| DEI Shares Outstanding |
|
0.00 |
9,631,088.00 |
11,554,146.00 |
16,940,462.00 |
26,155,111.00 |
30,412,100.00 |
12,460,848.00 |
5,795,404.00 |
13,499,979.00 |
4,754,030.00 |
3,361,903.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
76.00 |
92.00 |
134.00 |
208.00 |
241.00 |
989.00 |
13,799.00 |
225,000.00 |
1,584,677.00 |
3,361,903.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-130,705.61 |
-120,612.86 |
-100,997.14 |
-72,969.64 |
-173,163.23 |
-85,458.63 |
-1,085.08 |
-71.57 |
-11.55 |
-2.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-148.21% |
25.36% |
-22.15% |
-12.07% |
-81.22% |
-126.01% |
74.83% |
-7.90% |
1.15% |
66.54% |
| EBIT Growth |
|
0.00% |
-131.01% |
23.95% |
-21.05% |
-13.00% |
-72.76% |
-123.21% |
75.02% |
-7.88% |
0.98% |
60.63% |
| NOPAT Growth |
|
0.00% |
-33.76% |
-61.60% |
-31.41% |
-9.77% |
-79.28% |
-123.42% |
78.53% |
-24.39% |
0.95% |
54.66% |
| Net Income Growth |
|
0.00% |
-146.06% |
23.95% |
-21.96% |
-12.15% |
-115.26% |
-79.17% |
75.01% |
-7.97% |
-14.34% |
63.71% |
| EPS Growth |
|
0.00% |
-37.42% |
53.57% |
1,484,549,138.46% |
45.25% |
-115.26% |
-79.17% |
75.01% |
88.52% |
-14.34% |
73.98% |
| Operating Cash Flow Growth |
|
0.00% |
-8.74% |
-58.43% |
-51.29% |
-29.11% |
20.04% |
-187.73% |
30.80% |
44.60% |
25.53% |
38.13% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-89.93% |
-62.89% |
-10.11% |
65.35% |
-686.53% |
23.07% |
62.84% |
18.08% |
-445.70% |
| Invested Capital Growth |
|
0.00% |
-30.66% |
-5.68% |
139.24% |
64.96% |
-236.69% |
-83.59% |
118.20% |
-43.00% |
-183.67% |
3,015.44% |
| 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% |
23.45% |
-12.87% |
14.54% |
-168.98% |
9.69% |
33.00% |
-0.70% |
15.67% |
-40.83% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
22.11% |
-11.98% |
13.94% |
-159.51% |
9.62% |
32.95% |
-0.70% |
15.66% |
-66.28% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-13.77% |
-14.65% |
16.40% |
-160.17% |
9.54% |
41.21% |
-13.00% |
15.61% |
-96.84% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
22.11% |
-12.83% |
15.28% |
-97.38% |
9.62% |
32.94% |
-0.73% |
-82.01% |
58.12% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
30.67% |
2,174,550,804.23% |
3,114,661,766.67% |
-97.38% |
9.62% |
32.94% |
-14.19% |
-82.01% |
56.89% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-40.18% |
-6.72% |
-8.72% |
0.81% |
-31.13% |
0.08% |
1.20% |
14.82% |
26.17% |
-200.04% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-21.21% |
1.74% |
48.75% |
-20.03% |
-3.22% |
29.11% |
30.72% |
-27.27% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
907.95% |
227.20% |
260.95% |
-362.53% |
-8.19% |
185.22% |
62.09% |
-291.72% |
19.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,813.56% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14,367.09% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-19,539.98% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16,962.79% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-18,078.34% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
115.62% |
98.70% |
| Interest Burden Percent |
|
93.89% |
100.00% |
100.00% |
100.76% |
100.00% |
124.60% |
100.02% |
100.05% |
100.13% |
99.99% |
107.98% |
| 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% |
-27.12% |
| 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% |
-20.75% |
| 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% |
12.00% |
| Return on Equity (ROE) |
|
163.38% |
7,001.29% |
-455.37% |
-441.23% |
-333.90% |
-3,305.91% |
1,119.03% |
576.04% |
-497.87% |
-58.82% |
-15.13% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.14% |
-453.87% |
-448.98% |
-264.56% |
0.00% |
0.00% |
-975.53% |
-461.73% |
0.00% |
-116.53% |
| 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% |
-9.18% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.78% |
| Return on Common Equity (ROCE) |
|
319.96% |
65,436.61% |
-455.37% |
-441.23% |
-333.90% |
-3,305.91% |
1,119.03% |
576.04% |
-497.87% |
0.26% |
-2.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
163.38% |
-454.14% |
-668.22% |
-302.50% |
-328.72% |
1,237.23% |
748.42% |
-533.51% |
-438.39% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.31 |
-4.43 |
-7.15 |
-9.40 |
-10 |
-19 |
-41 |
-8.87 |
-11 |
-11 |
-4.96 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13,677.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
44.11% |
469.59% |
-447.68% |
-818.87% |
1,997.99% |
-680.49% |
-271.87% |
-160.72% |
-459.39% |
-23.30% |
-6.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-261.87% |
282.06% |
-14.93% |
| 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% |
1,913.56% |
| 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% |
15,173.44% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,552.98% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17,726.42% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.32 |
-15 |
-11 |
-13 |
-15 |
-26 |
-59 |
-15 |
-16 |
-16 |
-6.15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.58 |
-14 |
-10 |
-13 |
-14 |
-26 |
-58 |
-15 |
-16 |
-16 |
-5.21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
14.21 |
25.31 |
4.58 |
5.89 |
0.00 |
0.00 |
1.85 |
15.74 |
0.00 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
9.16 |
0.00 |
0.00 |
0.00 |
4.80 |
29.55 |
0.00 |
0.00 |
| 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 |
432.17 |
| 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 |
27.49 |
27.71 |
5.43 |
4.79 |
0.00 |
0.00 |
1.58 |
34.52 |
0.00 |
0.85 |
| 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 |
884.40 |
| 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 |
|
-1.81 |
0.05 |
0.25 |
0.06 |
0.33 |
-0.21 |
-0.08 |
0.22 |
0.17 |
0.00 |
0.29 |
| 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 |
|
-1.64 |
-10.39 |
-0.36 |
-0.16 |
0.05 |
-2.11 |
1.21 |
1.41 |
-0.33 |
-1.00 |
-0.58 |
| Leverage Ratio |
|
-1.84 |
-32.24 |
2.51 |
2.11 |
1.80 |
11.04 |
-2.36 |
-3.39 |
1.94 |
1.50 |
1.55 |
| Compound Leverage Factor |
|
-1.73 |
-32.24 |
2.51 |
2.13 |
1.80 |
13.76 |
-2.36 |
-3.39 |
1.94 |
1.50 |
1.67 |
| Debt to Total Capital |
|
223.15% |
4.61% |
20.05% |
5.39% |
24.78% |
-26.45% |
-8.93% |
18.04% |
14.54% |
0.00% |
22.30% |
| Short-Term Debt to Total Capital |
|
223.15% |
4.61% |
20.05% |
5.39% |
24.78% |
-26.45% |
-8.93% |
18.04% |
14.54% |
0.00% |
22.30% |
| 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 |
|
118.03% |
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% |
106.71% |
24.30% |
| Common Equity to Total Capital |
|
-241.18% |
95.39% |
79.95% |
94.61% |
75.22% |
126.45% |
108.93% |
81.96% |
85.46% |
-6.71% |
53.40% |
| Debt to EBITDA |
|
-1.18 |
-0.01 |
-0.04 |
-0.02 |
-0.11 |
-0.02 |
-0.01 |
-0.04 |
-0.04 |
0.00 |
-1.59 |
| Net Debt to EBITDA |
|
-1.06 |
0.12 |
0.02 |
0.07 |
-0.10 |
0.21 |
0.13 |
0.05 |
0.20 |
0.00 |
-1.42 |
| 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 |
|
-1.99 |
-0.04 |
-0.06 |
-0.03 |
-0.15 |
-0.03 |
-0.02 |
-0.07 |
-0.06 |
0.00 |
-1.67 |
| Net Debt to NOPAT |
|
-1.79 |
0.37 |
0.02 |
0.09 |
-0.13 |
0.30 |
0.18 |
0.09 |
0.28 |
0.00 |
-1.49 |
| 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 |
|
0.00 |
-4.03 |
-8.88 |
-10.44 |
-11.79 |
-16.60 |
-34.40 |
-50.91 |
-34.37 |
-3.07 |
-6.27 |
| Noncontrolling Interest Sharing Ratio |
|
-95.84% |
-834.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.45% |
81.60% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.23 |
1.27 |
0.79 |
1.60 |
0.80 |
0.51 |
0.77 |
1.37 |
1.58 |
3.03 |
0.17 |
| Quick Ratio |
|
0.19 |
1.17 |
0.68 |
1.43 |
0.66 |
0.43 |
0.67 |
0.59 |
1.18 |
0.01 |
0.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3.72 |
-7.06 |
-12 |
-13 |
-4.39 |
-35 |
-27 |
-9.87 |
-8.08 |
-44 |
| Operating Cash Flow to CapEx |
|
-17,105.23% |
-36,704.65% |
-22,334.74% |
-3,558.19% |
-58,235.13% |
0.00% |
-46,465.89% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-112.97 |
0.00 |
-0.68 |
-3,073.13 |
-1,672.71 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-2.63 |
0.00 |
0.00 |
-106.72 |
0.00 |
-1.74 |
-2,873.90 |
-1,407.15 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.64 |
0.00 |
0.00 |
-109.72 |
0.00 |
-1.73 |
-2,880.08 |
-1,407.15 |
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 |
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 |
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 |
0.00 |
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 |
0.22 |
| 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 |
1,668.18 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,668.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2.31 |
1.60 |
1.51 |
3.61 |
5.96 |
-8.15 |
-15 |
2.72 |
1.55 |
-1.30 |
38 |
| Invested Capital Turnover |
|
0.00 |
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 |
-0.71 |
-0.09 |
2.10 |
2.35 |
-14 |
-6.81 |
18 |
-1.17 |
-2.85 |
39 |
| Enterprise Value (EV) |
|
0.00 |
44 |
42 |
20 |
29 |
24 |
10 |
4.29 |
54 |
64 |
32 |
| Market Capitalization |
|
0.00 |
46 |
42 |
20 |
27 |
29 |
18 |
5.07 |
57 |
2.96 |
16 |
| Book Value per Share |
|
($1.96) |
$0.33 |
$0.14 |
$0.26 |
$0.18 |
($0.09) |
($0.63) |
$0.47 |
$0.27 |
($0.82) |
$5.89 |
| Tangible Book Value per Share |
|
($3.08) |
($0.01) |
($0.12) |
$0.13 |
($0.03) |
($0.25) |
($0.78) |
$0.18 |
$0.14 |
($1.17) |
($7.78) |
| Total Capital |
|
2.95 |
3.37 |
2.08 |
4.73 |
6.14 |
-2.09 |
-7.18 |
3.35 |
4.22 |
58 |
37 |
| Total Debt |
|
6.58 |
0.16 |
0.42 |
0.26 |
1.52 |
0.55 |
0.64 |
0.60 |
0.61 |
0.00 |
8.28 |
| 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 |
|
5.94 |
-1.62 |
-0.16 |
-0.86 |
1.35 |
-5.51 |
-7.61 |
-0.78 |
-3.12 |
-0.18 |
7.38 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.01 |
0.03 |
0.31 |
0.02 |
-0.09 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.81 |
-1.00 |
-0.68 |
0.95 |
0.47 |
-13 |
-10 |
0.15 |
-1.30 |
56 |
-5.19 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.17 |
0.78 |
-0.11 |
2.06 |
0.64 |
-7.12 |
-2.23 |
1.53 |
2.44 |
56 |
-4.29 |
| Net Working Capital (NWC) |
|
-6.75 |
0.62 |
-0.53 |
1.80 |
-0.88 |
-7.68 |
-2.88 |
0.93 |
1.82 |
56 |
-13 |
| Net Nonoperating Expense (NNE) |
|
2.62 |
10 |
3.94 |
4.13 |
4.86 |
14 |
17 |
5.75 |
4.76 |
7.12 |
1.60 |
| Net Nonoperating Obligations (NNO) |
|
5.94 |
-1.61 |
-0.15 |
-0.86 |
1.35 |
-5.51 |
-7.14 |
-0.02 |
-2.05 |
-59 |
9.03 |
| Total Depreciation and Amortization (D&A) |
|
0.73 |
0.73 |
0.75 |
0.80 |
1.02 |
0.57 |
0.54 |
0.03 |
0.03 |
0.05 |
0.94 |
| 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% |
-14,305.93% |
| 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% |
-11,823.83% |
| 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% |
-34,656.82% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($68,460.00) |
($94,080.00) |
($43,680.00) |
($36,960.00) |
$941,873,688,000.00 |
$1,194,324,264,000.00 |
($39,774.00) |
($420.00) |
($47.88) |
$0.00 |
($4.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
86.00 |
229.00 |
299.00 |
0.00 |
646.00 |
1.77K |
2.13K |
35.91K |
336.34K |
0.00 |
1.62M |
| Adjusted Diluted Earnings per Share |
|
($68,460.00) |
($94,080.00) |
($43,680.00) |
($36,960.00) |
$941,873,688,000.00 |
$1,194,324,264,000.00 |
($39,774.00) |
($420.00) |
($47.88) |
$0.00 |
($4.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
86.00 |
229.00 |
299.00 |
0.00 |
646.00 |
1.77K |
2.13K |
35.91K |
336.34K |
0.00 |
1.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
($68,460.00) |
($94,080.00) |
($43,680.00) |
($36,960.00) |
$941,873,688,000.00 |
$1,194,324,264,000.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
86.00 |
155.00 |
253.00 |
368.00 |
0.00 |
0.00 |
3.98K |
77.48K |
2.03M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.31 |
-4.43 |
-7.15 |
-9.40 |
-10 |
-19 |
-40 |
-8.87 |
-11 |
-11 |
-4.96 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13,677.99% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-18,316.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.98 |
0.00 |
0.00 |
-131.88 |
0.00 |
-4.06 |
-5,209.42 |
-920.85 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-2.09 |
0.00 |
0.00 |
-92.32 |
0.00 |
-2.87 |
-3,679.56 |
-558.89 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-3.99 |
0.00 |
0.00 |
-134.88 |
0.00 |
-4.05 |
-5,215.60 |
-920.85 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2.10 |
0.00 |
0.00 |
-95.32 |
0.00 |
-2.85 |
-3,685.74 |
-558.89 |
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 |
|
-5.74% |
-9.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |