| DEI Shares Outstanding |
|
7,654,644.00 |
9,585,883.00 |
17,204,778.00 |
43,443,878.00 |
3,636,460.00 |
4,626,755.00 |
12,653,054.00 |
1,141,863.00 |
7,689,240.00 |
3,000,788.00 |
3,677,935.00 |
| DEI Adjusted Shares Outstanding |
|
1,418.00 |
1,775.00 |
3,186.00 |
8,045.00 |
10,101.00 |
12,852.00 |
35,147.00 |
126,874.00 |
854,360.00 |
3,000,788.00 |
3,677,935.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-11,717.32 |
-7,517.43 |
-4,148.75 |
-1,343.87 |
-702.57 |
-533.91 |
-391.80 |
-107.06 |
-15.27 |
1.20 |
-2.95 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-39.11% |
305.51% |
62.54% |
-99.55% |
-100.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
| EBITDA Growth |
|
-452.83% |
-114.87% |
-8.98% |
25.68% |
34.69% |
3.14% |
-107.60% |
3.43% |
8.53% |
133.22% |
-414.09% |
| EBIT Growth |
|
-377.79% |
-106.79% |
-9.08% |
25.51% |
34.45% |
3.38% |
-107.25% |
3.45% |
8.43% |
135.18% |
-393.37% |
| NOPAT Growth |
|
-171.22% |
-99.87% |
-9.08% |
25.51% |
34.45% |
3.38% |
-107.25% |
13.53% |
-2.25% |
132.51% |
-413.54% |
| Net Income Growth |
|
-440.63% |
-59.08% |
0.94% |
18.21% |
34.36% |
3.31% |
-100.69% |
1.36% |
7.88% |
128.73% |
-401.42% |
| EPS Growth |
|
70.65% |
0.00% |
0.00% |
18.21% |
51.20% |
33.18% |
-100.69% |
67.52% |
7.88% |
14,823,744.82% |
-401.42% |
| Operating Cash Flow Growth |
|
-369.08% |
-88.67% |
23.11% |
-67.65% |
24.81% |
10.26% |
-45.90% |
2.32% |
8.35% |
189.56% |
-216.38% |
| Free Cash Flow Firm Growth |
|
0.00% |
-162.36% |
42.53% |
-313.68% |
62.25% |
-59.61% |
30.39% |
0.02% |
11.87% |
215.96% |
-219.17% |
| Invested Capital Growth |
|
-301.93% |
-71.59% |
-144.72% |
109.08% |
215.74% |
220.97% |
-25.70% |
-14.42% |
-36.13% |
-135.79% |
25.98% |
| Revenue Q/Q Growth |
|
0.00% |
31.51% |
-28.24% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-72.62% |
-8.28% |
-3.34% |
13.53% |
-1.83% |
17.43% |
-57.83% |
21.35% |
3.36% |
-13.48% |
-59.30% |
| EBIT Q/Q Growth |
|
-63.19% |
-8.32% |
-3.35% |
13.44% |
-1.82% |
17.40% |
-57.57% |
21.30% |
3.36% |
-7.58% |
-57.85% |
| NOPAT Q/Q Growth |
|
-51.94% |
-8.32% |
-3.35% |
13.44% |
-1.82% |
17.40% |
-57.57% |
23.28% |
3.94% |
-42.20% |
-58.69% |
| Net Income Q/Q Growth |
|
-38.65% |
-8.20% |
6.18% |
2.73% |
-2.51% |
18.10% |
-56.95% |
21.33% |
1.80% |
-35.23% |
-26.84% |
| EPS Q/Q Growth |
|
73.43% |
0.00% |
-13.41% |
2.73% |
3.46% |
19.46% |
-56.95% |
8.85% |
1.80% |
272,328,223.48% |
-544,480,133.17% |
| Operating Cash Flow Q/Q Growth |
|
-33.24% |
-6.36% |
8.47% |
-5.34% |
-7.70% |
10.70% |
-12.79% |
7.05% |
-4.97% |
4.00% |
0.72% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-3.66% |
-17.97% |
1.49% |
-6.92% |
-72.58% |
17.31% |
30.55% |
-5.69% |
9.24% |
-21.05% |
| Invested Capital Q/Q Growth |
|
-84.39% |
-60.90% |
-13.59% |
-23.21% |
3.27% |
175.48% |
7.80% |
-4.48% |
14.28% |
-231.91% |
-131.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
-1,993.50% |
-3,567.93% |
-653.92% |
-262.75% |
-56,683.55% |
0.00% |
0.00% |
0.00% |
25.99% |
0.00% |
| Operating Margin |
|
0.00% |
-1,994.27% |
-3,572.66% |
-656.25% |
-264.67% |
-56,960.51% |
0.00% |
0.00% |
0.00% |
28.15% |
0.00% |
| EBIT Margin |
|
0.00% |
-1,994.27% |
-3,572.66% |
-656.25% |
-264.67% |
-56,960.51% |
0.00% |
0.00% |
0.00% |
27.64% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
-1,993.76% |
-3,243.52% |
-654.24% |
-264.21% |
-56,901.65% |
0.00% |
0.00% |
0.00% |
22.44% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
90.78% |
100.80% |
101.36% |
100.18% |
98.62% |
99.17% |
100.73% |
63.51% |
89.42% |
| Interest Burden Percent |
|
129.96% |
99.97% |
100.00% |
98.90% |
98.48% |
99.72% |
98.09% |
99.65% |
98.71% |
127.81% |
93.27% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
36.49% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-269.88% |
-81.56% |
0.00% |
0.00% |
0.00% |
244.42% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-234.16% |
8.47% |
0.00% |
0.00% |
0.00% |
239.47% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
178.66% |
-2.36% |
0.00% |
0.00% |
0.00% |
-221.86% |
0.00% |
| Return on Equity (ROE) |
|
-679.40% |
-463.53% |
1,171.62% |
-308.49% |
-91.22% |
-83.92% |
-113.30% |
-104.54% |
-142.88% |
22.56% |
-51.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-2,057.59% |
-373.67% |
-186.54% |
-97.71% |
-123.49% |
-144.03% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-138.75% |
-121.15% |
-75.87% |
-58.29% |
-54.05% |
0.00% |
0.00% |
0.00% |
17.64% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
-138.72% |
-109.98% |
-75.64% |
-58.19% |
-53.99% |
0.00% |
0.00% |
0.00% |
14.32% |
0.00% |
| Return on Common Equity (ROCE) |
|
11,204.07% |
-463.53% |
1,171.63% |
-308.48% |
-91.22% |
-83.92% |
-113.30% |
-104.54% |
-142.88% |
22.56% |
-51.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-137.81% |
4,050.57% |
685.96% |
-120.98% |
-107.16% |
-70.52% |
-94.46% |
-119.08% |
-204.82% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.67 |
-9.34 |
-10 |
-7.59 |
-4.98 |
-4.81 |
-9.97 |
-8.62 |
-8.81 |
2.86 |
-8.98 |
| NOPAT Margin |
|
0.00% |
-1,395.99% |
-2,500.86% |
-459.38% |
-185.27% |
-39,872.36% |
0.00% |
0.00% |
0.00% |
17.88% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-138.17% |
-66.25% |
-52.59% |
-40.52% |
-35.72% |
-90.03% |
-88.09% |
-73.09% |
-90.87% |
4.95% |
-8.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-144.21% |
11.12% |
-55.70% |
| 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 |
|
0.00% |
835.78% |
1,137.72% |
268.77% |
164.02% |
38,633.13% |
0.00% |
0.00% |
0.00% |
34.60% |
0.00% |
| R&D to Revenue |
|
0.00% |
1,258.49% |
2,534.94% |
487.48% |
200.65% |
29,571.65% |
0.00% |
0.00% |
0.00% |
48.95% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
2,094.27% |
3,672.66% |
756.25% |
364.67% |
57,060.51% |
0.00% |
0.00% |
0.00% |
71.85% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.45 |
-13 |
-15 |
-11 |
-7.11 |
-6.87 |
-14 |
-14 |
-13 |
4.43 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.21 |
-13 |
-15 |
-11 |
-7.06 |
-6.84 |
-14 |
-14 |
-13 |
4.16 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.45 |
0.00 |
0.00 |
2.26 |
5.50 |
2.34 |
1.31 |
0.34 |
0.66 |
0.38 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
|
3.45 |
0.00 |
0.00 |
6.21 |
37.74 |
0.00 |
5.01 |
5.89 |
0.00 |
0.52 |
0.52 |
| Price to Revenue (P/Rev) |
|
0.00 |
23.35 |
45.17 |
12.23 |
13.57 |
1,891.53 |
0.00 |
0.00 |
0.00 |
0.62 |
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 |
2.75 |
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% |
36.30% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
13.76 |
11.66 |
2.46 |
1.68 |
0.00 |
0.43 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
17.94 |
26.03 |
7.38 |
12.16 |
1,833.88 |
0.00 |
0.00 |
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 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.18 |
-2.10 |
5.10 |
-2.27 |
-0.76 |
-0.28 |
-0.36 |
-0.52 |
-0.47 |
-0.93 |
-1.05 |
| Leverage Ratio |
|
4.42 |
3.34 |
-10.65 |
4.08 |
1.57 |
1.55 |
1.46 |
1.49 |
1.85 |
1.58 |
1.45 |
| Compound Leverage Factor |
|
5.74 |
3.34 |
-10.65 |
4.03 |
1.54 |
1.55 |
1.43 |
1.49 |
1.83 |
2.01 |
1.35 |
| Debt to Total Capital |
|
0.00% |
-5.13% |
-0.25% |
0.00% |
0.00% |
4.80% |
0.00% |
2.75% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.08% |
0.00% |
2.75% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
-5.13% |
-0.25% |
0.00% |
0.00% |
2.72% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
105.13% |
100.25% |
100.00% |
100.00% |
95.20% |
100.00% |
97.25% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.27 |
0.54 |
0.00 |
0.00 |
0.10 |
0.00 |
0.41 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.39 |
0.77 |
0.00 |
0.00 |
0.14 |
0.00 |
0.65 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-7.41 |
-15.22 |
-12.17 |
-8.87 |
-9.32 |
-8.84 |
-8.24 |
-11.90 |
-17.45 |
-3.33 |
-9.24 |
| Noncontrolling Interest Sharing Ratio |
|
1,749.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.76 |
0.57 |
0.57 |
2.19 |
3.06 |
0.87 |
5.59 |
2.35 |
2.90 |
4.94 |
5.99 |
| Quick Ratio |
|
2.72 |
0.50 |
0.53 |
2.07 |
2.67 |
0.60 |
4.88 |
1.82 |
1.50 |
4.56 |
5.13 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.93 |
-7.68 |
-4.41 |
-18 |
-6.89 |
-11 |
-7.65 |
-7.65 |
-6.75 |
7.82 |
-9.32 |
| Operating Cash Flow to CapEx |
|
0.00% |
-76,483.45% |
-17,483.02% |
-54,222.56% |
0.00% |
-36,445.53% |
-16,715.56% |
0.00% |
0.00% |
136,814.50% |
-8,991.12% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.51 |
-27,914.85 |
-3,631.23 |
-17,549.44 |
-21,200.13 |
-2,627.09 |
0.00 |
-890.04 |
-605.94 |
364.73 |
-467.00 |
| Operating Cash Flow to Interest Expense |
|
-2.31 |
-30,593.38 |
-5,323.90 |
-10,427.42 |
-25,088.72 |
-1,748.01 |
0.00 |
-1,212.71 |
-858.51 |
399.10 |
-499.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.31 |
-30,633.38 |
-5,354.35 |
-10,446.65 |
-25,088.72 |
-1,752.81 |
0.00 |
-1,211.97 |
-858.51 |
398.81 |
-504.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.07 |
0.03 |
0.12 |
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.64 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
1.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00 |
0.00 |
8.69 |
33.29 |
88.99 |
0.51 |
0.00 |
0.00 |
0.00 |
2,409.57 |
0.00 |
| 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) |
|
0.00 |
257.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.00 |
257.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.33 |
-3.99 |
-9.77 |
0.89 |
2.80 |
8.99 |
6.68 |
5.72 |
3.65 |
-1.31 |
-0.97 |
| Invested Capital Turnover |
|
0.00 |
-0.21 |
-0.06 |
-0.37 |
1.46 |
0.00 |
0.00 |
0.00 |
0.00 |
13.67 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1.75 |
-1.67 |
-5.78 |
11 |
1.91 |
6.19 |
-2.31 |
-0.96 |
-2.07 |
-4.96 |
0.34 |
| Enterprise Value (EV) |
|
13 |
12 |
11 |
12 |
33 |
22 |
11 |
-1.73 |
1.56 |
-17 |
-9.84 |
| Market Capitalization |
|
21 |
16 |
18 |
20 |
36 |
23 |
19 |
3.92 |
4.02 |
9.90 |
7.25 |
| Book Value per Share |
|
$0.80 |
($0.03) |
($0.11) |
$0.21 |
$1.82 |
$2.10 |
$1.15 |
$9.99 |
$0.79 |
$8.58 |
$4.38 |
| Tangible Book Value per Share |
|
$0.80 |
($0.60) |
($0.43) |
$0.07 |
$0.27 |
($0.78) |
$0.30 |
$0.58 |
($0.35) |
$6.36 |
$3.82 |
| Total Capital |
|
6.09 |
-0.31 |
-1.92 |
8.94 |
6.62 |
10 |
15 |
12 |
6.11 |
26 |
16 |
| Total Debt |
|
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-8.39 |
-3.62 |
-7.80 |
-8.00 |
-3.78 |
-0.70 |
-7.85 |
-5.64 |
-2.45 |
-27 |
-17 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.04 |
0.02 |
0.00 |
0.02 |
0.06 |
-0.01 |
0.00 |
0.01 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.37 |
-6.79 |
-14 |
-3.39 |
-0.87 |
-1.23 |
-0.47 |
-1.23 |
0.65 |
-3.09 |
1.03 |
| Debt-free Net Working Capital (DFNWC) |
|
6.03 |
-3.15 |
-6.37 |
4.61 |
2.91 |
-0.05 |
7.38 |
4.73 |
3.10 |
24 |
18 |
| Net Working Capital (NWC) |
|
6.03 |
-3.15 |
-6.37 |
4.61 |
2.91 |
-0.26 |
7.38 |
4.41 |
3.10 |
24 |
18 |
| Net Nonoperating Expense (NNE) |
|
3.71 |
4.00 |
3.03 |
3.22 |
2.12 |
2.05 |
3.81 |
4.97 |
3.70 |
-0.73 |
1.85 |
| Net Nonoperating Obligations (NNO) |
|
-8.41 |
-3.66 |
-7.85 |
-8.05 |
-3.82 |
-0.74 |
-7.90 |
-5.69 |
-2.46 |
-27 |
-17 |
| Total Depreciation and Amortization (D&A) |
|
0.25 |
0.01 |
0.02 |
0.04 |
0.05 |
0.03 |
0.05 |
0.04 |
0.05 |
-0.26 |
-0.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-1,014.44% |
-3,479.66% |
-205.15% |
-32.28% |
-10,214.64% |
0.00% |
0.00% |
0.00% |
-19.32% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-471.27% |
-1,564.16% |
279.21% |
108.33% |
-382.34% |
0.00% |
0.00% |
0.00% |
147.92% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
-471.27% |
-1,564.16% |
279.21% |
108.33% |
-2,142.69% |
0.00% |
0.00% |
0.00% |
147.92% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($14,580.00) |
($8,154.00) |
$0.00 |
($1,620.00) |
($802.80) |
($637.20) |
$0.00 |
($166.95) |
($24.21) |
$0.93 |
($2.60) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.55K |
1.90K |
3.20K |
8.11K |
12.85K |
19.72K |
0.00 |
81.37K |
538.01K |
3.87M |
4.17M |
| Adjusted Diluted Earnings per Share |
|
($14,580.00) |
($8,154.00) |
$0.00 |
($1,620.00) |
($802.80) |
($637.20) |
$0.00 |
($166.95) |
($24.21) |
$0.87 |
($10,835,156.64) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.55K |
1.90K |
3.20K |
8.11K |
12.85K |
19.72K |
0.00 |
81.37K |
538.01K |
4.13M |
4.10M |
| Adjusted Basic & Diluted Earnings per Share |
|
($14,580.00) |
($8,154.00) |
$0.00 |
($1,620.00) |
($802.80) |
($637.20) |
$0.00 |
$0.00 |
$0.00 |
$3,594,733.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.14K |
1.64K |
2.64K |
6.57K |
8.84K |
12.71K |
0.00 |
213.25K |
2.92M |
3.00M |
3.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.67 |
-9.34 |
-10 |
-7.59 |
-4.98 |
-5.67 |
-7.47 |
-8.21 |
-6.08 |
3.54 |
-6.62 |
| Normalized NOPAT Margin |
|
0.00% |
-1,395.99% |
-2,500.86% |
-459.38% |
-185.27% |
-47,013.24% |
0.00% |
0.00% |
0.00% |
22.13% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
-1,993.76% |
-3,572.82% |
-649.03% |
-260.66% |
-56,801.68% |
0.00% |
0.00% |
0.00% |
35.33% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.34 |
-48,533.99 |
-11,982.91 |
-10,427.60 |
-21,873.97 |
-1,640.91 |
0.00 |
-1,598.43 |
-1,130.65 |
206.49 |
-650.87 |
| NOPAT to Interest Expense |
|
-2.42 |
-33,973.79 |
-8,388.04 |
-7,299.32 |
-15,311.78 |
-1,148.64 |
0.00 |
-1,002.05 |
-791.49 |
133.58 |
-449.99 |
| EBIT Less CapEx to Interest Expense |
|
-3.34 |
-48,573.99 |
-12,013.36 |
-10,446.83 |
-21,873.97 |
-1,645.71 |
0.00 |
-1,597.69 |
-1,130.65 |
206.20 |
-656.42 |
| NOPAT Less CapEx to Interest Expense |
|
-2.42 |
-34,013.79 |
-8,418.49 |
-7,318.55 |
-15,311.78 |
-1,153.44 |
0.00 |
-1,001.31 |
-791.49 |
133.28 |
-455.54 |
| 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 |
|
-17.63% |
-2.43% |
0.00% |
0.00% |
-1.37% |
-7.27% |
0.00% |
0.00% |
-6.50% |
33.11% |
0.00% |