| DEI Shares Outstanding |
|
16,387,522.00 |
20,420,608.00 |
27,527,738.00 |
35,860,114.00 |
40,002,654.00 |
40,152,883.00 |
86,252,365.00 |
86,656,221.00 |
3,143,390.00 |
3,143,390.00 |
3,143,390.00 |
| DEI Adjusted Shares Outstanding |
|
16,387,522.00 |
20,420,608.00 |
27,527,738.00 |
35,860,114.00 |
40,002,654.00 |
40,152,883.00 |
86,252,365.00 |
86,656,221.00 |
3,143,390.00 |
3,143,390.00 |
3,143,390.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.15 |
-0.41 |
-0.77 |
-1.32 |
-1.27 |
-0.86 |
-0.77 |
-0.42 |
-5.43 |
-1.00 |
-1.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-25.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
| EBITDA Growth |
|
-103.27% |
50.49% |
-131.61% |
-266.45% |
-6.90% |
33.25% |
-95.49% |
46.70% |
54.10% |
84.29% |
-128.99% |
| EBIT Growth |
|
-97.44% |
50.46% |
-137.10% |
-252.66% |
-8.10% |
32.03% |
-92.98% |
45.95% |
52.71% |
81.57% |
-90.74% |
| NOPAT Growth |
|
-97.61% |
38.07% |
-82.14% |
-196.57% |
-6.29% |
33.82% |
-97.33% |
47.86% |
49.77% |
85.72% |
-160.86% |
| Net Income Growth |
|
-95.81% |
54.23% |
-156.58% |
-122.42% |
-7.82% |
32.03% |
-92.98% |
45.95% |
52.71% |
81.57% |
-90.74% |
| EPS Growth |
|
48.22% |
67.94% |
-1,030.95% |
69.47% |
7.59% |
35.82% |
-4,336.05% |
56.36% |
60.18% |
87.33% |
41.67% |
| Operating Cash Flow Growth |
|
-50.87% |
49.95% |
-333.46% |
-96.84% |
-25.58% |
28.50% |
-24.27% |
9.02% |
54.97% |
67.12% |
-34.19% |
| Free Cash Flow Firm Growth |
|
99.29% |
-1,531.13% |
-186.82% |
-452.95% |
-18.17% |
28.03% |
-58.50% |
64.09% |
34.52% |
54.01% |
-40.65% |
| Invested Capital Growth |
|
-58.42% |
-57.82% |
-174.40% |
-5.73% |
8.22% |
45.35% |
-184.37% |
-114.87% |
-14.12% |
13.43% |
9.87% |
| Revenue Q/Q Growth |
|
100.00% |
-33.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
13.12% |
-6.68% |
-88.36% |
-4.80% |
4.58% |
14.24% |
-9.94% |
14.21% |
17.53% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
13.31% |
-6.29% |
-94.20% |
-4.86% |
4.28% |
13.74% |
-9.81% |
13.79% |
16.74% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
13.24% |
-4.46% |
-89.04% |
-7.00% |
4.94% |
14.52% |
-9.68% |
14.00% |
10.37% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
13.29% |
-3.07% |
-112.05% |
-3.66% |
4.49% |
13.74% |
-9.81% |
13.79% |
16.74% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
20.61% |
0.00% |
-106.52% |
59.27% |
7.59% |
14.00% |
-3,640.20% |
67.36% |
26.90% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-19.58% |
31.70% |
-53.48% |
-9.77% |
-0.50% |
14.01% |
-17.70% |
11.82% |
20.29% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
99.24% |
-205.42% |
-28.17% |
-23.40% |
0.62% |
14.35% |
-11.47% |
20.07% |
14.92% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
-17.19% |
-8.91% |
-207.32% |
53.80% |
-3.97% |
-23.56% |
-5.38% |
-1.06% |
-2.41% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
| EBITDA Margin |
|
-23,845.26% |
-11,805.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-39.49% |
0.00% |
| Operating Margin |
|
-24,102.31% |
-14,926.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38.81% |
0.00% |
| EBIT Margin |
|
-24,081.36% |
-11,929.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-49.43% |
0.00% |
| Profit (Net Income) Margin |
|
-24,085.05% |
-11,023.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-49.43% |
0.00% |
| Tax Burden Percent |
|
100.00% |
92.40% |
100.00% |
200.52% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.02% |
100.01% |
100.00% |
200.00% |
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) |
|
-83.61% |
-123.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
30.94% |
-103.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.36% |
25.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-90.97% |
-98.51% |
-163.68% |
-362.37% |
-128.59% |
-148.90% |
-409.19% |
-615.23% |
102.55% |
13.39% |
33.08% |
| Cash Return on Invested Capital (CROIC) |
|
-1.09% |
-42.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-68.31% |
-62.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-134.09% |
0.00% |
| Return on Assets (ROA) |
|
-68.32% |
-57.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-134.09% |
0.00% |
| Return on Common Equity (ROCE) |
|
-90.96% |
-98.49% |
-163.66% |
-362.37% |
-128.59% |
-148.90% |
-409.19% |
-615.23% |
102.55% |
13.39% |
33.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-147.76% |
-181.29% |
-99.31% |
-109.96% |
-140.49% |
-338.00% |
-298.10% |
338.32% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
-7.84 |
-14 |
-33 |
-35 |
-23 |
-46 |
-24 |
-12 |
-1.73 |
-4.51 |
| NOPAT Margin |
|
-16,871.62% |
-10,448.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.17% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-114.55% |
-20.82% |
-55.61% |
-36.77% |
-34.36% |
-40.88% |
-93.93% |
-63.85% |
-224.80% |
29.85% |
93.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
64.48% |
9.70% |
41.32% |
| 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 |
|
4,227.33% |
2,141.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
82.56% |
0.00% |
| R&D to Revenue |
|
6,091.25% |
2,910.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
56.25% |
0.00% |
| Operating Expenses to Revenue |
|
24,202.31% |
15,026.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
138.81% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-18 |
-8.95 |
-21 |
-47 |
-51 |
-35 |
-67 |
-36 |
-17 |
-3.14 |
-6.00 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-8.85 |
-21 |
-47 |
-50 |
-33 |
-65 |
-35 |
-16 |
-2.51 |
-5.75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
7.67 |
10.67 |
39.81 |
0.79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
7.67 |
10.67 |
39.81 |
0.79 |
0.00 |
0.00 |
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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.41 |
1.14 |
0.54 |
-1.18 |
-0.17 |
-0.27 |
-0.08 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.62 |
0.54 |
-0.80 |
-0.07 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.24 |
-0.25 |
-0.96 |
-2.26 |
-1.14 |
-1.18 |
-1.34 |
-3.20 |
0.13 |
-0.20 |
-0.09 |
| Leverage Ratio |
|
1.33 |
1.71 |
1.31 |
2.35 |
1.39 |
1.84 |
2.20 |
5.65 |
-0.69 |
-0.10 |
-0.23 |
| Compound Leverage Factor |
|
1.33 |
1.71 |
1.31 |
2.47 |
1.39 |
1.84 |
2.20 |
5.65 |
-0.69 |
-0.10 |
-0.23 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.07% |
53.17% |
34.89% |
667.93% |
-20.41% |
-36.57% |
-9.17% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.49% |
23.98% |
0.00% |
212.04% |
-11.82% |
-36.57% |
-9.17% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.57% |
29.19% |
34.89% |
455.89% |
-8.59% |
0.00% |
0.00% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.98% |
99.95% |
100.00% |
0.00% |
70.93% |
46.83% |
65.11% |
-567.93% |
120.41% |
136.57% |
109.17% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.30 |
-0.35 |
-0.18 |
-0.36 |
-0.24 |
-2.60 |
-0.17 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.83 |
0.39 |
0.47 |
0.20 |
-0.15 |
-2.55 |
0.66 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
-0.19 |
-0.18 |
-0.25 |
-0.10 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.42 |
-0.50 |
-0.26 |
-0.52 |
-0.32 |
-3.77 |
-0.22 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.17 |
0.56 |
0.66 |
0.29 |
-0.20 |
-3.70 |
0.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.30 |
-0.27 |
-0.26 |
-0.36 |
-0.13 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.03 |
2.39 |
-10.91 |
-23.57 |
-285.95 |
0.00 |
-86.32 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.03% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.79 |
2.66 |
7.16 |
0.00 |
4.89 |
2.63 |
4.37 |
0.87 |
0.07 |
0.11 |
0.31 |
| Quick Ratio |
|
4.28 |
2.20 |
7.03 |
0.00 |
4.77 |
2.51 |
4.25 |
0.83 |
0.05 |
0.02 |
0.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.17 |
-2.70 |
-7.73 |
-30 |
-36 |
-26 |
-41 |
-15 |
-9.62 |
-4.42 |
-6.22 |
| Operating Cash Flow to CapEx |
|
-5,988.78% |
0.00% |
-6,723.63% |
-27,394.76% |
-103,660.53% |
0.00% |
-39,326.97% |
-48,250.00% |
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 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.71 |
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 |
|
0.37 |
0.54 |
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 |
|
8.89 |
3.75 |
-2.79 |
-5.74 |
-5.27 |
-2.88 |
-8.19 |
-18 |
-20 |
-17 |
-16 |
| Invested Capital Turnover |
|
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.34 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-12 |
-5.14 |
-6.54 |
-2.95 |
0.47 |
2.39 |
-5.31 |
-9.40 |
-2.48 |
2.70 |
1.72 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
670 |
345 |
394 |
-13 |
15 |
5.56 |
0.00 |
-3.79 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
720 |
386 |
407 |
18 |
22 |
3.08 |
0.00 |
0.00 |
| Book Value per Share |
|
$0.75 |
$0.22 |
$0.42 |
$1.22 |
$0.91 |
$0.25 |
$0.26 |
($0.12) |
($7.19) |
($7.74) |
($3.79) |
| Tangible Book Value per Share |
|
$0.39 |
$0.22 |
$0.42 |
$1.22 |
$0.91 |
$0.25 |
$0.26 |
($0.12) |
($7.19) |
($7.74) |
($3.79) |
| Total Capital |
|
12 |
4.56 |
21 |
43 |
51 |
22 |
34 |
1.88 |
-19 |
-18 |
-11 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
15 |
12 |
12 |
13 |
3.83 |
6.52 |
1.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
11 |
6.38 |
12 |
8.56 |
1.61 |
0.00 |
0.00 |
| Net Debt |
|
-3.33 |
-0.81 |
-24 |
-49 |
-41 |
-13 |
-31 |
-6.93 |
2.48 |
6.40 |
-3.79 |
| Capital Expenditures (CapEx) |
|
0.12 |
0.00 |
0.24 |
0.23 |
0.04 |
0.00 |
0.09 |
0.07 |
-0.31 |
-0.04 |
-0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.38 |
-0.20 |
-3.07 |
-6.12 |
-6.08 |
-3.43 |
-9.04 |
-18 |
-20 |
-18 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
2.95 |
0.61 |
21 |
43 |
50 |
21 |
34 |
1.02 |
-19 |
-18 |
-11 |
| Net Working Capital (NWC) |
|
2.95 |
0.61 |
21 |
43 |
46 |
16 |
34 |
-2.96 |
-21 |
-24 |
-12 |
| Net Nonoperating Expense (NNE) |
|
5.41 |
0.43 |
6.94 |
14 |
15 |
11 |
21 |
12 |
4.95 |
1.42 |
1.49 |
| Net Nonoperating Obligations (NNO) |
|
-3.33 |
-0.81 |
-24 |
-49 |
-41 |
-13 |
-31 |
-6.93 |
2.53 |
6.96 |
-3.76 |
| Total Depreciation and Amortization (D&A) |
|
0.18 |
0.09 |
0.71 |
0.22 |
0.79 |
1.15 |
1.38 |
1.24 |
1.07 |
0.63 |
0.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-511.22% |
-262.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-282.04% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
3,934.95% |
818.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-280.22% |
0.00% |
| Net Working Capital to Revenue |
|
3,934.95% |
818.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-382.69% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.31) |
($0.42) |
($0.27) |
($1.45) |
($1.34) |
($0.86) |
($0.95) |
($16.65) |
$0.00 |
$0.00 |
($0.49) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.39M |
20.32M |
51.41M |
35.86M |
40.12M |
40.21M |
86.65M |
2.17M |
0.00 |
0.00 |
12.35M |
| Adjusted Diluted Earnings per Share |
|
($1.31) |
($0.42) |
($0.27) |
($1.45) |
($1.34) |
($0.86) |
($0.95) |
($16.65) |
$0.00 |
$0.00 |
($0.49) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.39M |
20.32M |
51.41M |
35.86M |
40.12M |
40.21M |
86.65M |
2.17M |
0.00 |
0.00 |
12.35M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.31) |
($0.42) |
($0.27) |
($1.45) |
($1.34) |
($0.86) |
($0.95) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.42M |
20.32M |
23.22M |
32.44M |
38.06M |
40.12M |
69.96M |
2.17M |
0.00 |
0.00 |
5.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.36 |
-2.60 |
-14 |
-33 |
-35 |
-21 |
-46 |
-24 |
-12 |
-1.73 |
-4.51 |
| Normalized NOPAT Margin |
|
-7,153.01% |
-3,466.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.17% |
0.00% |
| Pre Tax Income Margin |
|
-24,085.05% |
-11,930.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-49.43% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |