| DEI Shares Outstanding |
|
5,180,481.00 |
5,378,931.00 |
6,979,731.00 |
10,424,752.00 |
12,079,095.00 |
26,772,691.00 |
52,702,947.00 |
107,806,810.00 |
2,800,752.00 |
5,531,469.00 |
1,898,436.00 |
| DEI Adjusted Shares Outstanding |
|
43.00 |
45.00 |
58.00 |
87.00 |
101.00 |
223.00 |
439.00 |
898.00 |
467.00 |
368,765.00 |
126,562.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-279,950.98 |
-282,459.73 |
-211,249.26 |
-178,673.00 |
-99,066.47 |
-11,775.25 |
58,028.49 |
-24,127.72 |
-55,007.60 |
-53.81 |
-52.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.82% |
-17.25% |
-12.05% |
-22.54% |
-7.53% |
0.70% |
103.65% |
72.83% |
-23.67% |
-52.14% |
1.74% |
| EBITDA Growth |
|
-37.69% |
-9.41% |
16.87% |
-35.04% |
29.64% |
64.47% |
863.88% |
-164.43% |
-6.46% |
35.76% |
70.17% |
| EBIT Growth |
|
-35.72% |
-8.13% |
12.08% |
-26.81% |
29.57% |
62.51% |
773.26% |
-175.15% |
-18.23% |
40.26% |
62.90% |
| NOPAT Growth |
|
-163.79% |
-63.83% |
10.31% |
5.75% |
42.85% |
-27.03% |
-175.16% |
-41.00% |
25.20% |
48.82% |
4.40% |
| Net Income Growth |
|
-31.37% |
-5.59% |
3.61% |
-26.87% |
35.63% |
73.76% |
1,072.28% |
-173.93% |
-34.92% |
14.72% |
66.11% |
| EPS Growth |
|
21.75% |
14.08% |
26.05% |
-9.66% |
54.92% |
86.21% |
1,072.28% |
-173.93% |
-8.47% |
14.72% |
66.11% |
| Operating Cash Flow Growth |
|
-142.27% |
23.21% |
-7.66% |
-41.81% |
87.52% |
-1,080.63% |
-34.28% |
-4.24% |
46.75% |
48.30% |
-61.69% |
| Free Cash Flow Firm Growth |
|
-2,058.23% |
56.42% |
-18.06% |
144.09% |
-300.36% |
-377.77% |
-39.08% |
1.60% |
96.85% |
1,745.36% |
-247.29% |
| Invested Capital Growth |
|
58.82% |
-37.73% |
-38.11% |
-209.20% |
4.11% |
328.76% |
133.46% |
31.74% |
-43.36% |
-119.87% |
379.87% |
| Revenue Q/Q Growth |
|
-1.81% |
-8.83% |
-3.75% |
-4.24% |
-19.35% |
37.99% |
72.17% |
-7.18% |
-9.44% |
-36.02% |
-27.98% |
| EBITDA Q/Q Growth |
|
-19.99% |
-14.19% |
5.25% |
-13.86% |
16.66% |
32.34% |
14.73% |
-176.51% |
12.90% |
29.88% |
17.37% |
| EBIT Q/Q Growth |
|
-19.88% |
-14.16% |
3.55% |
-11.59% |
16.07% |
30.93% |
12.60% |
-128.48% |
10.92% |
27.64% |
15.27% |
| NOPAT Q/Q Growth |
|
-44.96% |
-11.76% |
1.98% |
-15.89% |
24.92% |
16.23% |
-36.29% |
-15.64% |
14.34% |
45.57% |
-68.52% |
| Net Income Q/Q Growth |
|
-17.50% |
-14.23% |
-1.01% |
-6.35% |
15.96% |
49.54% |
8.46% |
-131.39% |
7.58% |
0.88% |
13.18% |
| EPS Q/Q Growth |
|
6.10% |
-31.49% |
16.98% |
-6.04% |
22.32% |
-175.00% |
8.46% |
-131.39% |
14.79% |
0.88% |
13.18% |
| Operating Cash Flow Q/Q Growth |
|
-18.19% |
-9.69% |
8.43% |
-93.04% |
77.98% |
-19.93% |
-15.82% |
20.57% |
-49.35% |
37.15% |
17.51% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.78% |
3.95% |
3.67% |
-54.52% |
37.62% |
-23.72% |
-266.91% |
48.17% |
-134.48% |
113.34% |
-49.40% |
| Invested Capital Q/Q Growth |
|
-9.63% |
-24.17% |
-34.30% |
-17.85% |
-73.06% |
38.71% |
401.74% |
-21.36% |
-13.65% |
-844.55% |
-1.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.68% |
31.98% |
31.18% |
35.09% |
30.96% |
38.64% |
26.45% |
6.27% |
20.40% |
23.11% |
9.81% |
| EBITDA Margin |
|
-55.48% |
-73.36% |
-69.34% |
-120.89% |
-91.98% |
-32.45% |
121.71% |
-45.37% |
-63.28% |
-84.94% |
-24.90% |
| Operating Margin |
|
-38.05% |
-75.33% |
-76.83% |
-93.49% |
-57.78% |
-72.88% |
-68.93% |
-80.34% |
-78.73% |
-84.20% |
-79.12% |
| EBIT Margin |
|
-58.80% |
-76.83% |
-76.80% |
-125.74% |
-95.77% |
-35.65% |
117.87% |
-51.25% |
-79.39% |
-99.10% |
-36.14% |
| Profit (Net Income) Margin |
|
-60.10% |
-76.69% |
-84.05% |
-137.67% |
-95.83% |
-24.97% |
119.23% |
-51.00% |
-90.14% |
-160.63% |
-53.50% |
| Tax Burden Percent |
|
100.00% |
100.00% |
99.27% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
121.33% |
123.56% |
| Interest Burden Percent |
|
102.22% |
99.82% |
110.24% |
109.49% |
100.06% |
70.05% |
101.16% |
99.51% |
113.55% |
133.59% |
119.83% |
| 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) |
|
-54.99% |
-90.47% |
-130.62% |
0.00% |
0.00% |
-173.42% |
-80.55% |
-70.00% |
-58.80% |
-103.86% |
-222.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
183.79% |
19.97% |
-391.49% |
0.00% |
0.00% |
-469.10% |
-320.61% |
-81.85% |
-441.86% |
-316.86% |
-218.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-41.24% |
-5.42% |
-153.65% |
0.00% |
0.00% |
108.10% |
153.26% |
29.06% |
-47.77% |
-1,679.80% |
444.14% |
| Return on Equity (ROE) |
|
-96.23% |
-95.89% |
-284.28% |
5,668.73% |
258.89% |
-65.33% |
72.72% |
-40.94% |
-106.57% |
-1,783.66% |
221.54% |
| Cash Return on Invested Capital (CROIC) |
|
-100.44% |
-43.96% |
-83.54% |
0.00% |
0.00% |
-192.52% |
-160.59% |
-97.39% |
-3.44% |
0.00% |
-207.26% |
| Operating Return on Assets (OROA) |
|
-55.62% |
-60.19% |
-69.96% |
-103.21% |
-86.00% |
-25.23% |
48.64% |
-27.16% |
-43.25% |
-35.84% |
-21.12% |
| Return on Assets (ROA) |
|
-56.85% |
-60.08% |
-76.56% |
-113.01% |
-86.05% |
-17.67% |
49.20% |
-27.03% |
-49.11% |
-58.09% |
-31.27% |
| Return on Common Equity (ROCE) |
|
-96.23% |
-95.89% |
-284.28% |
5,668.73% |
258.89% |
-65.33% |
72.66% |
-40.71% |
-104.07% |
-2,168.23% |
118.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-64.18% |
-163.88% |
-1,418.52% |
1,100.75% |
158.38% |
-18.29% |
45.75% |
-52.59% |
-236.32% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.34 |
-8.74 |
-7.84 |
-7.39 |
-4.22 |
-5.36 |
-15 |
-21 |
-16 |
-7.97 |
-7.62 |
| NOPAT Margin |
|
-26.63% |
-52.73% |
-53.78% |
-65.44% |
-40.44% |
-51.02% |
-68.93% |
-56.24% |
-55.11% |
-58.94% |
-55.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
-238.77% |
-110.44% |
260.86% |
12,916.24% |
-554.36% |
295.68% |
240.07% |
11.85% |
383.07% |
213.00% |
-3.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-78.51% |
1,003.58% |
-201.42% |
| Cost of Revenue to Revenue |
|
58.32% |
68.02% |
68.82% |
64.91% |
69.04% |
61.36% |
73.55% |
93.73% |
79.60% |
76.89% |
90.19% |
| SG&A Expenses to Revenue |
|
36.95% |
52.91% |
47.81% |
70.88% |
92.01% |
69.20% |
59.66% |
55.26% |
64.59% |
77.95% |
61.25% |
| R&D to Revenue |
|
14.88% |
19.22% |
21.60% |
12.79% |
19.21% |
17.53% |
9.02% |
6.19% |
9.27% |
9.91% |
4.01% |
| Operating Expenses to Revenue |
|
79.73% |
107.32% |
108.00% |
128.57% |
88.74% |
111.52% |
95.38% |
86.61% |
99.13% |
107.31% |
88.93% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-13 |
-11 |
-14 |
-10.00 |
-3.75 |
25 |
-19 |
-22 |
-13 |
-4.97 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-11 |
-12 |
-10 |
-14 |
-9.60 |
-3.41 |
26 |
-17 |
-18 |
-11 |
-3.43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.75 |
2.91 |
21.41 |
0.00 |
0.00 |
4.36 |
1.19 |
0.35 |
0.55 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.78 |
3.10 |
50.46 |
0.00 |
0.00 |
4.49 |
1.71 |
0.70 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.63 |
1.36 |
1.27 |
2.47 |
1.18 |
5.96 |
3.10 |
0.34 |
0.21 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.61 |
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% |
38.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.17 |
3.07 |
4.84 |
0.00 |
0.00 |
5.39 |
1.41 |
0.31 |
0.75 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.29 |
1.37 |
1.52 |
2.16 |
1.32 |
5.64 |
1.69 |
0.28 |
0.51 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.39 |
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 |
1.44 |
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 |
11.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.52 |
4.95 |
0.00 |
-0.30 |
0.07 |
0.03 |
0.03 |
0.73 |
-0.91 |
0.60 |
| Long-Term Debt to Equity |
|
0.00 |
0.52 |
0.00 |
0.00 |
-0.01 |
0.06 |
0.03 |
0.03 |
0.50 |
-0.04 |
0.55 |
| Financial Leverage |
|
-0.22 |
-0.27 |
0.39 |
-0.23 |
0.27 |
-0.23 |
-0.48 |
-0.36 |
0.11 |
5.30 |
-2.03 |
| Leverage Ratio |
|
1.69 |
1.60 |
3.71 |
-50.16 |
-3.01 |
3.70 |
1.48 |
1.51 |
2.17 |
30.70 |
-7.08 |
| Compound Leverage Factor |
|
1.73 |
1.59 |
4.09 |
-54.92 |
-3.01 |
2.59 |
1.50 |
1.51 |
2.46 |
41.02 |
-8.49 |
| Debt to Total Capital |
|
0.40% |
34.26% |
83.21% |
0.00% |
-42.12% |
6.49% |
3.13% |
2.67% |
42.27% |
-1,035.24% |
37.34% |
| Short-Term Debt to Total Capital |
|
0.18% |
0.28% |
83.21% |
0.00% |
-41.12% |
0.82% |
0.68% |
0.00% |
13.62% |
-994.01% |
2.72% |
| Long-Term Debt to Total Capital |
|
0.22% |
33.98% |
0.00% |
0.00% |
-1.00% |
5.68% |
2.45% |
2.67% |
28.65% |
-41.23% |
34.62% |
| 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% |
0.10% |
1.20% |
3.40% |
150.92% |
-49.86% |
| Common Equity to Total Capital |
|
99.60% |
65.74% |
16.79% |
100.00% |
142.12% |
93.51% |
96.77% |
96.13% |
54.34% |
984.32% |
112.52% |
| Debt to EBITDA |
|
-0.01 |
-0.33 |
-0.42 |
0.00 |
-0.19 |
-0.29 |
0.07 |
-0.06 |
-0.47 |
-0.72 |
-0.41 |
| Net Debt to EBITDA |
|
0.62 |
-0.01 |
-0.37 |
0.00 |
-0.16 |
0.99 |
-1.16 |
0.15 |
-0.43 |
-0.70 |
-0.19 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.33 |
0.00 |
0.00 |
0.00 |
-0.26 |
0.05 |
-0.06 |
-0.32 |
-0.03 |
-0.38 |
| Debt to NOPAT |
|
-0.01 |
-0.46 |
-0.55 |
0.00 |
-0.44 |
-0.19 |
-0.12 |
-0.05 |
-0.54 |
-1.03 |
-0.19 |
| Net Debt to NOPAT |
|
1.28 |
-0.02 |
-0.48 |
0.00 |
-0.36 |
0.63 |
2.05 |
0.12 |
-0.49 |
-1.00 |
-0.09 |
| Long-Term Debt to NOPAT |
|
-0.01 |
-0.46 |
0.00 |
0.00 |
-0.01 |
-0.16 |
-0.10 |
-0.05 |
-0.36 |
-0.04 |
-0.17 |
| Altman Z-Score |
|
2.11 |
-3.07 |
-7.22 |
-8.24 |
-15.66 |
0.50 |
2.05 |
-2.11 |
-4.55 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.08% |
0.55% |
2.35% |
-21.56% |
46.42% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.25 |
3.35 |
1.17 |
2.88 |
1.11 |
4.79 |
2.44 |
1.85 |
0.69 |
0.35 |
0.86 |
| Quick Ratio |
|
3.49 |
1.35 |
0.23 |
1.26 |
0.28 |
2.04 |
1.60 |
0.71 |
0.24 |
0.17 |
0.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.75 |
-4.25 |
-5.01 |
2.21 |
-4.43 |
-21 |
-29 |
-29 |
-0.91 |
15 |
-22 |
| Operating Cash Flow to CapEx |
|
-1,816.93% |
-1,732.71% |
-1,969.19% |
0.00% |
-551.13% |
-2,134.68% |
-277.29% |
-1,273.55% |
-10,506.92% |
0.00% |
-3,204.79% |
| Free Cash Flow to Firm to Interest Expense |
|
-34.53 |
-1,369.18 |
-4.33 |
1.62 |
-102.12 |
0.00 |
-1,582.27 |
-778.55 |
-0.29 |
3.28 |
-20.02 |
| Operating Cash Flow to Interest Expense |
|
-27.24 |
-1,902.93 |
-5.49 |
-6.59 |
-25.92 |
0.00 |
-958.34 |
-499.53 |
-3.16 |
-1.12 |
-7.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-28.73 |
-2,012.76 |
-5.77 |
-6.57 |
-30.63 |
0.00 |
-1,303.94 |
-538.75 |
-3.19 |
-1.01 |
-7.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.95 |
0.78 |
0.91 |
0.82 |
0.90 |
0.71 |
0.41 |
0.53 |
0.54 |
0.36 |
0.58 |
| Accounts Receivable Turnover |
|
5.98 |
5.20 |
5.63 |
4.97 |
5.47 |
4.36 |
5.36 |
6.81 |
5.22 |
2.82 |
5.20 |
| Inventory Turnover |
|
1.17 |
1.11 |
1.09 |
0.93 |
1.17 |
0.96 |
1.76 |
4.20 |
4.21 |
3.23 |
8.90 |
| Fixed Asset Turnover |
|
18.99 |
17.10 |
19.28 |
25.50 |
46.97 |
24.34 |
5.70 |
5.02 |
3.72 |
3.55 |
42.10 |
| Accounts Payable Turnover |
|
6.17 |
5.89 |
3.55 |
3.69 |
4.61 |
3.70 |
5.51 |
4.94 |
2.23 |
0.95 |
1.64 |
| Days Sales Outstanding (DSO) |
|
61.00 |
70.16 |
64.83 |
73.51 |
66.70 |
83.68 |
68.05 |
53.60 |
69.86 |
129.44 |
70.15 |
| Days Inventory Outstanding (DIO) |
|
311.00 |
327.79 |
333.56 |
392.15 |
310.87 |
381.35 |
206.97 |
86.80 |
86.72 |
112.91 |
41.00 |
| Days Payable Outstanding (DPO) |
|
59.14 |
62.00 |
102.76 |
99.05 |
79.10 |
98.56 |
66.21 |
73.90 |
164.02 |
384.53 |
222.58 |
| Cash Conversion Cycle (CCC) |
|
312.85 |
335.95 |
295.63 |
366.61 |
298.47 |
366.47 |
208.81 |
66.50 |
-7.45 |
-142.17 |
-111.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12 |
7.41 |
4.59 |
-5.01 |
-4.80 |
11 |
26 |
34 |
19 |
-3.81 |
11 |
| Invested Capital Turnover |
|
2.06 |
1.72 |
2.43 |
-53.49 |
-2.13 |
3.40 |
1.17 |
1.24 |
1.07 |
1.76 |
4.02 |
| Increase / (Decrease) in Invested Capital |
|
4.41 |
-4.49 |
-2.83 |
-9.60 |
0.21 |
16 |
15 |
8.15 |
-15 |
-23 |
14 |
| Enterprise Value (EV) |
|
26 |
23 |
22 |
24 |
14 |
59 |
36 |
10 |
14 |
0.00 |
0.00 |
| Market Capitalization |
|
33 |
23 |
18 |
28 |
12 |
63 |
66 |
13 |
5.94 |
0.00 |
0.00 |
| Book Value per Share |
|
$3.62 |
$1.44 |
$0.12 |
($0.14) |
($0.52) |
$0.54 |
$1.06 |
$0.67 |
$3.85 |
($1.41) |
$2.24 |
| Tangible Book Value per Share |
|
$3.54 |
$1.36 |
$0.05 |
($0.18) |
($0.56) |
$0.52 |
$0.74 |
$0.33 |
($2.05) |
($3.01) |
($0.31) |
| Total Capital |
|
19 |
12 |
5.14 |
-1.41 |
-4.45 |
15 |
58 |
37 |
20 |
-0.79 |
3.78 |
| Total Debt |
|
0.08 |
4.04 |
4.28 |
0.00 |
1.87 |
1.00 |
1.81 |
1.00 |
8.38 |
8.22 |
1.41 |
| Total Long-Term Debt |
|
0.04 |
4.01 |
0.00 |
0.00 |
0.04 |
0.87 |
1.42 |
1.00 |
5.68 |
0.33 |
1.31 |
| Net Debt |
|
-6.85 |
0.16 |
3.73 |
-3.60 |
1.51 |
-3.37 |
-30 |
-2.53 |
7.70 |
8.00 |
0.65 |
| Capital Expenditures (CapEx) |
|
0.42 |
0.34 |
0.32 |
-0.03 |
0.20 |
0.62 |
6.43 |
1.46 |
0.09 |
-0.51 |
0.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
12 |
7.88 |
5.41 |
5.09 |
2.23 |
9.87 |
1.50 |
7.92 |
-4.94 |
-12 |
-2.15 |
| Debt-free Net Working Capital (DFNWC) |
|
19 |
12 |
5.96 |
8.68 |
2.59 |
14 |
34 |
11 |
-4.26 |
-11 |
-1.39 |
| Net Working Capital (NWC) |
|
19 |
12 |
1.68 |
8.68 |
0.76 |
14 |
33 |
11 |
-6.96 |
-19 |
-1.50 |
| Net Nonoperating Expense (NNE) |
|
6.70 |
3.97 |
4.41 |
8.16 |
5.78 |
-2.74 |
-40 |
-1.94 |
9.90 |
14 |
-0.26 |
| Net Nonoperating Obligations (NNO) |
|
-6.85 |
-0.34 |
3.73 |
-3.60 |
1.51 |
-3.37 |
-30 |
-2.53 |
7.70 |
5.21 |
8.28 |
| Total Depreciation and Amortization (D&A) |
|
0.66 |
0.57 |
1.09 |
0.55 |
0.40 |
0.34 |
0.82 |
2.18 |
4.55 |
1.92 |
1.54 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
58.92% |
47.57% |
37.09% |
45.04% |
21.39% |
93.90% |
7.03% |
21.39% |
-17.50% |
-86.58% |
-15.64% |
| Debt-free Net Working Capital to Revenue |
|
93.49% |
71.00% |
40.90% |
76.91% |
24.83% |
135.38% |
156.50% |
30.93% |
-15.09% |
-84.96% |
-10.13% |
| Net Working Capital to Revenue |
|
93.32% |
70.80% |
11.54% |
76.91% |
7.33% |
134.19% |
154.68% |
30.93% |
-24.65% |
-143.33% |
-10.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($55.40) |
($47.60) |
($35.20) |
($38.60) |
($17.40) |
$0.00 |
$10.20 |
($8.50) |
($9.22) |
($83.70) |
($86.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
217.00K |
267.35K |
348.71K |
403.66K |
573.93K |
1.08M |
2.51M |
2.55M |
2.78M |
237.03K |
77.43K |
| Adjusted Diluted Earnings per Share |
|
($55.40) |
($47.60) |
($35.20) |
($38.60) |
($17.40) |
$0.00 |
$10.20 |
($8.50) |
($9.22) |
($83.70) |
($86.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
217.00K |
267.35K |
348.71K |
403.66K |
573.93K |
1.08M |
2.51M |
2.55M |
2.78M |
237.03K |
77.43K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
262.42K |
283.99K |
350K |
553.20K |
0.00 |
2.58M |
0.00 |
2.76M |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.20 |
-7.63 |
-6.61 |
-5.80 |
-8.42 |
-5.36 |
-10 |
-21 |
-16 |
-7.61 |
-5.84 |
| Normalized NOPAT Margin |
|
-20.96% |
-46.01% |
-45.36% |
-51.35% |
-80.67% |
-51.02% |
-48.25% |
-56.24% |
-55.11% |
-56.31% |
-42.49% |
| Pre Tax Income Margin |
|
-60.10% |
-76.69% |
-84.67% |
-137.67% |
-95.83% |
-24.97% |
119.23% |
-51.00% |
-90.14% |
-132.39% |
-43.30% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-41.73 |
-4,105.02 |
-9.67 |
-10.39 |
-230.55 |
0.00 |
1,356.95 |
-509.94 |
-7.15 |
-2.93 |
-4.51 |
| NOPAT to Interest Expense |
|
-18.90 |
-2,817.64 |
-6.77 |
-5.41 |
-97.36 |
0.00 |
-793.60 |
-559.56 |
-4.97 |
-1.74 |
-6.91 |
| EBIT Less CapEx to Interest Expense |
|
-43.23 |
-4,214.85 |
-9.94 |
-10.36 |
-235.26 |
0.00 |
1,011.35 |
-549.16 |
-7.19 |
-2.82 |
-4.74 |
| NOPAT Less CapEx to Interest Expense |
|
-20.40 |
-2,927.47 |
-7.05 |
-5.38 |
-102.07 |
0.00 |
-1,139.20 |
-598.78 |
-5.00 |
-1.63 |
-7.14 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.08% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.74% |
-21.42% |
0.00% |
0.00% |
0.00% |