| DEI Shares Outstanding |
|
47,133,715.00 |
48,875,087.00 |
50,656,503.00 |
56,679,505.00 |
70,780,103.00 |
97,129,999.00 |
103,056,534.00 |
112,042,378.00 |
136,214,473.00 |
31,032,072.00 |
34,465,075.00 |
| DEI Adjusted Shares Outstanding |
|
314,225.00 |
325,834.00 |
337,710.00 |
377,863.00 |
471,867.00 |
647,533.00 |
687,044.00 |
746,949.00 |
9,080,965.00 |
31,032,072.00 |
34,465,075.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-154.12 |
-169.09 |
-198.03 |
-222.69 |
-84.68 |
-71.85 |
-94.18 |
-126.66 |
-7.56 |
-1.80 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
2,563.91% |
-62.49% |
55.88% |
36.26% |
24.49% |
50.86% |
10.11% |
11.58% |
-31.76% |
9.69% |
| EBITDA Growth |
|
-145.43% |
33.65% |
-157.40% |
-33.80% |
27.05% |
-0.14% |
-110.96% |
-7.56% |
31.01% |
22.01% |
54.47% |
| EBIT Growth |
|
-146.80% |
28.68% |
-149.99% |
-32.25% |
23.14% |
-3.34% |
-97.98% |
-6.47% |
29.77% |
22.38% |
51.65% |
| NOPAT Growth |
|
-144.68% |
29.77% |
-153.05% |
-33.63% |
7.65% |
14.93% |
-100.00% |
-7.97% |
30.08% |
22.46% |
36.38% |
| Net Income Growth |
|
-164.31% |
-32.31% |
-40.04% |
-42.17% |
28.38% |
-1.30% |
-60.05% |
-29.78% |
27.94% |
21.60% |
72.76% |
| EPS Growth |
|
-121.43% |
-11.29% |
-16.67% |
-20.50% |
62.37% |
-291.78% |
-60.05% |
-29.78% |
46.96% |
68.24% |
97.40% |
| Operating Cash Flow Growth |
|
-24.76% |
-124.81% |
-77.48% |
-21.58% |
3.93% |
11.88% |
-39.27% |
-53.94% |
28.53% |
37.46% |
17.97% |
| Free Cash Flow Firm Growth |
|
-104.61% |
-2.42% |
-30.90% |
-120.07% |
5.44% |
18.65% |
-24.85% |
-61.74% |
20.48% |
16.77% |
10.49% |
| Invested Capital Growth |
|
-96.79% |
96.01% |
-6,633.55% |
43.48% |
88.47% |
412.57% |
-1,001.86% |
5.44% |
42.29% |
88.07% |
1,461.59% |
| Revenue Q/Q Growth |
|
228.76% |
807.60% |
0.00% |
0.00% |
6.20% |
6.09% |
7.04% |
-2.41% |
4.37% |
-7.66% |
1.47% |
| EBITDA Q/Q Growth |
|
-18.57% |
42.67% |
-79.44% |
-4.24% |
-144.65% |
40.76% |
-59.60% |
16.34% |
16.53% |
0.58% |
31.70% |
| EBIT Q/Q Growth |
|
-18.90% |
39.07% |
-67.65% |
-5.05% |
-121.65% |
38.04% |
-57.35% |
16.67% |
15.38% |
2.87% |
26.75% |
| NOPAT Q/Q Growth |
|
-17.88% |
39.96% |
-201.50% |
12.28% |
1.63% |
6.06% |
-28.17% |
5.18% |
19.75% |
-4.07% |
21.57% |
| Net Income Q/Q Growth |
|
-26.72% |
-9.57% |
-4.96% |
-10.42% |
36.69% |
-63.47% |
-41.11% |
4.92% |
15.59% |
2.16% |
38.86% |
| EPS Q/Q Growth |
|
-21.57% |
-10.40% |
12.50% |
-23.57% |
28.43% |
-281.33% |
-41.11% |
4.92% |
45.00% |
-380.36% |
-118.92% |
| Operating Cash Flow Q/Q Growth |
|
-20.99% |
-31.25% |
-3.69% |
-1.33% |
41.37% |
-356.31% |
-18.52% |
-5.37% |
9.15% |
21.55% |
0.55% |
| Free Cash Flow Firm Q/Q Growth |
|
-12.28% |
28.75% |
-72.27% |
23.15% |
-97.18% |
2.19% |
-7.64% |
8.33% |
18.37% |
-80.34% |
25.52% |
| Invested Capital Q/Q Growth |
|
-30.59% |
84.32% |
-1,310.09% |
-143.58% |
81.00% |
201.31% |
-58.93% |
-117.33% |
0.00% |
88.21% |
9.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
97.54% |
78.79% |
77.22% |
71.25% |
67.99% |
53.36% |
59.37% |
72.91% |
63.80% |
66.92% |
| EBITDA Margin |
|
-2,933.31% |
-73.06% |
-501.42% |
-430.38% |
-230.40% |
-185.34% |
-259.17% |
-253.18% |
-156.53% |
-178.90% |
-74.26% |
| Operating Margin |
|
-2,927.64% |
-77.18% |
-520.71% |
-446.38% |
-302.54% |
-206.74% |
-274.08% |
-268.76% |
-168.43% |
-191.38% |
-111.00% |
| EBIT Margin |
|
-2,953.01% |
-79.06% |
-526.94% |
-447.04% |
-252.18% |
-209.34% |
-274.73% |
-265.66% |
-167.22% |
-190.20% |
-83.84% |
| Profit (Net Income) Margin |
|
-3,121.84% |
-155.05% |
-578.93% |
-528.00% |
-277.54% |
-225.85% |
-239.60% |
-282.42% |
-182.40% |
-209.54% |
-52.03% |
| Tax Burden Percent |
|
100.00% |
100.00% |
102.38% |
108.51% |
100.00% |
100.13% |
100.29% |
100.21% |
100.34% |
100.26% |
98.15% |
| Interest Burden Percent |
|
105.72% |
196.12% |
107.31% |
108.84% |
110.06% |
107.74% |
86.96% |
106.08% |
108.71% |
109.89% |
63.22% |
| 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% |
-4,565.13% |
0.00% |
0.00% |
0.00% |
0.00% |
-312.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,537.38% |
0.00% |
0.00% |
0.00% |
0.00% |
-423.93% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4,488.72% |
0.00% |
0.00% |
0.00% |
0.00% |
203.33% |
| Return on Equity (ROE) |
|
-69.62% |
-85.25% |
-98.13% |
-202.41% |
-220.34% |
-76.42% |
-77.95% |
-155.06% |
-597.36% |
424,052.63% |
-108.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,684.31% |
0.00% |
0.00% |
0.00% |
0.00% |
-251.92% |
| Operating Return on Assets (OROA) |
|
-49.02% |
-25.13% |
-43.62% |
-62.11% |
-50.28% |
-34.10% |
-51.78% |
-58.26% |
-61.20% |
-70.38% |
-32.17% |
| Return on Assets (ROA) |
|
-51.83% |
-49.28% |
-47.92% |
-73.36% |
-55.34% |
-36.79% |
-45.16% |
-61.93% |
-66.76% |
-77.53% |
-19.96% |
| Return on Common Equity (ROCE) |
|
-57.28% |
-48.60% |
-43.92% |
-78.55% |
-67.02% |
-35.88% |
-38.53% |
-84.52% |
-743.73% |
-336,824,261.31% |
-130.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-94.79% |
-185.19% |
-189.90% |
0.00% |
-387.79% |
-102.64% |
-151.67% |
-512.72% |
-683.79% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-35 |
-25 |
-63 |
-84 |
-78 |
-66 |
-132 |
-142 |
-100 |
-77 |
-49 |
| NOPAT Margin |
|
-2,049.35% |
-54.03% |
-364.50% |
-312.47% |
-211.78% |
-144.72% |
-191.85% |
-188.13% |
-117.90% |
-133.97% |
-77.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
-22.23% |
-52.99% |
-32.92% |
-67.01% |
-45.69% |
-27.75% |
-14.38% |
-40.75% |
-100.22% |
-373.17% |
111.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-159.57% |
-137.19% |
-42.89% |
| Cost of Revenue to Revenue |
|
0.00% |
2.46% |
21.21% |
22.78% |
28.75% |
32.01% |
46.64% |
40.63% |
27.09% |
36.20% |
33.08% |
| SG&A Expenses to Revenue |
|
2,335.92% |
85.44% |
295.14% |
198.54% |
151.77% |
134.14% |
126.24% |
150.05% |
107.65% |
152.11% |
152.38% |
| R&D to Revenue |
|
4,115.18% |
88.44% |
304.35% |
325.06% |
222.03% |
140.59% |
187.33% |
178.07% |
125.51% |
98.62% |
18.81% |
| Operating Expenses to Revenue |
|
6,451.10% |
174.72% |
599.50% |
523.60% |
373.79% |
274.73% |
327.44% |
328.13% |
241.34% |
255.18% |
177.93% |
| Earnings before Interest and Taxes (EBIT) |
|
-51 |
-36 |
-91 |
-120 |
-92 |
-95 |
-189 |
-201 |
-141 |
-110 |
-53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-51 |
-34 |
-86 |
-116 |
-84 |
-85 |
-178 |
-192 |
-132 |
-103 |
-47 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.31 |
3.43 |
3.84 |
26.33 |
6.94 |
3.07 |
2.37 |
0.18 |
1.21 |
2.76 |
2.53 |
| Price to Tangible Book Value (P/TBV) |
|
2.37 |
54.04 |
3.91 |
112.31 |
9.66 |
3.59 |
2.68 |
0.51 |
12.13 |
0.00 |
5.67 |
| Price to Revenue (P/Rev) |
|
76.19 |
2.87 |
11.72 |
1.81 |
4.97 |
6.75 |
3.75 |
0.10 |
0.32 |
1.09 |
1.99 |
| 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 |
50.21 |
0.00 |
0.00 |
0.00 |
0.00 |
3.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
47.18 |
2.37 |
11.03 |
2.34 |
4.64 |
4.68 |
1.64 |
0.00 |
0.00 |
0.68 |
1.76 |
| 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 |
|
0.28 |
0.30 |
0.44 |
4.03 |
1.24 |
0.30 |
0.19 |
1.89 |
38.35 |
-35.26 |
0.84 |
| Long-Term Debt to Equity |
|
0.28 |
0.27 |
0.33 |
3.06 |
1.14 |
0.30 |
0.19 |
1.83 |
38.35 |
-35.26 |
0.84 |
| Financial Leverage |
|
-1.08 |
-1.05 |
-1.10 |
-1.23 |
-1.14 |
-0.99 |
-1.08 |
-1.27 |
-2.11 |
409.86 |
-0.48 |
| Leverage Ratio |
|
1.34 |
1.73 |
2.05 |
2.76 |
3.98 |
2.08 |
1.73 |
2.50 |
8.95 |
-5,469.28 |
5.45 |
| Compound Leverage Factor |
|
1.42 |
3.39 |
2.20 |
3.00 |
4.38 |
2.24 |
1.50 |
2.66 |
9.73 |
-6,009.93 |
3.44 |
| Debt to Total Capital |
|
21.57% |
22.84% |
30.32% |
80.11% |
55.28% |
23.29% |
16.23% |
65.43% |
97.46% |
102.92% |
45.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.89% |
7.65% |
19.22% |
4.45% |
0.00% |
0.30% |
2.04% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
21.57% |
20.95% |
22.67% |
60.88% |
50.82% |
23.29% |
15.92% |
63.39% |
97.46% |
102.92% |
45.74% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
25.53% |
41.36% |
39.28% |
18.03% |
28.56% |
37.64% |
43.47% |
5.74% |
-33.56% |
-43.29% |
10.74% |
| Common Equity to Total Capital |
|
52.91% |
35.80% |
30.40% |
1.87% |
16.16% |
39.07% |
40.30% |
28.83% |
36.10% |
40.37% |
43.52% |
| Debt to EBITDA |
|
-0.46 |
-0.73 |
-0.61 |
-0.69 |
-1.06 |
-0.71 |
-0.25 |
-0.49 |
-0.46 |
-0.56 |
-1.12 |
| Net Debt to EBITDA |
|
1.53 |
2.01 |
0.92 |
0.03 |
0.69 |
2.26 |
1.47 |
0.44 |
0.15 |
-0.01 |
0.57 |
| Long-Term Debt to EBITDA |
|
-0.46 |
-0.67 |
-0.45 |
-0.52 |
-0.98 |
-0.71 |
-0.24 |
-0.48 |
-0.46 |
-0.56 |
-1.12 |
| Debt to NOPAT |
|
-0.66 |
-0.99 |
-0.83 |
-0.95 |
-1.16 |
-0.91 |
-0.33 |
-0.66 |
-0.61 |
-0.75 |
-1.07 |
| Net Debt to NOPAT |
|
2.19 |
2.72 |
1.27 |
0.04 |
0.75 |
2.90 |
1.99 |
0.59 |
0.20 |
-0.01 |
0.55 |
| Long-Term Debt to NOPAT |
|
-0.66 |
-0.91 |
-0.62 |
-0.72 |
-1.06 |
-0.91 |
-0.33 |
-0.64 |
-0.61 |
-0.75 |
-1.07 |
| Altman Z-Score |
|
-0.45 |
-1.17 |
-1.41 |
-5.84 |
-2.59 |
-0.71 |
-1.68 |
-4.58 |
-7.76 |
-8.89 |
-5.05 |
| Noncontrolling Interest Sharing Ratio |
|
17.72% |
42.99% |
55.24% |
61.19% |
69.59% |
53.05% |
50.58% |
45.49% |
-24.50% |
79,529.82% |
-19.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
9.45 |
1.94 |
2.56 |
2.00 |
3.43 |
5.14 |
3.43 |
1.80 |
1.38 |
1.27 |
2.49 |
| Quick Ratio |
|
9.28 |
1.67 |
1.94 |
1.59 |
3.30 |
4.97 |
3.25 |
1.62 |
1.13 |
0.95 |
2.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-32 |
-32 |
-42 |
-93 |
-88 |
-72 |
-89 |
-145 |
-115 |
-96 |
-86 |
| Operating Cash Flow to CapEx |
|
-7,200.71% |
-719.18% |
-12,547.07% |
-1,395.76% |
-4,049.51% |
-4,344.86% |
-2,552.34% |
-6,932.03% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-21.26 |
-8.76 |
-5.50 |
-9.00 |
-7.43 |
-4.67 |
-5.84 |
-10.60 |
-7.51 |
-7.07 |
-8.48 |
| Operating Cash Flow to Interest Expense |
|
-13.73 |
-12.42 |
-10.58 |
-9.56 |
-8.01 |
-5.46 |
-7.61 |
-13.15 |
-8.37 |
-5.93 |
-6.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-13.92 |
-14.14 |
-10.66 |
-10.24 |
-8.21 |
-5.59 |
-7.91 |
-13.34 |
-7.98 |
-5.93 |
-6.39 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.32 |
0.08 |
0.14 |
0.20 |
0.16 |
0.19 |
0.22 |
0.37 |
0.37 |
0.38 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
3.60 |
4.06 |
3.85 |
2.43 |
2.92 |
2.94 |
3.86 |
4.47 |
3.14 |
| Inventory Turnover |
|
0.00 |
0.00 |
19.56 |
14.43 |
13.72 |
12.91 |
5.70 |
2.56 |
1.88 |
1.69 |
1.74 |
| Fixed Asset Turnover |
|
9.56 |
11.97 |
2.38 |
2.81 |
3.00 |
3.74 |
5.10 |
5.39 |
8.66 |
11.81 |
21.89 |
| Accounts Payable Turnover |
|
0.00 |
0.07 |
0.14 |
0.20 |
0.30 |
0.36 |
0.47 |
0.33 |
0.27 |
0.30 |
0.37 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
101.47 |
89.99 |
94.85 |
149.95 |
124.80 |
123.99 |
94.44 |
81.61 |
116.38 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
18.66 |
25.30 |
26.60 |
28.27 |
64.08 |
142.45 |
194.23 |
215.35 |
209.81 |
| Days Payable Outstanding (DPO) |
|
0.00 |
5,609.53 |
2,590.77 |
1,842.88 |
1,207.20 |
1,010.92 |
773.87 |
1,115.49 |
1,363.25 |
1,215.53 |
982.33 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-5,609.53 |
-2,470.64 |
-1,727.59 |
-1,085.75 |
-832.69 |
-584.99 |
-849.06 |
-1,074.58 |
-918.57 |
-656.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-7.78 |
-0.31 |
-21 |
-12 |
-1.36 |
4.25 |
-38 |
-36 |
-21 |
-2.50 |
34 |
| Invested Capital Turnover |
|
-0.29 |
-11.37 |
-1.63 |
-1.65 |
-5.57 |
31.55 |
-4.04 |
-2.03 |
-2.96 |
-4.93 |
4.02 |
| Increase / (Decrease) in Invested Capital |
|
-3.83 |
7.47 |
-21 |
9.08 |
10 |
5.61 |
-43 |
2.09 |
15 |
18 |
36 |
| Enterprise Value (EV) |
|
81 |
109 |
190 |
63 |
170 |
213 |
113 |
-68 |
-14 |
39 |
111 |
| Market Capitalization |
|
132 |
132 |
202 |
49 |
182 |
308 |
258 |
7.34 |
27 |
63 |
126 |
| Book Value per Share |
|
$1.21 |
$0.79 |
$1.04 |
$0.03 |
$0.37 |
$1.03 |
$1.05 |
$0.37 |
$0.17 |
$0.73 |
$1.45 |
| Tangible Book Value per Share |
|
$1.18 |
$0.05 |
$1.02 |
$0.01 |
$0.27 |
$0.88 |
$0.93 |
$0.13 |
$0.02 |
($0.29) |
$0.65 |
| Total Capital |
|
107 |
108 |
173 |
99 |
162 |
257 |
270 |
145 |
62 |
56 |
115 |
| Total Debt |
|
23 |
25 |
52 |
80 |
90 |
60 |
44 |
95 |
61 |
58 |
52 |
| Total Long-Term Debt |
|
23 |
23 |
39 |
60 |
82 |
60 |
43 |
92 |
61 |
58 |
52 |
| Net Debt |
|
-77 |
-68 |
-80 |
-3.61 |
-58 |
-191 |
-262 |
-84 |
-20 |
0.70 |
-27 |
| Capital Expenditures (CapEx) |
|
0.28 |
6.37 |
0.65 |
7.08 |
2.35 |
1.93 |
4.57 |
2.59 |
-5.94 |
0.00 |
-1.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8.82 |
-36 |
-5.98 |
-8.44 |
-19 |
-19 |
-60 |
-73 |
-49 |
-38 |
-5.28 |
| Debt-free Net Working Capital (DFNWC) |
|
89 |
55 |
125 |
75 |
118 |
214 |
246 |
106 |
32 |
19 |
74 |
| Net Working Capital (NWC) |
|
89 |
53 |
112 |
56 |
111 |
214 |
245 |
103 |
32 |
19 |
74 |
| Net Nonoperating Expense (NNE) |
|
19 |
46 |
37 |
58 |
24 |
37 |
33 |
71 |
55 |
44 |
-16 |
| Net Nonoperating Obligations (NNO) |
|
-92 |
-83 |
-141 |
-32 |
-74 |
-193 |
-264 |
-86 |
-23 |
-0.85 |
-28 |
| Total Depreciation and Amortization (D&A) |
|
0.34 |
2.76 |
4.40 |
4.48 |
7.98 |
11 |
11 |
9.45 |
9.03 |
6.52 |
6.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-511.24% |
-77.32% |
-34.69% |
-31.40% |
-51.88% |
-41.58% |
-86.51% |
-95.85% |
-57.76% |
-66.39% |
-8.35% |
| Debt-free Net Working Capital to Revenue |
|
5,177.17% |
119.84% |
724.68% |
277.77% |
321.76% |
470.16% |
357.94% |
139.50% |
38.00% |
32.89% |
117.13% |
| Net Working Capital to Revenue |
|
5,177.17% |
115.42% |
647.97% |
206.80% |
302.04% |
470.16% |
356.76% |
135.61% |
38.00% |
32.89% |
117.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($186.00) |
($207.00) |
($241.50) |
($291.00) |
($109.50) |
$0.00 |
($606.00) |
($14.55) |
($8.47) |
($2.69) |
($0.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
323.45K |
335.47K |
342.28K |
408.68K |
523.06K |
0.00 |
719.51K |
5.92M |
8.11M |
20.78M |
27.90M |
| Adjusted Diluted Earnings per Share |
|
($186.00) |
($207.00) |
($241.50) |
($291.00) |
($109.50) |
$0.00 |
($606.00) |
$0.00 |
($8.47) |
($2.69) |
($0.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
323.45K |
335.47K |
342.28K |
408.68K |
523.06K |
0.00 |
719.51K |
5.92M |
8.11M |
20.78M |
27.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
($186.00) |
($207.00) |
($241.50) |
($291.00) |
($109.50) |
$0.00 |
($606.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
260.98K |
266.42K |
277.73K |
289.75K |
364.75K |
0.00 |
544.67K |
8.88M |
22.66M |
32.96M |
35.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-35 |
-25 |
-63 |
-84 |
-78 |
-66 |
-132 |
-142 |
-97 |
-75 |
-49 |
| Normalized NOPAT Margin |
|
-2,049.35% |
-54.03% |
-364.50% |
-312.47% |
-211.78% |
-144.72% |
-191.85% |
-188.13% |
-115.30% |
-129.49% |
-77.70% |
| Pre Tax Income Margin |
|
-3,121.84% |
-155.05% |
-565.46% |
-486.57% |
-277.54% |
-225.55% |
-238.92% |
-281.83% |
-181.79% |
-209.00% |
-53.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-34.35 |
-9.85 |
-11.82 |
-11.62 |
-7.80 |
-6.23 |
-12.35 |
-14.75 |
-9.23 |
-8.11 |
-5.25 |
| NOPAT to Interest Expense |
|
-23.84 |
-6.73 |
-8.18 |
-8.12 |
-6.55 |
-4.31 |
-8.62 |
-10.45 |
-6.51 |
-5.71 |
-4.86 |
| EBIT Less CapEx to Interest Expense |
|
-34.54 |
-11.58 |
-11.91 |
-12.31 |
-7.99 |
-6.35 |
-12.64 |
-14.94 |
-8.84 |
-8.11 |
-5.13 |
| NOPAT Less CapEx to Interest Expense |
|
-24.03 |
-8.46 |
-8.26 |
-8.81 |
-6.74 |
-4.43 |
-8.92 |
-10.64 |
-6.12 |
-5.71 |
-4.75 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-0.30% |
-1.65% |
-2.52% |
-6.56% |
-5.33% |
-4.10% |
-5.69% |
-3.90% |
-2.02% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-3.11% |
-1.65% |
-2.94% |
-6.62% |
-5.33% |
-4.10% |
-5.69% |
-3.90% |
-2.02% |