| DEI Shares Outstanding |
|
600,000,000.00 |
60,482,610.00 |
49,767,978.00 |
50,227,978.00 |
67,432,198.00 |
78,268,614.00 |
30,582,354.00 |
32,557,720.00 |
41,418,999.00 |
2,234,328.00 |
21,272,270.00 |
| DEI Adjusted Shares Outstanding |
|
1,176,471.00 |
118,593.00 |
97,584.00 |
98,486.00 |
132,220.00 |
153,468.00 |
1,019,412.00 |
1,085,257.00 |
1,380,633.00 |
2,234,328.00 |
21,272,270.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-36.48 |
164.73 |
-1,477.41 |
-5,263.41 |
49.43 |
-184.38 |
-56.91 |
-19.24 |
-5.50 |
-5.89 |
-1.62 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-55.74% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
62.68% |
326.04% |
-519.51% |
-288.51% |
107.42% |
-166.60% |
-132.50% |
63.08% |
58.85% |
-55.71% |
-109.01% |
| EBIT Growth |
|
38.15% |
200.80% |
-619.60% |
-275.64% |
107.17% |
-168.39% |
-129.55% |
63.08% |
58.85% |
-55.71% |
-109.01% |
| NOPAT Growth |
|
-272.58% |
-50.01% |
-912.36% |
-84.46% |
109.17% |
-129.49% |
-750.31% |
63.04% |
36.13% |
-5.80% |
13.52% |
| Net Income Growth |
|
8.66% |
145.52% |
-837.98% |
-259.55% |
92.54% |
26.78% |
-105.02% |
64.00% |
63.62% |
-73.25% |
-115.42% |
| EPS Growth |
|
-22,300.00% |
1,438.28% |
-107.17% |
40.00% |
92.54% |
26.78% |
0.00% |
0.00% |
63.62% |
-23.05% |
3.75% |
| Operating Cash Flow Growth |
|
-166.27% |
58.56% |
-181.35% |
-96.63% |
65.73% |
-98.47% |
-114.90% |
2.49% |
41.83% |
-45.78% |
-0.08% |
| Free Cash Flow Firm Growth |
|
-39.34% |
-499.55% |
-573.67% |
115.30% |
-20.31% |
-112.37% |
-539.93% |
40.37% |
61.37% |
-39.27% |
-22.65% |
| Invested Capital Growth |
|
-70.71% |
91.60% |
6,532.20% |
-91.03% |
-118.22% |
13.26% |
-182.12% |
52.44% |
-36.07% |
12.04% |
80.43% |
| Revenue Q/Q Growth |
|
-55.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-41.09% |
439.67% |
-5.03% |
-104.66% |
323.99% |
-185.92% |
-90.06% |
36.50% |
23.83% |
-5.38% |
-2.78% |
| EBIT Q/Q Growth |
|
-21.46% |
271.38% |
-3.88% |
-101.39% |
299.75% |
-187.19% |
-90.06% |
36.50% |
23.83% |
-5.38% |
-2.78% |
| NOPAT Q/Q Growth |
|
-16.53% |
-16.85% |
-3.88% |
1.11% |
225.46% |
-116.53% |
-32.22% |
36.84% |
16.13% |
-4.32% |
-17.30% |
| Net Income Q/Q Growth |
|
-30.71% |
172.27% |
4.73% |
-90.14% |
86.27% |
35.61% |
-124.73% |
37.33% |
25.66% |
-6.58% |
-7.32% |
| EPS Q/Q Growth |
|
-264.23% |
2,280.18% |
-100.00% |
5.15% |
86.27% |
35.61% |
0.00% |
37.33% |
25.66% |
-25.50% |
14.25% |
| Operating Cash Flow Q/Q Growth |
|
1.98% |
29.54% |
-59.10% |
7.84% |
17.18% |
-24.78% |
-12.86% |
-4.06% |
20.27% |
-3.37% |
-13.67% |
| Free Cash Flow Firm Q/Q Growth |
|
158.03% |
-252.77% |
1.37% |
4.38% |
207.43% |
-119.13% |
-14.29% |
10.74% |
23.35% |
3.53% |
-7.62% |
| Invested Capital Q/Q Growth |
|
-142.76% |
68.62% |
0.05% |
-0.72% |
-2.55% |
-20.81% |
-161.61% |
1.16% |
-8.10% |
-29.45% |
-313.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-50,174.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-33,062.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-95,862.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-158,970.37% |
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% |
100.00% |
100.00% |
100.00% |
-591.38% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
165.83% |
74.88% |
106.35% |
101.79% |
17.89% |
113.29% |
101.19% |
98.66% |
87.21% |
97.04% |
100.01% |
| 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) |
|
107.11% |
-56.22% |
-123.88% |
-394.11% |
973.48% |
116.10% |
1,542.28% |
-124.15% |
-79.09% |
-453.39% |
-1,377.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-139.35% |
39.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-5,495.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-9,112.95% |
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) |
|
106.89% |
-55.95% |
-124.06% |
-394.61% |
932.65% |
115.71% |
1,543.10% |
-124.14% |
-79.09% |
-453.24% |
-1,376.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
84.88% |
-104.15% |
-57.24% |
-4,492.35% |
201.94% |
96.14% |
-264.78% |
-177.98% |
-101.62% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.25 |
-9.37 |
-95 |
-175 |
16 |
-4.73 |
-40 |
-15 |
-9.50 |
-10 |
-8.70 |
| NOPAT Margin |
|
-23,144.07% |
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) |
|
1,137.50% |
-302.45% |
682.26% |
6,496.81% |
415.16% |
114.70% |
-584.64% |
-24.78% |
12.51% |
-34.49% |
-359.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-127.12% |
602.08% |
-150.26% |
| 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 |
|
29,459.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
3,703.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
33,162.96% |
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) |
|
-26 |
26 |
-136 |
-509 |
37 |
-25 |
-57 |
-21 |
-8.71 |
-14 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
31 |
-128 |
-499 |
37 |
-25 |
-57 |
-21 |
-8.71 |
-14 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.05 |
0.00 |
0.00 |
4.24 |
2.46 |
1.41 |
0.00 |
1.44 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.24 |
2.46 |
1.41 |
0.00 |
1.44 |
| 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 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.84 |
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% |
119.64% |
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 |
2.54 |
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 |
0.50 |
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 |
0.51 |
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 |
1.15 |
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 |
1.07 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.03 |
-0.59 |
0.00 |
0.95 |
-0.68 |
-0.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.08 |
-0.28 |
0.06 |
0.04 |
-3.32 |
-0.84 |
0.81 |
-1.44 |
-1.59 |
-3.10 |
-2.66 |
| Leverage Ratio |
|
-0.01 |
0.00 |
1.09 |
1.06 |
-3.25 |
-0.12 |
-5.03 |
1.45 |
1.61 |
3.16 |
3.00 |
| Compound Leverage Factor |
|
-0.02 |
0.00 |
1.16 |
1.08 |
-0.58 |
-0.14 |
-5.09 |
1.43 |
1.40 |
3.07 |
3.00 |
| Debt to Total Capital |
|
-3.59% |
-146.25% |
0.00% |
48.65% |
-216.40% |
-840.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
-2.13% |
-146.25% |
0.00% |
48.65% |
-216.40% |
-840.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
-1.46% |
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% |
0.01% |
-0.10% |
-0.10% |
0.00% |
0.01% |
0.01% |
-0.06% |
0.02% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
2.20% |
-0.07% |
-0.76% |
2.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
103.24% |
244.09% |
100.07% |
52.10% |
313.68% |
940.45% |
100.00% |
99.99% |
99.99% |
100.06% |
99.98% |
| Debt to EBITDA |
|
-0.13 |
0.37 |
0.00 |
-0.02 |
0.36 |
-1.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.13 |
0.37 |
0.00 |
-0.02 |
0.36 |
-0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.28 |
-1.20 |
0.00 |
-0.06 |
0.82 |
-5.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.27 |
-1.20 |
0.00 |
-0.06 |
0.82 |
-4.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.11 |
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 |
0.00 |
0.00 |
-93.97 |
-1,760.11 |
-167.96 |
-28.07 |
-56.30 |
-68.13 |
-240.35 |
-133.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.21% |
0.48% |
-0.14% |
-0.13% |
4.19% |
0.33% |
-0.05% |
0.01% |
0.01% |
0.03% |
0.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.22 |
0.01 |
0.01 |
0.16 |
3.14 |
3.35 |
2.12 |
0.72 |
3.50 |
| Quick Ratio |
|
0.00 |
0.00 |
0.22 |
0.00 |
0.00 |
0.15 |
3.12 |
3.34 |
2.11 |
0.67 |
2.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
-52 |
-350 |
54 |
43 |
-5.28 |
-34 |
-20 |
-7.78 |
-11 |
-13 |
| Operating Cash Flow to CapEx |
|
-465,700.00% |
0.00% |
-135,750.00% |
-29,658.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.76 |
-7.92 |
-40.68 |
5.87 |
0.00 |
-1.59 |
-47.05 |
-2,517.99 |
0.00 |
0.00 |
-104.66 |
| Operating Cash Flow to Interest Expense |
|
-0.27 |
-0.29 |
-0.63 |
-1.17 |
0.00 |
-2.19 |
-21.74 |
-1,902.13 |
0.00 |
0.00 |
-101.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.27 |
-0.29 |
-0.63 |
-1.18 |
0.00 |
-2.19 |
-21.74 |
-1,902.13 |
0.00 |
0.00 |
-101.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
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 |
|
4.91 |
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 |
0.00 |
| 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 |
|
-46 |
-3.90 |
251 |
23 |
-4.10 |
-3.56 |
-10 |
-4.77 |
-6.50 |
-5.71 |
-1.12 |
| 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 |
|
-19 |
43 |
255 |
-229 |
-27 |
0.54 |
-6.48 |
5.26 |
-1.72 |
0.78 |
4.60 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
57 |
18 |
32 |
61 |
12 |
-3.41 |
2.77 |
1.45 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
47 |
5.46 |
11 |
93 |
29 |
11 |
6.81 |
8.35 |
| Book Value per Share |
|
($0.08) |
($0.62) |
$5.06 |
$0.23 |
($0.28) |
($0.38) |
$0.72 |
$0.36 |
$0.18 |
($0.75) |
$0.54 |
| Tangible Book Value per Share |
|
($0.08) |
($0.62) |
($0.04) |
($0.27) |
($0.28) |
($0.38) |
$0.72 |
$0.36 |
$0.18 |
($0.75) |
$0.54 |
| Total Capital |
|
-49 |
-7.69 |
252 |
22 |
-6.10 |
-3.13 |
22 |
12 |
7.48 |
-1.67 |
5.79 |
| Total Debt |
|
1.75 |
11 |
0.00 |
11 |
13 |
26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
1.71 |
11 |
-0.58 |
11 |
13 |
21 |
-32 |
-17 |
-14 |
-4.04 |
-6.91 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-49 |
-7.71 |
-2.68 |
-3.23 |
-6.25 |
-8.43 |
-10 |
-4.88 |
-6.55 |
-5.71 |
-1.12 |
| Debt-free Net Working Capital (DFNWC) |
|
-49 |
-7.69 |
-2.10 |
-3.17 |
-6.23 |
-3.13 |
22 |
12 |
7.42 |
-1.67 |
5.79 |
| Net Working Capital (NWC) |
|
-50 |
-19 |
-2.10 |
-14 |
-19 |
-29 |
22 |
12 |
7.42 |
-1.67 |
5.79 |
| Net Nonoperating Expense (NNE) |
|
37 |
-29 |
49 |
343 |
55 |
24 |
18 |
6.00 |
-1.91 |
3.11 |
20 |
| Net Nonoperating Obligations (NNO) |
|
4.10 |
15 |
-0.58 |
11 |
15 |
26 |
-32 |
-17 |
-14 |
-4.04 |
-6.91 |
| Total Depreciation and Amortization (D&A) |
|
12 |
4.53 |
7.11 |
10 |
0.51 |
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-180,992.59% |
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 |
|
-180,818.52% |
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 |
|
-184,666.67% |
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 |
|
($6,971.70) |
$438.60 |
($4,355.40) |
($2,631.60) |
($341.70) |
($193.50) |
($61.80) |
($19.80) |
($5.64) |
($6.94) |
($6.68) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.19K |
241.01K |
32.88K |
98.51K |
138.44K |
146.17K |
1.07M |
1.06M |
1.35M |
1.90M |
5.51M |
| Adjusted Diluted Earnings per Share |
|
($6,971.70) |
$438.60 |
($4,355.40) |
($2,631.60) |
($341.70) |
($193.50) |
($61.80) |
$0.00 |
($5.64) |
($6.94) |
($6.68) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.19K |
241.01K |
32.88K |
98.51K |
112.80K |
146.17K |
1.07M |
1.23M |
1.35M |
1.90M |
5.51M |
| Adjusted Basic & Diluted Earnings per Share |
|
($6,971.70) |
$438.60 |
$0.00 |
$0.00 |
($341.70) |
($193.50) |
($61.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.70K |
47.90K |
98.27K |
100.73K |
138.44K |
146.17K |
938.52K |
1.23M |
1.38M |
2.23M |
31.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.25 |
-6.56 |
-95 |
-15 |
8.02 |
-4.73 |
-40 |
-15 |
-9.50 |
-10 |
-8.70 |
| Normalized NOPAT Margin |
|
-23,144.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-158,970.37% |
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 |
|
-1.52 |
3.98 |
-15.76 |
-55.86 |
0.00 |
-7.52 |
-79.85 |
-2,646.00 |
0.00 |
0.00 |
-223.23 |
| NOPAT to Interest Expense |
|
-0.37 |
-1.43 |
-11.03 |
-19.20 |
0.00 |
-1.43 |
-56.07 |
-1,859.99 |
0.00 |
0.00 |
-68.47 |
| EBIT Less CapEx to Interest Expense |
|
-1.52 |
3.98 |
-15.76 |
-55.86 |
0.00 |
-7.52 |
-79.85 |
-2,646.00 |
0.00 |
0.00 |
-223.23 |
| NOPAT Less CapEx to Interest Expense |
|
-0.37 |
-1.43 |
-11.03 |
-19.20 |
0.00 |
-1.43 |
-56.07 |
-1,859.99 |
0.00 |
0.00 |
-68.47 |
| 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% |
-0.81% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.81% |