| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
87,814,027.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
87,814,027.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-72.94% |
-2.46% |
-100.00% |
-100.00% |
-100.00% |
78.43% |
0.00% |
0.00% |
0.00% |
55.37% |
0.00% |
| EBITDA Growth |
|
-2,506.00% |
-67.99% |
-84.86% |
-105.66% |
-97.54% |
-231.52% |
-33.02% |
-28.09% |
250.89% |
36.06% |
-31.79% |
| EBIT Growth |
|
-5,179.70% |
-58.51% |
-67.39% |
-98.50% |
-99.53% |
-243.88% |
-41.48% |
-36.78% |
262.13% |
34.39% |
-36.52% |
| NOPAT Growth |
|
-3,655.79% |
-58.51% |
-94.14% |
-98.50% |
-99.53% |
-243.88% |
-65.41% |
-36.78% |
331.61% |
34.39% |
-28.62% |
| Net Income Growth |
|
-1,799.07% |
-40.30% |
-67.39% |
-88.97% |
-88.85% |
-283.78% |
-82.40% |
-46.84% |
330.11% |
36.10% |
-36.52% |
| EPS Growth |
|
-1,250.00% |
3.77% |
-8.16% |
-36.00% |
-30.43% |
-203.92% |
-54.72% |
-29.41% |
321.67% |
41.29% |
-35.37% |
| Operating Cash Flow Growth |
|
-24.86% |
-1.62% |
-57.36% |
1.73% |
-63.17% |
-412.27% |
-37.73% |
-89.99% |
388.85% |
25.61% |
-24.57% |
| Free Cash Flow Firm Growth |
|
-7.62% |
32.35% |
19.71% |
52.29% |
33.72% |
-115.36% |
18.90% |
-55.25% |
542.42% |
30.15% |
-76.68% |
| Invested Capital Growth |
|
87.70% |
51.39% |
64.96% |
-148.36% |
-537.56% |
-99.76% |
-343.46% |
-52.89% |
-127.06% |
-16.29% |
-31.84% |
| Revenue Q/Q Growth |
|
126.81% |
-51.19% |
-100.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
-94.77% |
-39.68% |
| EBITDA Q/Q Growth |
|
-5.26% |
-24.13% |
-0.08% |
-57.29% |
-1.10% |
-108.31% |
49.58% |
-20.64% |
219.09% |
-188.28% |
-3.91% |
| EBIT Q/Q Growth |
|
-2.50% |
-25.02% |
5.59% |
-64.07% |
-3.03% |
-115.48% |
49.92% |
-23.04% |
222.12% |
-187.20% |
-4.20% |
| NOPAT Q/Q Growth |
|
-2.50% |
-25.02% |
-21.72% |
-27.27% |
-3.03% |
-115.48% |
41.45% |
-5.23% |
274.46% |
-161.04% |
-14.78% |
| Net Income Q/Q Growth |
|
1.74% |
-23.74% |
-16.54% |
-33.36% |
1.80% |
-151.47% |
44.61% |
-7.36% |
253.88% |
-169.83% |
-18.33% |
| EPS Q/Q Growth |
|
8.00% |
-10.87% |
-3.92% |
-28.30% |
11.76% |
-158.33% |
47.10% |
-7.32% |
251.14% |
-168.42% |
-21.98% |
| Operating Cash Flow Q/Q Growth |
|
9.82% |
21.30% |
-84.49% |
24.95% |
-49.73% |
-147.10% |
50.40% |
-3.53% |
327.64% |
-163.63% |
16.94% |
| Free Cash Flow Firm Q/Q Growth |
|
33.89% |
8.83% |
-13.25% |
30.10% |
8.15% |
-196.23% |
57.35% |
-33.80% |
361.73% |
-146.77% |
-7.88% |
| Invested Capital Q/Q Growth |
|
63.51% |
-271.96% |
47.06% |
-245.60% |
6.32% |
-16.54% |
-17.54% |
-19.15% |
-39.12% |
40.31% |
-33.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-448.69% |
-1,141.14% |
0.00% |
0.00% |
0.00% |
-2,120.16% |
0.00% |
0.00% |
51.72% |
-872.54% |
-1,503.16% |
| Operating Margin |
|
-417.09% |
-1,068.44% |
0.00% |
0.00% |
0.00% |
-2,059.11% |
0.00% |
0.00% |
52.18% |
-869.53% |
-1,654.63% |
| EBIT Margin |
|
-417.09% |
-1,068.44% |
0.00% |
0.00% |
0.00% |
-2,059.11% |
0.00% |
0.00% |
52.18% |
-869.53% |
-1,502.12% |
| Profit (Net Income) Margin |
|
-341.38% |
-865.54% |
0.00% |
0.00% |
0.00% |
-1,861.60% |
0.00% |
0.00% |
57.37% |
-765.66% |
-1,502.12% |
| Tax Burden Percent |
|
81.85% |
76.21% |
100.00% |
81.28% |
77.47% |
83.76% |
100.00% |
87.26% |
109.95% |
136.14% |
100.00% |
| Interest Burden Percent |
|
100.00% |
106.30% |
100.00% |
100.00% |
100.00% |
107.94% |
100.00% |
100.00% |
100.00% |
64.68% |
100.00% |
| 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) |
|
-23.54% |
-23.28% |
-20.31% |
-21.45% |
-21.10% |
-32.67% |
-31.34% |
-35.09% |
-14.15% |
-10.92% |
-14.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-20.76% |
-48.17% |
0.00% |
0.00% |
0.00% |
-16.26% |
0.00% |
0.00% |
9.25% |
-170.30% |
-317.58% |
| Return on Assets (ROA) |
|
-16.99% |
-39.03% |
0.00% |
0.00% |
0.00% |
-14.70% |
0.00% |
0.00% |
10.17% |
-149.96% |
-317.58% |
| Return on Common Equity (ROCE) |
|
-23.54% |
-23.28% |
-20.31% |
-21.45% |
-21.10% |
-32.67% |
-31.34% |
-35.09% |
-14.15% |
-10.92% |
-14.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-20.31% |
0.00% |
-13.78% |
-16.50% |
-15.09% |
0.00% |
-29.98% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
-29 |
-36 |
-45 |
-47 |
-101 |
-59 |
-62 |
108 |
-66 |
-76 |
| NOPAT Margin |
|
-291.97% |
-747.91% |
0.00% |
0.00% |
0.00% |
-1,441.38% |
0.00% |
0.00% |
52.18% |
-608.67% |
-1,158.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.88% |
-0.92% |
-0.60% |
-1.00% |
-0.58% |
-3.43% |
-1.32% |
-1.58% |
0.92% |
-1.60% |
-2.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-4.72% |
- |
- |
- |
-9.53% |
-5.77% |
-6.48% |
9.93% |
-6.47% |
-8.11% |
| 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 |
|
97.82% |
180.17% |
0.00% |
0.00% |
0.00% |
156.50% |
0.00% |
0.00% |
7.89% |
173.29% |
295.40% |
| R&D to Revenue |
|
419.27% |
988.27% |
0.00% |
0.00% |
0.00% |
2,002.61% |
0.00% |
0.00% |
39.93% |
796.24% |
1,459.24% |
| Operating Expenses to Revenue |
|
517.09% |
1,168.44% |
0.00% |
0.00% |
0.00% |
2,159.11% |
0.00% |
0.00% |
47.82% |
969.53% |
1,754.63% |
| Earnings before Interest and Taxes (EBIT) |
|
-34 |
-42 |
-40 |
-65 |
-67 |
-144 |
-72 |
-89 |
108 |
-95 |
-99 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-36 |
-45 |
-45 |
-70 |
-71 |
-148 |
-75 |
-90 |
108 |
-95 |
-99 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.06 |
3.69 |
3.02 |
2.85 |
2.27 |
2.10 |
1.40 |
1.92 |
2.18 |
2.96 |
3.12 |
| Price to Tangible Book Value (P/TBV) |
|
3.06 |
3.69 |
3.02 |
2.85 |
2.27 |
2.10 |
1.40 |
1.92 |
2.18 |
2.96 |
3.12 |
| Price to Revenue (P/Rev) |
|
66.13 |
98.07 |
182.42 |
222.17 |
682.23 |
317.33 |
204.84 |
263.00 |
11.10 |
13.86 |
12.99 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
44.36 |
71.02 |
121.71 |
142.52 |
376.30 |
162.74 |
54.67 |
121.30 |
5.81 |
9.06 |
8.67 |
| 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 |
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 |
|
-1.03 |
-1.04 |
-1.02 |
-1.02 |
-1.01 |
-1.02 |
-1.02 |
-1.03 |
-1.03 |
-1.02 |
-1.03 |
| Leverage Ratio |
|
1.08 |
1.07 |
1.05 |
1.05 |
1.05 |
1.06 |
1.05 |
1.07 |
1.07 |
1.07 |
1.09 |
| Compound Leverage Factor |
|
1.08 |
1.14 |
1.05 |
1.05 |
1.05 |
1.14 |
1.05 |
1.07 |
1.07 |
0.69 |
1.09 |
| 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 |
|
37.47 |
48.76 |
64.90 |
37.95 |
27.14 |
20.02 |
10.87 |
12.95 |
15.83 |
20.69 |
18.36 |
| 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 |
|
19.37 |
19.65 |
28.42 |
17.50 |
22.93 |
14.97 |
13.92 |
12.39 |
12.44 |
11.34 |
10.74 |
| Quick Ratio |
|
19.10 |
19.38 |
28.00 |
17.22 |
22.63 |
14.68 |
13.62 |
12.10 |
12.20 |
10.87 |
10.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-46 |
-42 |
-47 |
-33 |
-30 |
-89 |
-38 |
-51 |
134 |
-62 |
-67 |
| Operating Cash Flow to CapEx |
|
-5,003.98% |
-2,833.89% |
-3,306.64% |
-3,379.45% |
-10,773.30% |
-11,039.47% |
-4,536.99% |
-9,422.93% |
338,604.76% |
-27,175.98% |
-7,773.53% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.05 |
0.02 |
0.02 |
0.00 |
0.01 |
0.01 |
0.01 |
0.18 |
0.20 |
0.21 |
| Accounts Receivable Turnover |
|
4.63 |
204.24 |
64.20 |
148.58 |
1.17 |
666.67 |
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 |
|
3.65 |
3.69 |
2.28 |
1.71 |
0.54 |
0.93 |
0.89 |
0.88 |
26.19 |
25.46 |
25.74 |
| 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) |
|
78.89 |
1.79 |
5.69 |
2.46 |
312.76 |
0.55 |
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) |
|
78.89 |
1.79 |
5.69 |
2.46 |
312.76 |
0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.10 |
-12 |
-6.10 |
-21 |
-20 |
-23 |
-27 |
-32 |
-45 |
-27 |
-36 |
| Invested Capital Turnover |
|
-1.66 |
-1.33 |
-1.32 |
-0.81 |
-0.34 |
-0.41 |
-0.42 |
-0.26 |
-6.66 |
-8.79 |
-7.19 |
| Increase / (Decrease) in Invested Capital |
|
22 |
12 |
11 |
-13 |
-17 |
-11 |
-21 |
-11 |
-25 |
-3.75 |
-8.61 |
| Enterprise Value (EV) |
|
1,042 |
1,661 |
1,887 |
1,705 |
1,476 |
1,139 |
383 |
849 |
1,248 |
1,981 |
1,953 |
| Market Capitalization |
|
1,553 |
2,293 |
2,828 |
2,657 |
2,676 |
2,221 |
1,434 |
1,841 |
2,385 |
3,031 |
2,926 |
| Book Value per Share |
|
$8.83 |
$9.64 |
$12.45 |
$12.31 |
$13.97 |
$12.25 |
$11.70 |
$10.96 |
$12.46 |
$11.67 |
$10.67 |
| Tangible Book Value per Share |
|
$8.83 |
$9.64 |
$12.45 |
$12.31 |
$13.97 |
$12.25 |
$11.70 |
$10.96 |
$12.46 |
$11.67 |
$10.67 |
| Total Capital |
|
508 |
621 |
935 |
932 |
1,180 |
1,059 |
1,024 |
960 |
1,092 |
1,023 |
937 |
| 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 |
|
-511 |
-633 |
-941 |
-953 |
-1,200 |
-1,082 |
-1,051 |
-992 |
-1,137 |
-1,050 |
-973 |
| Capital Expenditures (CapEx) |
|
0.60 |
0.84 |
1.33 |
0.97 |
0.46 |
1.10 |
1.33 |
0.66 |
0.04 |
0.33 |
0.97 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-11 |
-20 |
-14 |
-29 |
-28 |
-33 |
-35 |
-39 |
-49 |
-31 |
-40 |
| Debt-free Net Working Capital (DFNWC) |
|
457 |
506 |
684 |
672 |
892 |
644 |
657 |
630 |
738 |
608 |
631 |
| Net Working Capital (NWC) |
|
457 |
506 |
684 |
672 |
892 |
644 |
657 |
630 |
738 |
608 |
631 |
| Net Nonoperating Expense (NNE) |
|
3.97 |
4.61 |
3.86 |
7.32 |
5.00 |
29 |
13 |
15 |
-11 |
17 |
23 |
| Net Nonoperating Obligations (NNO) |
|
-511 |
-633 |
-941 |
-953 |
-1,200 |
-1,082 |
-1,051 |
-992 |
-1,137 |
-1,050 |
-973 |
| Total Depreciation and Amortization (D&A) |
|
-2.54 |
-2.85 |
-5.23 |
-5.54 |
-4.35 |
-4.27 |
-2.65 |
-1.46 |
-0.95 |
-0.33 |
-0.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-48.81% |
-83.74% |
-92.74% |
-244.30% |
-725.82% |
-466.81% |
-506.89% |
-563.91% |
-22.69% |
-14.39% |
-17.72% |
| Debt-free Net Working Capital to Revenue |
|
1,947.24% |
2,161.77% |
4,414.01% |
5,621.91% |
22,726.36% |
9,194.89% |
9,386.09% |
9,003.77% |
343.59% |
277.95% |
280.23% |
| Net Working Capital to Revenue |
|
1,947.24% |
2,161.77% |
4,414.01% |
5,621.91% |
22,726.36% |
9,194.89% |
9,386.09% |
9,003.77% |
343.59% |
277.95% |
280.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.46) |
($0.51) |
($0.53) |
($0.68) |
($0.60) |
($1.55) |
($0.82) |
($0.88) |
$1.35 |
($0.93) |
($1.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
60.00M |
57.52M |
75.11M |
77.96M |
86.19M |
81.68M |
88.36M |
88.47M |
88.53M |
88.49M |
88.70M |
| Adjusted Diluted Earnings per Share |
|
($0.46) |
($0.51) |
($0.53) |
($0.68) |
($0.60) |
($1.55) |
($0.82) |
($0.88) |
$1.33 |
($0.91) |
($1.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
60.00M |
57.52M |
75.11M |
77.96M |
86.19M |
81.68M |
88.36M |
88.47M |
89.69M |
88.49M |
88.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
64.46M |
74.56M |
75.69M |
84.48M |
86.43M |
87.54M |
87.58M |
87.64M |
87.67M |
87.81M |
87.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-29 |
-36 |
-45 |
-47 |
-101 |
-59 |
-62 |
76 |
-66 |
-76 |
| Normalized NOPAT Margin |
|
-291.97% |
-747.91% |
0.00% |
0.00% |
0.00% |
-1,441.38% |
0.00% |
0.00% |
36.53% |
-608.67% |
-1,158.24% |
| Pre Tax Income Margin |
|
-417.09% |
-1,135.71% |
0.00% |
0.00% |
0.00% |
-2,222.61% |
0.00% |
0.00% |
52.18% |
-562.39% |
-1,502.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |