| DEI Shares Outstanding |
|
0.00 |
358,676.00 |
15,072,559.00 |
15,847,855.00 |
39,618,722.00 |
47,808,570.00 |
48,025,324.00 |
59,434,822.00 |
8,508,068.00 |
2,270,346.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
179.00 |
7,536.00 |
7,924.00 |
19,809.00 |
23,904.00 |
24,013.00 |
29,717.00 |
170,161.00 |
2,270,346.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-18,514.84 |
-1,641.76 |
-1,344.62 |
-905.79 |
-864.50 |
-988.66 |
-1,038.48 |
-125.69 |
-7.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
19.86% |
-273.24% |
13.66% |
-68.13% |
-15.10% |
-15.29% |
-30.48% |
31.85% |
23.20% |
| EBIT Growth |
|
0.00% |
19.80% |
-273.05% |
13.60% |
-68.14% |
-15.08% |
-15.29% |
-30.40% |
31.86% |
23.23% |
| NOPAT Growth |
|
0.00% |
19.84% |
-273.26% |
13.60% |
-68.14% |
-15.08% |
-15.29% |
-30.32% |
31.82% |
26.72% |
| Net Income Growth |
|
0.00% |
19.80% |
-273.32% |
13.88% |
-68.40% |
-15.17% |
-14.88% |
-29.99% |
31.59% |
23.13% |
| EPS Growth |
|
0.00% |
23.68% |
-210.34% |
26.67% |
22.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-73.97% |
-215.28% |
-1.05% |
-101.41% |
-2.51% |
-23.36% |
-40.39% |
27.55% |
14.57% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-238.12% |
5.18% |
-84.32% |
10.75% |
-13.56% |
-37.41% |
32.88% |
22.51% |
| Invested Capital Growth |
|
0.00% |
1,084.26% |
4.82% |
264.38% |
252.26% |
-26.38% |
-50.13% |
-48.61% |
-97.28% |
608.41% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
100.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-29.00% |
8.71% |
-18.50% |
-7.96% |
0.72% |
1.86% |
7.15% |
3.17% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-28.99% |
8.69% |
-18.49% |
-7.95% |
0.72% |
1.87% |
7.16% |
3.17% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-28.99% |
8.69% |
-18.49% |
-7.95% |
0.72% |
1.93% |
7.16% |
5.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-28.77% |
8.63% |
-18.52% |
-7.96% |
0.95% |
1.89% |
7.04% |
3.22% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-25.00% |
14.29% |
1.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
22.68% |
-37.03% |
4.69% |
-18.45% |
4.51% |
-8.15% |
-1.72% |
5.76% |
-7.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.66% |
-31.20% |
7.59% |
1.77% |
-1.48% |
8.91% |
-0.48% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
60.83% |
3.91% |
87.56% |
-15.79% |
-33.04% |
14.24% |
-89.53% |
139.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
99.95% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.70% |
99.83% |
| Interest Burden Percent |
|
100.00% |
100.05% |
100.07% |
99.74% |
99.90% |
99.98% |
99.62% |
99.31% |
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% |
| 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% |
| 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% |
| 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% |
| Return on Equity (ROE) |
|
-254.31% |
-322.79% |
-265.79% |
-179.00% |
-105.73% |
-57.25% |
-74.71% |
-207.88% |
-467.24% |
-338.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,768.49% |
-3,165.93% |
-1,263.18% |
-656.10% |
-433.00% |
-773.74% |
-2,110.40% |
-4,062.15% |
-14,678.64% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-254.31% |
-322.79% |
-265.79% |
-179.00% |
-105.73% |
-57.25% |
-74.71% |
-207.88% |
-467.24% |
-338.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-254.31% |
-773.30% |
-139.31% |
-352.39% |
-58.04% |
-50.06% |
-106.58% |
-416.11% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.89 |
-2.32 |
-8.65 |
-7.48 |
-13 |
-14 |
-17 |
-22 |
-15 |
-11 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-77.37% |
-112.90% |
-84.86% |
-59.92% |
-36.63% |
-18.79% |
-23.70% |
-65.87% |
-150.83% |
-113.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-293.13% |
-914.85% |
-136.41% |
| 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% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.13 |
-3.31 |
-12 |
-11 |
-18 |
-21 |
-24 |
-31 |
-21 |
-16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.13 |
-3.31 |
-12 |
-11 |
-18 |
-21 |
-24 |
-31 |
-21 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.94 |
0.00 |
1.87 |
1.68 |
5.32 |
1.52 |
3.13 |
1.84 |
4.47 |
0.50 |
| Price to Tangible Book Value (P/TBV) |
|
4.62 |
0.00 |
1.95 |
2.00 |
5.42 |
1.54 |
3.23 |
2.06 |
4.47 |
0.50 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
212.54 |
0.00 |
28.47 |
3.01 |
38.12 |
9.06 |
36.86 |
10.21 |
305.15 |
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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Financial Leverage |
|
-0.99 |
-0.86 |
-0.94 |
-0.89 |
-0.86 |
-0.91 |
-0.94 |
-0.93 |
-0.92 |
-0.98 |
| Leverage Ratio |
|
1.18 |
1.54 |
1.13 |
1.08 |
1.03 |
1.03 |
1.07 |
1.20 |
1.64 |
1.49 |
| Compound Leverage Factor |
|
1.18 |
1.54 |
1.13 |
1.07 |
1.03 |
1.03 |
1.07 |
1.20 |
1.64 |
1.49 |
| Debt to Total Capital |
|
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% |
| 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% |
| 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% |
| 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% |
| 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% |
| Debt to EBITDA |
|
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 |
| 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 |
| Debt to NOPAT |
|
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 |
| 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 |
| Altman Z-Score |
|
-3.21 |
0.00 |
17.84 |
-19.21 |
215.42 |
20.58 |
6.89 |
-24.15 |
-67.88 |
-27.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.74 |
0.23 |
22.81 |
5.83 |
61.47 |
24.69 |
7.64 |
2.31 |
0.83 |
3.84 |
| Quick Ratio |
|
5.64 |
0.20 |
22.20 |
3.92 |
60.61 |
24.37 |
7.47 |
2.07 |
0.64 |
3.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2.56 |
-8.67 |
-8.22 |
-15 |
-14 |
-15 |
-21 |
-14 |
-11 |
| Operating Cash Flow to CapEx |
|
-25,075.59% |
-36,875.43% |
-30,517.20% |
-20,733.36% |
-79,338.91% |
-45,062.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1,356.29 |
-228.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1,148.99 |
-180.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1,152.11 |
-180.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Inventory Turnover |
|
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 |
0.00 |
0.00 |
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 |
| Days Sales Outstanding (DSO) |
|
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 |
| Days Payable Outstanding (DPO) |
|
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 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.02 |
0.27 |
0.28 |
1.02 |
3.60 |
2.65 |
1.32 |
0.68 |
0.02 |
0.13 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.24 |
0.01 |
0.74 |
2.58 |
-0.95 |
-1.33 |
-0.64 |
-0.66 |
0.11 |
| Enterprise Value (EV) |
|
4.80 |
0.00 |
7.98 |
3.07 |
137 |
24 |
49 |
6.93 |
5.64 |
-3.86 |
| Market Capitalization |
|
6.40 |
0.00 |
17 |
5.07 |
164 |
63 |
70 |
14 |
7.25 |
3.97 |
| Book Value per Share |
|
$0.15 |
$1.19 |
$0.59 |
$0.19 |
$0.78 |
$0.86 |
$0.46 |
$0.12 |
$0.19 |
$3.51 |
| Tangible Book Value per Share |
|
$0.13 |
$0.36 |
$0.56 |
$0.16 |
$0.77 |
$0.85 |
$0.45 |
$0.11 |
$0.19 |
$3.51 |
| Total Capital |
|
1.62 |
0.43 |
8.88 |
3.02 |
31 |
41 |
22 |
7.42 |
1.62 |
7.96 |
| Total Debt |
|
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 |
| Net Debt |
|
-1.60 |
-0.16 |
-8.60 |
-2.00 |
-27 |
-39 |
-21 |
-6.74 |
-1.60 |
-7.83 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.02 |
0.03 |
0.02 |
0.03 |
0.00 |
-0.00 |
-0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.25 |
-0.80 |
-0.14 |
0.46 |
-0.07 |
-1.07 |
-2.29 |
-2.46 |
-2.03 |
-1.65 |
| Debt-free Net Working Capital (DFNWC) |
|
1.35 |
-0.64 |
8.46 |
2.47 |
27 |
38 |
19 |
4.28 |
-0.43 |
6.18 |
| Net Working Capital (NWC) |
|
1.35 |
-0.64 |
8.46 |
2.47 |
27 |
38 |
19 |
4.28 |
-0.43 |
6.18 |
| Net Nonoperating Expense (NNE) |
|
1.24 |
1.00 |
3.72 |
3.18 |
5.37 |
6.20 |
7.06 |
9.12 |
6.29 |
5.37 |
| Net Nonoperating Obligations (NNO) |
|
-1.60 |
-0.16 |
-8.60 |
-2.00 |
-27 |
-39 |
-21 |
-6.74 |
-1.60 |
-7.83 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($15.20) |
($11.60) |
($36.00) |
($26.40) |
($20.40) |
($16.80) |
$0.00 |
($22.56) |
($267.00) |
($17.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
270.87K |
287.50K |
388.42K |
821.25K |
1.08M |
1.20M |
0.00 |
1.37M |
80.12K |
932.73K |
| Adjusted Diluted Earnings per Share |
|
($15.20) |
($11.60) |
($36.00) |
($26.40) |
($20.40) |
($16.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
270.87K |
287.50K |
388.42K |
821.25K |
1.08M |
1.20M |
0.00 |
1.91M |
483.06K |
9.04M |
| Adjusted Basic & Diluted Earnings per Share |
|
($15.20) |
($11.60) |
($36.00) |
($26.40) |
($20.40) |
($16.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
270.87K |
287.50K |
344.28K |
400.68K |
888.07K |
1.18M |
0.00 |
1.91M |
483.06K |
9.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.89 |
-2.32 |
-8.65 |
-7.48 |
-13 |
-14 |
-17 |
-22 |
-15 |
-11 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-1,753.52 |
-325.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-1,226.80 |
-227.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-1,756.64 |
-326.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1,229.91 |
-228.45 |
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |