| DEI Shares Outstanding |
|
5,549,452.00 |
5,912,702.00 |
6,521,993.00 |
8,864,612.00 |
162,063,299.00 |
200,669,064.00 |
15,447,520.00 |
15,476,665.00 |
20,892,193.00 |
5,772,026.00 |
910,688.00 |
| DEI Adjusted Shares Outstanding |
|
925.00 |
985.00 |
1,087.00 |
1,477.00 |
27,011.00 |
33,445.00 |
2,575.00 |
2,579.00 |
3,482.00 |
4,810.00 |
910,688.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-6,315.86 |
-5,492.12 |
-9,502.12 |
-4,546.66 |
-130.17 |
-80.61 |
-1,579.42 |
-1,719.66 |
-2,038.20 |
-4,697.92 |
-21.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
139.51% |
327.26% |
-3.63% |
-92.62% |
378.29% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-292.27% |
7.71% |
-91.79% |
35.13% |
47.95% |
20.72% |
-47.47% |
-9.18% |
-60.32% |
-209.31% |
12.62% |
| EBIT Growth |
|
-296.02% |
7.40% |
-90.93% |
34.98% |
47.64% |
20.53% |
-46.49% |
-8.62% |
-59.78% |
-218.09% |
14.20% |
| NOPAT Growth |
|
9.66% |
-21.49% |
-86.99% |
38.17% |
46.38% |
10.67% |
-28.99% |
-9.70% |
-60.29% |
-104.77% |
-10.61% |
| Net Income Growth |
|
-296.02% |
7.40% |
-90.93% |
34.98% |
47.64% |
23.32% |
-50.85% |
-9.05% |
-60.02% |
-218.40% |
14.20% |
| EPS Growth |
|
-410.81% |
6.09% |
-73.15% |
-153.48% |
99.58% |
1,050.00% |
0.00% |
0.00% |
-60.02% |
-218.40% |
-99.24% |
| Operating Cash Flow Growth |
|
-35.80% |
-16.35% |
-10.98% |
17.01% |
20.30% |
10.21% |
-7.66% |
1.06% |
-75.86% |
-90.45% |
-22.02% |
| Free Cash Flow Firm Growth |
|
43.86% |
35.46% |
-48.08% |
8.53% |
25.24% |
9.75% |
14.74% |
-5.99% |
-62.59% |
249.88% |
-502.76% |
| Invested Capital Growth |
|
76.72% |
-61.19% |
-197.21% |
6.90% |
37.55% |
55.46% |
-7.85% |
-19.29% |
-19.69% |
-1,337.22% |
93.86% |
| Revenue Q/Q Growth |
|
-18.49% |
26.86% |
130.81% |
-91.42% |
48.30% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-15.16% |
8.26% |
-12.14% |
-54.41% |
56.85% |
2.33% |
-20.24% |
4.28% |
-19.20% |
-71.94% |
28.35% |
| EBIT Q/Q Growth |
|
-15.18% |
8.14% |
-12.05% |
-53.06% |
56.43% |
2.31% |
-19.89% |
4.37% |
-18.92% |
-72.50% |
28.52% |
| NOPAT Q/Q Growth |
|
-13.34% |
3.96% |
-14.73% |
-49.03% |
54.65% |
-9.50% |
-18.34% |
4.67% |
-18.92% |
-10.96% |
2.23% |
| Net Income Q/Q Growth |
|
-15.18% |
6.98% |
-17.22% |
-54.59% |
55.75% |
4.76% |
-34.45% |
4.71% |
-18.84% |
-51.51% |
25.01% |
| EPS Q/Q Growth |
|
-21.05% |
4.42% |
-175.00% |
-173.99% |
99.55% |
416.67% |
0.00% |
196.67% |
-18.84% |
-51.51% |
208.59% |
| Operating Cash Flow Q/Q Growth |
|
-12.75% |
8.48% |
2.92% |
-6.57% |
7.00% |
-1.38% |
-3.54% |
0.88% |
-28.92% |
-9.54% |
-2.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.90% |
8.24% |
3.35% |
-235.81% |
47.48% |
4.27% |
-4.19% |
-2.10% |
-27.38% |
216.10% |
-104.90% |
| Invested Capital Q/Q Growth |
|
-5.65% |
-21.22% |
-68.85% |
15.19% |
11.85% |
-10.65% |
-81.76% |
-22.12% |
2.70% |
-326.59% |
38.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-4,049.31% |
-874.65% |
-1,740.73% |
-15,306.82% |
-1,665.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-3,251.69% |
-924.63% |
-1,794.15% |
-15,035.41% |
-1,685.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-4,080.67% |
-884.39% |
-1,752.24% |
-15,442.01% |
-1,690.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-4,080.67% |
-884.39% |
-1,752.24% |
-15,442.01% |
-1,690.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
96.49% |
100.00% |
100.00% |
99.90% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.36% |
99.75% |
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) |
|
-405.35% |
1,148.70% |
508.61% |
222.85% |
244.74% |
-60.03% |
-57.54% |
-138.92% |
-320.62% |
461.02% |
381.20% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-137.77% |
-235.53% |
-500.20% |
-569.80% |
-394.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-137.77% |
-235.53% |
-500.20% |
-569.80% |
-394.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
1,659.75% |
21,855.25% |
3,446.75% |
719.11% |
244.74% |
-60.03% |
-57.54% |
-138.92% |
-320.62% |
461.02% |
381.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
83.81% |
49.41% |
62.32% |
233.72% |
0.00% |
-30.02% |
-78.89% |
-360.57% |
-221.99% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.26 |
-3.96 |
-7.40 |
-4.58 |
-2.45 |
-2.19 |
-2.83 |
-3.10 |
-4.97 |
-10 |
-11 |
| NOPAT Margin |
|
-2,276.19% |
-647.24% |
-1,255.91% |
-10,524.79% |
-1,179.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-79.84% |
-350.24% |
-2,105.94% |
-1,759.80% |
-104.22% |
-8.60% |
-15.60% |
-31.83% |
-62.44% |
-245.73% |
-169.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-155.55% |
78.36% |
-180.47% |
| 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 |
|
1,767.29% |
553.50% |
1,091.28% |
5,649.29% |
737.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
1,584.40% |
471.12% |
544.13% |
6,974.02% |
772.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
3,351.69% |
1,024.63% |
1,894.15% |
15,135.41% |
1,785.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.84 |
-5.41 |
-10 |
-6.72 |
-3.52 |
-2.79 |
-4.09 |
-4.45 |
-7.10 |
-23 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.80 |
-5.35 |
-10 |
-6.66 |
-3.47 |
-2.75 |
-4.05 |
-4.42 |
-7.09 |
-22 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.94 |
12.50 |
17.74 |
1.71 |
0.00 |
1.25 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.94 |
12.50 |
17.74 |
1.71 |
0.00 |
1.25 |
| Price to Revenue (P/Rev) |
|
271.33 |
67.66 |
77.45 |
103.96 |
467.41 |
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) |
|
315.29 |
83.78 |
100.06 |
100.52 |
465.40 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.21 |
| 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 |
0.08 |
| Financial Leverage |
|
-2.25 |
0.88 |
0.07 |
0.04 |
0.71 |
-1.30 |
-1.12 |
-1.31 |
-1.54 |
1.03 |
0.94 |
| Leverage Ratio |
|
2.94 |
-4.88 |
-1.02 |
-0.39 |
-0.62 |
1.30 |
1.19 |
1.36 |
1.66 |
-1.11 |
-1.35 |
| Compound Leverage Factor |
|
2.94 |
-4.88 |
-1.02 |
-0.39 |
-0.62 |
1.30 |
1.19 |
1.36 |
1.66 |
-1.11 |
-1.35 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.04% |
54.69% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.04% |
50.99% |
| 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% |
3.70% |
| 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 |
|
-20,452.26% |
-1,105.93% |
-425.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
20,552.26% |
1,205.93% |
525.59% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.04% |
45.31% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.18 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
0.21 |
| 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 |
-0.01 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.30 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.55 |
0.35 |
| 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 |
-0.02 |
| Altman Z-Score |
|
-17.39 |
-20.05 |
-55.89 |
-213.81 |
-104.70 |
17.46 |
11.88 |
-53.02 |
-33.39 |
-42.85 |
-34.42 |
| Noncontrolling Interest Sharing Ratio |
|
509.47% |
-1,802.60% |
-577.68% |
-222.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.13 |
0.86 |
0.33 |
0.10 |
0.32 |
7.61 |
6.91 |
2.35 |
3.22 |
4.52 |
1.61 |
| Quick Ratio |
|
0.42 |
0.10 |
0.05 |
0.04 |
0.22 |
7.35 |
6.87 |
2.28 |
2.97 |
4.41 |
1.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.49 |
-3.54 |
-5.25 |
-4.80 |
-3.59 |
-3.24 |
-2.76 |
-2.93 |
-4.76 |
7.13 |
-29 |
| Operating Cash Flow to CapEx |
|
-3,176.12% |
-6,947.66% |
-30,282.09% |
-91,086.89% |
-16,952.17% |
-6,605.66% |
-376,900.00% |
0.00% |
0.00% |
-12,009.62% |
-15,875.00% |
| 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 |
|
0.03 |
0.27 |
0.29 |
0.04 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
6.87 |
11.07 |
5.51 |
0.60 |
4.48 |
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 |
|
0.83 |
2.65 |
2.58 |
0.24 |
1.47 |
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) |
|
53.15 |
32.97 |
66.21 |
606.66 |
81.40 |
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) |
|
53.15 |
32.97 |
66.21 |
606.66 |
81.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.68 |
-1.09 |
-3.25 |
-3.02 |
-1.89 |
-0.84 |
-0.91 |
-1.08 |
-1.30 |
-19 |
-1.14 |
| Invested Capital Turnover |
|
-0.08 |
-0.69 |
-0.27 |
-0.01 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
2.23 |
-0.41 |
-2.15 |
0.22 |
1.13 |
1.05 |
-0.07 |
-0.18 |
-0.21 |
-17 |
17 |
| Enterprise Value (EV) |
|
45 |
51 |
59 |
4.37 |
97 |
70 |
58 |
20 |
0.97 |
-3.46 |
-0.45 |
| Market Capitalization |
|
39 |
41 |
46 |
4.52 |
97 |
80 |
64 |
22 |
5.46 |
2.15 |
3.52 |
| Book Value per Share |
|
($1.26) |
($1.85) |
($2.54) |
($0.32) |
$0.00 |
$0.04 |
$0.33 |
$0.08 |
$0.15 |
($2.25) |
$3.11 |
| Tangible Book Value per Share |
|
($1.26) |
($1.85) |
($2.54) |
($0.32) |
$0.00 |
$0.04 |
$0.33 |
$0.08 |
$0.15 |
($2.25) |
$3.11 |
| Total Capital |
|
-0.03 |
-0.91 |
-3.15 |
-2.87 |
0.00 |
8.98 |
5.16 |
1.23 |
3.20 |
-13 |
6.24 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
3.41 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
| Net Debt |
|
-0.64 |
-0.18 |
-0.09 |
-0.15 |
-0.42 |
-9.82 |
-6.06 |
-2.31 |
-4.49 |
-5.61 |
-3.97 |
| Capital Expenditures (CapEx) |
|
0.14 |
0.08 |
0.02 |
0.01 |
0.02 |
0.05 |
0.00 |
-0.00 |
0.00 |
0.10 |
0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.41 |
-0.48 |
-2.51 |
-3.00 |
-1.97 |
-0.94 |
-0.84 |
-0.95 |
-1.14 |
-1.12 |
-1.31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.20 |
-0.33 |
-2.46 |
-2.91 |
-1.55 |
8.88 |
5.22 |
1.37 |
3.36 |
4.50 |
6.08 |
| Net Working Capital (NWC) |
|
0.20 |
-0.33 |
-2.46 |
-2.91 |
-1.55 |
8.88 |
5.22 |
1.37 |
3.36 |
4.49 |
2.89 |
| Net Nonoperating Expense (NNE) |
|
2.58 |
1.45 |
2.93 |
2.14 |
1.06 |
0.50 |
1.24 |
1.33 |
2.12 |
12 |
8.13 |
| Net Nonoperating Obligations (NNO) |
|
-0.64 |
-0.18 |
-0.09 |
-0.15 |
-1.89 |
-9.82 |
-6.06 |
-2.31 |
-4.49 |
-5.61 |
-3.97 |
| Total Depreciation and Amortization (D&A) |
|
0.04 |
0.06 |
0.07 |
0.06 |
0.05 |
0.05 |
0.04 |
0.02 |
0.01 |
0.66 |
0.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-284.26% |
-78.39% |
-426.27% |
-6,908.90% |
-948.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
140.91% |
-54.06% |
-417.14% |
-6,685.67% |
-747.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
140.91% |
-54.06% |
-417.14% |
-6,685.67% |
-747.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($5.75) |
($5.40) |
($9.35) |
($23.70) |
($0.10) |
($0.10) |
$0.00 |
$1.45 |
$38.00 |
$4,106.40 |
$31.22 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.10M |
1.16M |
1.26M |
1.68M |
30.99M |
3.02B |
3.09M |
3.09M |
207.60K |
5.50K |
621.09K |
| Adjusted Diluted Earnings per Share |
|
($5.75) |
($5.40) |
($9.35) |
($23.70) |
($0.10) |
($0.10) |
$1.30 |
$0.00 |
$38.00 |
$4,106.40 |
$31.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.10M |
1.16M |
1.26M |
1.68M |
30.99M |
3.02B |
3.09M |
3.10M |
207.60K |
5.50K |
621.09K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($5.40) |
($9.35) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.06M |
1.21M |
1.45M |
1.68M |
30.99M |
39.21M |
3.09B |
3.10M |
267.56K |
426.43K |
1.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.26 |
-3.96 |
-7.40 |
-4.58 |
-2.45 |
-2.19 |
-2.83 |
-3.10 |
-4.97 |
-10 |
-11 |
| Normalized NOPAT Margin |
|
-2,276.19% |
-647.24% |
-1,255.91% |
-10,524.79% |
-1,179.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-4,080.67% |
-884.39% |
-1,752.24% |
-15,442.01% |
-1,690.38% |
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 |
|
-0.98% |
-0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.98% |
-0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.86% |