| DEI Shares Outstanding |
|
0.00 |
72,193,209.00 |
96,489,946.00 |
23,383,246.00 |
25,903,544.00 |
51,922,480.00 |
2,393,611.00 |
28,203,298.00 |
708,247.00 |
3,728,172.00 |
41,301,400.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
2.00 |
2.00 |
1.00 |
1.00 |
1.00 |
64.00 |
752.00 |
944.00 |
4,971.00 |
41,301,400.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-3,440,906.00 |
-14,012,000.00 |
-28,623,000.00 |
-9,781,000.00 |
-14,130,000.00 |
-283,312.50 |
-18,712.77 |
-9,375.00 |
-2,362.10 |
-0.99 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
212.97% |
-55.82% |
-21.03% |
50.77% |
-18.17% |
-19.25% |
1,057.12% |
| EBITDA Growth |
|
-807.15% |
3.57% |
-199.98% |
-1.99% |
66.43% |
-42.31% |
-30.57% |
27.14% |
31.10% |
-31.08% |
1,427.16% |
| EBIT Growth |
|
-807.15% |
3.57% |
-200.17% |
-2.14% |
65.83% |
-44.46% |
-28.32% |
26.99% |
31.21% |
-28.75% |
1,421.36% |
| NOPAT Growth |
|
-819.01% |
5.01% |
-145.27% |
-16.72% |
10.04% |
40.05% |
-26.11% |
14.47% |
19.90% |
-11.87% |
-1,653.87% |
| Net Income Growth |
|
-821.81% |
30.05% |
-307.22% |
-2.14% |
65.83% |
-44.46% |
-28.32% |
22.39% |
37.11% |
-32.68% |
-248.24% |
| EPS Growth |
|
-466.67% |
29.41% |
-1,150.00% |
16.00% |
65.83% |
-44.46% |
37.46% |
22.39% |
72.07% |
-32.68% |
99.94% |
| Operating Cash Flow Growth |
|
-1,712.83% |
-25.57% |
-143.47% |
-1.53% |
-7.02% |
44.10% |
-14.06% |
-6.89% |
27.21% |
-6.00% |
-49.57% |
| Free Cash Flow Firm Growth |
|
-432.02% |
37.38% |
-227.13% |
-76.59% |
-105.70% |
68.90% |
-21.26% |
66.06% |
-191.19% |
-2.20% |
-3,604.38% |
| Invested Capital Growth |
|
-2,906.64% |
-159.05% |
-113.51% |
-20.51% |
102.39% |
43.62% |
-53.52% |
-2,649.00% |
55.74% |
98.98% |
1,012,620.69% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-17.94% |
6.27% |
14.98% |
3.15% |
-18.69% |
3.59% |
539.43% |
| EBITDA Q/Q Growth |
|
0.00% |
1.38% |
-9.03% |
-2.87% |
-2.10% |
17.01% |
-9.83% |
-7.48% |
30.40% |
-32.68% |
189.29% |
| EBIT Q/Q Growth |
|
0.00% |
1.38% |
-9.09% |
-2.90% |
-2.95% |
16.52% |
-9.46% |
-7.03% |
30.12% |
-32.56% |
188.54% |
| NOPAT Q/Q Growth |
|
0.00% |
15.68% |
-28.24% |
2.23% |
-1.54% |
15.42% |
-6.45% |
8.45% |
3.29% |
-6.93% |
-430.89% |
| Net Income Q/Q Growth |
|
0.00% |
35.47% |
-24.27% |
-5.09% |
-2.26% |
16.52% |
-9.46% |
-5.90% |
30.27% |
-32.54% |
88.96% |
| EPS Q/Q Growth |
|
0.00% |
-33.33% |
-5.63% |
-7.69% |
-2.26% |
16.52% |
-3.65% |
-5.90% |
23.37% |
-32.54% |
94.64% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-2.87% |
-17.83% |
-0.30% |
2.80% |
16.79% |
-10.68% |
8.45% |
1.04% |
-3.22% |
-29.88% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-48.13% |
-6.56% |
0.90% |
18.91% |
-5.63% |
46.21% |
-34.53% |
3.63% |
-289.82% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.58% |
-2.24% |
6.68% |
290.86% |
4.45% |
-25.52% |
-73.06% |
20.78% |
-108.76% |
206.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
100.00% |
43.45% |
41.30% |
42.91% |
41.17% |
9.47% |
-11.92% |
91.69% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
-5,975.73% |
-641.04% |
-2,064.75% |
-3,413.79% |
-1,649.68% |
-1,388.98% |
-2,254.81% |
2,586.17% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
-5,580.54% |
-1,604.01% |
-2,176.40% |
-3,475.48% |
-1,971.54% |
-1,929.81% |
-2,673.65% |
-4,052.52% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
-5,988.08% |
-653.81% |
-2,137.67% |
-3,473.56% |
-1,682.08% |
-1,414.13% |
-2,254.81% |
2,574.87% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-5,988.08% |
-653.81% |
-2,137.67% |
-3,473.56% |
-1,788.06% |
-1,374.22% |
-2,258.08% |
-679.57% |
| Tax Burden Percent |
|
100.00% |
76.77% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
101.62% |
96.02% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
106.30% |
97.18% |
100.15% |
-26.39% |
| 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% |
-2,198.73% |
-3,210.97% |
0.00% |
0.00% |
0.00% |
-116.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,106.36% |
-3,135.18% |
0.00% |
0.00% |
0.00% |
-3,217.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,907.57% |
2,971.24% |
0.00% |
0.00% |
0.00% |
89.19% |
| Return on Equity (ROE) |
|
1,074.71% |
274.89% |
512.60% |
-2,421.57% |
-124.69% |
-291.16% |
-239.73% |
-145.02% |
-168.56% |
-688.88% |
-27.08% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8,750.59% |
-2,234.54% |
-3,137.90% |
0.00% |
0.00% |
0.00% |
-158.14% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-165.28% |
-51.24% |
-167.28% |
-175.62% |
-84.35% |
-72.92% |
-208.74% |
100.78% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-165.28% |
-51.24% |
-167.28% |
-175.62% |
-89.66% |
-70.86% |
-209.04% |
-26.60% |
| Return on Common Equity (ROCE) |
|
1,074.71% |
274.89% |
512.60% |
-2,421.57% |
-124.69% |
-291.16% |
-239.73% |
-145.02% |
-168.56% |
-688.88% |
-27.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
629.49% |
199.82% |
374.15% |
-290.47% |
-167.63% |
-365.02% |
-161.09% |
-172.64% |
-376.60% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.87 |
-6.52 |
-16 |
-19 |
-17 |
-10 |
-13 |
-11 |
-8.70 |
-9.73 |
-171 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-3,906.38% |
-1,122.81% |
-1,523.48% |
-2,432.84% |
-1,380.08% |
-1,350.87% |
-1,871.56% |
-2,836.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1,336.40% |
-20.75% |
-292.23% |
-63.90% |
45.20% |
-92.37% |
-75.79% |
-25.13% |
-1.52% |
-64.11% |
3,101.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-370.20% |
-918.99% |
-56.72% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
56.55% |
58.70% |
57.09% |
58.83% |
90.53% |
111.92% |
8.31% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
3,601.26% |
1,104.34% |
1,469.59% |
2,332.57% |
1,351.97% |
1,439.60% |
1,958.08% |
384.36% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
2,079.29% |
538.84% |
693.19% |
1,147.51% |
541.55% |
456.83% |
703.65% |
58.35% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
5,680.54% |
1,647.46% |
2,217.70% |
3,518.39% |
2,012.71% |
1,939.29% |
2,661.73% |
4,144.21% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.68 |
-9.34 |
-28 |
-29 |
-9.78 |
-14 |
-18 |
-13 |
-9.11 |
-12 |
155 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.68 |
-9.34 |
-28 |
-29 |
-9.59 |
-14 |
-18 |
-13 |
-8.95 |
-12 |
156 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
21.74 |
4.31 |
0.14 |
1.10 |
1.06 |
2.42 |
2.36 |
0.40 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
21.74 |
6.26 |
0.22 |
1.22 |
1.08 |
2.45 |
2.36 |
0.40 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
448.10 |
16.80 |
0.85 |
23.80 |
11.00 |
8.84 |
4.81 |
19.84 |
| 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 |
0.00 |
0.00 |
52.31 |
0.00 |
5.65 |
0.00 |
0.00 |
0.00 |
0.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
394.58 |
13.15 |
0.00 |
2.72 |
0.00 |
0.79 |
2.71 |
18.63 |
| 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 |
0.72 |
| 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 |
0.72 |
| 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 |
0.00 |
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 |
0.00 |
| Financial Leverage |
|
0.24 |
0.69 |
0.75 |
-13.17 |
-1.98 |
-0.91 |
-0.95 |
-1.32 |
-1.88 |
-1.84 |
-0.03 |
| Leverage Ratio |
|
-0.84 |
-0.93 |
-0.94 |
14.65 |
2.43 |
1.74 |
1.37 |
1.62 |
2.38 |
3.30 |
1.02 |
| Compound Leverage Factor |
|
-0.85 |
-0.89 |
-0.94 |
14.65 |
2.43 |
1.74 |
1.37 |
1.72 |
2.31 |
3.30 |
-0.27 |
| 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% |
| 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% |
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% |
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 |
|
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 |
|
100.00% |
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 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
0.00 |
-11.59 |
-19.50 |
-0.62 |
-13.41 |
-31.91 |
-14.35 |
-13.13 |
-31.43 |
-77.61 |
24.58 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.02 |
0.50 |
0.46 |
1.50 |
1.90 |
1.93 |
4.75 |
8.40 |
3.96 |
1.58 |
10.33 |
| Quick Ratio |
|
0.67 |
0.42 |
0.44 |
1.44 |
1.59 |
1.47 |
4.24 |
7.49 |
3.10 |
0.50 |
2.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.42 |
-2.77 |
-9.06 |
-16 |
-33 |
-10 |
-12 |
-4.21 |
-12 |
-13 |
-464 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-10,171.05% |
-4,459.32% |
-5,948.73% |
-130,422.22% |
-23,907.14% |
-130,090.91% |
-35,917.24% |
-220,820.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-25.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.38 |
| Operating Cash Flow to Interest Expense |
|
-35.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-35.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.03 |
0.08 |
0.08 |
0.05 |
0.05 |
0.05 |
0.09 |
0.04 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.98 |
3.52 |
1.64 |
2.17 |
2.65 |
1.31 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
0.79 |
0.69 |
0.87 |
1.11 |
0.78 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
1.32 |
2.36 |
1.10 |
1.17 |
2.08 |
2.45 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.42 |
0.32 |
0.33 |
0.55 |
1.01 |
0.83 |
0.36 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
373.78 |
103.57 |
221.98 |
168.17 |
137.74 |
277.72 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
213.56 |
464.25 |
529.74 |
419.79 |
327.44 |
468.17 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
877.55 |
1,139.68 |
1,112.15 |
668.51 |
362.50 |
440.26 |
1,008.50 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
373.78 |
-560.42 |
-453.46 |
-414.24 |
-110.98 |
242.66 |
27.91 |
-1,008.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.36 |
-6.11 |
-13 |
-16 |
0.38 |
0.54 |
0.25 |
-6.40 |
-2.83 |
-0.03 |
294 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
-0.03 |
-0.19 |
1.44 |
1.32 |
-0.26 |
-0.14 |
-0.36 |
0.04 |
| Increase / (Decrease) in Invested Capital |
|
-2.44 |
-3.75 |
-6.94 |
-2.68 |
16 |
0.16 |
-0.29 |
-6.65 |
3.57 |
2.80 |
294 |
| Enterprise Value (EV) |
|
0.00 |
159 |
211 |
189 |
20 |
-2.77 |
1.42 |
-5.89 |
0.51 |
1.41 |
112 |
| Market Capitalization |
|
0.00 |
162 |
217 |
214 |
25 |
0.56 |
12 |
8.66 |
5.69 |
2.50 |
119 |
| Book Value per Share |
|
($0.03) |
($0.05) |
($0.08) |
$0.42 |
$0.23 |
$0.07 |
$4.70 |
$0.29 |
$3.32 |
$0.28 |
$7.29 |
| Tangible Book Value per Share |
|
($0.03) |
($0.05) |
($0.08) |
$0.42 |
$0.15 |
$0.05 |
$4.24 |
$0.28 |
$3.28 |
$0.28 |
$7.29 |
| Total Capital |
|
-1.56 |
-3.44 |
-7.49 |
9.85 |
5.84 |
3.87 |
11 |
8.15 |
2.35 |
1.06 |
301 |
| Total Debt |
|
0.00 |
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 |
0.00 |
| Net Debt |
|
-0.80 |
-2.67 |
-5.56 |
-26 |
-5.46 |
-3.33 |
-11 |
-15 |
-5.18 |
-1.09 |
-7.28 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.19 |
0.44 |
0.35 |
0.01 |
0.06 |
0.01 |
0.03 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.78 |
-6.11 |
-13 |
-17 |
-2.02 |
-1.07 |
-1.06 |
0.16 |
0.38 |
0.17 |
21 |
| Debt-free Net Working Capital (DFNWC) |
|
0.02 |
-3.44 |
-7.68 |
8.99 |
3.44 |
2.26 |
9.94 |
15 |
5.56 |
1.26 |
28 |
| Net Working Capital (NWC) |
|
0.02 |
-3.44 |
-7.68 |
8.99 |
3.44 |
2.26 |
9.94 |
15 |
5.56 |
1.26 |
28 |
| Net Nonoperating Expense (NNE) |
|
2.97 |
0.36 |
12 |
9.95 |
-7.02 |
4.06 |
5.43 |
3.21 |
0.15 |
2.01 |
-130 |
| Net Nonoperating Obligations (NNO) |
|
-0.80 |
-2.67 |
-5.56 |
-26 |
-5.46 |
-3.33 |
-11 |
-15 |
-5.18 |
-1.09 |
-7.28 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.02 |
0.06 |
0.19 |
0.48 |
0.31 |
0.26 |
0.16 |
0.00 |
0.68 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-3,471.76% |
-135.03% |
-161.88% |
-203.83% |
20.33% |
58.54% |
33.27% |
346.63% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
1,880.33% |
229.88% |
342.06% |
1,904.41% |
1,869.00% |
863.20% |
242.50% |
467.66% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
1,880.33% |
229.88% |
342.06% |
1,904.41% |
1,869.00% |
863.20% |
242.50% |
467.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($10,412.50) |
($6,125.00) |
($91,875.00) |
($77,175.00) |
($22,662.50) |
($590.00) |
($369.00) |
($52.00) |
($14.56) |
($3,247.50) |
($1.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
931.00 |
1.09K |
330.00 |
422.00 |
430.00 |
23.96K |
49.14K |
269.94K |
607.89K |
3.61K |
22.05M |
| Adjusted Diluted Earnings per Share |
|
($10,412.50) |
($7,350.00) |
($91,875.00) |
($77,175.00) |
($22,662.50) |
($590.00) |
($369.00) |
($52.00) |
($14.56) |
($3,247.50) |
($1.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
931.00 |
1.09K |
330.00 |
422.00 |
430.00 |
23.96K |
49.14K |
269.94K |
607.89K |
3.61K |
22.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
($10,412.50) |
$0.00 |
($91,875.00) |
($77,175.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
931.00 |
1.38K |
304.00 |
372.00 |
519.00 |
46.22K |
75.89K |
564.23K |
887.30K |
8.17K |
55.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.87 |
-6.52 |
-16 |
-19 |
-17 |
-10 |
-13 |
-10 |
-8.59 |
-9.73 |
-171 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-3,906.38% |
-1,122.81% |
-1,523.48% |
-2,432.84% |
-1,312.74% |
-1,333.59% |
-1,871.56% |
-2,836.76% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-5,988.08% |
-653.81% |
-2,137.67% |
-3,473.56% |
-1,788.06% |
-1,374.22% |
-2,258.08% |
-679.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-54.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
| NOPAT to Interest Expense |
|
-38.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.87 |
| EBIT Less CapEx to Interest Expense |
|
-54.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
| NOPAT Less CapEx to Interest Expense |
|
-38.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.87 |
| 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% |
-2.05% |
-4.45% |
-11.04% |
-2.53% |
-7.18% |
-15.93% |
-5.51% |
-0.73% |
-8.52% |
-41.84% |