| DEI Shares Outstanding |
|
400,000,000.00 |
100,000,000.00 |
354,188,708.00 |
15,022,650.00 |
16,166,291.00 |
85,373,720.00 |
141,717,358.00 |
155,320,975.00 |
171,529,630.00 |
186,176,651.00 |
4,299,375.00 |
| DEI Adjusted Shares Outstanding |
|
400,000,000.00 |
100,000,000.00 |
354,188,708.00 |
15,022,650.00 |
16,166,291.00 |
85,373,720.00 |
141,717,358.00 |
155,320,975.00 |
171,529,630.00 |
186,176,651.00 |
4,299,375.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
- |
-0.34 |
-0.05 |
-0.02 |
-0.04 |
0.00 |
-0.04 |
-2.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
258.83% |
0.00% |
44.05% |
55.04% |
96.00% |
11.89% |
| EBITDA Growth |
|
-53.72% |
-886.95% |
282.95% |
-99.09% |
-24,750.93% |
-162.62% |
-15.16% |
-133.80% |
100.75% |
-2,497.94% |
-452.05% |
| EBIT Growth |
|
-53.72% |
-1,014.37% |
235.06% |
-100.00% |
0.00% |
4.53% |
-12.08% |
-95.59% |
97.87% |
-2,009.23% |
-157.91% |
| NOPAT Growth |
|
-53.72% |
-384.72% |
359.01% |
-100.00% |
0.00% |
-346.23% |
0.00% |
-6.96% |
90.11% |
-164.36% |
-409.79% |
| Net Income Growth |
|
-30.66% |
-1,290.96% |
188.96% |
0.00% |
0.00% |
29.01% |
-99.32% |
23.84% |
96.26% |
-2,260.61% |
-64.29% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
91.43% |
100.00% |
0.00% |
75.00% |
-28,500.00% |
0.00% |
| Operating Cash Flow Growth |
|
-2.20% |
-625.79% |
-23.48% |
22.95% |
0.00% |
-153.39% |
0.00% |
44.01% |
15.93% |
-97.49% |
-31.21% |
| Free Cash Flow Firm Growth |
|
-316.21% |
155.04% |
-929.74% |
-389.88% |
589.49% |
-204.07% |
-39.87% |
50.93% |
16.21% |
-245.93% |
55.72% |
| Invested Capital Growth |
|
77.27% |
-3,116.04% |
519.50% |
523.19% |
-663.64% |
65.43% |
318.14% |
36.03% |
57.87% |
129.28% |
8.74% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
85.49% |
-21.20% |
12.41% |
15.24% |
22.31% |
-4.43% |
| EBITDA Q/Q Growth |
|
-38.76% |
-46.07% |
231.03% |
-98.84% |
0.00% |
-182.18% |
23.97% |
-241.44% |
100.84% |
-86.48% |
-49.34% |
| EBIT Q/Q Growth |
|
-38.76% |
-63.20% |
208.07% |
-100.00% |
0.00% |
-856.12% |
-10.11% |
-222.45% |
97.65% |
-68.77% |
-28.31% |
| NOPAT Q/Q Growth |
|
-38.76% |
-60.57% |
442.87% |
-100.00% |
0.00% |
-11.00% |
-5.88% |
-55.45% |
89.29% |
-109.50% |
-105.26% |
| Net Income Q/Q Growth |
|
-17.47% |
-70.67% |
173.08% |
0.00% |
0.00% |
1.37% |
-121.69% |
-9.18% |
95.90% |
-58.80% |
-10.78% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
100.17% |
0.00% |
0.00% |
83.33% |
-100.00% |
-233.33% |
80.00% |
-71.26% |
-822.58% |
| Operating Cash Flow Q/Q Growth |
|
-18.83% |
-86.19% |
-62.64% |
11.37% |
0.00% |
-118.98% |
23.34% |
18.10% |
-108.73% |
18.05% |
-27.91% |
| Free Cash Flow Firm Q/Q Growth |
|
-197.22% |
50.73% |
-1,852.09% |
-950.76% |
77.06% |
-17.50% |
-23.83% |
44.90% |
-721.87% |
-51.18% |
47.54% |
| Invested Capital Q/Q Growth |
|
3.70% |
-11.17% |
412.96% |
852.33% |
-58.74% |
-259.46% |
3.50% |
-43.08% |
13.81% |
31.13% |
-7.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
13.87% |
0.00% |
4.33% |
2.37% |
2.37% |
1.92% |
3.23% |
2.92% |
2.98% |
| EBITDA Margin |
|
0.00% |
0.00% |
4.90% |
0.00% |
-4.48% |
-3.28% |
-3.77% |
-6.12% |
0.03% |
-0.36% |
-1.79% |
| Operating Margin |
|
0.00% |
0.00% |
4.33% |
0.00% |
-3.71% |
-4.61% |
-4.61% |
-3.42% |
-0.22% |
-0.29% |
-1.34% |
| EBIT Margin |
|
0.00% |
0.00% |
4.04% |
0.00% |
-15.47% |
-4.11% |
-4.61% |
-6.26% |
-0.09% |
-0.93% |
-2.14% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
2.98% |
0.00% |
-30.18% |
-5.97% |
-11.90% |
-6.29% |
-0.15% |
-1.83% |
-2.69% |
| Tax Burden Percent |
|
102.49% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
108.23% |
101.45% |
| Interest Burden Percent |
|
88.90% |
223.73% |
73.68% |
0.00% |
195.17% |
145.13% |
0.00% |
100.51% |
176.21% |
182.21% |
123.83% |
| 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% |
120.39% |
0.00% |
0.00% |
0.00% |
-226.77% |
-55.66% |
-3.70% |
-4.85% |
-17.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-9.78% |
0.00% |
0.00% |
0.00% |
287.32% |
116.14% |
-3.85% |
290.67% |
-268.61% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-3.98% |
0.00% |
0.00% |
0.00% |
-155.84% |
-40.06% |
0.54% |
-33.28% |
-38.67% |
| Return on Equity (ROE) |
|
121.07% |
534.16% |
116.41% |
0.00% |
111.83% |
63.72% |
-382.61% |
-95.72% |
-3.16% |
-38.14% |
-55.69% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-77.99% |
-123.63% |
0.00% |
0.00% |
-207.25% |
-86.18% |
-48.59% |
-83.38% |
-25.40% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
16.00% |
0.00% |
-99.55% |
-46.08% |
-39.76% |
-54.02% |
-0.72% |
-5.19% |
-10.41% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
11.79% |
0.00% |
-194.28% |
-66.88% |
-102.61% |
-54.29% |
-1.26% |
-10.24% |
-13.08% |
| Return on Common Equity (ROCE) |
|
121.07% |
552.55% |
116.10% |
0.00% |
111.83% |
58.43% |
-572.92% |
-110.72% |
-3.46% |
-32.09% |
-47.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
330.59% |
141.19% |
39.77% |
-419.88% |
94.32% |
278.27% |
-103.84% |
-86.77% |
-2.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.03 |
-0.12 |
0.32 |
0.00 |
-0.47 |
-2.09 |
-2.09 |
-2.23 |
-0.22 |
-0.58 |
-2.98 |
| NOPAT Margin |
|
0.00% |
0.00% |
4.33% |
0.00% |
-2.60% |
-3.23% |
-3.23% |
-2.40% |
-0.15% |
-0.21% |
-0.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
2,461.10% |
5,638.43% |
130.17% |
0.00% |
180.17% |
58.60% |
-514.09% |
-171.80% |
0.15% |
-295.52% |
251.58% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-2.55% |
-2.21% |
-19.17% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
86.13% |
0.00% |
95.67% |
97.63% |
97.63% |
98.08% |
96.77% |
97.08% |
97.02% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
9.54% |
8.86% |
8.04% |
6.98% |
6.98% |
5.35% |
3.45% |
3.22% |
3.64% |
| 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 |
|
0.00% |
0.00% |
9.54% |
8.86% |
8.04% |
6.98% |
0.00% |
5.35% |
3.45% |
3.22% |
4.33% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.04 |
-0.22 |
0.30 |
0.00 |
-2.79 |
-2.66 |
-2.98 |
-5.84 |
-0.12 |
-2.63 |
-6.77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.04 |
-0.20 |
0.36 |
0.00 |
-0.81 |
-2.12 |
-2.44 |
-5.71 |
0.04 |
-1.03 |
-5.69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.16 |
2.98 |
0.03 |
1.29 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.88 |
7.96 |
1.76 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.20 |
0.00 |
0.30 |
0.17 |
0.00 |
0.05 |
| 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 |
5.61 |
3.28 |
0.59 |
1.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.19 |
0.00 |
0.28 |
0.17 |
0.04 |
0.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
557.95 |
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 |
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.37 |
0.21 |
0.93 |
-0.16 |
-0.66 |
0.05 |
0.02 |
0.08 |
0.38 |
0.36 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
| Financial Leverage |
|
-0.01 |
-0.05 |
0.41 |
2.18 |
-0.57 |
-0.50 |
-0.54 |
-0.34 |
-0.14 |
-0.11 |
0.14 |
| Leverage Ratio |
|
0.00 |
-0.40 |
9.87 |
8.42 |
-0.58 |
-0.95 |
3.73 |
1.76 |
2.50 |
3.72 |
4.26 |
| Compound Leverage Factor |
|
0.00 |
-0.45 |
7.27 |
0.00 |
-1.12 |
-1.38 |
0.00 |
1.77 |
4.41 |
6.79 |
5.27 |
| Debt to Total Capital |
|
0.00% |
-46.06% |
17.24% |
31.80% |
-18.65% |
-197.13% |
4.68% |
2.03% |
7.17% |
27.79% |
26.31% |
| Short-Term Debt to Total Capital |
|
0.00% |
-46.06% |
17.24% |
31.80% |
-16.34% |
-196.78% |
4.68% |
2.03% |
7.17% |
16.42% |
26.31% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.31% |
-0.35% |
0.00% |
0.00% |
0.00% |
11.38% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
-1.42% |
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% |
124.86% |
-14.79% |
-15.52% |
-4.36% |
17.69% |
31.15% |
| Common Equity to Total Capital |
|
100.00% |
247.48% |
82.76% |
68.20% |
118.65% |
172.27% |
110.10% |
113.49% |
97.19% |
54.52% |
73.68% |
| Debt to EBITDA |
|
0.00 |
-0.17 |
0.32 |
71.36 |
-1.90 |
-0.75 |
-0.13 |
-0.02 |
14.47 |
-7.14 |
-0.72 |
| Net Debt to EBITDA |
|
0.00 |
-0.09 |
0.15 |
63.62 |
-1.56 |
-0.39 |
1.24 |
0.21 |
-17.25 |
-4.71 |
-0.34 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.92 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.45 |
0.36 |
-8.38 |
-3.27 |
-0.76 |
-0.15 |
-0.05 |
-2.81 |
-12.60 |
-1.37 |
| Net Debt to NOPAT |
|
0.00 |
-0.12 |
0.17 |
-7.47 |
-2.69 |
-0.40 |
1.45 |
0.54 |
3.36 |
-8.30 |
-0.65 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.16 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.07 |
5.98 |
0.00 |
5.67 |
6.02 |
2.89 |
4.88 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-1.09% |
0.27% |
1.09% |
0.00% |
8.30% |
-49.74% |
-15.67% |
-9.38% |
15.85% |
15.32% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.93 |
1.11 |
2.31 |
0.31 |
0.45 |
2.78 |
1.00 |
1.14 |
0.99 |
1.05 |
| Quick Ratio |
|
0.00 |
0.30 |
1.00 |
1.06 |
0.27 |
0.41 |
2.49 |
0.86 |
1.00 |
0.93 |
0.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.06 |
0.07 |
-0.54 |
-0.99 |
4.84 |
-5.04 |
-7.05 |
-3.46 |
-2.90 |
-10 |
-4.44 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3,886.73% |
-2,057.79% |
-2,057.79% |
-1,574.91% |
-674.32% |
-1,932.66% |
-3,401.94% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
2.50 |
0.00 |
0.00 |
1.82 |
-34.36 |
0.00 |
-116.72 |
-30.54 |
-4.64 |
-2.75 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-11.19 |
0.00 |
0.00 |
-0.47 |
-21.49 |
0.00 |
-59.55 |
-15.63 |
-1.36 |
-2.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-11.19 |
0.00 |
0.00 |
-0.48 |
-22.53 |
0.00 |
-63.33 |
-17.95 |
-1.43 |
-2.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
3.96 |
11.20 |
6.44 |
11.20 |
8.62 |
8.63 |
8.33 |
5.60 |
4.87 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.47 |
25.53 |
27.62 |
17.26 |
8.13 |
7.20 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5,252.34 |
9,517.25 |
10,028.12 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
202.67 |
170.29 |
230.02 |
312.77 |
522.16 |
538.56 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.49 |
29.16 |
48.68 |
53.57 |
107.92 |
54.43 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.91 |
14.30 |
13.22 |
21.15 |
44.91 |
50.71 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.04 |
0.04 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.90 |
12.52 |
7.50 |
6.81 |
3.38 |
6.71 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
1.78 |
5.72 |
14.41 |
41.57 |
44.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.01 |
-0.16 |
0.69 |
0.80 |
-4.51 |
-1.56 |
3.40 |
4.63 |
7.30 |
17 |
18 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
27.79 |
0.00 |
-9.72 |
-21.32 |
70.25 |
23.22 |
24.22 |
23.55 |
18.13 |
| Increase / (Decrease) in Invested Capital |
|
0.03 |
-0.31 |
0.86 |
0.99 |
-5.31 |
2.95 |
4.96 |
1.23 |
2.68 |
9.44 |
1.46 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.93 |
13 |
0.00 |
26 |
24 |
9.96 |
22 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.67 |
13 |
0.00 |
28 |
25 |
0.43 |
15 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.60) |
($0.02) |
$0.05 |
$0.04 |
$0.05 |
$0.08 |
$2.66 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.69) |
($0.03) |
$0.04 |
$0.01 |
$0.02 |
$0.00 |
($0.30) |
| Total Capital |
|
-0.01 |
-0.28 |
0.66 |
0.73 |
-8.20 |
-0.81 |
6.74 |
5.96 |
8.67 |
26 |
16 |
| Total Debt |
|
0.00 |
0.03 |
0.11 |
0.23 |
1.53 |
1.59 |
0.32 |
0.12 |
0.62 |
7.36 |
4.09 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
3.01 |
0.00 |
| Net Debt |
|
0.00 |
0.02 |
0.05 |
0.21 |
1.26 |
0.84 |
-3.02 |
-1.21 |
-0.74 |
4.85 |
1.93 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.15 |
0.15 |
0.11 |
0.22 |
0.15 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.01 |
-0.03 |
0.37 |
0.50 |
-6.64 |
-3.50 |
1.18 |
-1.22 |
1.14 |
1.03 |
3.49 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.01 |
-0.01 |
0.43 |
0.52 |
-6.37 |
-2.74 |
4.52 |
0.11 |
2.50 |
3.54 |
5.64 |
| Net Working Capital (NWC) |
|
-0.01 |
-0.04 |
0.32 |
0.29 |
-7.71 |
-4.33 |
4.20 |
-0.02 |
1.88 |
-0.81 |
1.56 |
| Net Nonoperating Expense (NNE) |
|
0.01 |
0.12 |
0.10 |
0.00 |
4.97 |
1.78 |
5.61 |
3.63 |
-0.00 |
4.60 |
5.53 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.01 |
0.14 |
0.30 |
5.22 |
0.84 |
-3.02 |
-1.21 |
-0.74 |
-2.37 |
6.77 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.02 |
0.06 |
0.00 |
1.98 |
0.54 |
0.54 |
0.13 |
0.17 |
1.60 |
1.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
5.08% |
3.62% |
-36.81% |
-5.41% |
1.83% |
-1.31% |
0.79% |
0.36% |
1.10% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
5.92% |
3.80% |
-35.31% |
-4.24% |
6.98% |
0.11% |
1.73% |
1.25% |
1.78% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
4.36% |
2.11% |
-42.74% |
-6.69% |
6.50% |
-0.02% |
1.30% |
-0.28% |
0.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.10) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.89K |
7.87K |
544.00 |
0.00 |
0.00 |
63.94M |
135.38M |
0.00 |
176.33M |
210.71M |
5.07M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.10) |
($0.03) |
($0.04) |
($0.01) |
($0.04) |
($2.86) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.89K |
7.87K |
544.00 |
0.00 |
0.00 |
63.94M |
135.38M |
151.85M |
176.33M |
210.71M |
5.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.10) |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.89K |
7.87K |
19.79K |
0.00 |
0.00 |
63.94M |
135.38M |
0.00 |
167.28M |
182.21M |
3.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.03 |
-0.12 |
0.22 |
0.00 |
-0.47 |
-2.09 |
-2.09 |
-2.23 |
-0.22 |
-0.58 |
-1.46 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
3.03% |
0.00% |
-2.60% |
-3.23% |
-3.23% |
-2.40% |
-0.15% |
-0.21% |
-0.46% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
2.98% |
0.00% |
-30.18% |
-5.97% |
0.00% |
-6.29% |
-0.15% |
-1.69% |
-2.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-16.85 |
0.00 |
0.00 |
-1.05 |
-18.15 |
0.00 |
-196.89 |
-1.31 |
-1.22 |
-4.20 |
| NOPAT to Interest Expense |
|
0.00 |
-4.71 |
0.00 |
0.00 |
-0.18 |
-14.24 |
0.00 |
-75.37 |
-2.33 |
-0.27 |
-1.84 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-16.85 |
0.00 |
0.00 |
-1.06 |
-19.19 |
0.00 |
-200.67 |
-3.63 |
-1.29 |
-4.27 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-9.42 |
0.00 |
0.00 |
-0.19 |
-15.28 |
0.00 |
-79.16 |
-4.65 |
-0.34 |
-1.91 |
| 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% |
3.34% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.34% |