| DEI Shares Outstanding |
|
0.00 |
0.00 |
19,809,449.00 |
19,953,281.00 |
23,897,771.00 |
12,830,598.00 |
14,754,557.00 |
21,000,069.00 |
36,335,105.00 |
1,461,934.00 |
12,526,935.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
792,378.00 |
798,131.00 |
955,911.00 |
513,224.00 |
590,182.00 |
840,003.00 |
1,453,404.00 |
1,461,934.00 |
12,526,935.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-49.13 |
-61.34 |
-4.26 |
-90.58 |
-36.78 |
-16.52 |
-21.66 |
-24.27 |
-5.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-3.92% |
-16.33% |
43,890.24% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-38.87% |
-18.87% |
-21.86% |
91.08% |
-1,044.23% |
53.33% |
35.21% |
-133.05% |
-12.80% |
-92.97% |
| EBIT Growth |
|
0.00% |
-38.51% |
-18.81% |
-21.98% |
91.13% |
-1,042.47% |
53.30% |
35.32% |
-132.18% |
-12.86% |
-93.12% |
| NOPAT Growth |
|
0.00% |
-38.06% |
-18.74% |
-21.86% |
91.14% |
-1,038.83% |
53.58% |
35.33% |
-133.78% |
-12.67% |
-93.04% |
| Net Income Growth |
|
0.00% |
-45.20% |
-16.28% |
-25.75% |
91.69% |
-1,042.47% |
53.30% |
36.07% |
-126.79% |
-12.71% |
-95.54% |
| EPS Growth |
|
0.00% |
-43.99% |
82.52% |
8.27% |
20.90% |
-227.46% |
75.47% |
48.39% |
-126.79% |
51.16% |
61.30% |
| Operating Cash Flow Growth |
|
0.00% |
-40.38% |
-5.40% |
-10.72% |
91.96% |
-564.85% |
9.48% |
50.92% |
-250.71% |
-7.10% |
-65.50% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-22.15% |
-18.51% |
50.72% |
-152.43% |
59.94% |
35.56% |
-165.96% |
7.17% |
-82.75% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-99.94% |
-72.19% |
89.84% |
118.02% |
-696.28% |
-78.00% |
20.64% |
-224.96% |
-171.30% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-2.38% |
-0.01% |
-100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-7.63% |
-22.77% |
89.06% |
-67.40% |
5.33% |
-14.56% |
-5.42% |
-3.69% |
-32.43% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-7.66% |
-22.50% |
89.09% |
-67.29% |
5.38% |
-14.56% |
-5.01% |
-3.26% |
-32.97% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-7.77% |
-22.50% |
89.10% |
-67.27% |
5.26% |
-13.38% |
-4.65% |
-2.72% |
-32.22% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-6.59% |
-21.81% |
89.29% |
-68.58% |
5.38% |
-12.44% |
-3.26% |
-3.75% |
-34.08% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
70.44% |
-336.89% |
99.69% |
-101.02% |
-147.11% |
-2.56% |
-3.26% |
34.25% |
-14.04% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-4.79% |
-8.74% |
80.29% |
-20.62% |
1.31% |
7.76% |
-26.85% |
-3.50% |
-14.53% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.43% |
45.41% |
-24.23% |
1.27% |
6.97% |
-35.21% |
9.17% |
-12.24% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
2.35% |
-91.64% |
84.50% |
49.31% |
36.38% |
-88.13% |
68.65% |
15.89% |
-71.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-44,325.49% |
-64,069.39% |
-91,019.51% |
-252.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-45,007.84% |
-64,673.47% |
-91,775.61% |
-254.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-44,790.20% |
-64,571.43% |
-91,685.37% |
-254.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-45,207.84% |
-68,322.45% |
-94,948.78% |
-271.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
103.60% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.52% |
| Interest Burden Percent |
|
100.93% |
105.81% |
103.56% |
103.06% |
100.00% |
100.00% |
100.00% |
98.85% |
96.55% |
96.43% |
96.18% |
| 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) |
|
0.00% |
-478.53% |
-99.72% |
-75.77% |
-12.74% |
-143.64% |
-43.19% |
-34.54% |
-84.92% |
-80.82% |
-122.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15,723.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-89.50% |
-59.00% |
-46.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
-94.70% |
-61.10% |
-50.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
8,510.20% |
68.12% |
-75.77% |
-10.64% |
-120.31% |
-43.19% |
-34.54% |
-84.92% |
-80.82% |
-122.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
26.91% |
-54.77% |
-84.19% |
85.32% |
-78.82% |
-52.25% |
-35.75% |
-89.13% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
-22 |
-26 |
-32 |
-2.84 |
-32 |
-15 |
-9.73 |
-23 |
-26 |
-49 |
| NOPAT Margin |
|
-31,505.49% |
-45,271.43% |
-64,242.93% |
-177.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-217.09% |
-28.51% |
-22.81% |
-3.19% |
-42.89% |
-13.13% |
-9.89% |
-22.34% |
-20.64% |
-29.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-64.39% |
-48.82% |
-81.09% |
| 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 |
|
7,515.69% |
9,226.53% |
20,868.29% |
71.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
37,592.16% |
55,546.94% |
71,007.32% |
283.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
45,107.84% |
64,773.47% |
91,875.61% |
354.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-23 |
-32 |
-38 |
-46 |
-4.07 |
-46 |
-22 |
-14 |
-33 |
-37 |
-71 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
-31 |
-37 |
-45 |
-4.06 |
-46 |
-22 |
-14 |
-33 |
-37 |
-71 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.86 |
2.82 |
0.00 |
7.92 |
0.76 |
0.54 |
0.85 |
0.63 |
5.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.86 |
2.82 |
0.00 |
7.92 |
0.76 |
0.54 |
0.85 |
0.63 |
5.60 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4,952.36 |
9.08 |
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 |
1,899.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
3,052.36 |
5.21 |
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 |
2.98 |
0.15 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
1.95 |
0.05 |
0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.49 |
-1.13 |
-1.14 |
-1.20 |
-1.02 |
-1.01 |
-1.04 |
-1.06 |
-1.09 |
-1.19 |
| Leverage Ratio |
|
0.00 |
5.05 |
1.63 |
1.51 |
1.73 |
1.06 |
1.04 |
1.06 |
1.09 |
1.15 |
1.27 |
| Compound Leverage Factor |
|
0.00 |
5.35 |
1.69 |
1.56 |
1.73 |
1.06 |
1.04 |
1.05 |
1.05 |
1.10 |
1.22 |
| Debt to Total Capital |
|
0.00% |
74.87% |
13.22% |
31.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
25.87% |
8.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
49.00% |
4.43% |
31.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
472.11% |
0.00% |
0.00% |
183.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-446.98% |
86.78% |
68.94% |
-83.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.66 |
-0.29 |
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.33 |
2.09 |
1.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.43 |
-0.10 |
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.94 |
-0.41 |
-0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.47 |
2.96 |
2.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.61 |
-0.14 |
-0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
2.87 |
-1.09 |
2.21 |
121.53 |
7.89 |
1.05 |
-1.06 |
-2.26 |
3.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
1,878.40% |
168.31% |
0.00% |
16.46% |
16.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.26 |
5.23 |
5.91 |
3.93 |
26.52 |
24.19 |
13.06 |
10.45 |
6.76 |
3.88 |
| Quick Ratio |
|
0.00 |
2.17 |
5.12 |
5.81 |
3.63 |
26.01 |
23.92 |
12.93 |
10.13 |
6.43 |
3.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-19 |
-23 |
-27 |
-13 |
-34 |
-14 |
-8.73 |
-23 |
-22 |
-39 |
| Operating Cash Flow to CapEx |
|
-9,741.67% |
-5,626.48% |
-4,902.83% |
-1,751.47% |
-1,710.49% |
0.00% |
0.00% |
0.00% |
-32,620.45% |
-83,094.59% |
-43,863.79% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9.15 |
-11.87 |
-9.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-62.07 |
-14.40 |
-16.11 |
-11.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-62.71 |
-14.65 |
-16.44 |
-12.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.18 |
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 |
0.07 |
0.04 |
6.95 |
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 |
|
0.00 |
-3.41 |
-6.82 |
-12 |
-1.19 |
0.22 |
-1.28 |
-2.28 |
-1.81 |
-5.89 |
-16 |
| Invested Capital Turnover |
|
0.00 |
-0.03 |
-0.01 |
-1.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-3.41 |
-3.41 |
-4.92 |
11 |
1.41 |
-1.50 |
-1.00 |
0.47 |
-4.07 |
-10 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
125 |
94 |
16 |
408 |
-10 |
-20 |
-7.27 |
-25 |
265 |
| Market Capitalization |
|
0.00 |
0.00 |
203 |
164 |
13 |
467 |
32 |
21 |
30 |
33 |
342 |
| Book Value per Share |
|
$0.00 |
($56.55) |
$3.59 |
$2.91 |
($0.20) |
$4.60 |
$2.82 |
$1.85 |
$0.97 |
$35.90 |
$4.87 |
| Tangible Book Value per Share |
|
$0.00 |
($56.55) |
$3.59 |
$2.91 |
($0.20) |
$4.60 |
$2.82 |
$1.85 |
$0.97 |
$35.90 |
$4.87 |
| Total Capital |
|
0.00 |
28 |
82 |
84 |
5.75 |
59 |
42 |
39 |
35 |
52 |
61 |
| Total Debt |
|
0.00 |
21 |
11 |
26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
14 |
3.63 |
26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-10 |
-78 |
-70 |
-6.94 |
-59 |
-42 |
-41 |
-37 |
-58 |
-77 |
| Capital Expenditures (CapEx) |
|
0.22 |
0.53 |
0.64 |
1.97 |
0.16 |
0.00 |
0.00 |
0.00 |
0.09 |
0.04 |
0.12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-5.97 |
-8.23 |
-15 |
-1.35 |
-1.13 |
-1.28 |
-2.77 |
-2.46 |
-6.10 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
25 |
80 |
81 |
5.59 |
58 |
41 |
38 |
35 |
52 |
60 |
| Net Working Capital (NWC) |
|
0.00 |
18 |
73 |
81 |
5.59 |
58 |
41 |
38 |
35 |
52 |
60 |
| Net Nonoperating Expense (NNE) |
|
6.99 |
11 |
13 |
17 |
1.22 |
14 |
6.67 |
4.15 |
8.74 |
9.86 |
20 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-10 |
-78 |
-70 |
-6.94 |
-59 |
-43 |
-41 |
-37 |
-58 |
-77 |
| Total Depreciation and Amortization (D&A) |
|
0.24 |
0.25 |
0.27 |
0.38 |
0.01 |
0.05 |
0.04 |
0.00 |
-0.12 |
-0.12 |
-0.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-12,175.51% |
-20,063.41% |
-82.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
51,589.80% |
196,339.02% |
450.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
36,895.92% |
178,778.05% |
450.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($10.57) |
($15.22) |
($2.66) |
($2.44) |
($2.69) |
($6.32) |
($1.55) |
($0.80) |
($25.00) |
($12.17) |
($4.71) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.18M |
2.20M |
19.91M |
23.02M |
23.90M |
13.51M |
14.76M |
17.38M |
1.46M |
6.58M |
13.89M |
| Adjusted Diluted Earnings per Share |
|
($10.57) |
($15.22) |
($2.66) |
($2.44) |
($2.69) |
($6.32) |
($1.55) |
($0.80) |
($25.00) |
($12.17) |
($4.71) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.18M |
2.20M |
19.91M |
23.02M |
23.90M |
13.51M |
14.76M |
17.38M |
1.46M |
6.58M |
13.89M |
| Adjusted Basic & Diluted Earnings per Share |
|
($10.57) |
($15.22) |
($2.66) |
($2.44) |
($2.69) |
($6.32) |
($1.55) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.18M |
2.20M |
14.61M |
20.06M |
23.63M |
7.36M |
13.97M |
21.01M |
1.46M |
5.83M |
29.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
-22 |
-26 |
-32 |
-2.84 |
-32 |
-15 |
-9.73 |
-23 |
-26 |
-49 |
| Normalized NOPAT Margin |
|
-31,505.49% |
-45,271.43% |
-64,242.93% |
-177.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-45,207.84% |
-68,320.41% |
-94,946.34% |
-262.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-67.38 |
-15.42 |
-19.46 |
-15.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-47.40 |
-10.81 |
-13.63 |
-10.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-68.02 |
-15.68 |
-19.79 |
-16.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-48.03 |
-11.07 |
-13.96 |
-11.63 |
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 |
|
-4.26% |
-1.77% |
0.00% |
-0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |