| DEI Shares Outstanding |
|
0.00 |
40,253,056.00 |
13,461,645.00 |
22,012,237.00 |
2,652,038.00 |
11,429,228.00 |
32,617,939.00 |
65,532,826.00 |
3,387,808,000.00 |
- |
51,258,085.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
16.00 |
22.00 |
36.00 |
43.00 |
187.00 |
533.00 |
1,070.00 |
2,765,558.00 |
- |
51,258,085.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
- |
403,282.64 |
314,293.00 |
-189,038.42 |
-48,893.05 |
-77,868.67 |
-23,486.92 |
-10.60 |
- |
-0.59 |
| 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 |
|
31.71% |
18.25% |
327.94% |
37.84% |
-177.46% |
-5.43% |
-318.74% |
40.79% |
-29.41% |
43.55% |
-78.29% |
| EBIT Growth |
|
31.71% |
18.01% |
326.81% |
37.82% |
-177.78% |
-5.35% |
-319.66% |
40.83% |
-29.87% |
39.16% |
-67.52% |
| NOPAT Growth |
|
-189.93% |
-31.52% |
233.90% |
34.30% |
-152.61% |
-9.52% |
-314.94% |
40.57% |
-31.23% |
40.70% |
-80.15% |
| Net Income Growth |
|
31.62% |
303.89% |
0.00% |
37.82% |
-172.26% |
-13.39% |
-319.66% |
40.83% |
-29.37% |
26.04% |
-38.60% |
| EPS Growth |
|
0.00% |
80.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
51.01% |
47.93% |
| Operating Cash Flow Growth |
|
3.77% |
-33.55% |
-163.72% |
-22.84% |
35.77% |
-25.30% |
-137.89% |
-8.12% |
41.39% |
-23.24% |
-87.59% |
| Free Cash Flow Firm Growth |
|
-239.64% |
0.55% |
193.84% |
66.49% |
-142.41% |
-16.08% |
-377.84% |
37.51% |
-16.34% |
24.58% |
-149.30% |
| Invested Capital Growth |
|
52.16% |
49.59% |
99.42% |
-7,066.52% |
-170.54% |
-46.60% |
38.33% |
101.14% |
-5,460.00% |
340.90% |
793.87% |
| 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 |
|
-172.78% |
18.17% |
215.38% |
131.67% |
-159.79% |
-7.38% |
-0.88% |
-5.98% |
-101.02% |
-101.27% |
4.76% |
| EBIT Q/Q Growth |
|
-172.78% |
18.06% |
216.63% |
132.27% |
-159.99% |
-7.36% |
-0.97% |
-5.87% |
-75.60% |
-91.89% |
3.72% |
| NOPAT Q/Q Growth |
|
-3,523.92% |
-30.34% |
0.00% |
120.02% |
-140.70% |
-11.14% |
-0.78% |
-6.28% |
-76.07% |
-87.46% |
-2.70% |
| Net Income Q/Q Growth |
|
-173.56% |
303.69% |
0.00% |
131.98% |
-155.76% |
-15.73% |
-75.38% |
39.57% |
-74.92% |
-132.37% |
3.58% |
| EPS Q/Q Growth |
|
360.00% |
-1.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-74.92% |
-476.19% |
-3.28% |
| Operating Cash Flow Q/Q Growth |
|
4.10% |
-16.93% |
-169.09% |
8.51% |
10.22% |
-10.68% |
-12.60% |
-1.51% |
22.14% |
-103.37% |
-11.98% |
| Free Cash Flow Firm Q/Q Growth |
|
-460.11% |
-51.89% |
1,031.49% |
131.49% |
-134.26% |
-6.04% |
3.95% |
-17.98% |
-66.42% |
-178.49% |
-2.61% |
| Invested Capital Q/Q Growth |
|
-43.94% |
20.09% |
99.14% |
36.64% |
-62.61% |
-69.93% |
-245.40% |
-97.26% |
-208.50% |
551.47% |
18.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
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% |
-248.79% |
100.00% |
100.00% |
92.90% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.62% |
| Interest Burden Percent |
|
100.04% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.61% |
121.09% |
99.25% |
| 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) |
|
504.78% |
439.15% |
141.32% |
185.43% |
-217.44% |
-818.28% |
-706.34% |
-202.55% |
-468.10% |
-282.97% |
-169.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-114,702.67% |
0.00% |
-779.40% |
-391.01% |
| 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% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
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) |
|
504.78% |
439.15% |
-19.29% |
-12.92% |
117.51% |
2,770.23% |
579.13% |
46.25% |
398.85% |
-81.27% |
-166.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
529.25% |
182.45% |
122.85% |
204.93% |
-120.72% |
-3,469.96% |
-361.95% |
-192.12% |
-4,010.51% |
-148.57% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.31 |
-6.21 |
8.32 |
11 |
-5.88 |
-6.44 |
-27 |
-16 |
-21 |
-12 |
-22 |
| NOPAT Margin |
|
0.00% |
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) |
|
-33.36% |
381.18% |
-3.75% |
-0.58% |
-46.20% |
-92.48% |
-162.14% |
-57.31% |
-127.40% |
-131.45% |
-95.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-2,850.25% |
-84.66% |
-106.33% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
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) |
|
-4.35 |
-3.56 |
8.08 |
11 |
-8.66 |
-9.13 |
-38 |
-23 |
-29 |
-18 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.35 |
-3.55 |
8.10 |
11 |
-8.65 |
-9.12 |
-38 |
-23 |
-29 |
-17 |
-30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
100,667.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.48 |
0.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
136,616.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.48 |
0.13 |
| 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 |
1,737.29 |
664.38 |
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% |
0.06% |
0.15% |
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 |
0.00 |
0.00 |
0.00 |
60,778.69 |
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 |
1,903.26 |
673.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
1,907.19 |
674.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
1,852.39 |
672.74 |
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 |
2,192.57 |
642.32 |
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 |
|
3.62 |
-1.96 |
-1.11 |
-1.05 |
-1.27 |
-2.61 |
-1.32 |
-1.06 |
-1.06 |
-0.93 |
-0.46 |
| Leverage Ratio |
|
-4.40 |
2.21 |
1.25 |
1.25 |
1.50 |
3.13 |
1.33 |
1.22 |
1.59 |
1.56 |
1.33 |
| Compound Leverage Factor |
|
-4.40 |
2.21 |
1.25 |
1.25 |
1.50 |
3.13 |
1.33 |
1.22 |
1.58 |
1.89 |
1.32 |
| 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% |
97.67% |
118.22% |
253.00% |
1,826.62% |
141.11% |
106.43% |
1,456.22% |
1.91% |
1.33% |
| 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% |
2.33% |
-18.22% |
-153.00% |
-1,726.62% |
-41.11% |
-6.43% |
-1,356.22% |
98.09% |
98.67% |
| 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 |
|
2,755.52 |
0.00 |
6,937.56 |
2,746.54 |
31.42 |
44.76 |
977.38 |
115.64 |
-13.32 |
-9.13 |
-10.80 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
113.65% |
106.97% |
154.04% |
438.54% |
181.99% |
122.83% |
185.21% |
71.28% |
1.57% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.02 |
10.07 |
6.03 |
4.30 |
2.31 |
1.07 |
5.31 |
3.32 |
1.06 |
3.68 |
0.78 |
| Quick Ratio |
|
2.06 |
9.81 |
5.05 |
3.64 |
2.13 |
0.89 |
4.75 |
2.95 |
0.50 |
2.37 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.12 |
-7.49 |
7.03 |
12 |
-4.96 |
-5.76 |
-28 |
-17 |
-20 |
-15 |
-38 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-377,200.00% |
0.00% |
-15,084.89% |
-25,434.56% |
-36,314.49% |
| Free Cash Flow to Firm to Interest Expense |
|
-2,924.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,071.08 |
-3.65 |
-60.19 |
| Operating Cash Flow to Interest Expense |
|
-1,842.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-639.49 |
-3.56 |
-44.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1,842.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-643.73 |
-3.57 |
-44.31 |
| 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 |
0.00 |
| 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 |
|
-2.58 |
-1.30 |
-0.01 |
-0.54 |
-1.45 |
-2.13 |
-1.31 |
0.02 |
-0.80 |
1.94 |
17 |
| 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 |
|
2.81 |
1.28 |
1.29 |
-0.53 |
-0.92 |
-0.68 |
0.82 |
1.33 |
-0.82 |
2.74 |
15 |
| Enterprise Value (EV) |
|
15,683 |
0.00 |
15,413 |
7,518 |
172 |
395 |
3,707 |
912 |
357 |
-5.53 |
-2.07 |
| Market Capitalization |
|
15,685 |
0.00 |
15,414 |
7,517 |
171 |
393 |
3,702 |
911 |
348 |
6.85 |
1.27 |
| Book Value per Share |
|
($0.09) |
$0.00 |
$0.01 |
($0.05) |
($1.14) |
($0.40) |
($0.13) |
($0.01) |
$0.00 |
$0.00 |
$0.40 |
| Tangible Book Value per Share |
|
($0.09) |
$0.00 |
$0.01 |
($0.05) |
($1.14) |
($0.40) |
($0.13) |
($0.01) |
$0.00 |
$0.00 |
$0.19 |
| Total Capital |
|
-0.82 |
4.86 |
6.58 |
5.44 |
1.97 |
0.26 |
11 |
12 |
0.73 |
15 |
21 |
| 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 |
|
-1.75 |
-6.16 |
-6.59 |
-5.97 |
-3.72 |
-2.39 |
-11 |
-12 |
-1.54 |
-13 |
-3.62 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.08 |
0.06 |
0.08 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.03 |
-0.46 |
-0.02 |
-0.56 |
-1.44 |
-2.22 |
-0.96 |
-2.51 |
-1.35 |
1.62 |
-4.92 |
| Debt-free Net Working Capital (DFNWC) |
|
1.72 |
5.69 |
6.57 |
5.41 |
2.28 |
0.18 |
9.57 |
9.27 |
0.19 |
14 |
-1.30 |
| Net Working Capital (NWC) |
|
1.72 |
5.69 |
6.57 |
5.41 |
2.28 |
0.18 |
9.57 |
9.27 |
0.19 |
14 |
-1.30 |
| Net Nonoperating Expense (NNE) |
|
1.04 |
-15 |
0.24 |
0.04 |
2.17 |
2.69 |
12 |
6.78 |
8.48 |
9.33 |
7.79 |
| Net Nonoperating Obligations (NNO) |
|
-1.75 |
-6.16 |
-6.59 |
-5.97 |
-3.42 |
-2.39 |
-12 |
-12 |
-1.54 |
-13 |
-3.62 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.13 |
0.06 |
0.18 |
1.40 |
0.55 |
| 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% |
0.00% |
| 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% |
0.00% |
| 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% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$65.00 |
$8.30 |
$370.00 |
$270.00 |
$158.00 |
$43.50 |
($80.00) |
($26.00) |
($11,355.75) |
($392.00) |
($0.63) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
76.14K |
1.09M |
24.09K |
41.72K |
51.49K |
208.88K |
517.72K |
974.04K |
1.32K |
21.51K |
47.93M |
| Adjusted Diluted Earnings per Share |
|
$65.00 |
$8.30 |
$370.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.63) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
76.14K |
0.00 |
43.10K |
44.82K |
227.77K |
470.88K |
863.50K |
1.62M |
1.43K |
0.00 |
47.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
$65.00 |
$8.30 |
$370.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
78.96K |
0.00 |
43.10K |
44.82K |
227.77K |
470.88K |
863.50K |
1.62M |
1.43K |
0.00 |
63.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.31 |
-4.35 |
5.82 |
7.82 |
-5.88 |
-6.44 |
-27 |
-16 |
-21 |
-12 |
-20 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
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 |
|
-2,078.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,574.82 |
-4.33 |
-48.12 |
| NOPAT to Interest Expense |
|
-1,581.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,114.90 |
-2.99 |
-35.60 |
| EBIT Less CapEx to Interest Expense |
|
-2,078.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,579.06 |
-4.34 |
-48.25 |
| NOPAT Less CapEx to Interest Expense |
|
-1,581.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,119.14 |
-3.00 |
-35.72 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-0.14% |
-0.09% |
-0.10% |
0.08% |
-0.10% |
-0.09% |
-0.02% |
-0.04% |
0.00% |
-16.74% |
-1.69% |
| Augmented Payout Ratio |
|
-0.14% |
-0.09% |
-0.10% |
0.08% |
-0.10% |
-0.09% |
-0.02% |
-0.04% |
-0.08% |
-18.12% |
-6.87% |