| DEI Shares Outstanding |
|
22,584,675.00 |
22,641,651.00 |
7,085,414.00 |
9,422,143.00 |
12,967,338.00 |
1,431,316.00 |
14,306,788.00 |
13,756,788.00 |
24,198,130.00 |
- |
59,932,212.00 |
| DEI Adjusted Shares Outstanding |
|
139,411.00 |
139,763.00 |
393,634.00 |
523,452.00 |
720,408.00 |
1,431,316.00 |
14,306,788.00 |
13,756,788.00 |
24,198,130.00 |
- |
59,932,212.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-323.41 |
-40.46 |
-33.32 |
-26.87 |
-22.22 |
-15.94 |
-2.41 |
-6.39 |
-4.82 |
- |
-0.76 |
| 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 |
|
-92.31% |
88.70% |
-157.20% |
-7.25% |
-12.67% |
-45.51% |
-59.19% |
-138.90% |
-32.62% |
69.53% |
-27.49% |
| EBIT Growth |
|
-92.91% |
88.67% |
-155.87% |
-7.16% |
-13.88% |
-44.99% |
-58.78% |
-138.65% |
-32.48% |
69.32% |
-27.49% |
| NOPAT Growth |
|
-92.91% |
88.67% |
-155.87% |
-7.16% |
-14.16% |
-15.04% |
-99.66% |
-139.86% |
51.37% |
-64.13% |
-17.96% |
| Net Income Growth |
|
-93.54% |
87.46% |
-131.94% |
-7.24% |
-13.84% |
-42.47% |
-51.27% |
-154.93% |
-32.48% |
68.95% |
-26.07% |
| EPS Growth |
|
44.17% |
87.46% |
6.50% |
32.17% |
-13.84% |
35.63% |
85.18% |
-164.38% |
100.00% |
84.14% |
21.21% |
| Operating Cash Flow Growth |
|
-95.24% |
88.06% |
-203.49% |
20.40% |
-16.51% |
-9.78% |
-90.07% |
1.69% |
-39.06% |
-19.59% |
-31.88% |
| Free Cash Flow Firm Growth |
|
-92.27% |
81.63% |
-104.62% |
21.29% |
-12.77% |
-753.27% |
67.78% |
63.20% |
495.45% |
-271.43% |
-17.54% |
| Invested Capital Growth |
|
-28.03% |
85.14% |
677.69% |
-29.27% |
-55.66% |
11,235.46% |
3.61% |
-64.92% |
-258.04% |
49.79% |
115.62% |
| 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 |
|
-11.61% |
88.77% |
-171.75% |
-21.36% |
3.78% |
-43.06% |
-9.14% |
-126.77% |
20.01% |
-65.43% |
42.56% |
| EBIT Q/Q Growth |
|
-11.89% |
88.71% |
-172.02% |
-21.33% |
2.73% |
-42.56% |
-9.14% |
-125.74% |
19.96% |
-64.31% |
42.56% |
| NOPAT Q/Q Growth |
|
-11.89% |
88.71% |
-150.41% |
-21.33% |
2.49% |
-13.39% |
-8.98% |
-126.01% |
52.93% |
-25.54% |
3.71% |
| Net Income Q/Q Growth |
|
-11.94% |
87.50% |
-174.69% |
-21.24% |
2.62% |
-8.36% |
-9.18% |
-129.15% |
19.53% |
-67.01% |
42.83% |
| EPS Q/Q Growth |
|
-12.29% |
87.50% |
-190.91% |
-26.83% |
2.62% |
16.78% |
-9.39% |
-129.00% |
100.00% |
75.65% |
-136.36% |
| Operating Cash Flow Q/Q Growth |
|
-6.23% |
60.67% |
-9.76% |
-6.65% |
8.76% |
-94.98% |
0.77% |
-0.97% |
0.88% |
-26.34% |
7.28% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
79.96% |
-197.28% |
-6.42% |
13.95% |
-9.67% |
-0.60% |
59.39% |
303.10% |
-1,196.98% |
-38.88% |
| Invested Capital Q/Q Growth |
|
-69.81% |
92.14% |
47.70% |
-24.04% |
-73.59% |
6.13% |
3.20% |
-63.07% |
-238.35% |
-933.19% |
246.70% |
| 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% |
110.28% |
99.96% |
100.04% |
100.00% |
98.26% |
93.61% |
100.00% |
100.00% |
101.21% |
100.08% |
| Interest Burden Percent |
|
99.62% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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) |
|
-54.58% |
-19.16% |
-156.61% |
-82.87% |
-133.66% |
-22.80% |
-19.46% |
-70.89% |
-255.03% |
-57.73% |
-35.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-544.70% |
-502.21% |
-947.10% |
-230.04% |
-36.73% |
-19.66% |
0.00% |
0.00% |
-2,432.67% |
| 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) |
|
-54.58% |
-19.16% |
-156.43% |
-82.87% |
-133.66% |
-22.80% |
-19.46% |
-70.89% |
-99.61% |
-57.73% |
-20.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-73.05% |
209.29% |
-67.43% |
-97.05% |
-169.16% |
-11.97% |
-21.04% |
-104.49% |
0.00% |
-30.63% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-32 |
-3.59 |
-9.18 |
-9.84 |
-11 |
-13 |
-26 |
-62 |
-30 |
-49 |
-58 |
| 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) |
|
-15.80% |
-6.67% |
-52.51% |
-27.90% |
-43.88% |
-16.08% |
-8.74% |
-36.91% |
-160.80% |
13.82% |
9.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
62.08% |
-41.82% |
-71.87% |
| 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) |
|
-45 |
-5.13 |
-13 |
-14 |
-16 |
-23 |
-37 |
-88 |
-117 |
-36 |
-46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-5.09 |
-13 |
-14 |
-16 |
-23 |
-37 |
-88 |
-116 |
-35 |
-46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.19 |
0.00 |
1.48 |
1.04 |
0.79 |
0.12 |
0.38 |
0.37 |
0.00 |
2.08 |
1.12 |
| Price to Tangible Book Value (P/TBV) |
|
3.19 |
0.00 |
1.64 |
1.19 |
0.79 |
0.16 |
0.55 |
0.37 |
0.00 |
2.08 |
1.12 |
| 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 |
5.33 |
1.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.73 |
| 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 |
1.16 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Financial Leverage |
|
-1.03 |
-1.05 |
-0.89 |
-0.89 |
-0.91 |
-0.61 |
-0.56 |
-0.57 |
-1.18 |
-1.53 |
-1.07 |
| Leverage Ratio |
|
1.06 |
1.17 |
1.32 |
1.12 |
1.17 |
1.04 |
1.04 |
1.06 |
1.99 |
2.13 |
1.36 |
| Compound Leverage Factor |
|
1.06 |
1.17 |
1.32 |
1.12 |
1.17 |
1.04 |
1.04 |
1.06 |
1.99 |
2.13 |
1.36 |
| Debt to Total Capital |
|
0.00% |
462.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
462.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt 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% |
| Preferred Equity to Total Capital |
|
0.00% |
2.55% |
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% |
772.67% |
0.00% |
40.72% |
| Common Equity to Total Capital |
|
100.00% |
-365.23% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-672.67% |
100.00% |
59.28% |
| Debt to EBITDA |
|
0.00 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
-0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
-0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
15.08 |
-30.34 |
9.08 |
-1.75 |
-8.18 |
1.74 |
4.71 |
-3.32 |
-8.32 |
-0.09 |
-1.70 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.03% |
0.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.94% |
0.00% |
43.70% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
10.90 |
0.30 |
13.19 |
5.63 |
7.54 |
46.57 |
20.07 |
9.19 |
14.41 |
12.42 |
7.40 |
| Quick Ratio |
|
10.38 |
0.28 |
11.97 |
5.12 |
6.65 |
45.99 |
19.28 |
8.71 |
13.12 |
12.11 |
7.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-31 |
-5.72 |
-12 |
-9.21 |
-10 |
-89 |
-29 |
-11 |
42 |
-71 |
-84 |
| Operating Cash Flow to CapEx |
|
-7,298.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
0.00 |
| 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 |
0.00 |
| 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 |
0.00 |
| 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 |
|
-2.50 |
-0.37 |
2.15 |
1.52 |
0.67 |
76 |
79 |
28 |
-44 |
-22 |
3.44 |
| 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 |
|
-0.55 |
2.13 |
2.52 |
-0.63 |
-0.85 |
76 |
2.76 |
-51 |
-72 |
22 |
25 |
| Enterprise Value (EV) |
|
133 |
24 |
11 |
2.10 |
-1.27 |
-92 |
-22 |
-25 |
48 |
106 |
13 |
| Market Capitalization |
|
197 |
22 |
29 |
15 |
7.52 |
22 |
63 |
31 |
44 |
246 |
90 |
| Book Value per Share |
|
$2.73 |
($0.12) |
$2.75 |
$1.54 |
$0.73 |
$133.16 |
$11.46 |
$6.12 |
($2.00) |
$1.98 |
$1.35 |
| Tangible Book Value per Share |
|
$2.73 |
($0.12) |
$2.48 |
$1.34 |
$0.73 |
$99.17 |
$8.06 |
$6.12 |
($2.00) |
$1.98 |
$1.35 |
| Total Capital |
|
62 |
0.75 |
19 |
14 |
9.47 |
191 |
164 |
84 |
7.21 |
118 |
137 |
| Total Debt |
|
0.00 |
3.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-64 |
2.33 |
-17 |
-13 |
-8.79 |
-114 |
-85 |
-56 |
-51 |
-140 |
-133 |
| Capital Expenditures (CapEx) |
|
0.57 |
-0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.95 |
-0.42 |
0.26 |
-1.23 |
-0.14 |
-1.05 |
-0.89 |
-3.37 |
1.13 |
-8.03 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
61 |
0.70 |
18 |
12 |
8.65 |
113 |
84 |
53 |
52 |
132 |
117 |
| Net Working Capital (NWC) |
|
61 |
-2.75 |
18 |
12 |
8.65 |
113 |
84 |
53 |
52 |
132 |
117 |
| Net Nonoperating Expense (NNE) |
|
13 |
2.07 |
3.93 |
4.22 |
4.78 |
9.89 |
8.70 |
26 |
86 |
-13 |
-13 |
| Net Nonoperating Obligations (NNO) |
|
-64 |
2.33 |
-17 |
-13 |
-8.79 |
-114 |
-85 |
-56 |
-51 |
-140 |
-133 |
| Total Depreciation and Amortization (D&A) |
|
0.18 |
0.04 |
0.02 |
0.01 |
0.18 |
0.18 |
0.20 |
0.37 |
0.37 |
0.36 |
0.00 |
| 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 |
|
($325.62) |
($272.16) |
($41.40) |
($28.08) |
($24.48) |
($15.72) |
($2.33) |
($6.16) |
$0.00 |
($0.75) |
($0.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
139.66K |
139.76K |
522.61K |
524.13K |
892.75K |
14.31M |
14.31M |
14.29M |
0.00 |
48.54M |
81.84M |
| Adjusted Diluted Earnings per Share |
|
($325.62) |
($272.16) |
($41.40) |
($28.08) |
($24.48) |
($15.72) |
($2.33) |
($6.16) |
$0.00 |
($0.75) |
($0.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
139.66K |
139.76K |
522.61K |
524.13K |
892.75K |
14.31M |
14.31M |
14.29M |
0.00 |
48.54M |
81.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
($325.62) |
($272.16) |
($41.40) |
($28.08) |
($24.48) |
($15.72) |
($2.33) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
138.79K |
139.72K |
259.87K |
500.30K |
655.53K |
1.45M |
14.82M |
13.78M |
0.00 |
59.88M |
75.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-32 |
-3.59 |
-9.18 |
-9.84 |
-9.93 |
-11 |
-26 |
-28 |
-30 |
-49 |
-58 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| 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 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.30% |
0.00% |
0.00% |
0.00% |
0.00% |