| DEI Shares Outstanding |
|
14,633,819.00 |
3,622,851.00 |
3,931,838.00 |
4,856,948.00 |
8,934,168.00 |
12,819,843.00 |
16,067,252.00 |
18,409,281.00 |
11,070,484.00 |
13,139,956.00 |
4,881,963.00 |
| DEI Adjusted Shares Outstanding |
|
91,461.00 |
181,143.00 |
196,592.00 |
242,847.00 |
446,708.00 |
640,992.00 |
803,363.00 |
920,464.00 |
1,107,048.00 |
1,313,996.00 |
4,881,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-418.27 |
-22.68 |
-113.22 |
-62.32 |
-17.06 |
-6.40 |
-3.43 |
-2.83 |
-3.89 |
-1.91 |
-1.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
227.92% |
-31.31% |
-38.69% |
-52.61% |
-34.06% |
-11.31% |
36.84% |
36.33% |
-7.40% |
-12.58% |
-2.73% |
| EBITDA Growth |
|
-478.49% |
102.65% |
-2,444.20% |
41.05% |
82.22% |
-84.09% |
36.08% |
6.72% |
-67.49% |
43.58% |
-188.62% |
| EBIT Growth |
|
-433.69% |
89.01% |
-483.32% |
37.50% |
79.52% |
-40.82% |
31.26% |
-7.74% |
-45.73% |
46.85% |
-170.73% |
| NOPAT Growth |
|
-550.13% |
90.14% |
-548.78% |
37.52% |
79.39% |
-61.72% |
40.34% |
-7.31% |
-46.32% |
47.01% |
-168.28% |
| Net Income Growth |
|
-945.78% |
89.26% |
-442.47% |
32.33% |
74.51% |
-13.19% |
32.21% |
-7.04% |
-39.82% |
41.20% |
-150.85% |
| EPS Growth |
|
-945.78% |
91.00% |
-186.87% |
41.90% |
82.12% |
33.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
29.87% |
-8.11% |
6.88% |
40.29% |
-74.70% |
45.37% |
47.00% |
-20.13% |
-34.45% |
17.36% |
16.54% |
| Free Cash Flow Firm Growth |
|
110.17% |
-238.35% |
98.27% |
-1,599.39% |
-38.54% |
10.77% |
-31.84% |
-16.40% |
15.84% |
15.24% |
-289.88% |
| Invested Capital Growth |
|
-62.92% |
25.73% |
-71.18% |
-123.32% |
53.94% |
-111.79% |
94.89% |
2,400.98% |
10.77% |
60.25% |
212.41% |
| Revenue Q/Q Growth |
|
0.16% |
-7.70% |
-10.76% |
-24.26% |
-16.80% |
0.00% |
0.00% |
6.14% |
-0.73% |
-3.93% |
0.76% |
| EBITDA Q/Q Growth |
|
0.75% |
118.41% |
-36.46% |
22.72% |
9.77% |
-1,314.16% |
-1,277.76% |
4.69% |
12.84% |
-4.95% |
-58.99% |
| EBIT Q/Q Growth |
|
0.40% |
51.72% |
-29.51% |
10.33% |
47.45% |
0.00% |
0.00% |
10.94% |
8.30% |
2.08% |
-56.61% |
| NOPAT Q/Q Growth |
|
-0.19% |
54.36% |
-29.50% |
10.46% |
75.07% |
0.00% |
0.00% |
11.04% |
8.03% |
2.26% |
-55.20% |
| Net Income Q/Q Growth |
|
-5.99% |
46.27% |
-22.10% |
5.16% |
70.34% |
0.00% |
0.00% |
10.41% |
11.12% |
-10.92% |
-48.95% |
| EPS Q/Q Growth |
|
-5.99% |
53.19% |
-22.41% |
-1.23% |
56.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
33.68% |
-49.89% |
41.76% |
5.88% |
-32.52% |
9.74% |
1.10% |
-8.23% |
8.14% |
-31.09% |
55.32% |
| Free Cash Flow Firm Q/Q Growth |
|
261.68% |
-246.25% |
97.78% |
-374.30% |
56.25% |
-503.12% |
-78.35% |
-87.94% |
34.44% |
-103.50% |
-17.86% |
| Invested Capital Q/Q Growth |
|
-18.86% |
20.62% |
-44.74% |
-266.01% |
13.98% |
-1.71% |
-116.45% |
1,067.05% |
6.09% |
106.15% |
20.92% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
85.40% |
88.25% |
83.25% |
86.88% |
82.40% |
82.34% |
75.01% |
48.76% |
55.05% |
60.68% |
43.12% |
| EBITDA Margin |
|
-85.30% |
3.29% |
-125.94% |
-156.65% |
-42.24% |
-87.67% |
-40.95% |
-28.02% |
-50.68% |
-32.71% |
-97.05% |
| Operating Margin |
|
-95.31% |
-13.67% |
-144.70% |
-190.77% |
-59.62% |
-108.72% |
-47.40% |
-37.31% |
-58.95% |
-35.73% |
-98.56% |
| EBIT Margin |
|
-95.07% |
-15.20% |
-144.65% |
-190.77% |
-59.25% |
-94.09% |
-47.26% |
-37.35% |
-58.78% |
-35.73% |
-99.46% |
| Profit (Net Income) Margin |
|
-100.19% |
-15.67% |
-138.60% |
-197.89% |
-76.50% |
-97.64% |
-48.37% |
-37.98% |
-57.34% |
-38.57% |
-99.46% |
| Tax Burden Percent |
|
105.28% |
76.11% |
95.80% |
103.86% |
129.46% |
103.78% |
102.33% |
101.67% |
97.55% |
100.24% |
100.00% |
| Interest Burden Percent |
|
100.10% |
135.38% |
100.02% |
99.88% |
99.73% |
100.00% |
100.00% |
100.00% |
100.00% |
107.66% |
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) |
|
-76.31% |
-12.32% |
-111.37% |
-405.71% |
0.00% |
0.00% |
0.00% |
-259.14% |
-172.08% |
-66.67% |
-70.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
285.74% |
-9.22% |
-99.91% |
-170.73% |
0.00% |
0.00% |
0.00% |
-206.43% |
36.85% |
10.66% |
54.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-27.33% |
6.61% |
78.10% |
77.54% |
0.00% |
0.00% |
0.00% |
142.57% |
-8.95% |
-3.39% |
-10.84% |
| Return on Equity (ROE) |
|
-103.63% |
-5.71% |
-33.27% |
-328.17% |
-533.53% |
-147.57% |
-91.41% |
-116.58% |
-181.03% |
-70.07% |
-81.27% |
| Cash Return on Invested Capital (CROIC) |
|
15.50% |
-35.11% |
-0.85% |
0.00% |
0.00% |
0.00% |
0.00% |
-228.29% |
-182.30% |
-112.97% |
-173.45% |
| Operating Return on Assets (OROA) |
|
-62.57% |
-9.66% |
-77.37% |
-119.02% |
-49.49% |
-54.94% |
-32.65% |
-39.26% |
-68.76% |
-33.62% |
-50.38% |
| Return on Assets (ROA) |
|
-65.95% |
-9.95% |
-74.14% |
-123.46% |
-63.90% |
-57.01% |
-33.41% |
-39.91% |
-67.08% |
-36.28% |
-50.38% |
| Return on Common Equity (ROCE) |
|
-103.63% |
-5.71% |
-33.27% |
-328.17% |
-533.53% |
-147.57% |
-86.92% |
-114.85% |
-207.65% |
-79.16% |
-86.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-189.52% |
-14.28% |
-216.35% |
1,357.69% |
-150.65% |
-130.06% |
-105.71% |
-124.00% |
-144.83% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-25 |
-2.51 |
-16 |
-10 |
-2.10 |
-3.39 |
-2.02 |
-2.17 |
-3.18 |
-1.68 |
-4.52 |
| NOPAT Margin |
|
-66.72% |
-9.57% |
-101.29% |
-133.54% |
-41.74% |
-76.10% |
-33.18% |
-26.12% |
-41.26% |
-25.01% |
-68.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
-362.05% |
-3.10% |
-11.46% |
-234.97% |
-95.21% |
-23.73% |
-23.11% |
-52.72% |
-208.93% |
-77.33% |
-124.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-123.70% |
-34.78% |
-40.39% |
| Cost of Revenue to Revenue |
|
14.60% |
11.75% |
16.75% |
13.12% |
17.60% |
17.66% |
24.99% |
51.24% |
44.95% |
39.32% |
56.89% |
| SG&A Expenses to Revenue |
|
41.04% |
43.21% |
72.21% |
85.49% |
85.05% |
144.26% |
75.81% |
42.99% |
57.82% |
52.50% |
110.07% |
| 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 |
|
180.71% |
101.92% |
227.95% |
277.65% |
142.02% |
191.05% |
122.41% |
86.07% |
114.00% |
96.42% |
141.68% |
| Earnings before Interest and Taxes (EBIT) |
|
-36 |
-3.99 |
-23 |
-15 |
-2.98 |
-4.19 |
-2.88 |
-3.11 |
-4.53 |
-2.41 |
-6.51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-33 |
0.86 |
-20 |
-12 |
-2.12 |
-3.91 |
-2.50 |
-2.33 |
-3.90 |
-2.20 |
-6.35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.36 |
0.32 |
1.56 |
0.00 |
3.19 |
9.92 |
5.62 |
7.48 |
7.37 |
1.23 |
0.47 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.42 |
0.00 |
0.00 |
4.89 |
12.75 |
31.10 |
19.41 |
18.44 |
1.91 |
7.92 |
| Price to Revenue (P/Rev) |
|
0.19 |
1.51 |
1.00 |
0.64 |
1.62 |
7.45 |
2.57 |
2.29 |
2.92 |
0.98 |
0.85 |
| 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) |
|
0.29 |
1.48 |
2.01 |
0.00 |
0.00 |
0.00 |
0.00 |
10.29 |
11.01 |
1.40 |
0.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.14 |
1.28 |
0.82 |
0.69 |
1.49 |
6.98 |
2.07 |
2.17 |
2.78 |
0.65 |
0.54 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
38.77 |
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) |
|
1.00 |
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 |
|
0.02 |
0.00 |
0.00 |
-0.45 |
0.00 |
0.00 |
0.00 |
0.19 |
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 |
0.15 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.10 |
-0.72 |
-0.78 |
-0.45 |
-2.55 |
-1.37 |
-1.24 |
-0.69 |
-0.24 |
-0.32 |
-0.20 |
| Leverage Ratio |
|
1.57 |
0.57 |
0.45 |
2.66 |
8.35 |
2.59 |
2.74 |
2.92 |
2.70 |
1.93 |
1.61 |
| Compound Leverage Factor |
|
1.57 |
0.78 |
0.45 |
2.65 |
8.33 |
2.59 |
2.74 |
2.92 |
2.70 |
2.08 |
1.61 |
| Debt to Total Capital |
|
2.16% |
0.00% |
0.00% |
-81.86% |
0.00% |
0.00% |
0.00% |
16.15% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
2.16% |
0.00% |
0.00% |
-81.86% |
0.00% |
0.00% |
0.00% |
3.76% |
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% |
12.39% |
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% |
10.21% |
-8.62% |
-18.69% |
-9.95% |
-5.07% |
| Common Equity to Total Capital |
|
97.84% |
100.00% |
100.00% |
181.86% |
100.00% |
100.00% |
89.79% |
92.47% |
118.69% |
109.95% |
105.07% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
-0.19 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.07 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.34 |
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 |
-0.15 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.02 |
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.08 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.36 |
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 |
-0.16 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-3.49 |
0.65 |
-7.30 |
-29.55 |
-18.74 |
-12.52 |
-13.65 |
-18.03 |
-19.87 |
-16.82 |
-9.14 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.92% |
1.48% |
-14.70% |
-12.98% |
-6.54% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.42 |
1.12 |
0.83 |
0.45 |
0.45 |
0.75 |
1.08 |
0.83 |
0.68 |
1.09 |
0.39 |
| Quick Ratio |
|
0.32 |
0.96 |
0.57 |
0.15 |
0.35 |
0.67 |
0.99 |
0.74 |
0.52 |
1.00 |
0.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.17 |
-7.16 |
-0.12 |
-2.11 |
-2.92 |
-2.61 |
-3.44 |
-4.00 |
-3.37 |
-2.85 |
-11 |
| Operating Cash Flow to CapEx |
|
-1,246.45% |
-125,927.14% |
-1,845.82% |
-3,075.23% |
-212,309.94% |
-25,071.44% |
-7,514.03% |
-3,702.98% |
-1,430.92% |
-951.51% |
-52,256.40% |
| Free Cash Flow to Firm to Interest Expense |
|
80.13 |
-5.04 |
-10.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,095.11 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-95.47 |
-4.70 |
-500.48 |
0.00 |
0.00 |
0.00 |
0.00 |
-616.46 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-103.13 |
-4.70 |
-527.60 |
0.00 |
0.00 |
0.00 |
0.00 |
-633.10 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.66 |
0.64 |
0.53 |
0.62 |
0.84 |
0.58 |
0.69 |
1.05 |
1.17 |
0.94 |
0.51 |
| Accounts Receivable Turnover |
|
12.81 |
11.21 |
10.45 |
8.85 |
6.54 |
5.16 |
4.44 |
4.88 |
5.40 |
5.57 |
5.85 |
| 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 |
|
57.89 |
72.66 |
64.49 |
55.04 |
130.66 |
282.34 |
309.40 |
258.28 |
198.98 |
147.93 |
153.34 |
| Accounts Payable Turnover |
|
1.19 |
0.93 |
1.64 |
0.71 |
0.71 |
1.03 |
3.12 |
14.51 |
8.02 |
7.78 |
8.34 |
| Days Sales Outstanding (DSO) |
|
28.48 |
32.57 |
34.91 |
41.25 |
55.84 |
70.69 |
82.13 |
74.79 |
67.61 |
65.49 |
62.44 |
| 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) |
|
307.88 |
393.02 |
223.11 |
515.30 |
515.72 |
353.44 |
117.01 |
25.16 |
45.53 |
46.93 |
43.79 |
| Cash Conversion Cycle (CCC) |
|
-279.40 |
-360.45 |
-188.20 |
-474.05 |
-459.89 |
-282.75 |
-34.88 |
49.64 |
22.08 |
18.56 |
18.65 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18 |
23 |
6.54 |
-1.53 |
-0.70 |
-1.49 |
-0.08 |
1.75 |
1.94 |
3.11 |
9.72 |
| Invested Capital Turnover |
|
1.14 |
1.29 |
1.10 |
3.04 |
-4.51 |
-4.07 |
-7.80 |
9.92 |
4.17 |
2.67 |
1.02 |
| Increase / (Decrease) in Invested Capital |
|
-31 |
4.65 |
-16 |
-8.07 |
0.82 |
-0.79 |
1.41 |
1.83 |
0.19 |
1.17 |
6.61 |
| Enterprise Value (EV) |
|
5.19 |
33 |
13 |
5.25 |
7.50 |
31 |
13 |
18 |
21 |
4.36 |
3.53 |
| Market Capitalization |
|
7.32 |
40 |
16 |
4.86 |
8.13 |
33 |
16 |
19 |
22 |
6.57 |
5.57 |
| Book Value per Share |
|
$1.38 |
$34.14 |
$2.62 |
($0.23) |
$0.29 |
$0.26 |
$0.17 |
$0.14 |
$0.28 |
$0.41 |
$2.41 |
| Tangible Book Value per Share |
|
($0.86) |
$25.98 |
($0.43) |
($0.55) |
$0.19 |
$0.20 |
$0.03 |
$0.05 |
$0.11 |
$0.26 |
$0.14 |
| Total Capital |
|
21 |
124 |
10 |
-0.61 |
2.55 |
3.35 |
3.11 |
2.75 |
2.57 |
4.84 |
11 |
| Total Debt |
|
0.45 |
0.00 |
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
0.44 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-2.13 |
-6.07 |
-2.93 |
0.39 |
-0.63 |
-2.12 |
-3.40 |
-0.79 |
-0.63 |
-1.73 |
-1.47 |
| Capital Expenditures (CapEx) |
|
0.49 |
0.01 |
0.34 |
0.12 |
0.00 |
0.01 |
0.02 |
0.06 |
0.21 |
0.26 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-11 |
-5.07 |
-4.07 |
-2.99 |
-2.75 |
-3.27 |
-2.99 |
-1.82 |
-1.73 |
-1.46 |
-5.51 |
| Debt-free Net Working Capital (DFNWC) |
|
-8.75 |
1.00 |
-1.14 |
-2.88 |
-2.11 |
-1.16 |
0.42 |
-0.58 |
-1.11 |
0.27 |
-4.04 |
| Net Working Capital (NWC) |
|
-9.20 |
1.00 |
-1.14 |
-3.38 |
-2.11 |
-1.16 |
0.42 |
-0.69 |
-1.11 |
0.27 |
-4.04 |
| Net Nonoperating Expense (NNE) |
|
13 |
1.60 |
6.00 |
4.90 |
1.75 |
0.96 |
0.93 |
0.99 |
1.24 |
0.91 |
1.99 |
| Net Nonoperating Obligations (NNO) |
|
-2.13 |
-101 |
-3.76 |
-0.42 |
-3.25 |
-4.83 |
-3.18 |
-0.56 |
-0.63 |
-1.73 |
-1.47 |
| Total Depreciation and Amortization (D&A) |
|
3.73 |
4.85 |
3.01 |
2.60 |
0.86 |
0.29 |
0.39 |
0.78 |
0.62 |
0.20 |
0.16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-29.66% |
-19.33% |
-25.28% |
-39.23% |
-54.68% |
-73.45% |
-48.95% |
-21.87% |
-22.53% |
-21.70% |
-84.16% |
| Debt-free Net Working Capital to Revenue |
|
-22.93% |
3.81% |
-7.09% |
-37.84% |
-42.07% |
-25.94% |
6.85% |
-7.00% |
-14.38% |
4.02% |
-61.76% |
| Net Working Capital to Revenue |
|
-24.09% |
3.81% |
-7.09% |
-44.40% |
-42.07% |
-25.94% |
6.85% |
-8.24% |
-14.38% |
4.02% |
-61.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($41.12) |
($3.96) |
($11.36) |
($6.58) |
($1.18) |
($0.78) |
($0.40) |
($0.39) |
($4.30) |
($2.07) |
($2.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
913.01K |
1.97M |
2.17M |
2.29M |
3.27M |
5.64M |
8.17M |
8.20M |
1.06M |
1.25M |
3.08M |
| Adjusted Diluted Earnings per Share |
|
($41.12) |
($3.96) |
($11.36) |
($6.58) |
($1.18) |
($0.78) |
($0.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
913.01K |
1.97M |
2.17M |
2.29M |
3.27M |
5.64M |
8.17M |
10.27M |
1.15M |
2.08M |
10.24M |
| Adjusted Basic & Diluted Earnings per Share |
|
($41.12) |
($3.96) |
($11.36) |
($6.58) |
($1.18) |
($0.78) |
($0.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
869.91K |
1.04M |
1.96M |
2.29M |
3.27M |
5.64M |
7.22M |
10.27M |
1.15M |
2.08M |
10.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.45 |
-3.38 |
-5.95 |
-4.30 |
-2.10 |
-3.39 |
-2.02 |
-2.17 |
-3.18 |
-1.68 |
-4.52 |
| Normalized NOPAT Margin |
|
-16.90% |
-12.88% |
-37.01% |
-56.48% |
-41.74% |
-76.10% |
-33.18% |
-26.12% |
-41.26% |
-25.01% |
-68.99% |
| Pre Tax Income Margin |
|
-95.17% |
-20.58% |
-144.67% |
-190.54% |
-59.09% |
-94.09% |
-47.26% |
-37.35% |
-58.78% |
-38.47% |
-99.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-562.17 |
-2.81 |
-1,875.93 |
0.00 |
0.00 |
0.00 |
0.00 |
-850.36 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-394.54 |
-1.77 |
-1,313.63 |
0.00 |
0.00 |
0.00 |
0.00 |
-594.55 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-569.83 |
-2.81 |
-1,903.05 |
0.00 |
0.00 |
0.00 |
0.00 |
-867.01 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-402.20 |
-1.77 |
-1,340.74 |
0.00 |
0.00 |
0.00 |
0.00 |
-611.20 |
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 |
|
-2.31% |
-158.95% |
-0.65% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.09% |
0.00% |
0.00% |
0.00% |