| DEI Shares Outstanding |
|
0.00 |
36,655,936.00 |
42,119,611.00 |
47,810,190.00 |
51,302,885.00 |
62,334,218.00 |
68,398,540.00 |
68,762,960.00 |
81,673,688.00 |
- |
97,618,660.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
36,655,936.00 |
42,119,611.00 |
47,810,190.00 |
51,302,885.00 |
62,334,218.00 |
68,398,540.00 |
68,762,960.00 |
81,673,688.00 |
- |
97,618,660.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-2.65 |
-2.86 |
-2.30 |
-2.61 |
-1.86 |
-2.81 |
-3.21 |
-1.88 |
- |
-1.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
271.58% |
126.80% |
-100.00% |
0.00% |
341.93% |
-100.00% |
0.00% |
296.32% |
-100.00% |
0.00% |
| EBITDA Growth |
|
-435.69% |
-32.87% |
-21.47% |
5.59% |
-25.50% |
17.08% |
-62.62% |
-18.21% |
23.05% |
-48.13% |
36.04% |
| EBIT Growth |
|
-432.98% |
-33.66% |
-22.73% |
4.98% |
-24.39% |
15.94% |
-62.85% |
-17.01% |
24.41% |
-47.06% |
35.42% |
| NOPAT Growth |
|
-177.54% |
-175.23% |
-23.40% |
5.17% |
-23.91% |
4.32% |
-43.24% |
-16.98% |
25.12% |
-48.45% |
36.29% |
| Net Income Growth |
|
-432.70% |
-33.31% |
-23.81% |
8.62% |
-21.64% |
13.29% |
-65.98% |
-14.51% |
30.49% |
-54.74% |
32.49% |
| EPS Growth |
|
-129.13% |
89.42% |
1.32% |
21.81% |
-15.02% |
26.12% |
-43.94% |
-12.63% |
37.07% |
-42.57% |
37.50% |
| Operating Cash Flow Growth |
|
37.11% |
-823.13% |
81.26% |
-385.37% |
11.02% |
-342.21% |
8.92% |
-8.27% |
25.47% |
-59.09% |
21.42% |
| Free Cash Flow Firm Growth |
|
0.00% |
-5,446.90% |
89.36% |
-528.48% |
92.73% |
-3,857.55% |
-9.49% |
21.04% |
20.76% |
-50.02% |
26.29% |
| Invested Capital Growth |
|
0.00% |
78.70% |
-1,325.77% |
-25.27% |
-93.97% |
39.30% |
43.92% |
-15.72% |
-1.76% |
-0.21% |
22.32% |
| Revenue Q/Q Growth |
|
0.00% |
1.78% |
25.27% |
-100.00% |
216.85% |
20.77% |
-100.00% |
393.64% |
148.61% |
-100.00% |
305.77% |
| EBITDA Q/Q Growth |
|
0.00% |
-37.28% |
2.45% |
8.49% |
-10.61% |
-24.98% |
11.03% |
-11.37% |
18.21% |
-9.35% |
20.32% |
| EBIT Q/Q Growth |
|
0.00% |
-37.30% |
2.22% |
8.15% |
-10.29% |
-24.47% |
9.86% |
-10.70% |
18.77% |
-9.90% |
19.32% |
| NOPAT Q/Q Growth |
|
0.00% |
-37.70% |
2.08% |
8.22% |
-10.31% |
-24.40% |
11.16% |
-10.70% |
18.92% |
-9.90% |
19.53% |
| Net Income Q/Q Growth |
|
0.00% |
-37.97% |
2.58% |
9.20% |
-10.51% |
-27.10% |
9.86% |
-9.60% |
21.46% |
-12.59% |
19.90% |
| EPS Q/Q Growth |
|
0.00% |
18.60% |
7.74% |
12.08% |
-8.50% |
-14.45% |
11.49% |
-9.18% |
25.19% |
-13.83% |
24.37% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-7.02% |
-576.81% |
36.61% |
49.40% |
-82.18% |
3.26% |
-4.53% |
13.16% |
-15.69% |
8.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-1,206.63% |
34.50% |
90.84% |
-73.75% |
-2.77% |
1.11% |
5.45% |
-12.26% |
4.47% |
| Invested Capital Q/Q Growth |
|
0.00% |
-339.15% |
4.88% |
-24.93% |
-58.78% |
-18.02% |
5.65% |
-20.36% |
9.21% |
12.58% |
34.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-4,437.45% |
-1,586.70% |
-849.82% |
0.00% |
-673.27% |
-126.33% |
0.00% |
-1,117.78% |
-217.02% |
0.00% |
-387.27% |
| Operating Margin |
|
-2,167.71% |
-1,605.62% |
-873.64% |
0.00% |
-686.39% |
-148.61% |
0.00% |
-1,146.26% |
-216.56% |
0.00% |
-394.89% |
| EBIT Margin |
|
-4,466.36% |
-1,606.56% |
-869.36% |
0.00% |
-687.05% |
-130.69% |
0.00% |
-1,146.26% |
-218.61% |
0.00% |
-400.29% |
| Profit (Net Income) Margin |
|
-4,475.14% |
-1,605.53% |
-876.49% |
0.00% |
-651.43% |
-127.82% |
0.00% |
-1,118.26% |
-196.13% |
0.00% |
-395.01% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.20% |
99.94% |
100.82% |
96.96% |
94.82% |
97.80% |
99.69% |
97.56% |
89.71% |
94.40% |
98.68% |
| 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) |
|
-62.41% |
-77.31% |
-70.22% |
-49.50% |
-53.65% |
-35.36% |
-40.65% |
-48.22% |
-43.17% |
-98.10% |
-198.14% |
| 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) |
|
-48.71% |
-51.38% |
-39.62% |
0.00% |
-30.36% |
-21.93% |
0.00% |
-37.92% |
-33.70% |
0.00% |
-61.42% |
| Return on Assets (ROA) |
|
-48.81% |
-51.35% |
-39.95% |
0.00% |
-28.79% |
-21.45% |
0.00% |
-36.99% |
-30.24% |
0.00% |
-60.61% |
| Return on Common Equity (ROCE) |
|
44.41% |
-15.83% |
-70.22% |
-49.50% |
-53.65% |
-35.36% |
-40.65% |
-48.22% |
-43.17% |
-98.10% |
-198.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
87.71% |
-72.20% |
-57.83% |
-46.56% |
-50.96% |
-29.47% |
-34.77% |
-61.12% |
-43.89% |
-176.57% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-25 |
-68 |
-84 |
-80 |
-99 |
-94 |
-135 |
-158 |
-118 |
-176 |
-112 |
| NOPAT Margin |
|
-1,517.40% |
-1,123.93% |
-611.55% |
0.00% |
-480.47% |
-104.03% |
0.00% |
-802.38% |
-151.59% |
0.00% |
-276.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
-67.30% |
-20.57% |
-16.98% |
-9.71% |
-8.85% |
-4.46% |
-10.13% |
-11.78% |
-8.05% |
-19.16% |
-31.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-43.85% |
-33.92% |
-91.71% |
-130.40% |
| 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 |
|
1,110.80% |
764.28% |
367.88% |
0.00% |
314.43% |
74.48% |
0.00% |
358.69% |
89.16% |
0.00% |
123.16% |
| R&D to Revenue |
|
1,156.91% |
941.33% |
605.76% |
0.00% |
471.96% |
174.13% |
0.00% |
887.57% |
227.40% |
0.00% |
222.00% |
| Operating Expenses to Revenue |
|
2,267.71% |
1,705.62% |
973.64% |
0.00% |
786.39% |
248.61% |
0.00% |
1,246.26% |
316.56% |
0.00% |
494.89% |
| Earnings before Interest and Taxes (EBIT) |
|
-73 |
-97 |
-119 |
-113 |
-141 |
-119 |
-193 |
-226 |
-171 |
-251 |
-162 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-72 |
-96 |
-117 |
-110 |
-138 |
-115 |
-186 |
-220 |
-170 |
-251 |
-157 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.42 |
6.22 |
4.61 |
5.79 |
11.10 |
3.28 |
1.69 |
2.37 |
0.78 |
7.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.42 |
6.22 |
4.61 |
5.79 |
11.10 |
3.28 |
1.69 |
2.37 |
0.78 |
7.33 |
| Price to Revenue (P/Rev) |
|
0.00 |
98.29 |
94.28 |
0.00 |
73.99 |
48.17 |
0.00 |
30.94 |
10.59 |
0.00 |
4.94 |
| 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) |
|
0.00 |
75.12 |
73.29 |
0.00 |
51.72 |
42.53 |
0.00 |
8.75 |
5.12 |
0.00 |
2.77 |
| 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 |
0.34 |
0.20 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.43 |
2.15 |
| Long-Term Debt to Equity |
|
0.00 |
0.26 |
0.16 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
1.96 |
| Financial Leverage |
|
-1.23 |
-1.13 |
-1.25 |
-1.41 |
-1.59 |
-1.48 |
-1.19 |
-1.16 |
-1.22 |
-1.32 |
-1.86 |
| Leverage Ratio |
|
1.28 |
1.51 |
1.76 |
1.79 |
1.86 |
1.65 |
1.32 |
1.30 |
1.43 |
1.74 |
3.27 |
| Compound Leverage Factor |
|
1.28 |
1.50 |
1.77 |
1.73 |
1.77 |
1.61 |
1.32 |
1.27 |
1.28 |
1.64 |
3.23 |
| Debt to Total Capital |
|
0.00% |
25.09% |
16.44% |
12.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.96% |
68.23% |
| Short-Term Debt to Total Capital |
|
0.00% |
5.56% |
3.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.61% |
5.82% |
| Long-Term Debt to Total Capital |
|
0.00% |
19.53% |
13.43% |
12.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.35% |
62.41% |
| 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 |
|
171.16% |
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 |
|
-71.16% |
74.91% |
83.56% |
87.93% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
70.04% |
31.77% |
| Debt to EBITDA |
|
0.00 |
-0.47 |
-0.35 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.23 |
-0.37 |
| Net Debt to EBITDA |
|
0.00 |
1.46 |
2.47 |
3.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.85 |
0.56 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.37 |
-0.29 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-0.34 |
| Debt to NOPAT |
|
0.00 |
-0.66 |
-0.49 |
-0.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.33 |
-0.52 |
| Net Debt to NOPAT |
|
0.00 |
2.06 |
3.43 |
4.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.21 |
0.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.52 |
-0.40 |
-0.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.30 |
-0.48 |
| Altman Z-Score |
|
0.00 |
2.07 |
3.49 |
2.23 |
2.27 |
13.25 |
6.90 |
-1.27 |
-0.45 |
-7.40 |
-13.36 |
| Noncontrolling Interest Sharing Ratio |
|
171.16% |
79.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
20.94 |
5.66 |
9.05 |
10.44 |
7.74 |
7.20 |
10.82 |
5.94 |
5.39 |
3.75 |
3.54 |
| Quick Ratio |
|
20.82 |
5.60 |
8.99 |
10.28 |
7.63 |
7.01 |
10.67 |
5.81 |
5.27 |
3.71 |
3.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.66 |
-89 |
-9.45 |
-59 |
-4.32 |
-171 |
-187 |
-148 |
-117 |
-176 |
-129 |
| Operating Cash Flow to CapEx |
|
-380.36% |
-1,446.76% |
-460.71% |
-968.98% |
-670.55% |
-2,515.29% |
-2,053.44% |
-4,325.59% |
-2,800.97% |
-2,382.55% |
-48,887.87% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-20.98 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.83 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.03 |
0.05 |
0.00 |
0.04 |
0.17 |
0.00 |
0.03 |
0.15 |
0.00 |
0.15 |
| Accounts Receivable Turnover |
|
1.60 |
10.94 |
35.80 |
0.00 |
91.66 |
28.06 |
0.00 |
7.28 |
10.19 |
0.00 |
2.58 |
| 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 |
|
0.76 |
0.28 |
0.34 |
0.00 |
0.80 |
7.29 |
0.00 |
1.21 |
5.66 |
0.00 |
4.49 |
| 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) |
|
228.32 |
33.38 |
10.20 |
0.00 |
3.98 |
13.01 |
0.00 |
50.11 |
35.82 |
0.00 |
141.61 |
| 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) |
|
228.32 |
33.38 |
10.20 |
0.00 |
3.98 |
13.01 |
0.00 |
50.11 |
35.82 |
0.00 |
141.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-26 |
-5.62 |
-80 |
-100 |
-195 |
-118 |
-66 |
-77 |
-78 |
-78 |
-61 |
| Invested Capital Turnover |
|
-0.12 |
-0.38 |
-0.32 |
0.00 |
-0.14 |
-0.58 |
0.00 |
-0.28 |
-1.01 |
0.00 |
-0.58 |
| Increase / (Decrease) in Invested Capital |
|
-26 |
21 |
-75 |
-20 |
-94 |
77 |
52 |
-10 |
-1.35 |
-0.17 |
17 |
| Enterprise Value (EV) |
|
0.00 |
455 |
1,006 |
751 |
1,062 |
3,858 |
1,196 |
173 |
400 |
-108 |
112 |
| Market Capitalization |
|
0.00 |
595 |
1,294 |
1,088 |
1,519 |
4,370 |
1,816 |
610 |
827 |
105 |
200 |
| Book Value per Share |
|
($32.38) |
$3.67 |
$4.94 |
$4.94 |
$5.12 |
$6.31 |
$8.09 |
$5.25 |
$4.27 |
$1.63 |
$0.28 |
| Tangible Book Value per Share |
|
($32.38) |
$3.67 |
$4.94 |
$4.94 |
$5.12 |
$6.31 |
$8.09 |
$5.25 |
$4.27 |
$1.63 |
$0.28 |
| Total Capital |
|
117 |
180 |
249 |
269 |
262 |
394 |
554 |
361 |
349 |
192 |
86 |
| Total Debt |
|
0.00 |
45 |
41 |
32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57 |
59 |
| Total Long-Term Debt |
|
0.00 |
35 |
33 |
32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
52 |
54 |
| Net Debt |
|
-143 |
-140 |
-288 |
-337 |
-457 |
-512 |
-620 |
-437 |
-427 |
-212 |
-88 |
| Capital Expenditures (CapEx) |
|
1.43 |
3.47 |
2.04 |
4.72 |
6.07 |
7.15 |
7.98 |
4.10 |
4.72 |
8.83 |
0.34 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.12 |
-21 |
-26 |
-30 |
-53 |
-41 |
-39 |
-48 |
-45 |
-53 |
-24 |
| Debt-free Net Working Capital (DFNWC) |
|
138 |
164 |
303 |
339 |
404 |
361 |
460 |
297 |
278 |
217 |
123 |
| Net Working Capital (NWC) |
|
138 |
154 |
295 |
339 |
404 |
361 |
460 |
297 |
278 |
212 |
118 |
| Net Nonoperating Expense (NNE) |
|
48 |
29 |
36 |
30 |
35 |
22 |
57 |
62 |
35 |
61 |
48 |
| Net Nonoperating Obligations (NNO) |
|
-143 |
-140 |
-288 |
-337 |
-457 |
-512 |
-620 |
-437 |
-427 |
-212 |
-88 |
| Total Depreciation and Amortization (D&A) |
|
0.47 |
1.20 |
2.68 |
3.25 |
2.83 |
3.96 |
6.71 |
5.61 |
1.24 |
0.02 |
5.28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-314.30% |
-350.62% |
-190.46% |
0.00% |
-259.41% |
-45.44% |
0.00% |
-241.63% |
-58.24% |
0.00% |
-59.22% |
| Debt-free Net Working Capital to Revenue |
|
8,475.14% |
2,711.05% |
2,207.11% |
0.00% |
1,967.18% |
397.74% |
0.00% |
1,504.89% |
355.35% |
0.00% |
302.69% |
| Net Working Capital to Revenue |
|
8,475.14% |
2,545.85% |
2,152.48% |
0.00% |
1,967.18% |
397.74% |
0.00% |
1,504.89% |
355.35% |
0.00% |
290.35% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($28.55) |
($3.02) |
($2.98) |
($2.33) |
($2.68) |
($1.98) |
($2.85) |
($3.21) |
($2.02) |
($2.88) |
($1.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.57M |
36.68M |
46.88M |
49.09M |
54.88M |
67.36M |
67.62M |
68.66M |
75.97M |
82.34M |
88.75M |
| Adjusted Diluted Earnings per Share |
|
($28.55) |
($3.02) |
($2.98) |
($2.33) |
($2.68) |
($1.98) |
($2.83) |
($3.21) |
($2.02) |
($2.88) |
($1.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.57M |
36.68M |
46.88M |
49.09M |
54.88M |
67.36M |
67.62M |
68.66M |
75.97M |
82.34M |
88.75M |
| Adjusted Basic & Diluted Earnings per Share |
|
($28.55) |
($3.02) |
($2.98) |
($2.33) |
($2.68) |
($1.98) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.57M |
32.22M |
40.32M |
47.10M |
49.98M |
58.61M |
68.52M |
68.97M |
81.81M |
82.98M |
97.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-68 |
-84 |
-80 |
-99 |
-94 |
-135 |
-158 |
-118 |
-167 |
-70 |
| Normalized NOPAT Margin |
|
-1,517.40% |
-1,123.93% |
-611.55% |
0.00% |
-480.47% |
-104.03% |
0.00% |
-802.38% |
-151.59% |
0.00% |
-171.61% |
| Pre Tax Income Margin |
|
-4,475.14% |
-1,605.53% |
-876.49% |
0.00% |
-651.43% |
-127.82% |
0.00% |
-1,118.26% |
-196.13% |
0.00% |
-395.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.28 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-18.15 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.34 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-18.21 |
| 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 |
|
-2.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |