| DEI Shares Outstanding |
|
76,755,410.00 |
89,109,410.00 |
89,118,510.00 |
115,918,510.00 |
19,702,458.00 |
118,360,032.00 |
217,850,344.00 |
218,165,624.00 |
16,798,014.00 |
8,623,676.00 |
16,519,281.00 |
| DEI Adjusted Shares Outstanding |
|
15,351.00 |
17,822.00 |
17,824.00 |
23,184.00 |
39,405.00 |
236,720.00 |
435,701.00 |
436,331.00 |
839,901.00 |
8,623,676.00 |
16,519,281.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-431.57 |
-547.86 |
-820.35 |
-705.87 |
-453.06 |
-231.07 |
-53.86 |
-115.49 |
-77.40 |
-2.89 |
-1.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
802.93% |
-48.78% |
-58.44% |
12.69% |
354.50% |
-18.83% |
44.75% |
-20.54% |
-100.00% |
0.00% |
77.78% |
| EBITDA Growth |
|
-81.28% |
-42.04% |
-40.71% |
0.64% |
-12.15% |
16.22% |
-69.46% |
-27.87% |
-10.78% |
49.48% |
-22.52% |
| EBIT Growth |
|
-73.68% |
-48.41% |
-44.28% |
0.33% |
-10.97% |
11.31% |
-49.33% |
-42.02% |
1.19% |
46.72% |
-18.98% |
| NOPAT Growth |
|
-73.59% |
-48.41% |
-44.28% |
0.33% |
-10.97% |
11.31% |
-122.17% |
4.55% |
1.19% |
43.31% |
-11.83% |
| Net Income Growth |
|
-80.71% |
-60.86% |
-51.44% |
0.19% |
-9.24% |
6.55% |
-41.16% |
-116.71% |
-29.23% |
61.69% |
26.22% |
| EPS Growth |
|
-50.00% |
-33.33% |
-51.44% |
6.10% |
38.96% |
35.11% |
-41.16% |
-116.71% |
-29.23% |
93.88% |
73.08% |
| Operating Cash Flow Growth |
|
-14.80% |
-70.84% |
-63.07% |
-2.41% |
-3.67% |
4.51% |
-125.28% |
-24.67% |
18.79% |
39.04% |
17.52% |
| Free Cash Flow Firm Growth |
|
14.28% |
-712.83% |
69.61% |
4.58% |
5.64% |
-142.29% |
-50.71% |
119.99% |
-502.43% |
106.23% |
-833.94% |
| Invested Capital Growth |
|
-30.77% |
1,423.60% |
-1.41% |
-2.99% |
-9.45% |
48.79% |
28.88% |
-61.69% |
29.14% |
-60.84% |
-16.29% |
| Revenue Q/Q Growth |
|
6.38% |
-4.15% |
-24.52% |
-11.20% |
53.58% |
24.75% |
-20.97% |
-20.67% |
0.00% |
350.00% |
6.67% |
| EBITDA Q/Q Growth |
|
-13.40% |
-6.53% |
-9.41% |
-0.64% |
-0.71% |
9.58% |
16.88% |
-1.11% |
13.11% |
17.52% |
-11.38% |
| EBIT Q/Q Growth |
|
-12.60% |
-9.50% |
-8.39% |
-0.62% |
-0.68% |
7.43% |
17.09% |
-3.54% |
15.76% |
14.05% |
-10.64% |
| NOPAT Q/Q Growth |
|
-12.60% |
-9.50% |
-8.39% |
-0.62% |
-0.68% |
7.43% |
-26.46% |
-3.54% |
15.76% |
8.55% |
-10.64% |
| Net Income Q/Q Growth |
|
-12.65% |
-14.33% |
-7.38% |
-0.55% |
-0.49% |
5.54% |
13.60% |
-51.81% |
14.50% |
-7.53% |
12.46% |
| EPS Q/Q Growth |
|
-12.50% |
-9.09% |
-7.38% |
-9.22% |
-2.17% |
-24.49% |
13.60% |
-51.81% |
14.50% |
-4.17% |
17.84% |
| Operating Cash Flow Q/Q Growth |
|
-12.45% |
-25.01% |
-7.72% |
2.81% |
-7.85% |
3.79% |
-12.58% |
-12.88% |
17.67% |
0.62% |
1.54% |
| Free Cash Flow Firm Q/Q Growth |
|
-8.53% |
-3.07% |
-12.43% |
7.72% |
22.38% |
-203.05% |
42.90% |
116.66% |
-22,084.92% |
107.14% |
-169.28% |
| Invested Capital Q/Q Growth |
|
-17.76% |
-0.12% |
0.99% |
-2.21% |
-12.06% |
797.81% |
32.09% |
-67.09% |
-19.15% |
-76.59% |
-8.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
57.08% |
38.34% |
100.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-340.52% |
-944.41% |
-3,197.46% |
-2,819.37% |
-695.69% |
-718.07% |
-840.66% |
-1,352.81% |
0.00% |
-6,339.56% |
-4,369.00% |
| Operating Margin |
|
-360.13% |
-1,043.57% |
-3,622.84% |
-3,204.28% |
-782.36% |
-854.88% |
-1,312.15% |
-1,576.27% |
0.00% |
-7,392.89% |
-4,650.50% |
| EBIT Margin |
|
-360.13% |
-1,043.57% |
-3,622.84% |
-3,204.28% |
-782.36% |
-854.88% |
-881.95% |
-1,576.27% |
0.00% |
-6,948.44% |
-4,650.50% |
| Profit (Net Income) Margin |
|
-357.91% |
-1,124.16% |
-4,096.19% |
-3,627.93% |
-872.00% |
-1,003.91% |
-979.04% |
-2,670.06% |
0.00% |
-11,069.78% |
-4,594.25% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
170.45% |
222.54% |
161.28% |
100.00% |
| Interest Burden Percent |
|
99.38% |
107.72% |
113.07% |
113.22% |
111.46% |
117.43% |
111.01% |
99.38% |
99.56% |
98.78% |
98.79% |
| 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) |
|
-219.79% |
-49.11% |
-38.02% |
-38.75% |
-45.83% |
-34.38% |
-55.80% |
-68.40% |
0.00% |
-76.96% |
-166.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-189.85% |
56.41% |
-100.76% |
-85.47% |
-90.04% |
616.15% |
-52.51% |
-15.34% |
0.00% |
334.56% |
-114.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
143.34% |
-11.31% |
-59.91% |
-89.71% |
-143.17% |
-21.30% |
27.70% |
9.92% |
0.00% |
-58.75% |
64.96% |
| Return on Equity (ROE) |
|
-76.46% |
-60.42% |
-97.93% |
-128.46% |
-189.00% |
-55.68% |
-28.11% |
-58.48% |
-164.86% |
-135.71% |
-101.52% |
| Cash Return on Invested Capital (CROIC) |
|
-183.43% |
-224.47% |
-36.60% |
-35.71% |
-35.91% |
-73.60% |
-81.04% |
20.80% |
-131.91% |
10.48% |
-148.75% |
| Operating Return on Assets (OROA) |
|
-70.21% |
-30.87% |
-32.59% |
-35.98% |
-42.86% |
-22.45% |
-17.34% |
-24.11% |
0.00% |
-44.71% |
-71.66% |
| Return on Assets (ROA) |
|
-69.78% |
-33.25% |
-36.84% |
-40.73% |
-47.77% |
-26.36% |
-19.25% |
-40.84% |
0.00% |
-71.22% |
-70.79% |
| Return on Common Equity (ROCE) |
|
-76.46% |
-36.26% |
-56.01% |
-128.46% |
-189.08% |
-55.70% |
-28.11% |
-58.48% |
-164.86% |
-135.71% |
-101.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-58.99% |
-107.25% |
-181.05% |
-99.64% |
-714.45% |
-29.04% |
-21.38% |
-79.24% |
-422.66% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.67 |
-6.93 |
-9.99 |
-9.96 |
-11 |
-9.80 |
-22 |
-21 |
-21 |
-12 |
-13 |
| NOPAT Margin |
|
-252.09% |
-730.50% |
-2,535.99% |
-2,243.00% |
-547.65% |
-598.42% |
-918.50% |
-1,103.39% |
0.00% |
-5,175.02% |
-3,255.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
-29.94% |
-105.53% |
62.73% |
46.72% |
44.21% |
-650.53% |
-3.29% |
-53.06% |
-220.78% |
-411.52% |
-52.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-51.24% |
-82.89% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
42.92% |
61.66% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
271.31% |
810.65% |
2,677.92% |
2,406.53% |
611.10% |
693.83% |
929.19% |
1,154.67% |
0.00% |
5,188.44% |
2,672.50% |
| R&D to Revenue |
|
188.82% |
332.91% |
1,044.92% |
897.75% |
271.26% |
218.13% |
421.30% |
521.60% |
0.00% |
2,304.44% |
2,078.00% |
| Operating Expenses to Revenue |
|
460.13% |
1,143.57% |
3,722.84% |
3,304.28% |
882.36% |
911.97% |
1,350.49% |
1,676.27% |
0.00% |
7,492.89% |
4,750.50% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.67 |
-9.89 |
-14 |
-14 |
-16 |
-14 |
-21 |
-30 |
-29 |
-16 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.30 |
-8.95 |
-13 |
-13 |
-14 |
-12 |
-20 |
-25 |
-28 |
-14 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.49 |
6.46 |
3.86 |
0.65 |
5.66 |
4.64 |
3.03 |
0.91 |
0.49 |
0.85 |
0.85 |
| Price to Tangible Book Value (P/TBV) |
|
8.22 |
8.18 |
4.85 |
0.72 |
12.81 |
4.74 |
3.06 |
0.98 |
0.76 |
1.14 |
1.57 |
| Price to Revenue (P/Rev) |
|
39.39 |
67.68 |
87.31 |
23.50 |
6.91 |
160.41 |
138.74 |
30.57 |
0.00 |
80.87 |
31.51 |
| 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) |
|
36.51 |
3.05 |
1.98 |
0.77 |
1.50 |
7.04 |
6.01 |
2.75 |
0.64 |
0.63 |
0.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
34.26 |
85.11 |
130.91 |
44.09 |
17.05 |
146.67 |
111.48 |
24.54 |
0.00 |
23.94 |
12.13 |
| 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 |
7.31 |
0.00 |
3.40 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.06 |
2.83 |
1.55 |
10.13 |
0.58 |
0.30 |
0.35 |
0.89 |
0.07 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
1.05 |
2.81 |
1.54 |
10.04 |
0.57 |
0.29 |
0.00 |
0.04 |
0.04 |
0.00 |
| Financial Leverage |
|
-0.76 |
-0.20 |
0.59 |
1.05 |
1.59 |
-0.03 |
-0.53 |
-0.65 |
-0.51 |
-0.18 |
-0.57 |
| Leverage Ratio |
|
1.10 |
1.82 |
2.66 |
3.15 |
3.96 |
2.11 |
1.46 |
1.43 |
1.78 |
1.91 |
1.43 |
| Compound Leverage Factor |
|
1.09 |
1.96 |
3.01 |
3.57 |
4.41 |
2.48 |
1.62 |
1.42 |
1.78 |
1.88 |
1.42 |
| Debt to Total Capital |
|
0.00% |
51.41% |
73.92% |
60.81% |
91.01% |
36.55% |
22.96% |
25.88% |
47.09% |
6.17% |
5.28% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.34% |
0.54% |
0.48% |
0.78% |
0.29% |
0.43% |
25.88% |
45.05% |
2.28% |
5.28% |
| Long-Term Debt to Total Capital |
|
0.00% |
51.06% |
73.38% |
60.33% |
90.23% |
36.26% |
22.53% |
0.00% |
2.04% |
3.88% |
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% |
28.51% |
0.00% |
0.00% |
-0.02% |
-0.01% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
20.08% |
26.08% |
39.20% |
9.01% |
63.46% |
77.05% |
74.12% |
52.91% |
93.84% |
94.72% |
| Debt to EBITDA |
|
0.00 |
-2.84 |
-2.01 |
-2.00 |
-1.77 |
-2.77 |
-1.62 |
-0.87 |
-0.48 |
-0.10 |
-0.05 |
| Net Debt to EBITDA |
|
0.00 |
-0.27 |
-1.36 |
-0.73 |
-1.46 |
1.91 |
3.24 |
0.45 |
-0.23 |
0.90 |
0.44 |
| Long-Term Debt to EBITDA |
|
0.00 |
-2.82 |
-1.99 |
-1.99 |
-1.76 |
-2.75 |
-1.59 |
0.00 |
-0.02 |
-0.06 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-3.67 |
-2.53 |
-2.52 |
-2.25 |
-3.33 |
-1.49 |
-1.07 |
-0.67 |
-0.12 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
-0.35 |
-1.72 |
-0.92 |
-1.85 |
2.30 |
2.97 |
0.55 |
-0.31 |
1.10 |
0.60 |
| Long-Term Debt to NOPAT |
|
0.00 |
-3.65 |
-2.51 |
-2.50 |
-2.23 |
-3.30 |
-1.46 |
0.00 |
-0.03 |
-0.08 |
0.00 |
| Altman Z-Score |
|
28.52 |
-0.28 |
-3.12 |
-3.32 |
-6.13 |
2.21 |
3.83 |
-2.98 |
-11.87 |
-15.11 |
-21.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
39.99% |
42.80% |
0.00% |
-0.04% |
-0.03% |
-0.02% |
-0.01% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.01 |
10.43 |
4.26 |
8.00 |
1.39 |
11.79 |
15.74 |
1.48 |
1.19 |
4.08 |
1.59 |
| Quick Ratio |
|
7.87 |
10.31 |
4.10 |
7.87 |
1.31 |
10.54 |
14.66 |
1.13 |
0.20 |
3.89 |
1.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.89 |
-32 |
-9.62 |
-9.18 |
-8.66 |
-21 |
-32 |
6.32 |
-25 |
1.59 |
-12 |
| Operating Cash Flow to CapEx |
|
-36,346.15% |
-11,870.59% |
-994.94% |
-1,443.25% |
-1,519.02% |
-1,237.94% |
-611.06% |
-511.32% |
-969.92% |
-19,738.30% |
-95,650.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-39.22 |
-4.99 |
-4.79 |
-4.56 |
-8.51 |
-12.89 |
0.00 |
-306.58 |
9.22 |
-54.88 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-10.00 |
-6.82 |
-7.04 |
-7.36 |
-5.41 |
-12.25 |
0.00 |
-366.70 |
-107.87 |
-72.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-10.09 |
-7.51 |
-7.53 |
-7.84 |
-5.85 |
-14.26 |
0.00 |
-404.51 |
-108.42 |
-72.26 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.20 |
0.03 |
0.01 |
0.01 |
0.05 |
0.03 |
0.02 |
0.02 |
0.00 |
0.01 |
0.02 |
| Accounts Receivable Turnover |
|
5.70 |
1.80 |
1.01 |
3.55 |
23.47 |
19.05 |
9.47 |
2.64 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.54 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
194.84 |
0.07 |
0.02 |
0.02 |
0.08 |
0.12 |
0.39 |
0.38 |
0.00 |
0.06 |
0.12 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.51 |
0.73 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
64.09 |
202.33 |
361.76 |
102.76 |
15.56 |
19.16 |
38.56 |
138.13 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
102.98 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
716.50 |
500.94 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
64.09 |
202.33 |
361.76 |
102.76 |
15.56 |
-697.34 |
-359.39 |
138.13 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.74 |
26 |
26 |
25 |
23 |
34 |
44 |
17 |
22 |
8.52 |
7.13 |
| Invested Capital Turnover |
|
0.87 |
0.07 |
0.02 |
0.02 |
0.08 |
0.06 |
0.06 |
0.06 |
0.00 |
0.01 |
0.05 |
| Increase / (Decrease) in Invested Capital |
|
-0.77 |
25 |
-0.37 |
-0.78 |
-2.39 |
11 |
9.85 |
-27 |
4.91 |
-13 |
-1.39 |
| Enterprise Value (EV) |
|
63 |
81 |
52 |
20 |
34 |
240 |
264 |
46 |
14 |
5.39 |
4.85 |
| Market Capitalization |
|
73 |
64 |
34 |
10 |
14 |
263 |
329 |
58 |
7.55 |
18 |
13 |
| Book Value per Share |
|
$0.15 |
$0.11 |
$0.10 |
$0.14 |
$0.13 |
$0.48 |
$0.50 |
$0.29 |
$1.24 |
$2.47 |
$0.90 |
| Tangible Book Value per Share |
|
$0.12 |
$0.09 |
$0.08 |
$0.13 |
$0.06 |
$0.47 |
$0.49 |
$0.27 |
$0.81 |
$1.85 |
$0.49 |
| Total Capital |
|
11 |
49 |
34 |
41 |
27 |
89 |
141 |
86 |
29 |
23 |
16 |
| Total Debt |
|
0.00 |
25 |
25 |
25 |
25 |
33 |
32 |
22 |
14 |
1.40 |
0.83 |
| Total Long-Term Debt |
|
0.00 |
25 |
25 |
25 |
25 |
32 |
32 |
0.00 |
0.59 |
0.88 |
0.00 |
| Net Debt |
|
-9.49 |
2.42 |
17 |
9.15 |
20 |
-23 |
-65 |
-11 |
6.36 |
-13 |
-7.75 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.07 |
1.32 |
0.93 |
0.92 |
1.08 |
4.92 |
7.33 |
3.14 |
0.09 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.64 |
-1.23 |
-1.35 |
-1.49 |
-2.86 |
1.66 |
1.58 |
3.27 |
9.92 |
-1.86 |
-4.14 |
| Debt-free Net Working Capital (DFNWC) |
|
8.86 |
22 |
6.74 |
14 |
1.56 |
57 |
99 |
37 |
17 |
12 |
4.45 |
| Net Working Capital (NWC) |
|
8.86 |
22 |
6.56 |
14 |
1.35 |
57 |
98 |
15 |
4.15 |
12 |
3.62 |
| Net Nonoperating Expense (NNE) |
|
1.96 |
3.73 |
6.15 |
6.15 |
6.55 |
6.64 |
1.44 |
30 |
44 |
13 |
5.36 |
| Net Nonoperating Obligations (NNO) |
|
-9.49 |
2.42 |
17 |
9.15 |
20 |
-23 |
-65 |
-47 |
6.36 |
-13 |
-7.75 |
| Total Depreciation and Amortization (D&A) |
|
0.36 |
0.94 |
1.68 |
1.71 |
1.75 |
2.24 |
0.98 |
4.21 |
1.11 |
1.37 |
1.13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-34.36% |
-129.64% |
-341.62% |
-334.91% |
-141.63% |
101.40% |
66.55% |
173.78% |
0.00% |
-826.22% |
-1,034.25% |
| Debt-free Net Working Capital to Revenue |
|
478.55% |
2,298.00% |
1,711.17% |
3,253.83% |
77.45% |
3,466.00% |
4,156.56% |
1,953.03% |
0.00% |
5,489.33% |
1,111.25% |
| Net Working Capital to Revenue |
|
478.55% |
2,280.06% |
1,664.72% |
3,209.46% |
66.90% |
3,450.06% |
4,131.25% |
776.75% |
0.00% |
5,258.67% |
903.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($450.00) |
($600.00) |
($800.00) |
($770.00) |
($470.00) |
($305.00) |
($60.00) |
($115.60) |
($106.20) |
$0.00 |
($1.75) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.30K |
16.20K |
18.56K |
36.67K |
48.31K |
125.59K |
435.75K |
436.05K |
612.25K |
0.00 |
10.50M |
| Adjusted Diluted Earnings per Share |
|
($450.00) |
($600.00) |
($800.00) |
($770.00) |
($470.00) |
($305.00) |
($60.00) |
($115.60) |
($106.20) |
$0.00 |
($1.75) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.30K |
16.20K |
18.56K |
36.67K |
48.31K |
125.59K |
435.75K |
436.05K |
612.25K |
0.00 |
10.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
($450.00) |
($600.00) |
($800.00) |
($770.00) |
($470.00) |
($305.00) |
($60.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.30K |
16.20K |
17.82K |
21.26K |
37.85K |
125.59K |
391.24K |
0.00 |
1.38M |
0.00 |
19.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.67 |
-6.93 |
-9.99 |
-9.96 |
-11 |
-9.80 |
-22 |
-21 |
-21 |
-12 |
-13 |
| Normalized NOPAT Margin |
|
-252.09% |
-730.50% |
-2,535.99% |
-2,243.00% |
-547.65% |
-598.42% |
-918.50% |
-1,103.39% |
0.00% |
-5,175.02% |
-3,255.35% |
| Pre Tax Income Margin |
|
-357.91% |
-1,124.16% |
-4,096.19% |
-3,627.93% |
-872.00% |
-1,003.91% |
-979.04% |
-1,566.51% |
0.00% |
-6,863.56% |
-4,594.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-12.26 |
-7.40 |
-7.43 |
-8.31 |
-5.68 |
-8.52 |
0.00 |
-353.53 |
-90.90 |
-87.75 |
| NOPAT to Interest Expense |
|
0.00 |
-8.58 |
-5.18 |
-5.20 |
-5.82 |
-3.97 |
-8.87 |
0.00 |
-247.47 |
-67.70 |
-61.42 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-12.34 |
-8.09 |
-7.92 |
-8.79 |
-6.12 |
-10.53 |
0.00 |
-391.34 |
-91.44 |
-87.82 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-8.67 |
-5.87 |
-5.69 |
-6.30 |
-4.41 |
-10.88 |
0.00 |
-285.28 |
-68.24 |
-61.50 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.10% |
-0.06% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-7.29% |
-0.90% |
-13.20% |
-20.30% |
-0.10% |
-0.06% |
0.00% |
0.00% |