| DEI Shares Outstanding |
|
0.00 |
16,772,818.00 |
17,441,817.00 |
23,280,439.00 |
7,694,576.00 |
7,770,698.00 |
17,784,027.00 |
24,176,434.00 |
13,135,478.00 |
712,680.00 |
2,693,338.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
2.00 |
2.00 |
3.00 |
9.00 |
9.00 |
61.00 |
83.00 |
2,265.00 |
7,127.00 |
673,335.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-10,233,500.00 |
-17,382,500.00 |
-12,460,000.00 |
-2,630,666.67 |
-2,403,333.33 |
-1,035,180.33 |
-556,795.18 |
-5,027.37 |
-203.10 |
-15.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.13% |
-15.99% |
192.19% |
-8.20% |
-63.95% |
244.38% |
20.36% |
-17.35% |
-22.79% |
-97.04% |
24.43% |
| EBITDA Growth |
|
-58.99% |
-31.01% |
-73.62% |
-6.99% |
38.62% |
61.11% |
-568.69% |
23.64% |
74.72% |
89.08% |
-742.99% |
| EBIT Growth |
|
-54.73% |
-33.43% |
-72.20% |
-7.48% |
36.99% |
48.28% |
-402.42% |
23.19% |
75.56% |
89.07% |
-732.17% |
| NOPAT Growth |
|
-51.76% |
-30.62% |
-76.32% |
-7.48% |
37.16% |
46.38% |
-364.65% |
19.92% |
66.81% |
93.46% |
-938.67% |
| Net Income Growth |
|
-57.30% |
-31.56% |
-69.86% |
-7.52% |
36.66% |
8.64% |
-191.94% |
26.81% |
75.36% |
87.29% |
-623.87% |
| EPS Growth |
|
-45.84% |
82.13% |
57.11% |
-7.52% |
74.39% |
-10.14% |
-191.94% |
62.31% |
75.36% |
87.29% |
99.92% |
| Operating Cash Flow Growth |
|
-14.99% |
-70.01% |
-58.12% |
3.89% |
22.31% |
62.61% |
-79.82% |
-42.45% |
22.56% |
96.38% |
-510.43% |
| Free Cash Flow Firm Growth |
|
0.00% |
-111.58% |
-67.79% |
5.60% |
23.59% |
-66.29% |
-21.15% |
71.86% |
-23.83% |
117.49% |
-403.94% |
| Invested Capital Growth |
|
0.00% |
58.82% |
149.26% |
-209.92% |
357.02% |
1,252.17% |
-11.29% |
-101.37% |
815.65% |
-142.94% |
-35.06% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
41.00% |
-15.21% |
-27.36% |
64.44% |
-13.23% |
-0.28% |
-11.50% |
-95.70% |
-95.01% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-7.54% |
3.39% |
14.23% |
28.68% |
-154.61% |
31.65% |
55.86% |
80.75% |
17.61% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-7.46% |
3.30% |
13.46% |
19.99% |
-138.02% |
30.68% |
56.39% |
80.54% |
17.63% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-7.46% |
3.30% |
13.69% |
17.26% |
-148.22% |
30.40% |
49.03% |
84.38% |
37.50% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-8.17% |
3.52% |
13.96% |
-14.10% |
-85.39% |
30.42% |
56.47% |
76.01% |
16.48% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-8.33% |
3.52% |
-10.79% |
-14.70% |
-85.39% |
26.02% |
56.47% |
76.01% |
-8.24% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-8.75% |
-12.58% |
11.39% |
2.29% |
26.72% |
-12.14% |
2.65% |
2.15% |
79.98% |
38.41% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
9.47% |
1.91% |
-191.65% |
44.75% |
-26.33% |
-65.34% |
163.64% |
24.60% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1,033.93% |
-271.50% |
161.90% |
2,794.75% |
-59.32% |
-102.00% |
37.16% |
-240.30% |
31.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.03% |
17.21% |
51.29% |
40.41% |
10.09% |
55.42% |
61.38% |
60.52% |
63.93% |
75.88% |
68.43% |
| EBITDA Margin |
|
-370.09% |
-577.19% |
-342.96% |
-399.71% |
-680.55% |
-76.85% |
-426.93% |
-394.48% |
-129.14% |
-476.41% |
-3,227.60% |
| Operating Margin |
|
-369.72% |
-574.86% |
-346.89% |
-406.16% |
-708.02% |
-110.25% |
-425.60% |
-412.38% |
-177.26% |
-391.66% |
-3,269.35% |
| EBIT Margin |
|
-370.56% |
-588.59% |
-346.89% |
-406.16% |
-709.88% |
-106.62% |
-445.05% |
-413.63% |
-130.92% |
-483.16% |
-3,231.35% |
| Profit (Net Income) Margin |
|
-385.17% |
-603.21% |
-350.67% |
-410.72% |
-721.61% |
-191.43% |
-464.31% |
-411.16% |
-131.22% |
-563.34% |
-3,277.21% |
| Tax Burden Percent |
|
100.26% |
100.09% |
100.69% |
100.51% |
100.00% |
99.17% |
99.57% |
99.18% |
100.46% |
100.00% |
100.00% |
| Interest Burden Percent |
|
103.67% |
102.39% |
100.39% |
100.61% |
101.65% |
181.05% |
104.78% |
100.22% |
99.77% |
116.59% |
101.42% |
| 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% |
-2,967.34% |
-66.94% |
-177.02% |
-305.73% |
-1,189.85% |
-117.36% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,914.11% |
535.63% |
169.91% |
-202.87% |
-1,175.31% |
21.33% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,803.80% |
-75.66% |
-37.68% |
113.15% |
969.25% |
-10.06% |
0.00% |
| Return on Equity (ROE) |
|
3,535.68% |
-64.09% |
-69.94% |
-155.04% |
-163.53% |
-142.60% |
-214.70% |
-192.58% |
-220.59% |
-127.42% |
3,331.46% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-4,094.13% |
0.00% |
-1,045.32% |
-239.40% |
-165.05% |
0.00% |
-625.77% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-105.25% |
-42.95% |
-52.16% |
-88.55% |
-91.73% |
-41.94% |
-135.12% |
-146.03% |
-104.21% |
-20.61% |
-262.25% |
| Return on Assets (ROA) |
|
-109.39% |
-44.02% |
-52.72% |
-89.55% |
-93.25% |
-75.30% |
-140.96% |
-145.16% |
-104.44% |
-24.04% |
-265.97% |
| Return on Common Equity (ROCE) |
|
443,077.18% |
-9.20% |
-69.94% |
-155.04% |
-163.53% |
-142.59% |
-214.70% |
-192.58% |
-220.59% |
-127.42% |
10,322.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
28.21% |
-31.83% |
-99.01% |
-285.19% |
-149.38% |
-149.30% |
-142.43% |
-1,262.33% |
-170.90% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-14 |
-24 |
-26 |
-16 |
-8.72 |
-41 |
-32 |
-11 |
-0.70 |
-7.32 |
| NOPAT Margin |
|
-258.80% |
-402.40% |
-242.83% |
-284.31% |
-495.61% |
-77.17% |
-297.92% |
-288.66% |
-124.09% |
-274.16% |
-2,288.55% |
| Net Nonoperating Expense Percent (NNEP) |
|
-379.47% |
-19.96% |
-21.37% |
-47.65% |
-53.23% |
-602.57% |
-346.93% |
-102.86% |
-14.54% |
-138.69% |
-422.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-161.61% |
87.88% |
-194.49% |
| Cost of Revenue to Revenue |
|
61.97% |
82.79% |
48.71% |
59.59% |
89.91% |
44.58% |
38.62% |
39.48% |
36.07% |
24.12% |
31.57% |
| SG&A Expenses to Revenue |
|
86.43% |
301.12% |
290.79% |
329.04% |
508.02% |
134.71% |
244.21% |
278.85% |
118.97% |
349.72% |
739.90% |
| R&D to Revenue |
|
321.32% |
290.95% |
107.39% |
117.54% |
210.09% |
30.96% |
17.42% |
22.57% |
26.68% |
111.07% |
184.00% |
| Operating Expenses to Revenue |
|
407.75% |
592.07% |
398.18% |
446.58% |
718.10% |
165.67% |
486.99% |
472.89% |
241.20% |
467.54% |
3,337.78% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-20 |
-34 |
-37 |
-23 |
-12 |
-61 |
-46 |
-11 |
-1.24 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
-20 |
-34 |
-36 |
-22 |
-8.68 |
-58 |
-44 |
-11 |
-1.22 |
-10 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.31 |
3.28 |
3.68 |
0.92 |
0.80 |
0.66 |
0.89 |
0.49 |
0.00 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.31 |
3.28 |
3.68 |
0.92 |
0.00 |
1.24 |
0.96 |
0.49 |
0.00 |
1.09 |
| Price to Revenue (P/Rev) |
|
0.00 |
43.75 |
11.63 |
5.30 |
4.46 |
1.03 |
2.14 |
0.29 |
0.38 |
12.37 |
7.24 |
| 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 |
127.26 |
0.00 |
0.31 |
0.88 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
24.42 |
8.15 |
3.78 |
0.17 |
1.90 |
0.47 |
0.00 |
0.00 |
25.94 |
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 |
2.89 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-22.37 |
0.15 |
0.28 |
0.76 |
0.00 |
0.88 |
0.00 |
0.00 |
0.00 |
-0.82 |
0.00 |
| Long-Term Debt to Equity |
|
-20.67 |
0.15 |
0.23 |
0.00 |
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
6.11 |
-1.07 |
-1.01 |
-1.00 |
-0.96 |
-0.14 |
-0.22 |
-0.56 |
-0.82 |
-0.47 |
2.38 |
| Leverage Ratio |
|
-32.32 |
1.46 |
1.33 |
1.73 |
1.75 |
1.89 |
1.52 |
1.33 |
2.11 |
5.30 |
-12.53 |
| Compound Leverage Factor |
|
-33.51 |
1.49 |
1.33 |
1.74 |
1.78 |
3.43 |
1.60 |
1.33 |
2.11 |
6.18 |
-12.70 |
| Debt to Total Capital |
|
104.68% |
13.32% |
22.03% |
43.10% |
0.00% |
46.86% |
0.00% |
0.00% |
0.00% |
-447.77% |
0.00% |
| Short-Term Debt to Total Capital |
|
7.95% |
0.00% |
4.35% |
43.10% |
0.00% |
13.24% |
0.00% |
0.00% |
0.00% |
-447.77% |
0.00% |
| Long-Term Debt to Total Capital |
|
96.73% |
13.32% |
17.68% |
0.00% |
0.00% |
33.63% |
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 |
|
581.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.09% |
| Common Equity to Total Capital |
|
-586.52% |
86.68% |
77.97% |
56.90% |
100.00% |
53.13% |
100.00% |
100.00% |
100.00% |
547.77% |
64.91% |
| Debt to EBITDA |
|
-0.66 |
-0.50 |
-0.29 |
-0.27 |
0.00 |
-1.47 |
0.00 |
0.00 |
0.00 |
-2.93 |
0.00 |
| Net Debt to EBITDA |
|
0.18 |
3.35 |
1.01 |
0.38 |
0.00 |
-1.13 |
0.00 |
0.00 |
0.00 |
-2.85 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.61 |
-0.50 |
-0.23 |
0.00 |
0.00 |
-1.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.94 |
-0.72 |
-0.41 |
-0.38 |
0.00 |
-1.47 |
0.00 |
0.00 |
0.00 |
-5.10 |
0.00 |
| Net Debt to NOPAT |
|
0.26 |
4.80 |
1.43 |
0.53 |
0.00 |
-1.12 |
0.00 |
0.00 |
0.00 |
-4.95 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.87 |
-0.72 |
-0.33 |
0.00 |
0.00 |
-1.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
5.12 |
-0.10 |
-8.44 |
-12.68 |
-19.99 |
-16.30 |
-90.67 |
-84.92 |
-63.33 |
-23.06 |
| Noncontrolling Interest Sharing Ratio |
|
-12,431.59% |
85.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-209.85% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.48 |
17.00 |
5.17 |
1.66 |
4.59 |
0.77 |
3.98 |
1.32 |
2.73 |
0.05 |
1.99 |
| Quick Ratio |
|
2.37 |
16.55 |
4.86 |
1.43 |
3.61 |
0.48 |
3.40 |
0.81 |
1.62 |
0.02 |
1.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.32 |
-15 |
-26 |
-25 |
-19 |
-31 |
-38 |
-11 |
-13 |
2.30 |
-7.00 |
| Operating Cash Flow to CapEx |
|
-8,565.41% |
-5,502.27% |
-2,936.15% |
-2,295.79% |
-11,786.60% |
-2,192.31% |
-4,367.90% |
-23,806.52% |
-169,600.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.04 |
-18.33 |
0.00 |
0.00 |
11.18 |
-47.74 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.11 |
-7.46 |
0.00 |
0.00 |
-2.98 |
-25.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.16 |
-7.63 |
0.00 |
0.00 |
-2.98 |
-25.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.28 |
0.07 |
0.15 |
0.22 |
0.13 |
0.39 |
0.30 |
0.35 |
0.80 |
0.04 |
0.08 |
| Accounts Receivable Turnover |
|
6.35 |
5.90 |
4.18 |
3.57 |
5.68 |
7.78 |
5.00 |
4.50 |
4.52 |
0.00 |
0.00 |
| Inventory Turnover |
|
6.90 |
4.72 |
4.30 |
3.62 |
1.68 |
2.41 |
2.00 |
1.34 |
0.85 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
9.66 |
5.98 |
9.61 |
5.90 |
2.33 |
13.57 |
13.35 |
10.45 |
22.90 |
4.31 |
6.06 |
| Accounts Payable Turnover |
|
4.56 |
4.91 |
5.16 |
4.45 |
3.27 |
2.34 |
1.47 |
1.65 |
1.73 |
0.05 |
0.09 |
| Days Sales Outstanding (DSO) |
|
57.47 |
61.91 |
87.22 |
102.13 |
64.24 |
46.92 |
72.93 |
81.10 |
80.73 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
52.93 |
77.31 |
84.84 |
100.89 |
217.52 |
151.45 |
182.33 |
271.98 |
428.67 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
80.06 |
74.33 |
70.71 |
81.95 |
111.79 |
155.91 |
247.51 |
221.81 |
210.78 |
7,817.24 |
4,072.03 |
| Cash Conversion Cycle (CCC) |
|
30.35 |
64.90 |
101.35 |
121.08 |
169.97 |
42.46 |
7.74 |
131.27 |
298.63 |
-7,817.24 |
-4,072.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.13 |
-1.29 |
0.64 |
-0.70 |
1.79 |
24 |
22 |
-0.29 |
2.10 |
-0.90 |
-1.22 |
| Invested Capital Turnover |
|
-2.58 |
-1.54 |
-30.32 |
-288.92 |
5.99 |
0.87 |
0.59 |
1.06 |
9.59 |
0.43 |
-0.30 |
| Increase / (Decrease) in Invested Capital |
|
-3.13 |
1.84 |
1.92 |
-1.33 |
2.49 |
22 |
-2.74 |
-22 |
2.40 |
-3.01 |
-0.32 |
| Enterprise Value (EV) |
|
0.00 |
83 |
81 |
34 |
0.56 |
21 |
6.35 |
-0.70 |
-1.28 |
6.67 |
-1.35 |
| Market Capitalization |
|
0.00 |
148 |
115 |
48 |
15 |
12 |
29 |
3.26 |
3.28 |
3.18 |
2.32 |
| Book Value per Share |
|
($96.20) |
$3.83 |
$2.01 |
$0.56 |
$2.06 |
$1.86 |
$2.49 |
$0.15 |
$0.51 |
($6.16) |
$1.13 |
| Tangible Book Value per Share |
|
($96.20) |
$3.83 |
$2.01 |
$0.56 |
$2.06 |
($1.61) |
$1.32 |
$0.14 |
$0.51 |
($6.60) |
$0.98 |
| Total Capital |
|
9.40 |
74 |
45 |
23 |
16 |
27 |
44 |
3.66 |
6.66 |
-0.80 |
3.76 |
| Total Debt |
|
9.84 |
9.88 |
9.92 |
9.93 |
0.00 |
13 |
0.00 |
0.00 |
0.00 |
3.59 |
0.00 |
| Total Long-Term Debt |
|
9.09 |
9.88 |
7.96 |
0.00 |
0.00 |
9.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-2.69 |
-66 |
-34 |
-14 |
-14 |
9.77 |
-23 |
-3.96 |
-4.56 |
3.49 |
-4.98 |
| Capital Expenditures (CapEx) |
|
0.13 |
0.35 |
1.04 |
1.28 |
0.19 |
0.39 |
0.35 |
0.09 |
0.01 |
-0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.55 |
-2.01 |
-0.70 |
-2.39 |
0.20 |
-2.06 |
-0.41 |
-1.53 |
1.96 |
-1.95 |
-2.28 |
| Debt-free Net Working Capital (DFNWC) |
|
8.98 |
73 |
44 |
21 |
14 |
0.95 |
22 |
2.43 |
6.52 |
-1.85 |
2.70 |
| Net Working Capital (NWC) |
|
8.24 |
73 |
42 |
11 |
14 |
-2.66 |
22 |
2.43 |
6.52 |
-5.44 |
2.70 |
| Net Nonoperating Expense (NNE) |
|
5.10 |
6.81 |
11 |
12 |
7.42 |
13 |
23 |
14 |
0.62 |
0.74 |
3.16 |
| Net Nonoperating Obligations (NNO) |
|
-2.69 |
-66 |
-34 |
-14 |
-14 |
9.77 |
-23 |
-3.96 |
-4.56 |
3.49 |
-4.98 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.39 |
0.39 |
0.59 |
0.96 |
3.36 |
2.47 |
2.15 |
0.15 |
0.02 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-87.84% |
-59.12% |
-7.04% |
-26.25% |
6.19% |
-18.22% |
-2.99% |
-13.57% |
22.59% |
-759.00% |
-712.88% |
| Debt-free Net Working Capital to Revenue |
|
222.41% |
2,165.31% |
440.81% |
234.55% |
434.56% |
8.39% |
164.76% |
21.62% |
75.12% |
-719.34% |
845.49% |
| Net Working Capital to Revenue |
|
203.91% |
2,165.31% |
421.06% |
125.44% |
434.56% |
-23.55% |
164.76% |
21.62% |
75.12% |
-2,116.30% |
845.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($40,710.00) |
($7,275.00) |
($3,120.00) |
($2,940.00) |
($754.50) |
($238.50) |
($250.00) |
$0.00 |
($110.78) |
($1,383.00) |
($4.86) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
382.00 |
11.18K |
11.74K |
15.67K |
51.54K |
66.80K |
247.57K |
0.00 |
102.70K |
5.16K |
2.16M |
| Adjusted Diluted Earnings per Share |
|
($40,710.00) |
($7,275.00) |
($3,120.00) |
($2,940.00) |
($754.50) |
($238.50) |
($250.00) |
$0.00 |
($110.78) |
($1,383.00) |
($4.86) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
382.00 |
11.18K |
11.74K |
15.67K |
51.54K |
66.80K |
247.57K |
0.00 |
102.70K |
5.16K |
2.16M |
| Adjusted Basic & Diluted Earnings per Share |
|
($40,710.00) |
($7,275.00) |
($3,120.00) |
($2,940.00) |
($754.50) |
($238.50) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
382.00 |
2.82K |
11.15K |
12.69K |
31.38K |
51.59K |
0.00 |
0.00 |
404.43K |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-14 |
-24 |
-26 |
-16 |
-8.72 |
-19 |
-19 |
-10 |
-0.70 |
-7.32 |
| Normalized NOPAT Margin |
|
-258.80% |
-402.40% |
-242.83% |
-284.31% |
-495.61% |
-77.17% |
-140.17% |
-168.64% |
-118.08% |
-274.16% |
-2,288.55% |
| Pre Tax Income Margin |
|
-384.15% |
-602.65% |
-348.26% |
-408.65% |
-721.61% |
-193.03% |
-466.32% |
-414.54% |
-130.62% |
-563.34% |
-3,277.21% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.56 |
-29.37 |
0.00 |
0.00 |
-6.03 |
-70.45 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.13 |
-19.66 |
0.00 |
0.00 |
-3.42 |
-49.90 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.61 |
-29.54 |
0.00 |
0.00 |
-6.02 |
-70.45 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.18 |
-19.83 |
0.00 |
0.00 |
-3.42 |
-49.90 |
| 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% |