| DEI Shares Outstanding |
|
8,124,923.00 |
12,340,464.00 |
90,836,710.00 |
70,429,267.00 |
56,678,288.00 |
92,694,407.00 |
48,211,717.00 |
145,236,699.00 |
50,755,589.00 |
11,798,288.00 |
3,735,846.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
3.00 |
168.00 |
275.00 |
429.00 |
1,291.00 |
33,837.00 |
13,484.00 |
106,738.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-11,047,019.00 |
-266,226.19 |
-140,538.18 |
-122,599.07 |
-36,757.55 |
-1,220.56 |
-2,854.64 |
-501.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-45.23% |
2,981.61% |
1.26% |
30.77% |
62.51% |
-53.81% |
175.80% |
-18.36% |
19.75% |
-1.52% |
| EBITDA Growth |
|
-23.68% |
-27.89% |
-147.61% |
18.26% |
21.49% |
-16.52% |
-50.57% |
46.67% |
-21.54% |
-59.31% |
-32.27% |
| EBIT Growth |
|
-56.66% |
-5.27% |
-146.18% |
13.65% |
3.85% |
-4.65% |
-48.96% |
22.89% |
-17.12% |
-2.67% |
-29.47% |
| NOPAT Growth |
|
-49.66% |
-9.17% |
-152.08% |
10.00% |
6.09% |
7.95% |
-52.77% |
15.46% |
0.36% |
10.09% |
-48.90% |
| Net Income Growth |
|
-89.23% |
9.56% |
-49.10% |
-46.33% |
-19.89% |
12.27% |
-55.58% |
7.99% |
13.42% |
6.32% |
-37.57% |
| EPS Growth |
|
16.67% |
50.00% |
-49.10% |
-46.33% |
94.12% |
12.27% |
-55.58% |
7.99% |
13.42% |
6.32% |
82.42% |
| Operating Cash Flow Growth |
|
-157.61% |
-0.68% |
31.84% |
-131.36% |
10.00% |
25.32% |
-128.89% |
5.34% |
-0.42% |
11.61% |
19.39% |
| Free Cash Flow Firm Growth |
|
0.00% |
-1.30% |
-479.14% |
70.88% |
1.77% |
-23.25% |
-30.50% |
-6.50% |
-12.93% |
24.38% |
51.20% |
| Invested Capital Growth |
|
74.11% |
91.53% |
112,576.70% |
-15.21% |
-14.29% |
5.89% |
-9.14% |
16.49% |
27.93% |
6.50% |
-56.18% |
| Revenue Q/Q Growth |
|
27.16% |
-15.68% |
53.13% |
1.23% |
-1.53% |
100.83% |
-48.84% |
10.96% |
-8.95% |
11.54% |
-2.33% |
| EBITDA Q/Q Growth |
|
2.15% |
3.82% |
-101.58% |
25.07% |
-113.29% |
44.67% |
-24.19% |
28.74% |
-24.95% |
-8.68% |
-34.03% |
| EBIT Q/Q Growth |
|
-23.94% |
3.44% |
-98.77% |
24.25% |
-66.85% |
37.28% |
-18.26% |
15.81% |
-9.64% |
-3.33% |
-32.34% |
| NOPAT Q/Q Growth |
|
-19.14% |
3.75% |
-102.89% |
21.76% |
17.84% |
2.41% |
-16.17% |
11.67% |
-3.85% |
-1.98% |
-39.87% |
| Net Income Q/Q Growth |
|
-15.30% |
2.99% |
-304.00% |
19.03% |
37.80% |
-136.79% |
-11.79% |
11.17% |
-2.64% |
-2.41% |
-31.58% |
| EPS Q/Q Growth |
|
-50.00% |
0.00% |
-304.00% |
19.03% |
21.52% |
-136.79% |
-11.79% |
11.17% |
-2.64% |
-2.41% |
13.74% |
| Operating Cash Flow Q/Q Growth |
|
-16.16% |
7.70% |
-36.04% |
1.85% |
7.93% |
-6.42% |
-16.15% |
7.02% |
-3.19% |
-1.29% |
8.98% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
15.32% |
1.69% |
-9.31% |
-9.94% |
-100.18% |
41.19% |
-72.44% |
-0.96% |
-0.19% |
39.17% |
| Invested Capital Q/Q Growth |
|
35.02% |
-102.45% |
-30.38% |
-19.94% |
-4.31% |
59.28% |
-35.88% |
8.16% |
4.36% |
2.98% |
-49.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.22% |
63.28% |
79.81% |
37.37% |
33.92% |
65.05% |
46.18% |
83.11% |
79.13% |
83.27% |
67.21% |
| EBITDA Margin |
|
-3,955.85% |
-9,236.38% |
-742.16% |
-599.10% |
-359.69% |
-257.89% |
-840.65% |
-162.55% |
-242.00% |
-321.95% |
-432.42% |
| Operating Margin |
|
-4,816.67% |
-9,599.84% |
-785.27% |
-697.98% |
-501.26% |
-283.93% |
-939.05% |
-287.85% |
-351.31% |
-263.76% |
-398.82% |
| EBIT Margin |
|
-5,010.81% |
-9,630.37% |
-769.33% |
-656.07% |
-482.37% |
-310.63% |
-1,001.75% |
-280.07% |
-401.76% |
-344.47% |
-452.88% |
| Profit (Net Income) Margin |
|
-6,305.24% |
-10,410.87% |
-503.73% |
-727.92% |
-667.34% |
-360.25% |
-1,213.38% |
-404.78% |
-429.27% |
-335.79% |
-469.09% |
| Tax Burden Percent |
|
100.17% |
100.00% |
62.50% |
100.00% |
100.03% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
125.62% |
108.10% |
104.76% |
110.95% |
138.31% |
115.97% |
121.13% |
144.53% |
106.85% |
97.48% |
103.58% |
| 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% |
-145.83% |
-70.97% |
-78.22% |
-75.77% |
-117.92% |
-96.73% |
-78.58% |
-60.96% |
-122.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-123.65% |
-175.84% |
-672.98% |
-386.57% |
-368.03% |
-220.38% |
-140.78% |
-123.03% |
-192.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-150.90% |
-87.20% |
-90.56% |
-95.49% |
-244.15% |
-825.34% |
-2,288.03% |
-504.78% |
1,234.68% |
| Return on Equity (ROE) |
|
-939.33% |
-1,515.11% |
-296.74% |
-158.17% |
-168.78% |
-171.26% |
-362.07% |
-922.07% |
-2,366.62% |
-565.74% |
1,112.31% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-172.94% |
-54.50% |
-62.83% |
-81.49% |
-108.35% |
-111.96% |
-103.09% |
-67.26% |
-44.25% |
| Operating Return on Assets (OROA) |
|
-153.90% |
-170.70% |
-142.19% |
-68.44% |
-71.93% |
-73.57% |
-90.37% |
-66.49% |
-79.86% |
-77.29% |
-113.64% |
| Return on Assets (ROA) |
|
-193.66% |
-184.54% |
-93.10% |
-75.93% |
-99.52% |
-85.32% |
-109.46% |
-96.10% |
-85.33% |
-75.35% |
-117.71% |
| Return on Common Equity (ROCE) |
|
1,038.82% |
-1,514.02% |
-296.61% |
-88.09% |
-53.01% |
-113.47% |
-359.01% |
-962.22% |
-2,876.57% |
-499.28% |
1,430.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-370.34% |
600.35% |
-127.27% |
-597.16% |
-361.09% |
-196.59% |
-453.02% |
0.00% |
-844.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.71 |
-9.51 |
-24 |
-22 |
-20 |
-19 |
-28 |
-24 |
-24 |
-22 |
-32 |
| NOPAT Margin |
|
-3,371.67% |
-6,719.89% |
-549.69% |
-488.59% |
-350.88% |
-198.75% |
-657.34% |
-201.49% |
-245.91% |
-184.63% |
-279.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
-294.44% |
-450.37% |
-22.18% |
104.87% |
594.76% |
310.80% |
250.11% |
123.65% |
62.20% |
62.07% |
70.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-58.89% |
-51.34% |
-134.83% |
| Cost of Revenue to Revenue |
|
47.78% |
36.72% |
20.19% |
62.63% |
66.08% |
34.95% |
53.82% |
16.89% |
20.87% |
16.73% |
32.79% |
| SG&A Expenses to Revenue |
|
2,066.46% |
4,227.75% |
257.90% |
278.01% |
233.80% |
153.30% |
394.53% |
149.45% |
169.94% |
139.71% |
161.97% |
| R&D to Revenue |
|
2,506.32% |
5,092.36% |
97.90% |
116.73% |
100.78% |
68.33% |
347.84% |
147.60% |
190.51% |
141.52% |
216.89% |
| Operating Expenses to Revenue |
|
4,868.89% |
9,663.12% |
865.08% |
735.36% |
535.19% |
348.98% |
985.24% |
370.96% |
430.44% |
347.04% |
466.03% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-14 |
-34 |
-29 |
-28 |
-29 |
-43 |
-33 |
-39 |
-40 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-13 |
-32 |
-26 |
-21 |
-24 |
-36 |
-19 |
-24 |
-38 |
-50 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.16 |
0.00 |
0.74 |
2.99 |
5.07 |
4.39 |
4.32 |
0.00 |
1.55 |
1.64 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
4.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
70.75 |
62.43 |
2.91 |
3.65 |
7.86 |
8.05 |
11.57 |
1.06 |
0.79 |
1.02 |
0.30 |
| 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 |
0.86 |
1.71 |
2.60 |
3.30 |
2.67 |
1.50 |
1.08 |
1.13 |
2.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
64.00 |
79.57 |
6.50 |
10.79 |
10.75 |
8.91 |
14.20 |
3.35 |
3.79 |
3.52 |
3.41 |
| 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 |
|
1.35 |
-1.58 |
0.95 |
0.69 |
0.32 |
0.94 |
2.38 |
-24.80 |
7.32 |
3.96 |
-2.28 |
| Long-Term Debt to Equity |
|
0.93 |
-0.74 |
0.64 |
0.00 |
0.02 |
0.72 |
2.11 |
-13.09 |
6.33 |
2.62 |
-0.81 |
| Financial Leverage |
|
-1.48 |
-1.19 |
1.22 |
0.50 |
0.13 |
0.25 |
0.66 |
3.75 |
16.25 |
4.10 |
-6.41 |
| Leverage Ratio |
|
4.85 |
8.21 |
3.19 |
2.08 |
1.70 |
2.01 |
3.31 |
9.59 |
27.74 |
7.51 |
-9.45 |
| Compound Leverage Factor |
|
6.09 |
8.88 |
3.34 |
2.31 |
2.35 |
2.33 |
4.01 |
13.87 |
29.64 |
7.32 |
-9.79 |
| Debt to Total Capital |
|
57.51% |
271.26% |
48.73% |
40.75% |
24.50% |
48.52% |
70.41% |
104.20% |
87.98% |
79.83% |
178.41% |
| Short-Term Debt to Total Capital |
|
17.95% |
144.43% |
16.11% |
40.75% |
22.97% |
11.34% |
7.95% |
49.22% |
11.94% |
27.04% |
115.12% |
| Long-Term Debt to Total Capital |
|
39.56% |
126.83% |
32.62% |
0.00% |
1.53% |
37.18% |
62.46% |
54.98% |
76.04% |
52.79% |
63.28% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.43% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
45.61% |
39.34% |
0.00% |
0.60% |
-2.17% |
-0.16% |
3.81% |
-5.87% |
| Common Equity to Total Capital |
|
42.50% |
-171.36% |
51.26% |
13.64% |
30.37% |
51.47% |
28.98% |
-2.04% |
12.17% |
16.36% |
-82.96% |
| Debt to EBITDA |
|
-0.58 |
-0.30 |
-0.51 |
-0.61 |
-0.35 |
-0.67 |
-0.77 |
-1.73 |
-1.52 |
-0.94 |
-0.85 |
| Net Debt to EBITDA |
|
0.17 |
-0.19 |
-0.48 |
-0.51 |
-0.16 |
-0.34 |
-0.31 |
-1.45 |
-1.24 |
-0.73 |
-0.70 |
| Long-Term Debt to EBITDA |
|
-0.40 |
-0.14 |
-0.34 |
0.00 |
-0.02 |
-0.51 |
-0.69 |
-0.91 |
-1.31 |
-0.62 |
-0.30 |
| Debt to NOPAT |
|
-0.68 |
-0.41 |
-0.68 |
-0.75 |
-0.36 |
-0.87 |
-0.99 |
-1.40 |
-1.49 |
-1.65 |
-1.32 |
| Net Debt to NOPAT |
|
0.20 |
-0.26 |
-0.65 |
-0.63 |
-0.17 |
-0.44 |
-0.39 |
-1.17 |
-1.22 |
-1.28 |
-1.08 |
| Long-Term Debt to NOPAT |
|
-0.47 |
-0.19 |
-0.46 |
0.00 |
-0.02 |
-0.67 |
-0.88 |
-0.74 |
-1.29 |
-1.09 |
-0.47 |
| Altman Z-Score |
|
-4.51 |
-28.14 |
-4.47 |
-5.63 |
-5.96 |
-5.58 |
-7.36 |
-10.00 |
-10.43 |
-10.91 |
-19.40 |
| Noncontrolling Interest Sharing Ratio |
|
210.59% |
0.07% |
0.04% |
44.30% |
68.59% |
33.74% |
0.85% |
-4.35% |
-21.55% |
11.75% |
-28.63% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.16 |
0.61 |
0.25 |
0.31 |
0.62 |
1.35 |
1.84 |
0.74 |
2.00 |
1.63 |
0.50 |
| Quick Ratio |
|
1.98 |
0.30 |
0.06 |
0.13 |
0.34 |
0.96 |
1.24 |
0.26 |
0.62 |
0.49 |
0.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.70 |
-9.83 |
-57 |
-17 |
-16 |
-20 |
-26 |
-28 |
-31 |
-24 |
-12 |
| Operating Cash Flow to CapEx |
|
-530,217.15% |
-13,831.81% |
0.00% |
-348,258.50% |
0.00% |
-218,257.14% |
-582,833.33% |
-42,992.21% |
0.00% |
-183,650.00% |
-57,770.73% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.92 |
-8.99 |
-33.74 |
-5.22 |
-1.53 |
-4.31 |
-2.85 |
-1.87 |
-11.73 |
0.00 |
-6.23 |
| Operating Cash Flow to Interest Expense |
|
-4.32 |
-13.18 |
-5.83 |
-7.16 |
-1.92 |
-3.28 |
-3.81 |
-2.22 |
-12.38 |
0.00 |
-12.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.32 |
-13.28 |
-5.83 |
-7.17 |
-1.92 |
-3.28 |
-3.81 |
-2.23 |
-12.38 |
0.00 |
-12.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.02 |
0.18 |
0.10 |
0.15 |
0.24 |
0.09 |
0.24 |
0.20 |
0.22 |
0.25 |
| Accounts Receivable Turnover |
|
0.00 |
0.78 |
11.27 |
6.00 |
4.28 |
3.00 |
1.29 |
5.19 |
4.20 |
6.10 |
6.88 |
| Inventory Turnover |
|
0.58 |
0.16 |
0.71 |
1.02 |
1.39 |
1.34 |
0.61 |
0.34 |
0.25 |
0.20 |
0.40 |
| Fixed Asset Turnover |
|
0.30 |
0.17 |
4.14 |
4.45 |
7.85 |
13.53 |
6.53 |
19.81 |
18.54 |
24.35 |
24.84 |
| Accounts Payable Turnover |
|
0.19 |
0.10 |
0.22 |
0.43 |
0.71 |
0.65 |
0.48 |
0.38 |
0.38 |
0.38 |
0.54 |
| Days Sales Outstanding (DSO) |
|
0.00 |
468.98 |
32.37 |
60.78 |
85.19 |
121.61 |
282.23 |
70.38 |
86.96 |
59.81 |
53.03 |
| Days Inventory Outstanding (DIO) |
|
632.54 |
2,256.84 |
515.24 |
357.31 |
261.66 |
273.25 |
600.93 |
1,077.83 |
1,452.56 |
1,823.51 |
916.08 |
| Days Payable Outstanding (DPO) |
|
1,881.48 |
3,833.12 |
1,631.78 |
842.59 |
514.90 |
562.58 |
757.85 |
970.53 |
965.99 |
957.77 |
675.65 |
| Cash Conversion Cycle (CCC) |
|
-1,248.94 |
-1,107.30 |
-1,084.17 |
-424.49 |
-168.05 |
-167.71 |
125.31 |
177.68 |
573.54 |
925.54 |
293.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.35 |
-0.03 |
33 |
28 |
24 |
25 |
23 |
27 |
34 |
37 |
16 |
| Invested Capital Turnover |
|
-0.31 |
-0.76 |
0.27 |
0.15 |
0.22 |
0.38 |
0.18 |
0.48 |
0.32 |
0.33 |
0.44 |
| Increase / (Decrease) in Invested Capital |
|
0.99 |
0.32 |
33 |
-5.01 |
-3.99 |
1.41 |
-2.31 |
3.79 |
7.49 |
2.23 |
-21 |
| Enterprise Value (EV) |
|
17 |
11 |
28 |
48 |
62 |
84 |
62 |
40 |
37 |
41 |
39 |
| Market Capitalization |
|
18 |
8.84 |
13 |
16 |
45 |
76 |
50 |
13 |
7.68 |
12 |
3.48 |
| Book Value per Share |
|
$0.54 |
($0.20) |
$0.19 |
$0.08 |
$0.16 |
$0.19 |
$0.24 |
$0.00 |
$0.10 |
$0.62 |
($5.29) |
| Tangible Book Value per Share |
|
$0.54 |
($0.20) |
($0.24) |
($0.37) |
($0.30) |
($0.08) |
($0.23) |
($0.16) |
($0.30) |
($0.95) |
($9.58) |
| Total Capital |
|
10 |
1.43 |
34 |
39 |
30 |
33 |
40 |
32 |
41 |
45 |
24 |
| Total Debt |
|
5.95 |
3.89 |
16 |
16 |
7.23 |
16 |
28 |
34 |
36 |
36 |
43 |
| Total Long-Term Debt |
|
4.10 |
1.82 |
11 |
0.00 |
0.45 |
12 |
25 |
18 |
31 |
24 |
15 |
| Net Debt |
|
-1.74 |
2.42 |
16 |
14 |
3.35 |
8.12 |
11 |
28 |
29 |
28 |
35 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.10 |
0.00 |
0.01 |
0.00 |
0.01 |
0.01 |
0.08 |
0.00 |
0.02 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.29 |
-1.03 |
-6.92 |
-4.99 |
-2.98 |
0.27 |
-0.90 |
2.40 |
12 |
17 |
-0.70 |
| Debt-free Net Working Capital (DFNWC) |
|
6.40 |
0.43 |
-6.16 |
-2.42 |
0.91 |
8.36 |
16 |
7.87 |
19 |
25 |
7.13 |
| Net Working Capital (NWC) |
|
4.55 |
-1.64 |
-12 |
-19 |
-5.87 |
4.57 |
13 |
-8.02 |
14 |
12 |
-20 |
| Net Nonoperating Expense (NNE) |
|
7.58 |
5.22 |
-2.00 |
11 |
18 |
15 |
24 |
24 |
18 |
18 |
22 |
| Net Nonoperating Obligations (NNO) |
|
-4.74 |
2.42 |
16 |
4.51 |
1.63 |
8.12 |
11 |
28 |
29 |
28 |
35 |
| Total Depreciation and Amortization (D&A) |
|
2.73 |
0.56 |
1.18 |
2.52 |
7.09 |
4.95 |
6.98 |
14 |
16 |
2.63 |
2.36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-500.65% |
-728.09% |
-158.76% |
-113.05% |
-51.52% |
2.89% |
-20.85% |
20.04% |
126.77% |
141.42% |
-6.09% |
| Debt-free Net Working Capital to Revenue |
|
2,478.49% |
305.15% |
-141.34% |
-54.89% |
15.72% |
89.09% |
372.48% |
65.78% |
193.04% |
209.87% |
61.95% |
| Net Working Capital to Revenue |
|
1,759.44% |
-1,157.28% |
-265.68% |
-419.12% |
-101.65% |
48.72% |
299.03% |
-67.06% |
143.18% |
106.89% |
-176.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($38,272,500.00) |
($19,136,250.00) |
($7,229,250.00) |
($2,069,550.00) |
($121,635.00) |
($13,500.00) |
($5,310.00) |
($2,170.80) |
($2,685.00) |
($4,574.15) |
($803.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.00 |
1.00 |
0.00 |
0.00 |
4.60K |
9.63K |
9.94K |
21.86K |
15.38K |
8.42K |
66.64K |
| Adjusted Diluted Earnings per Share |
|
($38,272,500.00) |
($19,136,250.00) |
($7,229,250.00) |
($2,069,550.00) |
($121,635.00) |
($13,500.00) |
($5,310.00) |
($2,170.80) |
($2,685.00) |
($4,574.15) |
($803.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.00 |
1.00 |
0.00 |
0.00 |
4.60K |
9.63K |
9.94K |
21.86K |
15.38K |
8.42K |
66.64K |
| Adjusted Basic & Diluted Earnings per Share |
|
($38,272,500.00) |
($19,136,250.00) |
($7,229,250.00) |
($2,069,550.00) |
($121,635.00) |
($13,500.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.00 |
3.00 |
16.00 |
368.00 |
2.86K |
17.12K |
231.04K |
0.00 |
19.26K |
68.59K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.71 |
-9.51 |
-11 |
-18 |
-17 |
-19 |
-28 |
-24 |
-24 |
-22 |
-32 |
| Normalized NOPAT Margin |
|
-3,371.67% |
-6,719.89% |
-242.69% |
-405.99% |
-294.53% |
-198.75% |
-657.34% |
-201.49% |
-243.25% |
-184.63% |
-274.31% |
| Pre Tax Income Margin |
|
-6,294.69% |
-10,410.87% |
-805.97% |
-727.92% |
-667.17% |
-360.25% |
-1,213.38% |
-404.78% |
-429.27% |
-335.79% |
-469.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.90 |
-12.46 |
-19.89 |
-9.13 |
-2.61 |
-6.26 |
-4.73 |
-2.25 |
-14.61 |
0.00 |
-27.94 |
| NOPAT to Interest Expense |
|
-2.63 |
-8.70 |
-14.21 |
-6.80 |
-1.90 |
-4.01 |
-3.11 |
-1.62 |
-8.94 |
0.00 |
-17.22 |
| EBIT Less CapEx to Interest Expense |
|
-3.90 |
-12.56 |
-19.89 |
-9.13 |
-2.61 |
-6.26 |
-4.73 |
-2.25 |
-14.61 |
0.00 |
-27.96 |
| NOPAT Less CapEx to Interest Expense |
|
-2.63 |
-8.79 |
-14.21 |
-6.80 |
-1.90 |
-4.01 |
-3.11 |
-1.62 |
-8.94 |
0.00 |
-17.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.94% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-2.56% |
0.00% |
-2.53% |
0.00% |
-0.17% |
0.00% |
0.00% |
0.00% |
2.94% |
0.00% |
0.00% |