| DEI Shares Outstanding |
|
33,897,864.00 |
136,447,127.00 |
21,810,552.00 |
8,640,433.00 |
13,545,859.00 |
119,628,203.00 |
201,879,978.00 |
237,221,732.00 |
240,304,735.00 |
- |
242,308,806.00 |
| DEI Adjusted Shares Outstanding |
|
84,745.00 |
341,118.00 |
1,090,528.00 |
8,640,433.00 |
13,545,859.00 |
119,628,203.00 |
201,879,978.00 |
237,221,732.00 |
240,304,735.00 |
- |
242,308,806.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-427.09 |
-109.14 |
-22.59 |
0.57 |
-2.12 |
-0.34 |
-0.29 |
-0.41 |
-0.28 |
- |
-0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.62% |
-9.70% |
1.19% |
138.78% |
-62.76% |
-76.77% |
-90.63% |
120.45% |
1,363.83% |
-1.66% |
849.33% |
| EBITDA Growth |
|
-8.89% |
-0.37% |
48.93% |
-56.52% |
-25.45% |
-71.54% |
-62.38% |
-79.40% |
28.39% |
-12.40% |
112.62% |
| EBIT Growth |
|
3.22% |
-1.58% |
41.50% |
-34.58% |
-15.17% |
-44.33% |
-60.60% |
-66.75% |
17.12% |
-8.85% |
77.70% |
| NOPAT Growth |
|
19.74% |
24.88% |
2.93% |
-36.22% |
16.90% |
-2.30% |
-123.54% |
-70.38% |
20.31% |
-10.98% |
77.75% |
| Net Income Growth |
|
12.03% |
-2.86% |
33.84% |
-13.59% |
-2.45% |
-40.22% |
-47.32% |
-65.54% |
32.44% |
-18.76% |
58.51% |
| EPS Growth |
|
12.03% |
-2.86% |
33.84% |
81.01% |
59.06% |
69.79% |
57.75% |
-46.67% |
36.36% |
-21.43% |
58.82% |
| Operating Cash Flow Growth |
|
27.78% |
27.14% |
-0.54% |
23.15% |
-31.47% |
7.20% |
-149.62% |
8.20% |
-21.23% |
-6.82% |
76.65% |
| Free Cash Flow Firm Growth |
|
-45.48% |
-45.38% |
-74.15% |
32.50% |
15.24% |
6.81% |
-511.28% |
-13.00% |
70.00% |
-187.48% |
-112.65% |
| Invested Capital Growth |
|
-16.20% |
7.99% |
40.43% |
2.46% |
2.58% |
-0.08% |
105.11% |
40.88% |
-9.13% |
26.67% |
97.30% |
| Revenue Q/Q Growth |
|
-6.81% |
-5.10% |
3.16% |
99.44% |
-57.09% |
-52.17% |
-57.12% |
94.54% |
28.64% |
8.51% |
32.79% |
| EBITDA Q/Q Growth |
|
-6.08% |
19.68% |
-44.19% |
-24.17% |
0.95% |
-65.04% |
11.11% |
-17.67% |
7.59% |
6.09% |
192.43% |
| EBIT Q/Q Growth |
|
-2.09% |
14.22% |
-17.43% |
-14.02% |
0.48% |
-43.62% |
1.58% |
-11.43% |
4.59% |
3.50% |
46.20% |
| NOPAT Q/Q Growth |
|
6.79% |
0.39% |
6.74% |
-56.27% |
31.26% |
-5.45% |
-17.40% |
-10.95% |
6.14% |
1.83% |
46.36% |
| Net Income Q/Q Growth |
|
7.93% |
13.23% |
-9.31% |
-10.76% |
0.99% |
-38.83% |
2.54% |
-9.96% |
9.45% |
1.09% |
26.23% |
| EPS Q/Q Growth |
|
7.93% |
13.23% |
-9.31% |
-105.00% |
-2,450.00% |
-82.05% |
-242.86% |
-4.76% |
9.68% |
0.00% |
26.32% |
| Operating Cash Flow Q/Q Growth |
|
-2.79% |
12.15% |
0.60% |
-10.54% |
-1.68% |
6.23% |
-44.31% |
15.36% |
-64.46% |
19.33% |
74.33% |
| Free Cash Flow Firm Q/Q Growth |
|
28.27% |
-115.12% |
13.14% |
-517.81% |
49.58% |
-17.32% |
-1,416.75% |
40.59% |
1.50% |
35.24% |
3.95% |
| Invested Capital Q/Q Growth |
|
-12.16% |
11.61% |
1.11% |
23.13% |
1.81% |
4.58% |
274.91% |
4.34% |
6.74% |
-17.33% |
-9.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-28.62% |
-36.03% |
-38.60% |
-13.24% |
-50.01% |
-166.41% |
-1,342.21% |
-640.26% |
30.28% |
29.05% |
46.92% |
| EBITDA Margin |
|
-59.19% |
-65.79% |
-33.20% |
-21.77% |
-73.32% |
-541.34% |
-9,382.18% |
-7,634.98% |
-373.48% |
-426.86% |
5.67% |
| Operating Margin |
|
-105.94% |
-88.14% |
-84.55% |
-33.77% |
-107.63% |
-473.91% |
-11,307.32% |
-8,739.23% |
-475.78% |
-536.94% |
-12.59% |
| EBIT Margin |
|
-93.52% |
-105.20% |
-60.81% |
-34.28% |
-106.00% |
-658.50% |
-11,287.80% |
-8,537.96% |
-483.40% |
-535.03% |
-12.57% |
| Profit (Net Income) Margin |
|
-120.10% |
-136.80% |
-89.45% |
-42.55% |
-117.04% |
-706.38% |
-11,107.50% |
-8,341.02% |
-384.97% |
-464.91% |
-20.32% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
-569.54% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
128.42% |
130.04% |
147.08% |
-21.80% |
110.42% |
107.27% |
98.40% |
97.69% |
79.64% |
86.89% |
161.71% |
| 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) |
|
-46.84% |
-37.11% |
-28.85% |
-33.24% |
-26.94% |
-27.22% |
-39.91% |
-41.99% |
-29.98% |
-30.83% |
-4.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-20,711.17% |
113.75% |
55.21% |
28.44% |
56.99% |
25.90% |
-32.85% |
-35.54% |
-27.69% |
-26.08% |
9.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-29.12% |
-26.21% |
-8.24% |
-3.50% |
-8.60% |
-9.49% |
22.84% |
24.99% |
18.59% |
15.81% |
-2.66% |
| Return on Equity (ROE) |
|
-75.97% |
-63.32% |
-37.09% |
-36.73% |
-35.54% |
-36.72% |
-17.07% |
-17.00% |
-11.39% |
-15.02% |
-6.79% |
| Cash Return on Invested Capital (CROIC) |
|
-29.22% |
-44.79% |
-62.49% |
-35.67% |
-29.49% |
-27.14% |
-108.81% |
-75.93% |
-20.41% |
-54.37% |
-69.59% |
| Operating Return on Assets (OROA) |
|
-27.94% |
-26.61% |
-16.65% |
-23.01% |
-25.90% |
-30.52% |
-15.09% |
-14.91% |
-12.31% |
-14.66% |
-3.10% |
| Return on Assets (ROA) |
|
-35.88% |
-34.61% |
-24.49% |
-28.56% |
-28.60% |
-32.74% |
-14.85% |
-14.56% |
-9.80% |
-12.74% |
-5.01% |
| Return on Common Equity (ROCE) |
|
-75.97% |
-63.32% |
-37.09% |
-36.73% |
-35.54% |
-36.72% |
-17.07% |
-17.00% |
-11.39% |
-15.02% |
-6.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-74.90% |
-53.75% |
-38.77% |
-31.51% |
-39.53% |
-27.45% |
-10.82% |
-16.19% |
-11.88% |
-16.07% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-22 |
-17 |
-16 |
-22 |
-18 |
-19 |
-42 |
-72 |
-57 |
-64 |
-14 |
| NOPAT Margin |
|
-74.16% |
-61.70% |
-59.19% |
-33.77% |
-75.34% |
-331.74% |
-7,915.12% |
-6,117.46% |
-333.05% |
-375.86% |
-8.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
20,664.33% |
-150.86% |
-84.06% |
-61.68% |
-83.93% |
-53.13% |
-7.06% |
-6.45% |
-2.29% |
-4.75% |
-13.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-10.27% |
-12.99% |
-2.50% |
| Cost of Revenue to Revenue |
|
128.62% |
136.03% |
138.60% |
63.22% |
150.01% |
263.72% |
1,442.21% |
740.26% |
69.72% |
70.95% |
53.08% |
| SG&A Expenses to Revenue |
|
55.39% |
32.94% |
27.13% |
12.35% |
40.12% |
196.73% |
4,782.93% |
3,399.23% |
247.84% |
270.75% |
31.88% |
| R&D to Revenue |
|
21.93% |
19.17% |
18.82% |
8.17% |
15.80% |
61.72% |
3,256.29% |
1,488.34% |
124.24% |
140.36% |
10.09% |
| Operating Expenses to Revenue |
|
77.32% |
52.11% |
45.95% |
20.53% |
57.62% |
307.51% |
9,965.10% |
8,098.98% |
506.07% |
565.99% |
59.50% |
| Earnings before Interest and Taxes (EBIT) |
|
-28 |
-29 |
-17 |
-23 |
-26 |
-37 |
-60 |
-100 |
-83 |
-91 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-18 |
-9.14 |
-14 |
-18 |
-31 |
-50 |
-90 |
-64 |
-72 |
9.11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.22 |
0.34 |
0.20 |
0.19 |
0.43 |
3.47 |
1.58 |
0.74 |
0.50 |
1.02 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.22 |
0.34 |
0.20 |
0.19 |
0.43 |
3.48 |
1.61 |
0.75 |
0.51 |
1.05 |
1.48 |
| Price to Revenue (P/Rev) |
|
0.35 |
0.87 |
0.47 |
0.26 |
1.28 |
89.37 |
1,621.10 |
383.59 |
16.21 |
29.58 |
3.02 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
3.45 |
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% |
29.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.19 |
0.08 |
0.23 |
0.00 |
0.41 |
6.22 |
3.23 |
0.23 |
0.00 |
1.34 |
1.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.28 |
0.14 |
0.56 |
0.00 |
1.15 |
75.82 |
861.02 |
38.70 |
0.00 |
18.30 |
2.99 |
| 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 |
52.69 |
| 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 |
|
0.31 |
0.12 |
0.22 |
0.14 |
0.20 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
| Long-Term Debt to Equity |
|
0.30 |
0.12 |
0.22 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
| Financial Leverage |
|
0.00 |
-0.23 |
-0.15 |
-0.12 |
-0.15 |
-0.37 |
-0.70 |
-0.70 |
-0.67 |
-0.61 |
-0.29 |
| Leverage Ratio |
|
2.12 |
1.83 |
1.51 |
1.29 |
1.24 |
1.12 |
1.15 |
1.17 |
1.16 |
1.18 |
1.36 |
| Compound Leverage Factor |
|
2.72 |
2.38 |
2.23 |
-0.28 |
1.37 |
1.20 |
1.13 |
1.14 |
0.93 |
1.02 |
2.19 |
| Debt to Total Capital |
|
23.47% |
10.61% |
18.06% |
12.39% |
16.81% |
0.85% |
0.09% |
0.05% |
0.03% |
0.00% |
17.58% |
| Short-Term Debt to Total Capital |
|
0.52% |
0.00% |
0.00% |
0.00% |
16.54% |
0.55% |
0.03% |
0.03% |
0.02% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
22.95% |
10.61% |
18.06% |
12.39% |
0.27% |
0.30% |
0.06% |
0.03% |
0.00% |
0.00% |
17.58% |
| 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% |
0.85% |
| Common Equity to Total Capital |
|
76.53% |
89.39% |
81.94% |
87.61% |
83.19% |
99.15% |
99.91% |
99.95% |
99.97% |
100.00% |
81.57% |
| Debt to EBITDA |
|
-0.83 |
-0.46 |
-1.53 |
-0.88 |
-0.82 |
-0.04 |
-0.01 |
0.00 |
0.00 |
0.00 |
11.03 |
| Net Debt to EBITDA |
|
0.12 |
1.10 |
-0.27 |
1.48 |
0.18 |
2.50 |
8.10 |
4.52 |
5.84 |
2.64 |
-1.04 |
| Long-Term Debt to EBITDA |
|
-0.81 |
-0.46 |
-1.53 |
-0.88 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
11.03 |
| Debt to NOPAT |
|
-0.66 |
-0.49 |
-0.86 |
-0.57 |
-0.79 |
-0.07 |
-0.01 |
0.00 |
0.00 |
0.00 |
-7.10 |
| Net Debt to NOPAT |
|
0.10 |
1.17 |
-0.15 |
0.95 |
0.17 |
4.08 |
9.60 |
5.64 |
6.55 |
3.00 |
0.67 |
| Long-Term Debt to NOPAT |
|
-0.65 |
-0.49 |
-0.86 |
-0.57 |
-0.01 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
-7.10 |
| Altman Z-Score |
|
-5.07 |
-4.98 |
-6.24 |
-4.76 |
-6.57 |
48.59 |
4.36 |
1.73 |
0.40 |
1.15 |
-0.21 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.50% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.24 |
0.96 |
1.58 |
7.32 |
1.21 |
16.88 |
11.98 |
16.33 |
4.23 |
8.36 |
1.82 |
| Quick Ratio |
|
1.01 |
0.84 |
1.13 |
6.48 |
0.87 |
15.99 |
10.90 |
15.92 |
3.29 |
7.87 |
1.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
-20 |
-35 |
-24 |
-20 |
-19 |
-115 |
-130 |
-39 |
-112 |
-238 |
| Operating Cash Flow to CapEx |
|
-1,923.50% |
-345.50% |
-1,082.21% |
-709.85% |
-349.82% |
-327.49% |
-85.03% |
-52.70% |
-98.71% |
-112.33% |
-44.50% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.74 |
-2.36 |
-4.48 |
-4.38 |
-7.37 |
-6.66 |
0.00 |
-111.38 |
-18.05 |
-28.90 |
-13.58 |
| Operating Cash Flow to Interest Expense |
|
-3.52 |
-2.39 |
-2.62 |
-2.91 |
-7.61 |
-6.84 |
0.00 |
-37.97 |
-24.86 |
-14.79 |
-0.76 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.70 |
-3.08 |
-2.86 |
-3.32 |
-9.79 |
-8.93 |
0.00 |
-110.02 |
-50.04 |
-27.96 |
-2.48 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.30 |
0.25 |
0.27 |
0.67 |
0.24 |
0.05 |
0.00 |
0.00 |
0.03 |
0.03 |
0.25 |
| Accounts Receivable Turnover |
|
16.06 |
21.66 |
25.31 |
83.23 |
29.48 |
6.85 |
0.71 |
1.62 |
11.10 |
6.72 |
29.72 |
| Inventory Turnover |
|
9.97 |
10.66 |
9.76 |
11.04 |
11.54 |
5.27 |
2.93 |
1.91 |
2.36 |
2.89 |
7.23 |
| Fixed Asset Turnover |
|
0.38 |
0.36 |
0.38 |
0.95 |
0.37 |
0.09 |
0.01 |
0.01 |
0.09 |
0.08 |
0.56 |
| Accounts Payable Turnover |
|
4.83 |
5.42 |
7.48 |
9.33 |
6.95 |
3.12 |
0.48 |
0.33 |
0.50 |
0.54 |
2.91 |
| Days Sales Outstanding (DSO) |
|
22.72 |
16.85 |
14.42 |
4.39 |
12.38 |
53.32 |
515.31 |
225.83 |
32.88 |
54.31 |
12.28 |
| Days Inventory Outstanding (DIO) |
|
36.63 |
34.24 |
37.39 |
33.05 |
31.63 |
69.24 |
124.45 |
190.89 |
154.57 |
126.38 |
50.48 |
| Days Payable Outstanding (DPO) |
|
75.63 |
67.39 |
48.79 |
39.11 |
52.53 |
117.03 |
761.93 |
1,110.15 |
723.12 |
680.58 |
125.28 |
| Cash Conversion Cycle (CCC) |
|
-16.29 |
-16.30 |
3.02 |
-1.67 |
-8.52 |
5.52 |
-122.17 |
-693.42 |
-535.67 |
-499.89 |
-62.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
44 |
47 |
66 |
68 |
69 |
69 |
142 |
200 |
182 |
230 |
455 |
| Invested Capital Turnover |
|
0.63 |
0.60 |
0.49 |
0.98 |
0.36 |
0.08 |
0.01 |
0.01 |
0.09 |
0.08 |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
-8.41 |
3.48 |
19 |
1.62 |
1.74 |
-0.06 |
73 |
58 |
-18 |
49 |
224 |
| Enterprise Value (EV) |
|
8.30 |
3.94 |
15 |
-4.24 |
28 |
431 |
459 |
45 |
-97 |
310 |
480 |
| Market Capitalization |
|
11 |
24 |
13 |
17 |
31 |
508 |
864 |
451 |
279 |
500 |
485 |
| Book Value per Share |
|
$2.85 |
$0.51 |
$2.91 |
$10.28 |
$5.35 |
$1.22 |
$2.71 |
$2.55 |
$2.32 |
$2.04 |
$1.92 |
| Tangible Book Value per Share |
|
$2.85 |
$0.51 |
$2.91 |
$10.28 |
$5.35 |
$1.22 |
$2.67 |
$2.52 |
$2.29 |
$2.00 |
$1.35 |
| Total Capital |
|
63 |
77 |
78 |
101 |
87 |
148 |
548 |
606 |
558 |
490 |
572 |
| Total Debt |
|
15 |
8.22 |
14 |
13 |
15 |
1.25 |
0.48 |
0.32 |
0.15 |
0.02 |
101 |
| Total Long-Term Debt |
|
14 |
8.22 |
14 |
13 |
0.23 |
0.45 |
0.32 |
0.16 |
0.02 |
0.00 |
101 |
| Net Debt |
|
-2.21 |
-20 |
2.45 |
-21 |
-3.15 |
-77 |
-405 |
-405 |
-375 |
-191 |
-9.43 |
| Capital Expenditures (CapEx) |
|
1.46 |
5.94 |
1.91 |
2.23 |
5.96 |
5.91 |
57 |
84 |
54 |
51 |
30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12 |
-29 |
-5.06 |
-0.31 |
2.25 |
0.81 |
-22 |
-15 |
-81 |
-12 |
-45 |
| Debt-free Net Working Capital (DFNWC) |
|
4.67 |
-1.34 |
6.50 |
33 |
19 |
79 |
320 |
390 |
295 |
179 |
65 |
| Net Working Capital (NWC) |
|
4.34 |
-1.34 |
6.50 |
33 |
4.13 |
78 |
319 |
390 |
295 |
179 |
65 |
| Net Nonoperating Expense (NNE) |
|
14 |
20 |
8.33 |
5.78 |
10 |
21 |
17 |
26 |
8.93 |
15 |
18 |
| Net Nonoperating Obligations (NNO) |
|
-4.82 |
-22 |
2.45 |
-21 |
-3.15 |
-77 |
-405 |
-405 |
-375 |
-259 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
10 |
11 |
7.60 |
8.23 |
8.00 |
6.67 |
10 |
11 |
19 |
18 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-41.01% |
-107.41% |
-18.37% |
-0.48% |
9.18% |
14.19% |
-4,051.97% |
-1,312.34% |
-468.09% |
-68.03% |
-28.09% |
| Debt-free Net Working Capital to Revenue |
|
15.50% |
-4.93% |
23.59% |
50.83% |
75.75% |
1,391.19% |
59,963.98% |
33,203.83% |
1,715.62% |
1,060.43% |
40.37% |
| Net Working Capital to Revenue |
|
14.40% |
-4.93% |
23.59% |
50.83% |
16.88% |
1,377.01% |
59,934.33% |
33,190.30% |
1,714.86% |
1,060.30% |
40.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1,032.00) |
($193.60) |
($30.20) |
($5.74) |
($2.35) |
($0.71) |
($0.30) |
($0.44) |
($0.28) |
($0.34) |
($0.14) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.78K |
745.52K |
1.13M |
11.66M |
14.62M |
198.17M |
201.99M |
221.54M |
238.69M |
231.67M |
234.01M |
| Adjusted Diluted Earnings per Share |
|
($1,032.00) |
($193.60) |
($30.20) |
($5.74) |
($2.35) |
($0.71) |
($0.30) |
($0.44) |
($0.28) |
($0.34) |
($0.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
58.78K |
745.52K |
1.13M |
11.66M |
14.62M |
198.17M |
201.99M |
221.54M |
238.69M |
231.67M |
234.01M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1,032.00) |
($193.60) |
($30.20) |
($5.74) |
($2.35) |
($0.71) |
($0.30) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
35.06K |
192.37K |
814.80K |
4.88M |
12.18M |
56.88M |
195.79M |
237.17M |
240.50M |
239.61M |
242.82M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-22 |
-17 |
-16 |
-16 |
-18 |
-18 |
-39 |
-54 |
-57 |
-64 |
-16 |
| Normalized NOPAT Margin |
|
-74.16% |
-61.70% |
-59.19% |
-23.64% |
-75.33% |
-320.92% |
-7,240.47% |
-4,613.33% |
-333.05% |
-375.86% |
-10.16% |
| Pre Tax Income Margin |
|
-120.10% |
-136.80% |
-89.45% |
7.47% |
-117.04% |
-706.38% |
-11,107.50% |
-8,341.02% |
-384.97% |
-464.91% |
-20.32% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.52 |
-3.33 |
-2.12 |
-4.14 |
-9.48 |
-13.26 |
0.00 |
-85.96 |
-38.47 |
-23.33 |
-1.15 |
| NOPAT to Interest Expense |
|
-2.79 |
-1.95 |
-2.07 |
-4.08 |
-6.74 |
-6.68 |
0.00 |
-61.59 |
-26.51 |
-16.39 |
-0.81 |
| EBIT Less CapEx to Interest Expense |
|
-3.70 |
-4.02 |
-2.37 |
-4.55 |
-11.66 |
-15.35 |
0.00 |
-158.01 |
-63.66 |
-36.50 |
-2.86 |
| NOPAT Less CapEx to Interest Expense |
|
-2.97 |
-2.64 |
-2.31 |
-4.49 |
-8.91 |
-8.77 |
0.00 |
-133.64 |
-51.69 |
-29.56 |
-2.52 |
| 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% |
-4.46% |
| Augmented Payout Ratio |
|
-9.72% |
-8.45% |
-4.45% |
-1.40% |
-0.81% |
-15.85% |
-59.04% |
-11.22% |
0.00% |
-5.99% |
-4.46% |