| DEI Shares Outstanding |
|
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
| DEI Adjusted Shares Outstanding |
|
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
11,052,235.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.20 |
-0.55 |
0.10 |
-0.29 |
-0.15 |
-0.12 |
-0.31 |
-0.25 |
-0.31 |
-0.21 |
-0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.83% |
-12.49% |
29.26% |
-38.76% |
-6.42% |
3.46% |
-20.12% |
1.69% |
-23.15% |
-30.82% |
17.01% |
| EBITDA Growth |
|
-79.63% |
71.04% |
82.90% |
-305.87% |
30.40% |
37.44% |
-92.68% |
6.02% |
-49.99% |
18.51% |
24.54% |
| EBIT Growth |
|
-63.54% |
70.52% |
82.77% |
-298.14% |
30.10% |
39.34% |
-92.92% |
5.63% |
-50.14% |
18.25% |
24.00% |
| NOPAT Growth |
|
-48.84% |
64.43% |
93.13% |
-884.29% |
37.49% |
28.62% |
-84.67% |
23.98% |
-4.44% |
-17.31% |
2.78% |
| Net Income Growth |
|
54.15% |
-165.12% |
117.90% |
-394.01% |
48.04% |
22.06% |
-164.89% |
19.65% |
-23.51% |
32.45% |
32.32% |
| EPS Growth |
|
58.33% |
-175.00% |
118.18% |
-390.00% |
48.28% |
20.00% |
-158.33% |
19.35% |
-24.00% |
32.26% |
33.33% |
| Operating Cash Flow Growth |
|
-55.43% |
66.23% |
80.49% |
-252.61% |
59.96% |
-32.42% |
-99.28% |
39.32% |
52.45% |
-95.56% |
15.39% |
| Free Cash Flow Firm Growth |
|
-55.31% |
47.94% |
70.65% |
-170.05% |
75.11% |
-98.26% |
-54.46% |
26.97% |
20.41% |
-70.31% |
26.05% |
| Invested Capital Growth |
|
-167.03% |
14.93% |
32.21% |
41.18% |
-59.37% |
27.73% |
35.38% |
33.23% |
-24.33% |
81.21% |
5.73% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
13.29% |
53.87% |
56.04% |
49.51% |
53.89% |
57.00% |
52.95% |
58.19% |
56.99% |
49.68% |
52.39% |
| EBITDA Margin |
|
-211.59% |
-70.01% |
-9.26% |
-61.39% |
-45.66% |
-27.61% |
-66.59% |
-61.54% |
-120.11% |
-141.50% |
-91.25% |
| Operating Margin |
|
-195.62% |
-79.50% |
-4.23% |
-67.92% |
-45.37% |
-31.30% |
-72.36% |
-54.09% |
-73.51% |
-124.65% |
-103.57% |
| EBIT Margin |
|
-216.85% |
-73.06% |
-9.74% |
-63.30% |
-47.28% |
-27.72% |
-66.95% |
-62.13% |
-121.39% |
-143.45% |
-93.18% |
| Profit (Net Income) Margin |
|
-22.32% |
-67.62% |
9.37% |
-44.97% |
-24.97% |
-18.81% |
-62.36% |
-49.27% |
-79.19% |
-77.33% |
-44.73% |
| Tax Burden Percent |
|
84.68% |
84.07% |
-185.64% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
12.16% |
110.09% |
51.82% |
71.03% |
52.80% |
67.84% |
93.15% |
79.31% |
65.24% |
53.91% |
48.01% |
| 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) |
|
-3.16% |
-9.66% |
1.79% |
-5.34% |
-2.92% |
-2.36% |
-6.53% |
-5.53% |
-7.38% |
-5.47% |
-4.02% |
| 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) |
|
-23.46% |
-8.65% |
-1.65% |
-7.03% |
-5.21% |
-3.28% |
-6.53% |
-6.45% |
-10.56% |
-9.59% |
-7.94% |
| Return on Assets (ROA) |
|
-2.41% |
-8.01% |
1.59% |
-4.99% |
-2.75% |
-2.22% |
-6.09% |
-5.11% |
-6.89% |
-5.17% |
-3.81% |
| Return on Common Equity (ROCE) |
|
-3.16% |
-9.66% |
1.79% |
-5.34% |
-2.92% |
-2.36% |
-6.53% |
-5.53% |
-7.38% |
-5.47% |
-4.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.47% |
-10.17% |
1.77% |
-5.49% |
-2.99% |
-2.39% |
-6.74% |
-5.66% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-4.99 |
-0.34 |
-3.38 |
-2.11 |
-1.51 |
-2.78 |
-2.11 |
-2.21 |
-2.59 |
-2.52 |
| NOPAT Margin |
|
-136.93% |
-55.65% |
-2.96% |
-47.54% |
-31.76% |
-21.91% |
-50.65% |
-37.86% |
-51.46% |
-87.26% |
-72.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
15.49% |
-1.59% |
2.23% |
0.30% |
0.77% |
0.37% |
-1.19% |
-1.26% |
-2.53% |
0.69% |
2.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-4.35% |
-5.07% |
-6.42% |
-6.80% |
| Cost of Revenue to Revenue |
|
86.71% |
46.13% |
43.96% |
50.49% |
46.11% |
43.00% |
47.05% |
41.84% |
43.01% |
50.35% |
47.64% |
| SG&A Expenses to Revenue |
|
56.77% |
38.94% |
30.42% |
51.88% |
47.89% |
45.40% |
67.32% |
62.94% |
75.54% |
102.05% |
88.72% |
| R&D to Revenue |
|
6.71% |
11.65% |
9.24% |
15.36% |
17.85% |
19.30% |
26.38% |
19.87% |
16.99% |
23.37% |
19.08% |
| Operating Expenses to Revenue |
|
208.91% |
133.37% |
60.26% |
117.43% |
99.26% |
88.31% |
125.31% |
112.25% |
130.50% |
174.30% |
155.93% |
| Earnings before Interest and Taxes (EBIT) |
|
-22 |
-6.55 |
-1.13 |
-4.50 |
-3.14 |
-1.91 |
-3.68 |
-3.47 |
-5.21 |
-4.26 |
-3.24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-22 |
-6.28 |
-1.07 |
-4.36 |
-3.03 |
-1.90 |
-3.66 |
-3.44 |
-5.16 |
-4.20 |
-3.17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.51 |
0.54 |
0.55 |
0.57 |
0.48 |
0.65 |
0.49 |
0.28 |
0.35 |
0.42 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
|
0.51 |
0.54 |
0.55 |
0.57 |
0.48 |
0.65 |
0.49 |
0.28 |
0.35 |
0.42 |
0.45 |
| Price to Revenue (P/Rev) |
|
3.27 |
3.60 |
2.90 |
4.67 |
4.01 |
5.14 |
4.53 |
2.39 |
3.58 |
5.75 |
4.84 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
30.94 |
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% |
3.23% |
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) |
|
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 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 |
|
0.09 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Financial Leverage |
|
-1.05 |
-1.07 |
-1.06 |
-1.04 |
-1.04 |
-1.04 |
-1.03 |
-1.02 |
-1.02 |
-1.01 |
-1.00 |
| Leverage Ratio |
|
1.31 |
1.21 |
1.13 |
1.07 |
1.06 |
1.06 |
1.07 |
1.08 |
1.07 |
1.06 |
1.05 |
| Compound Leverage Factor |
|
0.16 |
1.33 |
0.59 |
0.76 |
0.56 |
0.72 |
1.00 |
0.86 |
0.70 |
0.57 |
0.51 |
| Debt to Total Capital |
|
8.45% |
3.99% |
0.00% |
0.00% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
8.45% |
3.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.17% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
91.55% |
96.01% |
100.00% |
100.00% |
99.83% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.28 |
-0.39 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
3.27 |
10.16 |
0.00 |
0.00 |
19.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.43 |
-0.50 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
5.05 |
12.78 |
0.00 |
0.00 |
27.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-2.35 |
-1.85 |
0.45 |
1.87 |
-0.06 |
2.48 |
-2.01 |
-3.20 |
-3.50 |
-2.30 |
-3.29 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.53 |
7.66 |
12.98 |
18.51 |
16.43 |
15.92 |
13.24 |
18.14 |
15.91 |
18.35 |
16.80 |
| Quick Ratio |
|
5.39 |
7.40 |
12.76 |
18.28 |
16.21 |
15.73 |
12.97 |
17.80 |
15.71 |
18.09 |
16.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-11 |
-5.72 |
-1.68 |
-4.53 |
-1.13 |
-2.24 |
-3.46 |
-2.52 |
-2.01 |
-3.42 |
-2.53 |
| Operating Cash Flow to CapEx |
|
-12,477.78% |
0.00% |
-581.15% |
-5,930.30% |
-3,264.58% |
-8,645.83% |
-5,440.79% |
-4,825.00% |
-2,294.23% |
-5,071.74% |
-4,486.36% |
| Free Cash Flow to Firm to Interest Expense |
|
-60.37 |
-70.62 |
-49.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-92.55 |
-70.22 |
-32.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-93.30 |
-52.27 |
-38.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.12 |
0.17 |
0.11 |
0.11 |
0.12 |
0.10 |
0.10 |
0.09 |
0.07 |
0.09 |
| Accounts Receivable Turnover |
|
8.06 |
8.48 |
14.30 |
11.15 |
14.92 |
21.38 |
20.34 |
24.07 |
20.15 |
16.05 |
7.53 |
| 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 |
|
6.71 |
12.83 |
140.56 |
50.90 |
0.00 |
0.00 |
99.85 |
58.48 |
40.11 |
28.01 |
36.00 |
| Accounts Payable Turnover |
|
16.30 |
14.12 |
17.58 |
17.15 |
36.48 |
44.12 |
27.49 |
27.33 |
38.06 |
36.46 |
34.84 |
| Days Sales Outstanding (DSO) |
|
45.29 |
43.07 |
25.53 |
32.74 |
24.47 |
17.07 |
17.94 |
15.16 |
18.11 |
22.74 |
48.49 |
| 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) |
|
22.40 |
25.84 |
20.76 |
21.28 |
10.01 |
8.27 |
13.28 |
13.35 |
9.59 |
10.01 |
10.48 |
| Cash Conversion Cycle (CCC) |
|
22.89 |
17.22 |
4.76 |
11.46 |
14.46 |
8.80 |
4.67 |
1.81 |
8.52 |
12.73 |
38.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-4.88 |
-4.15 |
-2.81 |
-1.65 |
-2.64 |
-1.91 |
-1.23 |
-0.82 |
-1.02 |
-0.19 |
-0.18 |
| Invested Capital Turnover |
|
-3.06 |
-1.99 |
-3.33 |
-3.18 |
-3.10 |
-3.03 |
-3.50 |
-5.44 |
-4.66 |
-4.89 |
-18.63 |
| Increase / (Decrease) in Invested Capital |
|
-3.05 |
0.73 |
1.34 |
1.16 |
-0.98 |
0.73 |
0.67 |
0.41 |
-0.20 |
0.83 |
0.01 |
| Enterprise Value (EV) |
|
-37 |
-32 |
-31 |
-27 |
-32 |
-21 |
-27 |
-36 |
-29 |
-23 |
-20 |
| Market Capitalization |
|
33 |
32 |
34 |
33 |
27 |
35 |
25 |
13 |
15 |
17 |
17 |
| Book Value per Share |
|
$1.19 |
$5.40 |
$5.55 |
$5.26 |
$5.03 |
$4.89 |
$4.60 |
$4.40 |
$3.94 |
$3.65 |
$3.35 |
| Tangible Book Value per Share |
|
$1.19 |
$5.40 |
$5.55 |
$5.26 |
$5.03 |
$4.89 |
$4.60 |
$4.40 |
$3.94 |
$3.65 |
$3.35 |
| Total Capital |
|
72 |
62 |
61 |
58 |
56 |
54 |
51 |
49 |
44 |
40 |
37 |
| Total Debt |
|
6.09 |
2.48 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-71 |
-64 |
-64 |
-60 |
-58 |
-56 |
-52 |
-49 |
-45 |
-41 |
-37 |
| Capital Expenditures (CapEx) |
|
0.14 |
-1.45 |
0.19 |
0.07 |
0.05 |
0.02 |
0.08 |
0.05 |
0.05 |
0.05 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-5.33 |
-3.85 |
-3.71 |
-2.50 |
-2.97 |
-2.40 |
-2.40 |
-1.87 |
-2.04 |
-1.59 |
-1.04 |
| Debt-free Net Working Capital (DFNWC) |
|
67 |
62 |
60 |
57 |
55 |
44 |
39 |
45 |
37 |
34 |
33 |
| Net Working Capital (NWC) |
|
61 |
60 |
60 |
57 |
55 |
44 |
39 |
45 |
37 |
34 |
33 |
| Net Nonoperating Expense (NNE) |
|
-12 |
1.07 |
-1.43 |
-0.18 |
-0.45 |
-0.21 |
0.64 |
0.64 |
1.19 |
-0.29 |
-0.96 |
| Net Nonoperating Obligations (NNO) |
|
-71 |
-64 |
-64 |
-60 |
-58 |
-56 |
-52 |
-49 |
-45 |
-41 |
-37 |
| Total Depreciation and Amortization (D&A) |
|
0.54 |
0.27 |
0.06 |
0.14 |
0.11 |
0.01 |
0.02 |
0.03 |
0.06 |
0.06 |
0.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-51.97% |
-42.92% |
-32.03% |
-35.26% |
-44.62% |
-34.91% |
-43.61% |
-33.45% |
-47.53% |
-53.62% |
-30.05% |
| Debt-free Net Working Capital to Revenue |
|
654.66% |
695.17% |
521.41% |
807.24% |
832.34% |
634.21% |
716.79% |
809.11% |
856.08% |
1,128.39% |
939.75% |
| Net Working Capital to Revenue |
|
595.22% |
667.53% |
521.41% |
807.24% |
832.34% |
634.21% |
716.79% |
809.11% |
856.08% |
1,128.39% |
939.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.20) |
($0.55) |
$0.10 |
($0.29) |
($0.15) |
($0.12) |
($0.31) |
($0.25) |
($0.31) |
($0.21) |
($0.14) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
| Adjusted Diluted Earnings per Share |
|
($0.20) |
($0.55) |
$0.10 |
($0.29) |
($0.15) |
($0.12) |
($0.31) |
($0.25) |
($0.31) |
($0.21) |
($0.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.55) |
$0.10 |
($0.29) |
($0.15) |
($0.12) |
($0.31) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
11.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-4.62 |
-1.56 |
-3.38 |
-2.02 |
-1.51 |
-2.78 |
-2.11 |
-2.21 |
-2.59 |
-2.52 |
| Normalized NOPAT Margin |
|
-122.83% |
-51.53% |
-13.41% |
-47.54% |
-30.45% |
-21.91% |
-50.65% |
-37.86% |
-51.46% |
-87.26% |
-72.50% |
| Pre Tax Income Margin |
|
-26.36% |
-80.43% |
-5.04% |
-44.97% |
-24.97% |
-18.81% |
-62.36% |
-49.27% |
-79.19% |
-77.33% |
-44.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-122.14 |
-80.91 |
-33.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-77.13 |
-61.63 |
-10.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-122.88 |
-62.96 |
-38.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-77.87 |
-43.68 |
-15.71 |
0.00 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |