9.31% |
-8.06% |
-18.09% |
-11.80% |
-56.57% |
-24.38% |
-5.45% |
| Tax Burden Percent |
|
100.00% |
100.00% |
95.33% |
72.76% |
84.77% |
93.40% |
100.58% |
109.73% |
109.92% |
100.70% |
102.30% |
| Interest Burden Percent |
|
167.46% |
148.17% |
150.01% |
138.06% |
300.91% |
108.70% |
74.46% |
114.62% |
110.35% |
119.82% |
-27,594.64% |
| Effective Tax Rate |
|
0.00% |
0.00% |
4.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-770.42% |
-30.39% |
-28.77% |
-18.28% |
-10.57% |
-20.58% |
-10.26% |
-38.36% |
-31.13% |
-0.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-840.57% |
18.81% |
-29.33% |
-8.55% |
-14.72% |
80.41% |
-68.68% |
-145.00% |
-98.83% |
-60.33% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
880.65% |
-23.22% |
-5.80% |
-4.59% |
-2.69% |
-9.75% |
-6.50% |
-51.92% |
-48.63% |
-28.78% |
| Return on Equity (ROE) |
|
39.80% |
110.23% |
-53.60% |
-34.57% |
-22.88% |
-13.26% |
-30.34% |
-16.76% |
-90.28% |
-79.76% |
-28.95% |
| Cash Return on Invested Capital (CROIC) |
|
-306.38% |
0.00% |
-127.50% |
-88.63% |
-50.60% |
-0.55% |
-44.99% |
-75.69% |
-12.61% |
40.13% |
-7.54% |
| Operating Return on Assets (OROA) |
|
-46.16% |
-141.14% |
20.23% |
-8.10% |
-2.27% |
-4.16% |
-16.89% |
-5.93% |
-28.40% |
-16.75% |
0.02% |
| Return on Assets (ROA) |
|
-77.30% |
-209.13% |
28.93% |
-8.14% |
-5.78% |
-4.22% |
-12.65% |
-7.46% |
-34.45% |
-20.21% |
-5.29% |
| Return on Common Equity (ROCE) |
|
40.22% |
110.99% |
-53.61% |
-34.57% |
-22.87% |
-13.26% |
-30.34% |
-16.76% |
-90.27% |
-79.76% |
-28.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
26.89% |
116.70% |
113.76% |
-27.03% |
-24.31% |
-9.86% |
-28.18% |
-14.02% |
-122.25% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.76 |
-12 |
-0.92 |
-2.90 |
-2.86 |
-1.83 |
-3.85 |
-3.20 |
-14 |
-7.34 |
-0.03 |
| NOPAT Margin |
|
-121.30% |
-131.89% |
-4.10% |
-12.88% |
-11.44% |
-7.60% |
-10.78% |
-7.91% |
-32.64% |
-14.20% |
-0.05% |
| Net Nonoperating Expense Percent (NNEP) |
|
23.25% |
70.16% |
-49.19% |
0.56% |
-9.73% |
4.15% |
-100.99% |
58.42% |
106.64% |
67.69% |
60.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-37.22% |
-32.70% |
-0.11% |
| Cost of Revenue to Revenue |
|
83.44% |
113.47% |
20.70% |
9.65% |
20.17% |
77.19% |
10.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
136.66% |
38.65% |
22.14% |
29.29% |
21.44% |
25.00% |
21.97% |
23.39% |
25.32% |
19.82% |
18.58% |
| 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 |
|
189.84% |
174.94% |
83.60% |
108.74% |
96.17% |
33.21% |
104.55% |
111.30% |
146.64% |
120.29% |
100.07% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.28 |
-25 |
4.83 |
-2.90 |
-0.91 |
-1.91 |
-8.63 |
-3.80 |
-20 |
-10 |
0.01 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.58 |
-17 |
9.45 |
-0.66 |
1.03 |
0.25 |
-6.72 |
-2.05 |
-18 |
-6.26 |
2.32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
5.55 |
1.01 |
1.27 |
1.13 |
2.95 |
0.51 |
1.55 |
1.03 |
1.95 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.50 |
0.48 |
0.49 |
0.93 |
1.89 |
0.43 |
0.72 |
0.23 |
0.33 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
4.88 |
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% |
20.50% |
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 |
4.91 |
1.01 |
1.03 |
1.05 |
3.05 |
0.56 |
1.29 |
0.90 |
1.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.55 |
0.59 |
0.75 |
0.72 |
1.79 |
0.57 |
0.96 |
0.26 |
0.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
3.68 |
0.00 |
18.17 |
69.34 |
0.00 |
0.00 |
0.00 |
0.00 |
11.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
7.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,335.82 |
| 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 |
4.15 |
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 |
1.44 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.05 |
-1.03 |
1.07 |
0.82 |
1.02 |
0.18 |
0.20 |
0.38 |
0.90 |
0.93 |
1.69 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.11 |
0.18 |
0.29 |
0.10 |
0.16 |
0.23 |
0.65 |
0.71 |
0.97 |
| Financial Leverage |
|
-0.98 |
-1.05 |
-1.23 |
0.20 |
0.54 |
0.18 |
-0.12 |
0.09 |
0.36 |
0.49 |
0.48 |
| Leverage Ratio |
|
-0.51 |
-0.53 |
-1.85 |
4.25 |
3.96 |
3.14 |
2.40 |
2.25 |
2.62 |
3.95 |
5.47 |
| Compound Leverage Factor |
|
-0.86 |
-0.78 |
-2.78 |
5.86 |
11.91 |
3.42 |
1.79 |
2.58 |
2.89 |
4.73 |
-1,510.21 |
| Debt to Total Capital |
|
2,168.74% |
3,694.68% |
51.73% |
45.04% |
50.54% |
15.54% |
16.94% |
27.28% |
47.23% |
48.12% |
62.76% |
| Short-Term Debt to Total Capital |
|
2,168.74% |
3,694.68% |
46.37% |
34.89% |
36.06% |
7.50% |
3.29% |
10.19% |
12.91% |
11.46% |
26.76% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
5.36% |
10.15% |
14.48% |
8.04% |
13.65% |
17.08% |
34.33% |
36.66% |
35.99% |
| Preferred Equity to Total Capital |
|
26.96% |
0.11% |
0.01% |
0.01% |
0.01% |
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 |
|
-2,095.70% |
-3,594.80% |
48.26% |
54.96% |
49.46% |
84.46% |
83.06% |
72.72% |
52.77% |
51.87% |
37.24% |
| Debt to EBITDA |
|
-10.43 |
-1.90 |
0.69 |
-13.46 |
9.46 |
14.51 |
-0.70 |
-6.24 |
-1.00 |
-1.72 |
7.04 |
| Net Debt to EBITDA |
|
-9.76 |
-1.79 |
0.11 |
-3.56 |
6.43 |
-20.13 |
0.53 |
-2.73 |
-0.58 |
-0.27 |
2.87 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.07 |
-3.03 |
2.71 |
7.51 |
-0.56 |
-3.91 |
-0.73 |
-1.31 |
4.04 |
| Debt to NOPAT |
|
-9.93 |
-2.64 |
-7.09 |
-3.04 |
-3.42 |
-1.98 |
-1.21 |
-3.99 |
-1.27 |
-1.47 |
-597.21 |
| Net Debt to NOPAT |
|
-9.29 |
-2.49 |
-1.08 |
-0.80 |
-2.33 |
2.75 |
0.92 |
-1.75 |
-0.73 |
-0.23 |
-243.10 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.73 |
-0.69 |
-0.98 |
-1.02 |
-0.98 |
-2.50 |
-0.92 |
-1.12 |
-342.51 |
| Altman Z-Score |
|
0.00 |
0.00 |
-2.38 |
-3.28 |
-2.90 |
-2.04 |
-1.20 |
-1.43 |
-2.89 |
-3.19 |
-2.47 |
| Noncontrolling Interest Sharing Ratio |
|
-1.05% |
-0.69% |
-0.01% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.12 |
0.21 |
0.47 |
0.46 |
0.31 |
0.82 |
1.22 |
0.94 |
0.75 |
0.76 |
0.84 |
| Quick Ratio |
|
0.05 |
0.11 |
0.45 |
0.40 |
0.26 |
0.77 |
1.16 |
0.88 |
0.69 |
0.71 |
0.77 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-13 |
-7.12 |
-9.02 |
-8.95 |
-7.91 |
-0.09 |
-8.42 |
-24 |
-4.63 |
9.46 |
-1.19 |
| Operating Cash Flow to CapEx |
|
-277,187.21% |
0.00% |
3,681.97% |
-696.81% |
-2,807.15% |
-1,947.19% |
0.00% |
-5,578.03% |
-17,303.56% |
-10,439.88% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.65 |
-0.59 |
0.00 |
-8.10 |
-4.32 |
0.00 |
0.00 |
-27.32 |
-2.22 |
4.57 |
-0.39 |
| Operating Cash Flow to Interest Expense |
|
-1.99 |
-1.24 |
0.00 |
-0.57 |
-1.58 |
0.00 |
0.00 |
-4.66 |
-2.41 |
-0.08 |
-0.67 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.99 |
-1.24 |
0.00 |
-0.65 |
-1.64 |
0.00 |
0.00 |
-4.74 |
-2.42 |
-0.08 |
-0.59 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.27 |
0.53 |
0.94 |
0.63 |
0.62 |
0.52 |
0.70 |
0.63 |
0.61 |
0.83 |
0.97 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
6.08 |
6.56 |
7.40 |
5.59 |
4.88 |
3.15 |
3.02 |
4.49 |
4.79 |
| 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 |
|
46.59 |
207.41 |
39.12 |
19.67 |
22.53 |
26.19 |
56.10 |
105.64 |
176.94 |
335.36 |
687.38 |
| Accounts Payable Turnover |
|
0.67 |
3.36 |
2.23 |
0.90 |
2.15 |
7.52 |
2.39 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
60.00 |
55.63 |
49.30 |
65.31 |
74.75 |
116.01 |
121.05 |
81.31 |
76.15 |
| 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) |
|
541.77 |
108.69 |
163.96 |
407.26 |
169.86 |
48.56 |
152.43 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-541.77 |
-108.69 |
-103.95 |
-351.63 |
-120.56 |
16.75 |
-77.68 |
116.01 |
121.05 |
81.31 |
76.15 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.24 |
-1.03 |
7.07 |
13 |
18 |
16 |
21 |
41 |
32 |
15 |
16 |
| Invested Capital Turnover |
|
-8.24 |
5.84 |
7.41 |
2.23 |
1.60 |
1.39 |
1.91 |
1.30 |
1.18 |
2.19 |
3.60 |
| Increase / (Decrease) in Invested Capital |
|
9.24 |
-5.27 |
8.10 |
6.04 |
5.05 |
-1.73 |
4.57 |
20 |
-9.45 |
-17 |
1.16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
35 |
13 |
19 |
17 |
64 |
23 |
41 |
14 |
26 |
| Market Capitalization |
|
0.00 |
0.00 |
34 |
11 |
12 |
22 |
68 |
18 |
31 |
12 |
19 |
| Book Value per Share |
|
($0.44) |
($2.26) |
$0.65 |
$0.76 |
$0.55 |
$0.60 |
$2.89 |
$3.52 |
$1.10 |
$1.04 |
$0.80 |
| Tangible Book Value per Share |
|
($0.44) |
($2.26) |
($1.62) |
($1.03) |
($0.97) |
($0.23) |
($0.41) |
($0.53) |
($0.91) |
($1.80) |
($1.63) |
| Total Capital |
|
1.72 |
0.89 |
13 |
20 |
19 |
23 |
28 |
47 |
38 |
22 |
26 |
| Total Debt |
|
37 |
33 |
6.51 |
8.83 |
9.78 |
3.62 |
4.68 |
13 |
18 |
11 |
16 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.68 |
1.99 |
2.80 |
1.87 |
3.77 |
8.01 |
13 |
8.23 |
9.36 |
| Net Debt |
|
35 |
31 |
1.00 |
2.34 |
6.65 |
-5.02 |
-3.55 |
5.59 |
10 |
1.67 |
6.65 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.23 |
0.09 |
0.10 |
0.08 |
0.00 |
0.07 |
0.03 |
0.00 |
-0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.40 |
-0.58 |
-10 |
-11 |
-11 |
-9.85 |
-3.99 |
-3.84 |
-9.41 |
-13 |
-7.30 |
| Debt-free Net Working Capital (DFNWC) |
|
-6.01 |
1.33 |
-4.87 |
-5.03 |
-8.58 |
-1.21 |
4.24 |
3.35 |
-1.85 |
-3.88 |
2.39 |
| Net Working Capital (NWC) |
|
-43 |
-31 |
-11 |
-12 |
-16 |
-2.96 |
3.33 |
-1.42 |
-6.73 |
-6.45 |
-4.58 |
| Net Nonoperating Expense (NNE) |
|
5.08 |
25 |
-7.83 |
0.01 |
-0.53 |
0.11 |
2.61 |
1.58 |
10 |
5.26 |
3.06 |
| Net Nonoperating Obligations (NNO) |
|
40 |
31 |
1.00 |
2.34 |
8.59 |
-3.24 |
-1.93 |
7.33 |
12 |
3.53 |
6.65 |
| Total Depreciation and Amortization (D&A) |
|
1.70 |
7.84 |
4.61 |
2.24 |
1.95 |
2.16 |
1.91 |
1.75 |
2.27 |
4.18 |
2.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-270.98% |
-6.20% |
-45.36% |
-50.11% |
-45.94% |
-40.93% |
-11.16% |
-9.49% |
-21.82% |
-25.16% |
-12.87% |
| Debt-free Net Working Capital to Revenue |
|
-193.82% |
14.16% |
-21.72% |
-22.29% |
-34.30% |
-5.03% |
11.87% |
8.28% |
-4.29% |
-7.50% |
4.21% |
| Net Working Capital to Revenue |
|
-1,397.72% |
-334.45% |
-47.77% |
-52.63% |
-62.22% |
-12.29% |
9.33% |
-3.52% |
-15.61% |
-12.47% |
-8.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.25) |
($24.15) |
$3.60 |
($1.10) |
($0.35) |
($0.35) |
($0.85) |
($0.49) |
($3.38) |
($1.22) |
($0.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
818.92K |
1.76M |
1.92M |
2.75M |
3.30M |
5.62M |
7.61M |
9.80M |
7.21M |
10.31M |
11.56M |
| Adjusted Diluted Earnings per Share |
|
($0.25) |
($24.15) |
($1.00) |
($1.15) |
($1.00) |
($0.58) |
($0.85) |
($0.56) |
($3.38) |
($1.22) |
($0.27) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
818.92K |
1.76M |
2.12M |
3.23M |
4.29M |
6.38M |
7.61M |
9.93M |
7.21M |
10.31M |
11.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.25) |
($24.15) |
$0.00 |
$0.00 |
($0.35) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
16.38M |
1.76M |
2.25M |
2.64M |
4.00M |
5.62M |
0.00 |
12.62M |
9.33M |
11.17M |
12.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.76 |
-12 |
-0.92 |
-1.60 |
-2.86 |
-1.83 |
-3.84 |
-2.23 |
-7.12 |
-2.55 |
0.26 |
| Normalized NOPAT Margin |
|
-121.30% |
-131.89% |
-4.10% |
-7.11% |
-11.44% |
-7.60% |
-10.74% |
-5.51% |
-16.51% |
-4.94% |
0.47% |
| Pre Tax Income Margin |
|
-284.97% |
-395.82% |
32.35% |
-17.75% |
-10.98% |
-8.63% |
-17.98% |
-10.76% |
-51.47% |
-24.21% |
-5.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.48 |
-2.08 |
0.00 |
-2.63 |
-0.50 |
0.00 |
0.00 |
-4.39 |
-9.65 |
-5.05 |
0.00 |
| NOPAT to Interest Expense |
|
-1.06 |
-1.02 |
0.00 |
-2.63 |
-1.56 |
0.00 |
0.00 |
-3.70 |
-6.75 |
-3.55 |
-0.01 |
| EBIT Less CapEx to Interest Expense |
|
-1.48 |
-2.08 |
0.00 |
-2.71 |
-0.55 |
0.00 |
0.00 |
-4.48 |
-9.66 |
-5.05 |
0.08 |
| NOPAT Less CapEx to Interest Expense |
|
-1.06 |
-1.02 |
0.00 |
-2.71 |
-1.62 |
0.00 |
0.00 |
-3.79 |
-6.77 |
-3.55 |
0.07 |
| 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% |