| DEI Shares Outstanding |
|
11,100,453.00 |
12,149,226.00 |
14,435,161.00 |
21,018,919.00 |
21,139,385.00 |
21,325,975.00 |
25,088,414.00 |
25,203,396.00 |
5,045,324.00 |
1,654,428.00 |
6,581,390.00 |
| DEI Adjusted Shares Outstanding |
|
61,669.00 |
67,496.00 |
80,195.00 |
116,772.00 |
117,441.00 |
118,478.00 |
139,380.00 |
140,019.00 |
420,444.00 |
1,654,428.00 |
6,581,390.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-172.24 |
-251.17 |
-153.36 |
-84.40 |
-174.22 |
-242.84 |
-232.94 |
-127.60 |
-16.44 |
-4.54 |
-1.57 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
132.33% |
87.83% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-15.25% |
-58.72% |
27.62% |
20.77% |
-115.25% |
-39.51% |
-12.79% |
44.80% |
61.52% |
0.31% |
-49.32% |
| EBIT Growth |
|
-16.70% |
-58.60% |
27.00% |
20.47% |
-109.19% |
-40.61% |
-12.85% |
44.97% |
61.31% |
0.07% |
-48.11% |
| NOPAT Growth |
|
-18.96% |
-55.24% |
26.76% |
13.34% |
-108.83% |
-35.01% |
-8.84% |
46.32% |
57.55% |
0.92% |
-47.80% |
| Net Income Growth |
|
-16.69% |
-59.60% |
27.45% |
19.86% |
-107.60% |
-40.61% |
-12.85% |
44.97% |
61.31% |
-8.75% |
-37.14% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-73.07% |
-70.42% |
| Operating Cash Flow Growth |
|
8.30% |
-43.13% |
0.51% |
25.23% |
-65.54% |
-75.99% |
-25.13% |
43.75% |
66.83% |
4.19% |
-7.40% |
| Free Cash Flow Firm Growth |
|
17.36% |
-38.05% |
-6.32% |
12.03% |
-45.18% |
-95.44% |
9.37% |
31.50% |
50.52% |
-0.16% |
-37.27% |
| Invested Capital Growth |
|
-614.53% |
-221.03% |
22.02% |
28.36% |
-150.65% |
47.15% |
-45.84% |
55.42% |
105.47% |
1,985.19% |
106.39% |
| 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 |
|
0.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
-3,561.88% |
-1,109.59% |
-468.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
-3,614.99% |
-1,139.54% |
-525.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
-3,607.49% |
-1,133.55% |
-479.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
-3,630.19% |
-1,133.55% |
-483.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.63% |
100.00% |
100.77% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
108.83% |
100.77% |
| 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) |
|
-40.12% |
-103.94% |
-91.54% |
-19.01% |
-25.94% |
-50.47% |
-86.98% |
-81.36% |
-50.63% |
-49.77% |
-64.21% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6,785.56% |
-622.04% |
-292.05% |
| Operating Return on Assets (OROA) |
|
0.00% |
-82.76% |
-68.15% |
-17.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
-83.28% |
-68.15% |
-17.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-40.12% |
-103.94% |
-91.54% |
-19.01% |
-25.94% |
-50.47% |
-86.98% |
-81.36% |
-50.63% |
-49.77% |
-64.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-49.30% |
-153.07% |
-77.87% |
-11.21% |
-29.29% |
-65.16% |
-106.46% |
-133.10% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.61 |
-12 |
-8.65 |
-7.50 |
-16 |
-21 |
-23 |
-12 |
-5.24 |
-5.20 |
-7.68 |
| NOPAT Margin |
|
0.00% |
-2,530.49% |
-797.68% |
-368.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.06% |
-27.03% |
-21.32% |
-4.31% |
-5.79% |
-12.42% |
-23.02% |
-21.90% |
-11.43% |
-16.67% |
-20.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-92.05% |
-37.79% |
-31.83% |
-48.66% |
| 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 |
|
0.00% |
659.10% |
350.14% |
217.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
3,055.89% |
889.40% |
407.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
3,714.99% |
1,239.54% |
625.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-17 |
-12 |
-9.78 |
-20 |
-29 |
-32 |
-18 |
-6.91 |
-6.91 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-17 |
-12 |
-9.54 |
-21 |
-29 |
-32 |
-18 |
-6.86 |
-6.84 |
-10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.92 |
3.52 |
7.04 |
1.12 |
1.74 |
1.49 |
1.27 |
0.93 |
0.06 |
0.08 |
0.08 |
| Price to Tangible Book Value (P/TBV) |
|
3.92 |
3.52 |
7.04 |
1.12 |
1.74 |
1.49 |
1.27 |
0.93 |
0.06 |
0.08 |
0.08 |
| Price to Revenue (P/Rev) |
|
0.00 |
83.43 |
102.46 |
48.38 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
50.35 |
84.95 |
4.12 |
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 |
0.00 |
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 |
|
-1.03 |
-1.17 |
-1.27 |
-1.05 |
-1.05 |
-1.08 |
-1.10 |
-1.15 |
-1.07 |
-0.92 |
-0.79 |
| Leverage Ratio |
|
1.08 |
1.25 |
1.34 |
1.06 |
1.06 |
1.14 |
1.19 |
1.21 |
1.22 |
1.16 |
1.16 |
| Compound Leverage Factor |
|
1.08 |
1.25 |
1.34 |
1.06 |
1.06 |
1.14 |
1.19 |
1.21 |
1.22 |
1.27 |
1.17 |
| Debt 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% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
15.50 |
-3.66 |
10.80 |
21.35 |
8.27 |
0.36 |
-4.56 |
-16.05 |
-16.69 |
-15.13 |
-16.38 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
9.20 |
3.44 |
4.98 |
33.41 |
11.02 |
6.47 |
6.13 |
4.76 |
4.81 |
7.42 |
6.55 |
| Quick Ratio |
|
9.20 |
3.44 |
4.98 |
33.41 |
11.01 |
5.98 |
6.11 |
4.72 |
3.95 |
5.76 |
3.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.51 |
-8.99 |
-9.56 |
-8.41 |
-12 |
-24 |
-22 |
-15 |
-7.33 |
-7.34 |
-10 |
| Operating Cash Flow to CapEx |
|
-5,329.56% |
-303,225.00% |
-100,558.33% |
-10,025.56% |
-124,475.00% |
-59,743.18% |
-299,018.18% |
-462,525.00% |
0.00% |
0.00% |
0.00% |
| 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 |
-12.03 |
-127.54 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.64 |
-79.94 |
| 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 |
-9.64 |
-79.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.06 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
1.41 |
4.94 |
10.93 |
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 |
0.58 |
1.79 |
5.95 |
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 |
259.10 |
73.84 |
33.40 |
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 |
259.10 |
73.84 |
33.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.28 |
-4.11 |
-3.20 |
-2.29 |
-5.75 |
-3.04 |
-4.43 |
-1.98 |
0.11 |
2.25 |
4.65 |
| Invested Capital Turnover |
|
0.00 |
-0.17 |
-0.30 |
-0.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1.10 |
-2.83 |
0.90 |
0.91 |
-3.46 |
2.71 |
-1.39 |
2.46 |
2.08 |
2.14 |
2.40 |
| Enterprise Value (EV) |
|
61 |
24 |
92 |
8.40 |
46 |
19 |
3.88 |
-2.85 |
-13 |
-13 |
-9.89 |
| Market Capitalization |
|
84 |
39 |
111 |
99 |
121 |
66 |
39 |
13 |
0.76 |
1.34 |
1.24 |
| Book Value per Share |
|
$1.94 |
$1.00 |
$1.30 |
$6.09 |
$3.32 |
$2.09 |
$1.43 |
$0.54 |
$0.55 |
$3.24 |
$9.54 |
| Tangible Book Value per Share |
|
$1.94 |
$1.00 |
$1.30 |
$6.09 |
$3.32 |
$2.09 |
$1.43 |
$0.54 |
$0.55 |
$3.24 |
$9.54 |
| Total Capital |
|
22 |
11 |
16 |
88 |
70 |
44 |
30 |
13 |
14 |
16 |
16 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-23 |
-15 |
-19 |
-90 |
-76 |
-47 |
-35 |
-15 |
-14 |
-14 |
-11 |
| Capital Expenditures (CapEx) |
|
0.16 |
0.00 |
0.01 |
0.09 |
0.01 |
0.04 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.16 |
-4.30 |
-3.69 |
-2.49 |
-6.11 |
-3.39 |
-4.75 |
-2.27 |
-0.02 |
2.00 |
4.65 |
| Debt-free Net Working Capital (DFNWC) |
|
21 |
11 |
15 |
88 |
69 |
44 |
30 |
12 |
10 |
14 |
16 |
| Net Working Capital (NWC) |
|
21 |
11 |
15 |
88 |
69 |
44 |
30 |
12 |
10 |
14 |
16 |
| Net Nonoperating Expense (NNE) |
|
3.01 |
5.14 |
3.64 |
2.36 |
4.80 |
7.62 |
9.45 |
5.51 |
1.67 |
2.32 |
2.63 |
| Net Nonoperating Obligations (NNO) |
|
-23 |
-15 |
-19 |
-90 |
-76 |
-47 |
-35 |
-15 |
-14 |
-14 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
0.14 |
0.21 |
0.26 |
0.24 |
-0.07 |
0.13 |
0.16 |
0.03 |
0.05 |
0.07 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-919.70% |
-340.37% |
-122.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
2,388.22% |
1,410.51% |
4,303.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
2,388.22% |
1,410.51% |
4,303.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$20.25 |
$19.80 |
$127.80 |
$30.00 |
$8.08 |
$2.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
740.03K |
0.00 |
0.00 |
1.40M |
1.41M |
1.42M |
1.67M |
140.02K |
230.80K |
930.82K |
4.31M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$20.25 |
$0.00 |
$0.00 |
$30.00 |
$8.08 |
$2.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
740.03K |
0.00 |
0.00 |
1.40M |
1.41M |
1.42M |
1.64M |
139.68K |
230.80K |
930.82K |
4.31M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$20.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
740.03K |
0.00 |
0.00 |
1.21M |
1.41M |
1.42M |
1.67M |
140.02K |
420.44K |
1.65M |
6.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.61 |
-12 |
-8.65 |
-7.50 |
-16 |
-21 |
-23 |
-12 |
-5.24 |
-4.39 |
-5.96 |
| Normalized NOPAT Margin |
|
0.00% |
-2,530.49% |
-797.68% |
-368.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
-3,607.49% |
-1,133.55% |
-479.93% |
0.00% |
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 |
-11.32 |
-129.49 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-8.52 |
-97.21 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.32 |
-129.49 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-8.52 |
-97.21 |
| 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% |