| DEI Shares Outstanding |
|
0.00 |
0.00 |
24,521,131.00 |
33,795,656.00 |
34,543,759.00 |
56,075,211.00 |
65,500,275.00 |
1,518,424.00 |
2,693,116.00 |
4,610,139.00 |
8,209,725.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
490,423.00 |
675,913.00 |
690,875.00 |
1,121,504.00 |
1,310,006.00 |
1,518,424.00 |
2,693,116.00 |
4,610,139.00 |
8,209,725.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-86.07 |
-98.74 |
-136.56 |
-93.02 |
-108.86 |
-29.52 |
-15.67 |
-8.35 |
-3.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
4.74% |
76.67% |
-65.37% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-105.87% |
-27.44% |
-56.46% |
-34.84% |
-9.07% |
-34.13% |
73.37% |
-11.48% |
11.36% |
6.88% |
| EBIT Growth |
|
0.00% |
-102.43% |
-28.18% |
-55.14% |
-36.31% |
-9.08% |
-33.98% |
72.36% |
-9.71% |
11.03% |
11.92% |
| NOPAT Growth |
|
0.00% |
-104.87% |
-22.06% |
-62.31% |
-36.31% |
-9.08% |
-35.35% |
37.27% |
51.46% |
-3.33% |
4.45% |
| Net Income Growth |
|
0.00% |
-98.82% |
-27.27% |
-58.11% |
-41.37% |
-10.58% |
-36.69% |
68.57% |
5.85% |
8.74% |
29.94% |
| EPS Growth |
|
0.00% |
-88.52% |
86.78% |
32.88% |
-10.84% |
27.90% |
-36.69% |
72.78% |
41.15% |
41.50% |
67.39% |
| Operating Cash Flow Growth |
|
0.00% |
-81.24% |
-24.68% |
-58.72% |
-71.32% |
2.19% |
-19.34% |
27.10% |
64.61% |
-5.21% |
-8.88% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-52.78% |
-63.05% |
-94.39% |
16.98% |
-10.99% |
40.26% |
50.89% |
-28.16% |
-19.62% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-20.16% |
-24.10% |
295.28% |
21.20% |
-68.34% |
-174.97% |
-107.32% |
8.59% |
93.33% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
24.11% |
19.95% |
-3.29% |
-32.29% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.77% |
3.94% |
-10.24% |
-14.88% |
70.98% |
9.32% |
1.46% |
2.64% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.76% |
3.68% |
-10.05% |
-14.70% |
69.87% |
8.97% |
1.44% |
6.97% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.76% |
3.68% |
-10.05% |
-15.86% |
30.92% |
1.57% |
0.39% |
-2.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-26.37% |
3.34% |
16.30% |
-47.50% |
43.65% |
9.08% |
1.16% |
24.72% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-119.58% |
5.80% |
-17.06% |
-47.50% |
44.45% |
4.67% |
-20.55% |
34.97% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
2.19% |
-21.09% |
-2.46% |
-9.29% |
-1.87% |
15.22% |
17.78% |
9.54% |
0.13% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-20.97% |
7.35% |
-4.15% |
22.63% |
4.32% |
9.46% |
-7.74% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-234.04% |
300.18% |
-0.95% |
-61.70% |
34.70% |
16.06% |
-16.75% |
58.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
66.94% |
50.13% |
63.55% |
34.22% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-34,697.78% |
0.00% |
0.00% |
0.00% |
-1,422.84% |
-1,481.69% |
-1,124.91% |
-865.24% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-35,435.56% |
0.00% |
0.00% |
0.00% |
-1,452.49% |
-1,512.59% |
-1,158.76% |
-2,099.33% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-35,728.89% |
0.00% |
0.00% |
0.00% |
-1,452.49% |
-1,512.59% |
-1,147.10% |
-915.65% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-37,071.11% |
0.00% |
0.00% |
0.00% |
-1,553.29% |
-1,639.85% |
-1,268.73% |
-1,151.64% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
103.76% |
101.90% |
101.18% |
103.12% |
106.94% |
108.41% |
110.60% |
125.77% |
107.94% |
110.71% |
88.06% |
| 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% |
0.00% |
0.00% |
-1,640.94% |
-394.79% |
-740.69% |
-7,718.52% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,589.68% |
-317.43% |
-629.10% |
-7,790.67% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,500.82% |
233.90% |
496.50% |
7,467.96% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-108.29% |
-70.17% |
-68.57% |
-140.12% |
-160.89% |
-244.19% |
-250.56% |
-318.75% |
-388.29% |
-279.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-551.53% |
-413.96% |
-636.88% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-47.02% |
-51.20% |
-71.43% |
-31.50% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-50.28% |
-55.50% |
-79.00% |
-39.62% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
310.28% |
-1.12% |
-68.57% |
-140.12% |
-160.89% |
-244.19% |
-250.56% |
-318.75% |
-388.29% |
-279.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
37.79% |
-47.07% |
-63.57% |
-317.75% |
-104.33% |
-848.64% |
-236.23% |
-562.35% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-23 |
-28 |
-45 |
-62 |
-67 |
-91 |
-57 |
-28 |
-29 |
-27 |
| NOPAT Margin |
|
-24,804.89% |
0.00% |
0.00% |
0.00% |
-1,016.74% |
-1,058.81% |
-811.13% |
-1,469.53% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-57.33% |
-21.67% |
-20.52% |
-51.27% |
-77.36% |
-111.59% |
72.15% |
-71.96% |
-52.46% |
3.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-66.59% |
-67.08% |
-391.83% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
33.06% |
49.87% |
36.45% |
65.78% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
10,242.22% |
0.00% |
0.00% |
0.00% |
1,070.38% |
1,274.25% |
934.71% |
1,670.99% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
25,293.33% |
0.00% |
0.00% |
0.00% |
449.05% |
288.46% |
339.25% |
453.57% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
35,535.56% |
0.00% |
0.00% |
0.00% |
1,519.43% |
1,562.72% |
1,222.31% |
2,133.56% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-33 |
-42 |
-65 |
-88 |
-96 |
-129 |
-36 |
-39 |
-35 |
-31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
-32 |
-41 |
-64 |
-86 |
-94 |
-126 |
-34 |
-38 |
-33 |
-31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
5.06 |
1.57 |
4.29 |
3.80 |
4.72 |
3.05 |
2.51 |
2.59 |
0.65 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
5.06 |
1.57 |
4.29 |
3.80 |
4.72 |
3.05 |
2.51 |
2.59 |
0.65 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.99 |
59.76 |
7.05 |
14.88 |
0.00 |
0.00 |
0.00 |
| 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 |
7.34 |
15.99 |
11.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.64 |
46.98 |
6.03 |
8.87 |
0.00 |
0.00 |
0.00 |
| 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 |
0.32 |
0.21 |
0.67 |
2.40 |
0.72 |
4.92 |
2.48 |
4.56 |
2.47 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.30 |
0.13 |
0.67 |
2.40 |
0.72 |
4.70 |
2.00 |
4.56 |
1.63 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.17 |
-1.10 |
-1.07 |
-0.94 |
-0.74 |
-0.79 |
-0.96 |
-1.52 |
-1.89 |
-1.46 |
| Leverage Ratio |
|
0.00 |
1.51 |
1.35 |
1.73 |
2.79 |
2.90 |
3.09 |
6.32 |
5.39 |
5.62 |
3.36 |
| Compound Leverage Factor |
|
0.00 |
1.54 |
1.37 |
1.79 |
2.98 |
3.14 |
3.42 |
7.95 |
5.82 |
6.22 |
2.96 |
| Debt to Total Capital |
|
0.00% |
23.97% |
17.22% |
40.08% |
70.57% |
41.94% |
83.12% |
71.28% |
82.00% |
71.17% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.38% |
6.15% |
0.00% |
0.00% |
0.00% |
3.83% |
13.85% |
0.00% |
24.17% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
22.59% |
11.07% |
40.08% |
70.57% |
41.94% |
79.29% |
57.43% |
82.00% |
47.00% |
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% |
0.01% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
293.90% |
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% |
-217.86% |
82.78% |
59.92% |
29.43% |
58.06% |
16.88% |
28.72% |
18.00% |
28.83% |
99.99% |
| Debt to EBITDA |
|
0.00 |
-0.30 |
-0.46 |
-1.10 |
-0.82 |
-0.77 |
-0.65 |
-1.40 |
-0.91 |
-0.91 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
1.11 |
2.34 |
1.57 |
0.17 |
0.86 |
0.09 |
0.70 |
0.45 |
0.62 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.28 |
-0.29 |
-1.10 |
-0.82 |
-0.77 |
-0.62 |
-1.13 |
-0.91 |
-0.60 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.42 |
-0.67 |
-1.55 |
-1.15 |
-1.07 |
-0.91 |
-0.82 |
-1.23 |
-1.06 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.57 |
3.44 |
2.22 |
0.23 |
1.21 |
0.13 |
0.41 |
0.60 |
0.72 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.40 |
-0.43 |
-1.55 |
-1.15 |
-1.07 |
-0.87 |
-0.66 |
-1.23 |
-0.70 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
8.36 |
-0.52 |
-3.29 |
-1.25 |
-7.28 |
-9.43 |
-16.87 |
-17.70 |
-111.19 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
386.53% |
98.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
8.23 |
7.75 |
10.41 |
4.26 |
7.71 |
3.32 |
3.35 |
6.33 |
3.11 |
3.81 |
| Quick Ratio |
|
0.00 |
8.20 |
7.70 |
10.05 |
3.92 |
7.34 |
2.87 |
2.74 |
6.10 |
3.02 |
3.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18 |
-27 |
-44 |
-85 |
-71 |
-78 |
-47 |
-23 |
-29 |
-35 |
| Operating Cash Flow to CapEx |
|
-5,987.70% |
-17,874.51% |
-7,103.75% |
-3,429.72% |
-6,945.32% |
-4,670.13% |
-13,631.61% |
-39,652.26% |
-4,960.39% |
-14,125.96% |
-213,273.33% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-22.91 |
-26.34 |
-11.82 |
-10.03 |
-8.22 |
-5.69 |
-4.76 |
-3.96 |
-5.10 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-24.98 |
-35.66 |
-33.46 |
-14.61 |
-10.93 |
-10.56 |
-7.86 |
-8.01 |
-4.80 |
-5.08 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-25.40 |
-35.86 |
-33.93 |
-15.04 |
-11.09 |
-10.79 |
-7.92 |
-8.03 |
-4.90 |
-5.12 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
0.06 |
0.03 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.46 |
0.64 |
0.59 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.50 |
2.17 |
3.82 |
2.49 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.50 |
1.50 |
1.24 |
0.66 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
607.20 |
405.09 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
794.62 |
568.09 |
617.75 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
723.82 |
243.99 |
295.02 |
551.14 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
70.80 |
931.30 |
727.82 |
-551.14 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-5.30 |
-6.37 |
-7.90 |
15 |
19 |
5.92 |
-4.44 |
-9.20 |
-8.41 |
-0.56 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.61 |
0.37 |
0.91 |
5.25 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-5.30 |
-1.07 |
-1.53 |
23 |
3.27 |
-13 |
-10 |
-4.76 |
0.79 |
7.85 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
357 |
65 |
113 |
299 |
68 |
35 |
2.15 |
11 |
-2.99 |
| Market Capitalization |
|
0.00 |
0.00 |
453 |
165 |
127 |
380 |
79 |
58 |
19 |
32 |
4.56 |
| Book Value per Share |
|
$0.00 |
($74.28) |
$3.66 |
$3.11 |
$0.86 |
$1.78 |
$0.26 |
$12.50 |
$2.79 |
$2.68 |
$0.85 |
| Tangible Book Value per Share |
|
$0.00 |
($74.28) |
$3.66 |
$3.11 |
$0.86 |
$1.78 |
$0.26 |
$12.50 |
$2.79 |
$2.68 |
$0.85 |
| Total Capital |
|
0.00 |
40 |
108 |
175 |
101 |
172 |
100 |
66 |
42 |
43 |
7.00 |
| Total Debt |
|
0.00 |
9.65 |
19 |
70 |
71 |
72 |
83 |
47 |
34 |
30 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
9.10 |
12 |
70 |
71 |
72 |
79 |
38 |
34 |
20 |
0.00 |
| Net Debt |
|
0.00 |
-36 |
-96 |
-101 |
-14 |
-81 |
-11 |
-23 |
-17 |
-21 |
-7.56 |
| Capital Expenditures (CapEx) |
|
0.25 |
0.15 |
0.48 |
1.58 |
1.34 |
1.94 |
0.79 |
0.20 |
0.56 |
0.21 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-4.84 |
-7.56 |
-11 |
-4.74 |
-4.39 |
-3.42 |
-1.09 |
-6.37 |
-5.00 |
-0.56 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
41 |
107 |
160 |
81 |
149 |
91 |
69 |
45 |
46 |
7.00 |
| Net Working Capital (NWC) |
|
0.00 |
40 |
100 |
160 |
81 |
149 |
87 |
60 |
45 |
36 |
7.00 |
| Net Nonoperating Expense (NNE) |
|
5.52 |
10 |
14 |
21 |
33 |
37 |
51 |
-12 |
14 |
9.82 |
-0.43 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-36 |
-96 |
-113 |
-14 |
-81 |
-11 |
-23 |
-17 |
-21 |
-7.56 |
| Total Depreciation and Amortization (D&A) |
|
0.46 |
0.40 |
0.75 |
0.63 |
1.80 |
1.97 |
2.49 |
1.96 |
1.56 |
1.51 |
-0.35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-78.02% |
-68.94% |
-30.40% |
-28.06% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,328.78% |
2,344.45% |
807.48% |
1,783.22% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,328.78% |
2,344.45% |
773.52% |
1,548.23% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($744.50) |
($1,403.50) |
($305.50) |
($124.50) |
($138.00) |
($99.50) |
($109.50) |
($29.48) |
($17.35) |
($10.15) |
($3.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.41K |
23.63K |
491.12K |
677.66K |
736.08K |
1.23M |
1.30M |
1.52M |
2.43M |
3.80M |
8.15M |
| Adjusted Diluted Earnings per Share |
|
($744.50) |
($1,403.50) |
($305.50) |
($124.50) |
($138.00) |
($99.50) |
($109.50) |
($29.48) |
($17.35) |
($10.15) |
($3.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
22.41K |
23.63K |
491.12K |
677.66K |
736.08K |
1.23M |
1.30M |
1.52M |
2.43M |
3.80M |
8.15M |
| Adjusted Basic & Diluted Earnings per Share |
|
($744.50) |
($1,403.50) |
($305.50) |
($124.50) |
($138.00) |
($99.50) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
22.41K |
23.63K |
138.07K |
535.08K |
684.20K |
1.05M |
1.45M |
2.03M |
2.82M |
6.45M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-23 |
-28 |
-45 |
-62 |
-67 |
-91 |
-57 |
-28 |
-29 |
-26 |
| Normalized NOPAT Margin |
|
-24,804.89% |
0.00% |
0.00% |
0.00% |
-1,016.74% |
-1,058.81% |
-811.13% |
-1,469.53% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-37,071.11% |
0.00% |
0.00% |
0.00% |
-1,553.29% |
-1,639.85% |
-1,268.73% |
-1,151.64% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-26.62 |
-42.43 |
-40.94 |
-17.47 |
-10.40 |
-11.20 |
-9.36 |
-3.62 |
-6.72 |
-6.01 |
0.00 |
| NOPAT to Interest Expense |
|
-18.48 |
-29.82 |
-27.39 |
-12.23 |
-7.28 |
-7.84 |
-6.62 |
-5.81 |
-4.78 |
-4.96 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-27.04 |
-42.63 |
-41.41 |
-17.90 |
-10.56 |
-11.43 |
-9.42 |
-3.64 |
-6.82 |
-6.05 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-18.90 |
-30.01 |
-27.86 |
-12.66 |
-7.44 |
-8.07 |
-6.68 |
-5.83 |
-4.87 |
-5.00 |
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 |
|
-9.03% |
-0.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |