| DEI Shares Outstanding |
|
72,183,247.00 |
74,060,530.00 |
90,296,164.00 |
95,347,064.00 |
100,010,328.00 |
169,408,979.00 |
210,385,877.00 |
249,489,264.00 |
272,986,424.00 |
26,099,991.00 |
53,571,675.00 |
| DEI Adjusted Shares Outstanding |
|
6,015,271.00 |
6,171,711.00 |
7,524,680.00 |
7,945,589.00 |
8,334,194.00 |
14,117,415.00 |
17,532,156.00 |
20,790,772.00 |
22,748,869.00 |
26,099,991.00 |
53,571,675.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-4.85 |
-11.95 |
-11.72 |
-12.20 |
-14.32 |
-11.79 |
-17.32 |
-13.46 |
-5.94 |
-4.11 |
-1.59 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
288.00% |
-12.83% |
19.37% |
-27.80% |
-86.51% |
80.24% |
-76.05% |
478.23% |
-91.89% |
-73.83% |
-69.99% |
| EBITDA Growth |
|
15.40% |
-127.64% |
-9.83% |
-12.43% |
-18.72% |
-81.68% |
-53.36% |
7.60% |
47.25% |
25.48% |
22.94% |
| EBIT Growth |
|
13.20% |
-122.37% |
-9.98% |
-13.40% |
-18.20% |
-76.87% |
-53.00% |
8.16% |
48.46% |
23.86% |
21.23% |
| NOPAT Growth |
|
13.20% |
-122.37% |
-9.72% |
-12.49% |
-18.09% |
-11.68% |
-142.76% |
11.17% |
46.21% |
21.91% |
22.76% |
| Net Income Growth |
|
19.47% |
-153.38% |
-19.62% |
-9.93% |
-24.32% |
-38.92% |
-81.32% |
7.85% |
51.71% |
20.62% |
20.80% |
| EPS Growth |
|
31.25% |
-129.55% |
-7.92% |
3.67% |
-15.24% |
11.57% |
-81.32% |
7.85% |
51.71% |
35.14% |
54.18% |
| Operating Cash Flow Growth |
|
58.29% |
-402.90% |
-1.05% |
-16.36% |
-33.04% |
-81.89% |
-21.20% |
-0.24% |
42.48% |
16.31% |
14.84% |
| Free Cash Flow Firm Growth |
|
60.34% |
-241.41% |
-7.00% |
9.23% |
-20.79% |
-147.20% |
9.20% |
-6.11% |
36.47% |
36.39% |
21.30% |
| Invested Capital Growth |
|
-139.87% |
227.76% |
134.09% |
-160.16% |
-272.21% |
604.55% |
-86.11% |
-270.38% |
12.94% |
-95.09% |
-34.15% |
| Revenue Q/Q Growth |
|
9.38% |
7.86% |
0.65% |
-17.09% |
-35.09% |
251.22% |
-71.07% |
-2.94% |
-49.22% |
7.05% |
-64.16% |
| EBITDA Q/Q Growth |
|
-10.91% |
-11.68% |
-1.27% |
-8.54% |
-1.46% |
3.70% |
-37.27% |
15.53% |
15.72% |
9.46% |
20.40% |
| EBIT Q/Q Growth |
|
-11.42% |
-11.46% |
-0.87% |
-8.68% |
-1.99% |
3.65% |
-36.19% |
15.65% |
16.55% |
8.23% |
19.76% |
| NOPAT Q/Q Growth |
|
-11.42% |
-11.46% |
-0.63% |
-7.56% |
-0.84% |
0.86% |
-33.79% |
15.60% |
16.55% |
5.88% |
3.22% |
| Net Income Q/Q Growth |
|
-56.78% |
-12.65% |
5.09% |
-13.40% |
-4.49% |
7.62% |
-37.37% |
15.79% |
17.90% |
4.98% |
21.41% |
| EPS Q/Q Growth |
|
-69.23% |
-13.48% |
9.17% |
-9.38% |
-1.68% |
20.15% |
-37.37% |
15.79% |
17.90% |
1.50% |
12.56% |
| Operating Cash Flow Q/Q Growth |
|
9.47% |
-14.94% |
1.49% |
-4.75% |
3.50% |
-26.68% |
5.82% |
0.71% |
7.49% |
5.97% |
0.33% |
| Free Cash Flow Firm Q/Q Growth |
|
-39.02% |
-1.24% |
1.77% |
3.82% |
7.10% |
-37.28% |
20.22% |
-9.51% |
2.93% |
23.50% |
-228.09% |
| Invested Capital Q/Q Growth |
|
28.60% |
-60.81% |
-47.66% |
-141.38% |
-383.43% |
71.46% |
-87.13% |
-1,479.67% |
11.80% |
-95.73% |
40.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-78.91% |
-206.07% |
-189.61% |
-295.27% |
-2,598.72% |
-2,619.47% |
-16,776.00% |
-2,680.75% |
-17,442.41% |
-49,666.05% |
-127,546.09% |
| Operating Margin |
|
-84.50% |
-215.55% |
-198.11% |
-308.68% |
-2,702.10% |
-1,674.25% |
-16,972.34% |
-2,607.35% |
-17,300.28% |
-51,616.91% |
-132,871.32% |
| EBIT Margin |
|
-84.50% |
-215.55% |
-198.58% |
-311.90% |
-2,732.93% |
-2,681.91% |
-17,134.58% |
-2,721.44% |
-17,300.28% |
-50,327.12% |
-132,116.48% |
| Profit (Net Income) Margin |
|
-71.73% |
-208.49% |
-208.92% |
-318.12% |
-2,931.76% |
-2,259.75% |
-17,109.87% |
-2,726.67% |
-16,239.87% |
-49,254.27% |
-130,000.00% |
| Tax Burden Percent |
|
93.28% |
100.00% |
100.00% |
102.29% |
99.79% |
102.81% |
100.14% |
100.78% |
103.61% |
103.04% |
103.21% |
| Interest Burden Percent |
|
91.01% |
96.73% |
105.21% |
99.71% |
107.50% |
81.95% |
99.71% |
99.42% |
90.60% |
94.98% |
95.34% |
| 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) |
|
-1,587.91% |
-19,185.51% |
-1,368.91% |
-5,516.72% |
0.00% |
-319.93% |
-546.77% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1,584.32% |
-19,171.87% |
-1,345.86% |
-5,489.33% |
0.00% |
-280.82% |
-523.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,567.66% |
19,136.23% |
1,302.56% |
5,432.22% |
0.00% |
248.14% |
476.22% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-20.25% |
-49.27% |
-66.35% |
-84.50% |
-260.83% |
-71.79% |
-70.55% |
-89.97% |
-79.55% |
-115.42% |
-183.47% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-2,262.47% |
-1,449.18% |
0.00% |
0.00% |
-248.08% |
-395.56% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-19.84% |
-39.34% |
-46.46% |
-59.73% |
-81.71% |
-58.14% |
-58.72% |
-66.14% |
-55.42% |
-77.14% |
-92.08% |
| Return on Assets (ROA) |
|
-16.84% |
-38.05% |
-48.87% |
-60.92% |
-87.65% |
-48.99% |
-58.64% |
-66.27% |
-52.02% |
-75.49% |
-90.61% |
| Return on Common Equity (ROCE) |
|
-20.21% |
-49.22% |
-66.31% |
-84.42% |
-255.00% |
-71.49% |
-70.55% |
-89.97% |
-79.55% |
-115.42% |
-183.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-16.57% |
-59.81% |
-61.95% |
-111.54% |
-3,509.41% |
-36.32% |
-75.98% |
-125.84% |
-115.14% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-24 |
-53 |
-59 |
-66 |
-78 |
-87 |
-211 |
-187 |
-101 |
-79 |
-61 |
| NOPAT Margin |
|
-59.15% |
-150.88% |
-138.68% |
-216.08% |
-1,891.47% |
-1,171.97% |
-11,880.64% |
-1,825.15% |
-12,110.19% |
-36,131.84% |
-93,009.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.59% |
-13.64% |
-23.05% |
-27.39% |
-78.15% |
-39.11% |
-23.68% |
-29.43% |
-18.59% |
-25.17% |
-30.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-75.13% |
-114.85% |
-252.22% |
| 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 |
|
44.52% |
67.55% |
67.01% |
96.17% |
661.57% |
502.59% |
3,028.71% |
878.80% |
5,718.93% |
16,989.81% |
50,013.89% |
| R&D to Revenue |
|
142.44% |
250.82% |
233.47% |
312.51% |
2,140.54% |
1,271.66% |
14,043.62% |
1,828.55% |
10,417.73% |
34,727.10% |
82,957.43% |
| Operating Expenses to Revenue |
|
184.50% |
315.55% |
298.11% |
408.68% |
2,802.10% |
1,774.25% |
17,072.34% |
2,707.35% |
17,400.28% |
51,716.91% |
132,971.32% |
| Earnings before Interest and Taxes (EBIT) |
|
-34 |
-76 |
-84 |
-95 |
-112 |
-199 |
-304 |
-279 |
-144 |
-110 |
-86 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-32 |
-73 |
-80 |
-90 |
-107 |
-194 |
-298 |
-275 |
-145 |
-108 |
-83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.76 |
4.17 |
2.62 |
4.39 |
96.08 |
3.25 |
2.63 |
1.75 |
1.19 |
0.70 |
3.87 |
| Price to Tangible Book Value (P/TBV) |
|
3.00 |
4.89 |
2.96 |
5.32 |
0.00 |
3.35 |
2.72 |
1.86 |
1.19 |
0.70 |
3.87 |
| Price to Revenue (P/Rev) |
|
11.96 |
14.53 |
8.83 |
12.51 |
80.26 |
202.30 |
591.53 |
37.93 |
167.33 |
219.34 |
1,426.54 |
| 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 |
153.59 |
39.46 |
0.00 |
0.00 |
16.33 |
70.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.58 |
11.12 |
5.60 |
9.54 |
76.16 |
149.21 |
371.64 |
14.70 |
9.52 |
0.00 |
498.88 |
| 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 |
14.25 |
0.04 |
0.04 |
0.07 |
0.14 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.25 |
0.04 |
0.04 |
0.07 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.99 |
-1.00 |
-0.97 |
-0.99 |
-1.18 |
-0.88 |
-0.91 |
-1.01 |
-1.09 |
-1.22 |
-1.69 |
| Leverage Ratio |
|
1.20 |
1.29 |
1.36 |
1.39 |
2.98 |
1.47 |
1.20 |
1.36 |
1.53 |
1.53 |
2.02 |
| Compound Leverage Factor |
|
1.09 |
1.25 |
1.43 |
1.38 |
3.20 |
1.20 |
1.20 |
1.35 |
1.39 |
1.45 |
1.93 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
93.44% |
3.89% |
3.61% |
6.95% |
12.50% |
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% |
12.50% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
93.44% |
3.89% |
3.61% |
6.95% |
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 |
|
0.14% |
0.08% |
0.07% |
0.11% |
2.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.86% |
99.92% |
99.93% |
99.89% |
4.17% |
96.11% |
96.39% |
93.05% |
87.50% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.72 |
-0.10 |
-0.05 |
-0.06 |
-0.12 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
2.03 |
1.31 |
0.87 |
0.90 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.72 |
-0.10 |
-0.05 |
-0.06 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.99 |
-0.21 |
-0.07 |
-0.09 |
-0.17 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
4.53 |
1.85 |
1.27 |
1.30 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.99 |
-0.21 |
-0.07 |
-0.09 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
5.76 |
1.94 |
0.49 |
-3.11 |
-7.79 |
8.84 |
2.03 |
-5.99 |
-13.73 |
-23.29 |
-36.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.19% |
0.11% |
0.07% |
0.08% |
2.24% |
0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.46 |
2.84 |
3.91 |
2.49 |
2.94 |
11.30 |
6.82 |
3.25 |
3.60 |
2.77 |
1.40 |
| Quick Ratio |
|
5.41 |
2.77 |
3.78 |
2.42 |
2.86 |
10.33 |
6.23 |
2.73 |
3.47 |
2.66 |
1.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-58 |
-62 |
-56 |
-68 |
-168 |
-153 |
-162 |
-103 |
-65 |
-51 |
| Operating Cash Flow to CapEx |
|
-447.19% |
-2,284.31% |
-614.04% |
-3,527.55% |
-9,904.60% |
-11,704.03% |
-17,522.95% |
-22,309.73% |
0.00% |
-24,287.84% |
-31,022.07% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-2,390.13 |
0.00 |
-8.55 |
-20.70 |
-78.77 |
-129.08 |
-84.10 |
-367.82 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-2,437.39 |
0.00 |
-12.31 |
-21.93 |
-111.39 |
-172.43 |
-101.71 |
-585.25 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2,834.34 |
0.00 |
-12.43 |
-22.11 |
-112.03 |
-173.20 |
-96.88 |
-587.66 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.18 |
0.23 |
0.19 |
0.03 |
0.02 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
8.00 |
2.96 |
3.66 |
5.78 |
1.35 |
0.70 |
0.13 |
1.04 |
0.12 |
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 |
|
6.82 |
4.33 |
3.09 |
1.78 |
0.29 |
0.61 |
0.12 |
0.82 |
0.13 |
0.05 |
0.02 |
| 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) |
|
45.60 |
123.34 |
99.68 |
63.13 |
270.16 |
519.48 |
2,786.29 |
351.59 |
3,102.34 |
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) |
|
45.60 |
123.34 |
99.68 |
63.13 |
270.16 |
519.48 |
2,786.29 |
351.59 |
3,102.34 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.00 |
2.56 |
5.99 |
-3.61 |
-13 |
68 |
9.41 |
-16 |
-14 |
-27 |
-37 |
| Invested Capital Turnover |
|
26.85 |
127.15 |
9.87 |
25.53 |
-0.48 |
0.27 |
0.05 |
-3.10 |
-0.06 |
-0.01 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-7.03 |
4.56 |
3.43 |
-9.60 |
-9.82 |
81 |
-58 |
-25 |
2.07 |
-13 |
-9.30 |
| Enterprise Value (EV) |
|
307 |
393 |
237 |
291 |
313 |
1,106 |
660 |
151 |
7.92 |
-48 |
33 |
| Market Capitalization |
|
485 |
514 |
373 |
381 |
330 |
1,499 |
1,050 |
389 |
139 |
48 |
93 |
| Book Value per Share |
|
$2.43 |
$1.66 |
$1.58 |
$0.91 |
$0.03 |
$2.72 |
$1.90 |
$0.89 |
$0.43 |
$2.62 |
$0.45 |
| Tangible Book Value per Share |
|
$2.24 |
$1.42 |
$1.39 |
$0.75 |
($0.11) |
$2.64 |
$1.84 |
$0.84 |
$0.43 |
$2.62 |
$0.45 |
| Total Capital |
|
176 |
123 |
142 |
87 |
82 |
480 |
415 |
239 |
134 |
69 |
24 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
77 |
19 |
15 |
17 |
17 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
77 |
19 |
15 |
17 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-178 |
-121 |
-136 |
-91 |
-19 |
-393 |
-390 |
-238 |
-131 |
-96 |
-61 |
| Capital Expenditures (CapEx) |
|
2.78 |
2.74 |
10 |
2.09 |
0.99 |
1.52 |
1.23 |
0.97 |
-5.90 |
0.43 |
0.29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-23 |
-24 |
-24 |
-29 |
-27 |
18 |
-19 |
-35 |
-18 |
-32 |
-41 |
| Debt-free Net Working Capital (DFNWC) |
|
140 |
81 |
103 |
53 |
62 |
429 |
383 |
218 |
127 |
63 |
17 |
| Net Working Capital (NWC) |
|
140 |
81 |
103 |
53 |
62 |
429 |
383 |
218 |
111 |
63 |
17 |
| Net Nonoperating Expense (NNE) |
|
5.10 |
20 |
30 |
31 |
43 |
81 |
93 |
93 |
34 |
29 |
24 |
| Net Nonoperating Obligations (NNO) |
|
-178 |
-121 |
-136 |
-91 |
-19 |
-393 |
-390 |
-238 |
-131 |
-96 |
-61 |
| Total Depreciation and Amortization (D&A) |
|
2.27 |
3.35 |
3.79 |
5.07 |
5.52 |
4.63 |
6.36 |
4.18 |
-1.18 |
1.44 |
2.99 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-55.72% |
-67.83% |
-57.96% |
-94.21% |
-664.47% |
240.47% |
-1,048.67% |
-337.39% |
-2,161.06% |
-14,515.82% |
-62,834.08% |
| Debt-free Net Working Capital to Revenue |
|
346.01% |
228.38% |
243.86% |
172.28% |
1,512.95% |
5,794.79% |
21,563.69% |
2,127.94% |
15,301.92% |
28,703.90% |
26,712.56% |
| Net Working Capital to Revenue |
|
346.01% |
228.38% |
243.86% |
172.28% |
1,512.95% |
5,794.79% |
21,563.69% |
2,127.94% |
13,286.24% |
28,703.90% |
26,712.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($5.16) |
($12.12) |
($12.96) |
($12.60) |
($14.52) |
$0.00 |
($17.40) |
($14.04) |
($6.09) |
($3.95) |
($1.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.68M |
6.10M |
6.81M |
7.71M |
8.23M |
0.00 |
17.40M |
19.89M |
22.17M |
27.16M |
46.89M |
| Adjusted Diluted Earnings per Share |
|
($5.28) |
($12.12) |
($13.08) |
($12.60) |
($14.52) |
$0.00 |
($17.40) |
($14.04) |
($6.09) |
($3.95) |
($1.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.70M |
6.10M |
6.83M |
7.71M |
8.23M |
0.00 |
17.40M |
19.89M |
22.17M |
27.16M |
46.89M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($14.52) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.02M |
6.18M |
7.53M |
8.14M |
12.15M |
0.00 |
18.12M |
21.68M |
23.37M |
36.67M |
69.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-54 |
-59 |
-66 |
-78 |
-87 |
-211 |
-187 |
-93 |
-79 |
-61 |
| Normalized NOPAT Margin |
|
-60.88% |
-152.86% |
-140.34% |
-216.08% |
-1,891.47% |
-1,171.97% |
-11,880.64% |
-1,825.15% |
-11,225.67% |
-36,131.84% |
-93,009.92% |
| Pre Tax Income Margin |
|
-76.90% |
-208.49% |
-208.92% |
-311.00% |
-2,938.01% |
-2,197.89% |
-17,085.39% |
-2,705.57% |
-15,673.58% |
-47,801.40% |
-125,957.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-3,232.96 |
0.00 |
-14.14 |
-24.49 |
-157.04 |
-222.72 |
-117.71 |
-616.25 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-2,257.74 |
0.00 |
-9.78 |
-10.70 |
-108.89 |
-149.37 |
-82.40 |
-442.43 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-3,629.91 |
0.00 |
-14.26 |
-24.67 |
-157.67 |
-223.49 |
-112.89 |
-618.66 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2,654.68 |
0.00 |
-9.91 |
-10.89 |
-109.52 |
-150.14 |
-77.58 |
-444.84 |
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% |