| DEI Shares Outstanding |
|
31,950,813.00 |
49,172,733.00 |
83,913,900.00 |
196,903,476.00 |
426,306,328.00 |
3,810,836.00 |
6,381,541.00 |
26,334,953.00 |
26,695,287.00 |
9,436,069.00 |
29,705,360.00 |
| DEI Adjusted Shares Outstanding |
|
85,202.00 |
131,127.00 |
223,770.00 |
525,076.00 |
1,136,817.00 |
10,162.00 |
17,017.00 |
70,227.00 |
71,187.00 |
377,443.00 |
1,188,214.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-31.56 |
-24.95 |
-9.70 |
-4.88 |
-2.09 |
-291.09 |
-1,091.28 |
-199.65 |
-364.77 |
-66.21 |
-18.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-51.52% |
93.64% |
29.72% |
-10.42% |
22.08% |
55.09% |
-78.86% |
-78.85% |
-100.00% |
0.00% |
-37.06% |
| EBITDA Growth |
|
0.10% |
-21.71% |
33.85% |
-18.47% |
7.03% |
-13.06% |
-599.87% |
25.31% |
-90.87% |
6.07% |
13.89% |
| EBIT Growth |
|
1.57% |
-21.47% |
33.57% |
-17.86% |
7.42% |
-18.73% |
-565.50% |
25.16% |
-90.63% |
5.98% |
13.94% |
| NOPAT Growth |
|
1.57% |
-21.47% |
33.57% |
-17.86% |
7.42% |
-18.73% |
-565.50% |
25.16% |
-90.63% |
5.98% |
13.94% |
| Net Income Growth |
|
1.62% |
-21.66% |
33.67% |
-17.97% |
7.40% |
-24.78% |
-527.79% |
24.50% |
-85.20% |
3.75% |
14.11% |
| EPS Growth |
|
20.00% |
0.00% |
62.50% |
-52,034,333.33% |
94.99% |
99.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-20.23% |
28.06% |
13.24% |
8.61% |
9.37% |
-96.68% |
-307.06% |
-69.97% |
-32.28% |
1.98% |
12.97% |
| Free Cash Flow Firm Growth |
|
-1.98% |
2.65% |
43.00% |
-31.18% |
42.96% |
-345.41% |
-67.87% |
-122.29% |
-46.14% |
5.40% |
13.37% |
| Invested Capital Growth |
|
223.99% |
-248.11% |
-196.63% |
-54.95% |
-85.14% |
93.57% |
-5,951.66% |
54.94% |
41.10% |
71.80% |
239.66% |
| Revenue Q/Q Growth |
|
-12.84% |
1.83% |
0.42% |
14.22% |
-2.55% |
-0.92% |
-18.35% |
-66.93% |
0.00% |
27.97% |
-25.78% |
| EBITDA Q/Q Growth |
|
7.59% |
-8.06% |
16.32% |
-4.93% |
1.70% |
-37.71% |
-197.14% |
37.43% |
-9.43% |
-2.67% |
15.31% |
| EBIT Q/Q Growth |
|
7.89% |
-7.99% |
16.14% |
-4.79% |
1.79% |
-36.03% |
-195.71% |
37.33% |
-9.44% |
-2.66% |
15.28% |
| NOPAT Q/Q Growth |
|
7.89% |
-7.99% |
16.14% |
-4.79% |
1.79% |
-36.03% |
-195.71% |
37.33% |
-9.44% |
-2.66% |
15.28% |
| Net Income Q/Q Growth |
|
7.91% |
-8.01% |
16.19% |
-4.84% |
1.81% |
-33.72% |
-201.28% |
37.35% |
-9.30% |
-2.76% |
15.19% |
| EPS Q/Q Growth |
|
11.11% |
11.11% |
25.00% |
-238,590.06% |
96.40% |
-100.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-4.92% |
16.77% |
-4.97% |
-3.56% |
13.63% |
-84.68% |
-84.91% |
-2.04% |
-14.63% |
9.28% |
11.51% |
| Free Cash Flow Firm Q/Q Growth |
|
4.79% |
2.08% |
16.76% |
-30.69% |
37.91% |
-51.02% |
-25.83% |
-6.44% |
-31.38% |
12.85% |
8.03% |
| Invested Capital Q/Q Growth |
|
144.89% |
-141.44% |
-9.32% |
17.16% |
-17.42% |
79.34% |
-6,755.91% |
-10.05% |
60.53% |
-231.60% |
491.49% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-622.74% |
-391.42% |
-199.62% |
-264.01% |
-201.05% |
-146.57% |
-4,852.72% |
-17,138.43% |
0.00% |
-633.42% |
-866.57% |
| Operating Margin |
|
-629.50% |
-394.90% |
-202.22% |
-266.06% |
-201.76% |
-154.46% |
-4,862.72% |
-17,207.47% |
0.00% |
-635.83% |
-869.34% |
| EBIT Margin |
|
-629.50% |
-394.90% |
-202.22% |
-266.06% |
-201.76% |
-154.46% |
-4,862.72% |
-17,207.47% |
0.00% |
-635.83% |
-869.34% |
| Profit (Net Income) Margin |
|
-628.22% |
-394.70% |
-201.82% |
-265.79% |
-201.60% |
-162.21% |
-4,817.19% |
-17,198.35% |
0.00% |
-631.98% |
-862.34% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.95% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.80% |
99.95% |
99.80% |
99.90% |
99.92% |
105.01% |
99.06% |
100.00% |
97.10% |
99.40% |
99.19% |
| 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) |
|
-1,998.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14,427.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1,924.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14,281.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,769.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13,943.96% |
| Return on Equity (ROE) |
|
-228.80% |
-452.84% |
5,379.21% |
154.47% |
103.79% |
-74.00% |
-266.61% |
-90.57% |
-160.47% |
-462.31% |
-483.79% |
| Cash Return on Invested Capital (CROIC) |
|
-2,104.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,220.22% |
| Operating Return on Assets (OROA) |
|
-202.25% |
-337.15% |
-395.19% |
-452.66% |
-427.11% |
-51.86% |
-168.95% |
-65.03% |
0.00% |
-288.37% |
-298.52% |
| Return on Assets (ROA) |
|
-201.84% |
-336.97% |
-394.41% |
-452.19% |
-426.78% |
-54.46% |
-167.37% |
-65.00% |
0.00% |
-286.62% |
-296.11% |
| Return on Common Equity (ROCE) |
|
-125.63% |
198.02% |
199,774.35% |
242.97% |
147.69% |
-55.41% |
-265.16% |
-90.57% |
-160.47% |
-462.31% |
-483.79% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-118.75% |
-260.24% |
675.94% |
250.41% |
150.56% |
-30.91% |
-425.76% |
-52.71% |
-450.55% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.89 |
-2.29 |
-1.52 |
-1.79 |
-1.66 |
-1.97 |
-13 |
-9.82 |
-19 |
-18 |
-15 |
| NOPAT Margin |
|
-440.65% |
-276.43% |
-141.56% |
-186.24% |
-141.23% |
-108.12% |
-3,403.90% |
-12,045.23% |
0.00% |
-445.08% |
-608.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
-74.28% |
-129.47% |
-169.04% |
90.20% |
80.30% |
-19.87% |
-51.59% |
-20.38% |
-38.72% |
-111.83% |
-145.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-324.81% |
-348.64% |
-396.00% |
| 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 |
|
333.99% |
257.13% |
114.61% |
171.02% |
139.27% |
120.42% |
927.92% |
6,116.59% |
0.00% |
136.18% |
241.31% |
| R&D to Revenue |
|
395.51% |
237.76% |
187.61% |
195.04% |
162.49% |
134.04% |
4,034.79% |
11,190.88% |
0.00% |
599.65% |
728.02% |
| Operating Expenses to Revenue |
|
729.50% |
494.90% |
302.22% |
366.06% |
301.76% |
254.46% |
4,962.72% |
17,307.47% |
0.00% |
735.83% |
969.34% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.69 |
-3.27 |
-2.17 |
-2.56 |
-2.37 |
-2.82 |
-19 |
-14 |
-27 |
-25 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.67 |
-3.24 |
-2.15 |
-2.54 |
-2.36 |
-2.67 |
-19 |
-14 |
-27 |
-25 |
-22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
44.20 |
0.00 |
0.00 |
0.00 |
0.00 |
1.36 |
5.30 |
0.62 |
1.67 |
4.62 |
1.33 |
| Price to Tangible Book Value (P/TBV) |
|
44.20 |
0.00 |
0.00 |
0.00 |
0.00 |
1.36 |
5.30 |
0.62 |
1.67 |
4.62 |
1.33 |
| Price to Revenue (P/Rev) |
|
14.93 |
11.86 |
15.61 |
4.09 |
0.11 |
7.06 |
59.93 |
203.57 |
0.00 |
5.89 |
2.04 |
| 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) |
|
44.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
14.93 |
12.54 |
17.08 |
4.13 |
1.55 |
1.79 |
30.29 |
0.00 |
0.00 |
4.50 |
0.80 |
| 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 |
-0.10 |
-0.03 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.92 |
-1.05 |
9.50 |
-0.51 |
-0.39 |
-1.24 |
-1.52 |
-1.33 |
-1.16 |
-1.22 |
-0.98 |
| Leverage Ratio |
|
1.13 |
1.34 |
-13.64 |
-0.34 |
-0.24 |
1.36 |
1.59 |
1.39 |
1.26 |
1.61 |
1.63 |
| Compound Leverage Factor |
|
1.13 |
1.34 |
-13.61 |
-0.34 |
-0.24 |
1.43 |
1.58 |
1.39 |
1.22 |
1.60 |
1.62 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
-11.14% |
-2.59% |
2.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
-9.67% |
-0.81% |
1.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
-1.47% |
-1.78% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
88.00% |
423.01% |
-591.51% |
0.00% |
-125.91% |
0.78% |
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 |
|
12.00% |
-323.01% |
691.51% |
111.14% |
228.50% |
97.19% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.12 |
-0.02 |
-0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.10 |
3.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.17 |
-0.02 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.15 |
4.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-9.31 |
-82.06 |
-109.20 |
-100.39 |
-146.10 |
3.57 |
-10.36 |
-1.95 |
-23.04 |
-26.68 |
-42.31 |
| Noncontrolling Interest Sharing Ratio |
|
45.09% |
143.73% |
-3,613.82% |
-57.29% |
-42.30% |
25.12% |
0.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
9.74 |
1.47 |
0.55 |
0.38 |
0.22 |
12.63 |
2.14 |
6.10 |
2.24 |
2.55 |
2.74 |
| Quick Ratio |
|
8.35 |
1.23 |
0.39 |
0.16 |
0.14 |
12.20 |
2.10 |
5.82 |
1.83 |
1.98 |
1.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.99 |
-1.93 |
-1.10 |
-1.45 |
-0.82 |
-3.67 |
-6.17 |
-14 |
-20 |
-19 |
-16 |
| Operating Cash Flow to CapEx |
|
-17,067.91% |
0.00% |
-38,815.26% |
0.00% |
-18,386.76% |
-1,754.29% |
-23,463.72% |
-14,174.36% |
-51,431.45% |
-119,476.64% |
-77,770.42% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-558.16 |
-183.46 |
-25.59 |
0.00 |
0.00 |
0.00 |
-886.49 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-595.76 |
-311.12 |
-19.16 |
0.00 |
0.00 |
0.00 |
-1,154.41 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-595.76 |
-312.81 |
-20.26 |
0.00 |
0.00 |
0.00 |
-1,155.38 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.32 |
0.85 |
1.95 |
1.70 |
2.12 |
0.34 |
0.03 |
0.00 |
0.00 |
0.45 |
0.34 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
0.00 |
| Fixed Asset Turnover |
|
4.75 |
11.98 |
25.01 |
45.33 |
107.11 |
23.03 |
2.53 |
0.42 |
0.00 |
21.99 |
19.24 |
| 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 |
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 |
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 |
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 |
|
0.14 |
-0.21 |
-0.63 |
-0.98 |
-1.82 |
-0.12 |
-7.07 |
-3.19 |
-1.88 |
-0.53 |
0.74 |
| Invested Capital Turnover |
|
4.54 |
-23.89 |
-2.54 |
-1.19 |
-0.84 |
-1.88 |
-0.11 |
-0.02 |
0.00 |
-3.29 |
23.71 |
| Increase / (Decrease) in Invested Capital |
|
0.10 |
-0.36 |
-0.42 |
-0.35 |
-0.84 |
1.70 |
-6.96 |
3.89 |
1.31 |
1.35 |
1.27 |
| Enterprise Value (EV) |
|
6.39 |
10 |
18 |
3.98 |
1.82 |
3.27 |
12 |
-11 |
3.18 |
18 |
1.99 |
| Market Capitalization |
|
6.39 |
9.83 |
17 |
3.94 |
0.13 |
13 |
23 |
17 |
9.64 |
23 |
5.08 |
| Book Value per Share |
|
$0.00 |
($0.02) |
($0.03) |
($0.02) |
($0.01) |
$2.49 |
$0.68 |
$1.01 |
$0.22 |
$0.54 |
$0.13 |
| Tangible Book Value per Share |
|
$0.00 |
($0.02) |
($0.03) |
($0.02) |
($0.01) |
$2.49 |
$0.68 |
$1.01 |
$0.22 |
$0.54 |
$0.13 |
| Total Capital |
|
1.20 |
0.24 |
-0.32 |
-2.69 |
-1.53 |
9.77 |
4.36 |
27 |
5.76 |
5.05 |
3.83 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.30 |
0.04 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.03 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.06 |
-0.45 |
-0.31 |
0.04 |
-0.24 |
-9.69 |
-11 |
-28 |
-6.45 |
-5.51 |
-3.09 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.16 |
0.05 |
0.13 |
0.05 |
0.02 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.05 |
-0.28 |
-0.68 |
-1.00 |
-1.84 |
-0.28 |
-5.23 |
-3.42 |
-2.09 |
-0.68 |
0.29 |
| Debt-free Net Working Capital (DFNWC) |
|
1.11 |
0.17 |
-0.36 |
-0.74 |
-1.56 |
9.61 |
6.19 |
24 |
4.37 |
4.83 |
3.38 |
| Net Working Capital (NWC) |
|
1.11 |
0.17 |
-0.36 |
-1.01 |
-1.57 |
9.42 |
6.19 |
24 |
4.37 |
4.83 |
3.38 |
| Net Nonoperating Expense (NNE) |
|
0.80 |
0.98 |
0.65 |
0.77 |
0.71 |
0.99 |
5.45 |
4.20 |
7.25 |
7.39 |
6.32 |
| Net Nonoperating Obligations (NNO) |
|
-1.06 |
-0.45 |
-0.31 |
2.01 |
-0.24 |
-9.69 |
-11 |
-30 |
-7.64 |
-5.58 |
-3.09 |
| Total Depreciation and Amortization (D&A) |
|
0.03 |
0.03 |
0.03 |
0.02 |
0.01 |
0.14 |
0.04 |
0.06 |
0.07 |
0.10 |
0.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.60% |
-33.72% |
-62.86% |
-104.28% |
-156.46% |
-15.11% |
-1,356.71% |
-4,197.31% |
0.00% |
-17.18% |
11.74% |
| Debt-free Net Working Capital to Revenue |
|
259.29% |
21.06% |
-33.78% |
-77.32% |
-132.36% |
526.86% |
1,606.68% |
29,672.54% |
0.00% |
122.08% |
135.71% |
| Net Working Capital to Revenue |
|
259.29% |
21.06% |
-33.78% |
-104.35% |
-133.42% |
516.81% |
1,606.68% |
29,672.54% |
0.00% |
122.08% |
135.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.20) |
($1.20) |
($0.45) |
($0.30) |
($588.75) |
($32.10) |
($45.60) |
($12.45) |
($14.29) |
($120.50) |
($22.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.47M |
3.75M |
8.78M |
18.54M |
919.44K |
421.03K |
472.60K |
1.13M |
1.82M |
207.48K |
958.44K |
| Adjusted Diluted Earnings per Share |
|
($1.20) |
($1.20) |
($0.45) |
($0.30) |
($588.75) |
($32.10) |
($45.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.47M |
3.75M |
8.78M |
18.54M |
919.44K |
421.03K |
472.60K |
1.76M |
2.17M |
553.58K |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.20) |
($1.20) |
($0.45) |
($0.30) |
($588.75) |
($32.10) |
($45.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.13M |
2.77M |
4.57M |
10.91M |
4.03K |
92.26K |
406.66K |
1.76M |
2.17M |
553.58K |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.89 |
-2.29 |
-1.52 |
-1.79 |
-1.66 |
-1.97 |
-13 |
-9.82 |
-19 |
-18 |
-15 |
| Normalized NOPAT Margin |
|
-440.65% |
-276.43% |
-141.56% |
-186.24% |
-141.23% |
-108.12% |
-3,403.90% |
-12,045.23% |
0.00% |
-445.08% |
-608.54% |
| Pre Tax Income Margin |
|
-628.22% |
-394.70% |
-201.82% |
-265.79% |
-201.60% |
-162.21% |
-4,817.19% |
-17,207.47% |
0.00% |
-631.98% |
-862.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-989.47 |
-527.81 |
-19.63 |
0.00 |
0.00 |
0.00 |
-1,176.34 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-692.63 |
-369.47 |
-13.74 |
0.00 |
0.00 |
0.00 |
-823.44 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-989.47 |
-529.50 |
-20.72 |
0.00 |
0.00 |
0.00 |
-1,177.31 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-692.63 |
-371.16 |
-14.83 |
0.00 |
0.00 |
0.00 |
-824.40 |
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% |