| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
14,475,904.00 |
- |
- |
- |
14,543,738.00 |
14,607,036.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
14,475,904.00 |
- |
- |
- |
14,543,738.00 |
14,607,036.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-3.31 |
- |
- |
- |
-2.26 |
-2.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
233.33% |
-100.00% |
- |
0.00% |
1,200.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
4,580.54% |
-3.55% |
- |
42.25% |
-101.42% |
29.04% |
- |
28.92% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
4,577.41% |
-1.73% |
- |
41.87% |
-101.49% |
27.59% |
- |
27.97% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-456.02% |
-2.12% |
- |
41.89% |
88.08% |
27.75% |
- |
27.91% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
4,048.85% |
15.30% |
- |
44.97% |
-101.54% |
19.62% |
- |
22.79% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
3,011.37% |
35.31% |
- |
51.47% |
-101.47% |
19.72% |
- |
23.21% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.18% |
- |
43.07% |
47.78% |
-11.70% |
- |
-5.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
94.83% |
-69.16% |
- |
-465.71% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-149.92% |
8.53% |
- |
67.14% |
| Revenue Q/Q Growth |
|
0.00% |
296.67% |
0.00% |
0.00% |
-100.00% |
- |
0.00% |
0.00% |
-100.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-6.89% |
0.00% |
2,675.93% |
-102.47% |
- |
0.00% |
36.88% |
-23.87% |
- |
0.29% |
| EBIT Q/Q Growth |
|
0.00% |
-10.60% |
0.00% |
2,618.32% |
-102.51% |
- |
0.00% |
35.66% |
-22.52% |
- |
0.07% |
| NOPAT Q/Q Growth |
|
0.00% |
-10.86% |
0.00% |
-211.35% |
79.64% |
- |
0.00% |
36.16% |
-23.45% |
- |
-0.01% |
| Net Income Q/Q Growth |
|
0.00% |
-10.07% |
0.00% |
2,460.58% |
-102.36% |
- |
0.00% |
33.84% |
-23.04% |
- |
-1.85% |
| EPS Q/Q Growth |
|
0.00% |
-1.86% |
0.00% |
2,274.70% |
-102.26% |
- |
0.00% |
33.93% |
-23.24% |
- |
-1.90% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-10.96% |
9.03% |
47.21% |
- |
17.90% |
16.55% |
-12.92% |
- |
-26.24% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
90.29% |
- |
0.00% |
-20.14% |
-217.39% |
- |
-49.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-138.39% |
- |
0.00% |
20.04% |
12.75% |
- |
50.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
100.00% |
0.00% |
- |
0.00% |
100.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
-138,520.00% |
-37,326.89% |
0.00% |
1,861,932.00% |
0.00% |
- |
0.00% |
-2,026.77% |
0.00% |
- |
0.00% |
| Operating Margin |
|
-137,796.67% |
-38,510.08% |
0.00% |
-160,898.00% |
0.00% |
- |
0.00% |
-2,106.85% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
-138,520.00% |
-38,623.53% |
0.00% |
1,860,633.00% |
0.00% |
- |
0.00% |
-2,125.77% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
-156,840.00% |
-43,520.17% |
0.00% |
1,858,011.00% |
0.00% |
- |
0.00% |
-2,204.15% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.01% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.01% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
113.21% |
112.67% |
106.53% |
99.86% |
93.81% |
- |
100.84% |
103.68% |
104.13% |
- |
108.09% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
1,824.35% |
-113.71% |
-144.07% |
- |
-354.69% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-12.65% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
-13.12% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
1,824.35% |
-113.71% |
-144.07% |
- |
-354.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
1,824.35% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-29 |
-32 |
-52 |
-161 |
-33 |
-35 |
-30 |
-19 |
-24 |
-22 |
-22 |
| NOPAT Margin |
|
-96,457.67% |
-26,957.06% |
0.00% |
-160,897.83% |
0.00% |
- |
0.00% |
-1,474.79% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
1,779.87% |
-11.31% |
- |
-22.53% |
-6.04% |
-9.29% |
- |
-22.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-73.35% |
-18.36% |
-26.16% |
-15.55% |
-11.42% |
-17.31% |
-19.94% |
-14.06% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
24,210.00% |
6,629.41% |
0.00% |
93,366.00% |
0.00% |
- |
0.00% |
494.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
113,686.67% |
31,980.67% |
0.00% |
67,632.00% |
0.00% |
- |
0.00% |
1,712.85% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
137,896.67% |
38,610.08% |
0.00% |
160,998.00% |
0.00% |
- |
0.00% |
2,206.85% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-42 |
-46 |
-74 |
1,861 |
-47 |
-50 |
-43 |
-28 |
-34 |
-31 |
-31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-42 |
-44 |
-72 |
1,862 |
-46 |
-49 |
-42 |
-26 |
-33 |
-30 |
-30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.27 |
- |
2.14 |
3.01 |
13.25 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.27 |
- |
2.14 |
3.01 |
13.25 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1,012.59 |
147.55 |
348.48 |
- |
755.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.12 |
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
850.77% |
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 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
423.25 |
85.20 |
310.50 |
- |
765.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.05 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.05 |
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 |
| 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 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.04 |
1.45 |
2.71 |
- |
-8.32 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.04 |
1.45 |
2.71 |
- |
-8.32 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-1.03 |
-1.10 |
- |
-1.25 |
-1.09 |
-1.16 |
- |
-1.42 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.18 |
1.25 |
- |
2.57 |
1.63 |
1.86 |
- |
5.81 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.18 |
1.17 |
- |
2.59 |
1.69 |
1.93 |
- |
6.28 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
51.09% |
59.15% |
73.07% |
- |
113.66% |
| Short-Term Debt to Total Capital |
|
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% |
- |
51.09% |
59.15% |
73.07% |
- |
113.66% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
- |
48.91% |
40.85% |
26.93% |
- |
-13.66% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.06 |
-0.61 |
-0.67 |
- |
-1.48 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.07 |
0.53 |
0.35 |
- |
-0.11 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.06 |
-0.61 |
-0.67 |
- |
-1.48 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.33 |
-0.85 |
-0.93 |
- |
-2.03 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.39 |
0.75 |
0.49 |
- |
-0.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.33 |
-0.85 |
-0.93 |
- |
-2.03 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.26 |
0.14 |
0.62 |
- |
1.14 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
6.20 |
4.70 |
- |
5.12 |
4.98 |
4.49 |
- |
6.46 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
5.84 |
4.48 |
- |
4.97 |
4.82 |
4.28 |
- |
6.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-153 |
-15 |
0.00 |
-6.61 |
-7.94 |
-25 |
-25 |
-37 |
| Operating Cash Flow to CapEx |
|
0.00% |
-6,688.66% |
-5,634.50% |
-4,720.82% |
-12,259.51% |
- |
-170,928.57% |
0.00% |
-338,240.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-28.61 |
0.00 |
- |
-2.46 |
-2.53 |
-7.92 |
- |
-10.65 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-6.66 |
-7.76 |
-10.70 |
0.00 |
- |
-13.35 |
-9.54 |
-10.63 |
- |
-10.84 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-6.76 |
-7.89 |
-10.93 |
0.00 |
- |
-13.36 |
-9.54 |
-10.64 |
- |
-10.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.01 |
0.01 |
- |
0.01 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.93 |
1.19 |
1.43 |
- |
6.50 |
| Inventory Turnover |
|
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 |
- |
0.04 |
0.22 |
0.25 |
- |
0.30 |
| Accounts Payable Turnover |
|
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 |
- |
390.55 |
306.86 |
256.02 |
- |
56.15 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
390.55 |
306.86 |
256.02 |
- |
56.15 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
-7.49 |
-18 |
-19 |
-23 |
-19 |
-16 |
-16 |
-7.70 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
-0.02 |
-0.11 |
-0.08 |
- |
-0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
-7.49 |
-18 |
0.00 |
-23 |
-11 |
1.52 |
3.34 |
16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
30 |
- |
85 |
119 |
435 |
- |
995 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
227 |
- |
203 |
207 |
488 |
- |
982 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$15.01 |
$12.33 |
$9.23 |
$6.52 |
$4.74 |
$2.54 |
$0.55 |
($1.44) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$15.01 |
$12.33 |
$9.23 |
$6.52 |
$4.74 |
$2.54 |
$0.55 |
($1.44) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
219 |
178 |
134 |
193 |
168 |
137 |
109 |
154 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99 |
99 |
100 |
101 |
175 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99 |
99 |
100 |
101 |
175 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-227 |
-196 |
-153 |
-118 |
-87 |
-53 |
-24 |
13 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.81 |
1.12 |
1.22 |
0.25 |
0.02 |
0.02 |
0.00 |
0.01 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-24 |
-33 |
-33 |
-37 |
-32 |
-28 |
-25 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
203 |
163 |
120 |
180 |
155 |
125 |
99 |
145 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
203 |
163 |
120 |
180 |
155 |
125 |
99 |
145 |
| Net Nonoperating Expense (NNE) |
|
18 |
20 |
27 |
-2,019 |
11 |
13 |
13 |
9.48 |
12 |
11 |
12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-227 |
-196 |
-153 |
-118 |
-87 |
-53 |
-24 |
13 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
1.54 |
1.60 |
1.30 |
0.76 |
0.69 |
1.21 |
1.29 |
1.22 |
1.21 |
1.27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-18,386.50% |
-2,253.00% |
-1,974.86% |
- |
-1,294.46% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
89,873.50% |
11,073.21% |
8,960.00% |
- |
11,140.69% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
89,873.50% |
11,073.21% |
8,960.00% |
- |
11,140.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$127.10 |
($2.84) |
($4.48) |
($2.80) |
($1.85) |
($2.28) |
($2.11) |
($2.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.62M |
15.47M |
14.80M |
15.47M |
15.47M |
15.48M |
15.49M |
15.59M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$125.48 |
($2.84) |
($4.25) |
($2.80) |
($1.85) |
($2.28) |
($2.11) |
($2.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.81M |
15.47M |
14.98M |
15.47M |
15.47M |
15.48M |
15.49M |
15.59M |
| 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 |
|
0.00 |
0.00 |
0.00 |
14.48M |
14.48M |
14.48M |
14.48M |
14.49M |
14.54M |
14.61M |
14.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-29 |
-32 |
-52 |
-161 |
-33 |
-35 |
-30 |
-19 |
-24 |
-22 |
-22 |
| Normalized NOPAT Margin |
|
-96,457.67% |
-26,957.06% |
0.00% |
-160,897.83% |
0.00% |
- |
0.00% |
-1,474.79% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
-156,823.33% |
-43,518.49% |
0.00% |
1,858,013.00% |
0.00% |
- |
0.00% |
-2,204.00% |
0.00% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.26 |
-5.64 |
-9.09 |
347.07 |
0.00 |
- |
-15.97 |
-8.80 |
-10.64 |
- |
-8.82 |
| NOPAT to Interest Expense |
|
-3.66 |
-3.94 |
-6.36 |
-30.01 |
0.00 |
- |
-11.17 |
-6.10 |
-7.44 |
- |
-6.17 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-5.74 |
-9.23 |
346.84 |
0.00 |
- |
-15.98 |
-8.80 |
-10.65 |
- |
-8.82 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-4.04 |
-6.49 |
-30.24 |
0.00 |
- |
-11.18 |
-6.10 |
-7.44 |
- |
-6.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |