| DEI Shares Outstanding |
|
2,685,620.00 |
3,352,159.00 |
6,284,218.00 |
11,331,185.00 |
4,061,882.00 |
24,298,333.00 |
36,866,956.00 |
37,020,518.00 |
4,890,137.00 |
6,812,141.00 |
1,455,975.00 |
| DEI Adjusted Shares Outstanding |
|
2,685,620.00 |
3,352,159.00 |
6,284,218.00 |
11,331,185.00 |
4,061,882.00 |
24,298,333.00 |
36,866,956.00 |
37,020,518.00 |
4,890,137.00 |
425,759.00 |
1,455,975.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3.08 |
-0.67 |
-1.22 |
-1.78 |
-2.13 |
-0.46 |
-0.90 |
-0.62 |
-7.98 |
-29.21 |
-19.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-40.39% |
14.99% |
-74.40% |
-100.00% |
0.00% |
80.20% |
67.30% |
11.44% |
-83.32% |
-87.22% |
-100.00% |
| EBITDA Growth |
|
-12.15% |
69.29% |
-348.54% |
54.53% |
-241.49% |
-19.12% |
-256.45% |
30.98% |
-49.45% |
99.00% |
-6,214.75% |
| EBIT Growth |
|
11.32% |
66.66% |
-422.27% |
64.68% |
-280.71% |
-16.22% |
-235.15% |
29.62% |
-48.64% |
93.53% |
-847.22% |
| NOPAT Growth |
|
-277.14% |
36.89% |
-148.17% |
64.68% |
-280.81% |
-18.98% |
-227.81% |
29.74% |
-20.96% |
31.18% |
46.04% |
| Net Income Growth |
|
69.62% |
55.94% |
-526.90% |
-145.38% |
53.79% |
-24.22% |
-207.33% |
30.67% |
-48.94% |
94.86% |
-1,101.33% |
| EPS Growth |
|
78.56% |
78.95% |
-526.90% |
-145.38% |
53.79% |
75.25% |
0.00% |
0.00% |
-65.45% |
94.86% |
0.03% |
| Operating Cash Flow Growth |
|
-208.14% |
49.02% |
-208.51% |
-150.51% |
61.16% |
-144.12% |
-165.80% |
29.67% |
-39.79% |
49.14% |
42.21% |
| Free Cash Flow Firm Growth |
|
25.25% |
3.52% |
22.74% |
-19.16% |
-176.81% |
-46.01% |
-132.21% |
32.92% |
110.76% |
-1,475.47% |
29.41% |
| Invested Capital Growth |
|
7.61% |
686.63% |
-211.90% |
78.25% |
383.53% |
411.23% |
10.89% |
-10.72% |
-562.50% |
56.06% |
119.20% |
| Revenue Q/Q Growth |
|
-21.78% |
8.14% |
-38.84% |
-100.00% |
120.73% |
52.77% |
1.15% |
-6.40% |
-47.48% |
-71.23% |
0.00% |
| EBITDA Q/Q Growth |
|
-51.00% |
-3.16% |
4.26% |
81.36% |
-272.80% |
-12.27% |
-10.07% |
3.97% |
-10.74% |
93.35% |
1.04% |
| EBIT Q/Q Growth |
|
-53.88% |
-3.94% |
-19.34% |
82.88% |
-292.65% |
-7.65% |
-10.07% |
3.18% |
-10.24% |
66.99% |
2.84% |
| NOPAT Q/Q Growth |
|
-10.99% |
-2.18% |
-19.34% |
82.88% |
-234.89% |
-10.23% |
-9.29% |
3.54% |
-11.55% |
7.52% |
32.85% |
| Net Income Q/Q Growth |
|
-37.61% |
-2.73% |
-27.55% |
-30.62% |
32.70% |
-23.09% |
-10.06% |
4.49% |
-11.02% |
71.98% |
2.54% |
| EPS Q/Q Growth |
|
-2.85% |
-46.15% |
-27.55% |
-30.62% |
32.70% |
-87.18% |
0.00% |
4.49% |
-20.09% |
71.98% |
-2.35% |
| Operating Cash Flow Q/Q Growth |
|
-43.45% |
-364.53% |
-0.52% |
6.53% |
-11.86% |
-33.98% |
-19.96% |
10.25% |
3.29% |
12.48% |
14.75% |
| Free Cash Flow Firm Q/Q Growth |
|
-578.99% |
-92.75% |
39.37% |
70.36% |
-251.24% |
10.58% |
-22.82% |
15.44% |
207.70% |
-16.02% |
12.98% |
| Invested Capital Q/Q Growth |
|
-74.71% |
390.56% |
0.00% |
58.28% |
190.41% |
-6.68% |
100.69% |
-3.88% |
-45.20% |
-17.30% |
-1.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.51% |
22.96% |
-6.02% |
0.00% |
22.28% |
-10.38% |
-77.92% |
-102.09% |
-929.03% |
-10,328.49% |
0.00% |
| EBITDA Margin |
|
-24.47% |
-6.53% |
-114.46% |
0.00% |
-855.74% |
-565.67% |
-1,205.22% |
-746.46% |
-6,686.67% |
-521.13% |
0.00% |
| Operating Margin |
|
-27.70% |
-15.20% |
-147.35% |
0.00% |
-954.26% |
-630.04% |
-1,234.50% |
-778.36% |
-5,643.51% |
-30,382.44% |
0.00% |
| EBIT Margin |
|
-24.91% |
-7.22% |
-147.35% |
0.00% |
-954.02% |
-615.27% |
-1,232.57% |
-778.42% |
-6,935.40% |
-3,511.93% |
0.00% |
| Profit (Net Income) Margin |
|
-19.01% |
-7.28% |
-178.29% |
0.00% |
-973.39% |
-671.01% |
-1,232.65% |
-766.94% |
-6,846.92% |
-2,752.53% |
0.00% |
| Tax Burden Percent |
|
76.22% |
100.26% |
100.00% |
645.90% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.09% |
100.55% |
121.00% |
130.13% |
102.03% |
109.06% |
100.01% |
98.53% |
98.72% |
78.38% |
99.40% |
| 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) |
|
-2,111.90% |
-290.03% |
0.00% |
0.00% |
-2,442.77% |
-307.78% |
-571.98% |
-403.78% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2,118.05% |
-317.68% |
0.00% |
0.00% |
-2,235.28% |
-286.60% |
-553.09% |
-392.47% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,846.71% |
244.01% |
0.00% |
0.00% |
1,885.07% |
253.18% |
513.32% |
367.23% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-265.19% |
-46.02% |
1,077.64% |
2,583.92% |
-557.69% |
-54.60% |
-58.66% |
-36.56% |
-88.28% |
-9.34% |
-191.88% |
| Cash Return on Invested Capital (CROIC) |
|
-2,119.23% |
-444.92% |
0.00% |
0.00% |
-925.87% |
-442.34% |
-582.32% |
-392.46% |
0.00% |
0.00% |
-1,113.57% |
| Operating Return on Assets (OROA) |
|
-34.60% |
-18.67% |
-151.16% |
0.00% |
-202.00% |
-44.12% |
-55.09% |
-34.97% |
-64.16% |
-6.00% |
0.00% |
| Return on Assets (ROA) |
|
-26.39% |
-18.82% |
-182.91% |
0.00% |
-206.10% |
-48.12% |
-55.09% |
-34.46% |
-63.35% |
-4.71% |
0.00% |
| Return on Common Equity (ROCE) |
|
597.56% |
-26.47% |
1,947.59% |
2,584.07% |
1,062.12% |
-42.10% |
-58.66% |
-36.56% |
-75.51% |
-4.67% |
-73.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-124.31% |
-42.90% |
170.19% |
-617.08% |
0.00% |
-27.35% |
-45.05% |
-44.06% |
-241.63% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.82 |
-1.78 |
-4.42 |
-1.56 |
-5.95 |
-7.07 |
-23 |
-16 |
-20 |
-14 |
-7.32 |
| NOPAT Margin |
|
-19.39% |
-10.64% |
-103.14% |
0.00% |
-667.99% |
-441.03% |
-864.15% |
-544.85% |
-3,950.46% |
-21,267.71% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.14% |
27.64% |
499.94% |
-102,766.63% |
-207.49% |
-21.18% |
-18.90% |
-11.31% |
-31.69% |
37.52% |
-97.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-134.62% |
-273.15% |
-195.51% |
| Cost of Revenue to Revenue |
|
79.49% |
77.04% |
106.02% |
0.00% |
77.72% |
110.38% |
177.92% |
202.09% |
1,029.03% |
10,428.49% |
0.00% |
| SG&A Expenses to Revenue |
|
47.76% |
37.47% |
134.13% |
0.00% |
750.24% |
411.70% |
639.77% |
384.68% |
2,882.67% |
13,557.08% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
2.10% |
0.00% |
80.24% |
119.73% |
426.65% |
228.91% |
1,486.83% |
2,341.29% |
0.00% |
| Operating Expenses to Revenue |
|
48.21% |
38.16% |
141.33% |
0.00% |
976.54% |
619.66% |
1,156.57% |
676.27% |
4,714.48% |
20,053.95% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.63 |
-1.21 |
-6.31 |
-2.23 |
-8.49 |
-9.87 |
-33 |
-23 |
-35 |
-2.24 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.56 |
-1.09 |
-4.91 |
-2.23 |
-7.62 |
-9.07 |
-32 |
-22 |
-33 |
-0.33 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.29 |
2.35 |
0.00 |
0.67 |
0.00 |
3.75 |
0.81 |
0.27 |
0.61 |
0.99 |
0.96 |
| Price to Tangible Book Value (P/TBV) |
|
3.29 |
2.35 |
0.00 |
0.67 |
0.00 |
3.77 |
0.81 |
0.27 |
0.61 |
0.99 |
0.96 |
| Price to Revenue (P/Rev) |
|
0.25 |
0.27 |
1.50 |
0.00 |
4.02 |
92.10 |
22.12 |
4.74 |
17.25 |
73.00 |
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) |
|
19.48 |
3.38 |
0.00 |
0.00 |
17.66 |
29.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.19 |
0.22 |
2.23 |
0.00 |
14.92 |
69.96 |
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 |
|
0.07 |
0.06 |
-0.78 |
0.00 |
19.22 |
0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
0.00 |
| Long-Term Debt to Equity |
|
0.04 |
0.04 |
-0.78 |
0.00 |
4.61 |
0.03 |
0.00 |
0.01 |
0.02 |
0.02 |
0.00 |
| Financial Leverage |
|
-0.87 |
-0.77 |
-0.91 |
0.02 |
-0.84 |
-0.88 |
-0.93 |
-0.94 |
-1.18 |
-1.67 |
-1.28 |
| Leverage Ratio |
|
10.05 |
2.44 |
-5.89 |
-4.71 |
2.71 |
1.13 |
1.06 |
1.06 |
1.39 |
1.98 |
1.51 |
| Compound Leverage Factor |
|
10.06 |
2.46 |
-7.13 |
-6.13 |
2.76 |
1.24 |
1.06 |
1.05 |
1.38 |
1.56 |
1.50 |
| Debt to Total Capital |
|
6.27% |
5.46% |
-356.67% |
0.00% |
95.05% |
2.54% |
0.00% |
1.32% |
1.95% |
2.26% |
0.34% |
| Short-Term Debt to Total Capital |
|
2.27% |
1.63% |
0.00% |
0.00% |
72.24% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
3.99% |
3.83% |
-356.67% |
0.00% |
22.82% |
2.52% |
0.00% |
1.32% |
1.95% |
2.26% |
0.34% |
| Preferred Equity to Total Capital |
|
46.57% |
28.13% |
-0.01% |
0.00% |
647.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
7.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43.33% |
60.44% |
61.59% |
| Common Equity to Total Capital |
|
47.16% |
59.31% |
456.68% |
100.00% |
-642.53% |
97.46% |
100.00% |
98.68% |
54.72% |
37.30% |
38.07% |
| Debt to EBITDA |
|
-0.04 |
-0.16 |
-0.71 |
0.00 |
-0.17 |
-0.11 |
0.00 |
-0.03 |
-0.02 |
-0.85 |
0.00 |
| Net Debt to EBITDA |
|
0.59 |
1.81 |
-0.64 |
0.00 |
-0.09 |
3.91 |
0.00 |
2.16 |
1.29 |
60.19 |
0.39 |
| Long-Term Debt to EBITDA |
|
-0.03 |
-0.11 |
-0.71 |
0.00 |
-0.04 |
-0.11 |
0.00 |
-0.03 |
-0.02 |
-0.85 |
0.00 |
| Debt to NOPAT |
|
-0.05 |
-0.10 |
-0.79 |
0.00 |
-0.22 |
-0.14 |
0.00 |
-0.04 |
-0.03 |
-0.02 |
0.00 |
| Net Debt to NOPAT |
|
0.74 |
1.11 |
-0.71 |
0.00 |
-0.11 |
5.02 |
0.00 |
2.96 |
2.18 |
1.48 |
1.12 |
| Long-Term Debt to NOPAT |
|
-0.03 |
-0.07 |
-0.79 |
0.00 |
-0.05 |
-0.14 |
0.00 |
-0.04 |
-0.03 |
-0.02 |
0.00 |
| Altman Z-Score |
|
-18.97 |
-14.13 |
-25.69 |
-7.46 |
-16.18 |
33.57 |
6.28 |
0.57 |
-4.00 |
-6.64 |
-21.03 |
| Noncontrolling Interest Sharing Ratio |
|
325.33% |
42.48% |
-80.73% |
-0.01% |
290.45% |
22.89% |
0.00% |
0.00% |
14.46% |
49.95% |
61.82% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.59 |
1.72 |
0.28 |
3.78 |
0.83 |
25.26 |
19.81 |
23.19 |
11.37 |
5.11 |
5.60 |
| Quick Ratio |
|
1.57 |
1.59 |
0.26 |
2.98 |
0.30 |
23.51 |
18.24 |
22.10 |
7.81 |
4.84 |
4.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.83 |
-2.73 |
-2.11 |
-2.52 |
-6.96 |
-10 |
-24 |
-16 |
1.70 |
-23 |
-17 |
| Operating Cash Flow to CapEx |
|
-1,921.94% |
-1,769.44% |
-63,912.11% |
0.00% |
-1,082.68% |
-1,986.66% |
-4,949.98% |
-1,178.87% |
-1,263.38% |
-6,680.31% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-886.09 |
-412.68 |
-1.59 |
-3.74 |
-40.37 |
-11.37 |
-10,211.53 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-839.21 |
-206.51 |
-3.18 |
-15.72 |
-23.80 |
-11.21 |
-11,518.81 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-882.87 |
-218.18 |
-3.19 |
-15.72 |
-25.99 |
-11.77 |
-11,751.51 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.39 |
2.59 |
1.03 |
0.00 |
0.21 |
0.07 |
0.04 |
0.04 |
0.01 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
2.87 |
4.26 |
1.79 |
0.00 |
0.00 |
3.83 |
3.09 |
4.04 |
1.37 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.55 |
1.94 |
2.56 |
2.33 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
72.63 |
59.73 |
26.08 |
0.00 |
0.00 |
2.91 |
3.71 |
1.98 |
0.19 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
2.95 |
6.68 |
2.52 |
0.00 |
0.67 |
2.30 |
6.75 |
6.89 |
2.88 |
3.08 |
0.69 |
| Days Sales Outstanding (DSO) |
|
127.38 |
85.64 |
204.33 |
0.00 |
0.00 |
95.23 |
118.01 |
90.29 |
266.69 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
236.22 |
187.95 |
142.36 |
156.49 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
123.76 |
54.66 |
145.04 |
0.00 |
547.93 |
158.66 |
54.06 |
52.97 |
126.67 |
118.52 |
530.56 |
| Cash Conversion Cycle (CCC) |
|
3.62 |
30.98 |
59.29 |
0.00 |
-547.93 |
172.79 |
251.90 |
179.68 |
296.51 |
-118.52 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.14 |
1.09 |
-1.22 |
-0.27 |
0.75 |
3.84 |
4.26 |
3.81 |
-18 |
-7.74 |
1.49 |
| Invested Capital Turnover |
|
108.92 |
27.25 |
-66.08 |
0.00 |
3.66 |
0.70 |
0.66 |
0.74 |
-0.07 |
-0.01 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.01 |
0.95 |
-2.31 |
0.95 |
1.02 |
3.09 |
0.42 |
-0.46 |
-21 |
9.87 |
9.22 |
| Enterprise Value (EV) |
|
2.70 |
3.69 |
9.54 |
-1.86 |
13 |
112 |
-9.80 |
-34 |
-23 |
-7.76 |
1.34 |
| Market Capitalization |
|
3.68 |
4.53 |
6.41 |
2.03 |
3.57 |
148 |
59 |
14 |
8.61 |
4.66 |
3.57 |
| Book Value per Share |
|
$0.42 |
$0.57 |
($0.71) |
$0.31 |
($2.21) |
$1.62 |
$1.99 |
$1.41 |
$2.89 |
$0.69 |
$2.55 |
| Tangible Book Value per Share |
|
$0.42 |
$0.57 |
($0.81) |
$0.31 |
($2.27) |
$1.61 |
$1.99 |
$1.41 |
$2.89 |
$0.69 |
$2.55 |
| Total Capital |
|
2.37 |
3.25 |
-0.98 |
3.04 |
1.39 |
40 |
73 |
53 |
26 |
13 |
9.75 |
| Total Debt |
|
0.15 |
0.18 |
3.51 |
0.00 |
1.32 |
1.02 |
0.00 |
0.69 |
0.50 |
0.28 |
0.03 |
| Total Long-Term Debt |
|
0.09 |
0.12 |
3.51 |
0.00 |
0.32 |
1.02 |
0.00 |
0.69 |
0.50 |
0.28 |
0.03 |
| Net Debt |
|
-2.09 |
-1.98 |
3.13 |
-3.89 |
0.68 |
-36 |
-69 |
-48 |
-43 |
-20 |
-8.23 |
| Capital Expenditures (CapEx) |
|
0.14 |
0.08 |
0.01 |
0.00 |
0.38 |
0.50 |
0.54 |
1.59 |
2.07 |
0.20 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.12 |
0.76 |
-1.95 |
-0.27 |
-0.03 |
1.97 |
3.15 |
0.72 |
1.23 |
-3.19 |
-0.69 |
| Debt-free Net Working Capital (DFNWC) |
|
2.12 |
2.91 |
-1.58 |
3.62 |
0.61 |
39 |
72 |
50 |
45 |
17 |
7.57 |
| Net Working Capital (NWC) |
|
2.06 |
2.86 |
-1.58 |
3.62 |
-0.40 |
38 |
72 |
50 |
45 |
17 |
7.57 |
| Net Nonoperating Expense (NNE) |
|
-0.06 |
-0.56 |
3.22 |
17 |
2.72 |
3.69 |
9.89 |
6.64 |
14 |
-12 |
14 |
| Net Nonoperating Obligations (NNO) |
|
-2.09 |
-1.98 |
3.27 |
-3.30 |
0.68 |
-36 |
-69 |
-48 |
-43 |
-20 |
-8.23 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
0.12 |
1.41 |
0.00 |
0.87 |
0.80 |
0.73 |
0.96 |
1.24 |
1.91 |
0.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.83% |
4.51% |
-45.59% |
0.00% |
-3.39% |
122.72% |
117.22% |
24.12% |
246.39% |
-5,000.84% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
14.53% |
17.42% |
-36.91% |
0.00% |
68.72% |
2,400.49% |
2,694.37% |
1,660.82% |
8,953.42% |
26,813.12% |
0.00% |
| Net Working Capital to Revenue |
|
14.16% |
17.10% |
-36.91% |
0.00% |
-44.41% |
2,400.02% |
2,694.37% |
1,660.82% |
8,953.42% |
26,813.12% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($3,465.60) |
($729.60) |
($944.40) |
($595.60) |
($56.00) |
($5.84) |
($7.52) |
($4.96) |
($8.19) |
($32.32) |
($32.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.82K |
3.49K |
8.09K |
86.01K |
113.80K |
4.40M |
4.61M |
4.63M |
4.76M |
385.65K |
875.19K |
| Adjusted Diluted Earnings per Share |
|
($3,465.60) |
($729.60) |
($944.40) |
($595.60) |
($56.00) |
($5.84) |
($7.52) |
$0.00 |
($8.19) |
($32.32) |
($32.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.82K |
3.49K |
8.09K |
86.01K |
88.54K |
4.40M |
4.61M |
4.67M |
4.76M |
385.65K |
875.19K |
| Adjusted Basic & Diluted Earnings per Share |
|
($3,465.60) |
($729.60) |
($944.40) |
($595.60) |
$0.00 |
($5.84) |
($7.52) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.39K |
3.09K |
8.09K |
33.82K |
88.54K |
1.92M |
4.40M |
4.67M |
4.94M |
533.84K |
1.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.82 |
-1.78 |
-4.42 |
-1.56 |
-5.95 |
-7.07 |
-23 |
-16 |
-20 |
-12 |
-7.32 |
| Normalized NOPAT Margin |
|
-19.39% |
-10.64% |
-103.14% |
0.00% |
-667.99% |
-441.03% |
-864.15% |
-544.85% |
-3,950.46% |
-19,445.92% |
0.00% |
| Pre Tax Income Margin |
|
-24.94% |
-7.26% |
-178.29% |
0.00% |
-973.39% |
-671.01% |
-1,232.65% |
-766.94% |
-6,846.92% |
-2,752.53% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1,134.65 |
-182.61 |
-4.76 |
-3.32 |
-49.24 |
-11.04 |
-14,306.71 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-883.02 |
-269.02 |
-3.33 |
-2.32 |
-34.47 |
-7.91 |
-10,030.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1,178.32 |
-194.28 |
-4.77 |
-3.32 |
-51.43 |
-11.60 |
-14,539.41 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-926.69 |
-280.69 |
-3.34 |
-2.32 |
-36.67 |
-8.48 |
-10,263.07 |
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% |
-0.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.45% |
0.00% |