| DEI Shares Outstanding |
|
0.00 |
0.00 |
48,409,621.00 |
62,166,673.00 |
94,598,369.00 |
132,012,209.00 |
138,755,376.00 |
228,029,114.00 |
332,850,784.00 |
809,418,734.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
968,192.00 |
1,243,333.00 |
1,891,967.00 |
2,640,244.00 |
2,775,108.00 |
4,560,582.00 |
6,657,016.00 |
809,418,734.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-4.72 |
-5.75 |
-4.56 |
-2.40 |
-6.22 |
-2.99 |
-2.69 |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
139.41% |
46.30% |
-89.40% |
-32.57% |
-99.78% |
-4,694.15% |
122.19% |
10,761.83% |
-24.93% |
| EBITDA Growth |
|
0.00% |
16.62% |
52.07% |
-89.48% |
-19.98% |
-87.70% |
-6.33% |
15.23% |
-31.45% |
18.24% |
| EBIT Growth |
|
0.00% |
9.30% |
43.93% |
-55.04% |
-19.43% |
-82.55% |
-8.06% |
21.48% |
-31.45% |
18.24% |
| NOPAT Growth |
|
0.00% |
9.30% |
54.78% |
-58.51% |
-37.60% |
-92.17% |
-8.20% |
21.17% |
-36.91% |
30.61% |
| Net Income Growth |
|
0.00% |
10.05% |
45.41% |
-59.78% |
-20.53% |
26.62% |
-173.04% |
21.05% |
-31.12% |
23.89% |
| EPS Growth |
|
0.00% |
10.05% |
0.00% |
0.00% |
0.00% |
0.00% |
-173.04% |
21.05% |
-31.12% |
63.42% |
| Operating Cash Flow Growth |
|
0.00% |
2.19% |
26.96% |
27.16% |
-30.28% |
-12.36% |
-129.61% |
35.75% |
-6.04% |
-108.46% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
101.15% |
-1,503.85% |
-124.63% |
-215.13% |
43.65% |
106.91% |
-1,431.94% |
84.73% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-25.40% |
-17.29% |
5.93% |
114.69% |
-6.54% |
-69.64% |
-64.18% |
-466.69% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-325.18% |
-113.25% |
-37.11% |
-663.55% |
-1,180.60% |
-1,014,436.66% |
0.00% |
-89,677.68% |
-1,085.32% |
-1,182.06% |
| Operating Margin |
|
-342.73% |
-129.84% |
-40.13% |
-600.34% |
-1,225.02% |
-1,077,670.26% |
0.00% |
-90,155.93% |
-1,136.42% |
-1,050.50% |
| EBIT Margin |
|
-342.73% |
-129.84% |
-49.77% |
-728.12% |
-1,289.55% |
-1,077,670.26% |
0.00% |
-89,677.68% |
-1,085.32% |
-1,182.06% |
| Profit (Net Income) Margin |
|
-331.65% |
-124.61% |
-46.49% |
-701.02% |
-1,252.96% |
-420,890.76% |
0.00% |
-88,977.68% |
-1,074.13% |
-1,089.01% |
| Tax Burden Percent |
|
100.00% |
98.17% |
95.19% |
97.18% |
97.67% |
94.56% |
98.55% |
98.69% |
99.00% |
92.22% |
| Interest Burden Percent |
|
96.77% |
97.76% |
98.14% |
99.07% |
99.49% |
41.30% |
100.14% |
100.53% |
99.97% |
99.90% |
| Effective Tax Rate |
|
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% |
-104.60% |
-27.09% |
-55.01% |
-81.20% |
-96.40% |
0.00% |
-98.92% |
-428.21% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-49.39% |
-1.36% |
11.91% |
32.13% |
-166.19% |
0.00% |
625.44% |
-619.70% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
20.38% |
0.56% |
-4.22% |
-7.98% |
63.00% |
0.00% |
-33.16% |
-2,239.28% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-84.22% |
-26.54% |
-59.23% |
-89.18% |
-33.40% |
-84.14% |
-132.08% |
-2,667.48% |
224.09% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-304.60% |
2.01% |
-36.09% |
-86.96% |
-169.29% |
-72.27% |
7.92% |
-333.71% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-30.96% |
-19.77% |
-41.70% |
-57.81% |
-55.05% |
0.00% |
-63.20% |
-109.08% |
-160.58% |
| Return on Assets (ROA) |
|
0.00% |
-29.71% |
-18.47% |
-40.14% |
-56.17% |
-21.50% |
0.00% |
-62.70% |
-107.95% |
-147.94% |
| Return on Common Equity (ROCE) |
|
0.00% |
-84.22% |
-26.54% |
-59.23% |
-89.18% |
-33.40% |
-84.14% |
-132.08% |
-2,667.48% |
224.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-42.11% |
-31.38% |
-72.35% |
-91.26% |
-22.24% |
-136.88% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.60 |
-5.98 |
-2.71 |
-4.29 |
-5.90 |
-11 |
-12 |
-9.67 |
-13 |
-9.19 |
| NOPAT Margin |
|
-239.91% |
-90.89% |
-28.09% |
-420.24% |
-857.52% |
-754,369.18% |
0.00% |
-63,109.15% |
-795.50% |
-735.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-55.22% |
-25.73% |
-66.92% |
-113.34% |
69.80% |
-99.98% |
-724.36% |
191.49% |
113.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-104.83% |
682.67% |
293.99% |
| 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% |
| SG&A Expenses to Revenue |
|
157.19% |
99.60% |
43.10% |
258.36% |
370.85% |
350,908.92% |
0.00% |
37,317.15% |
544.04% |
458.71% |
| R&D to Revenue |
|
269.96% |
130.05% |
75.25% |
441.98% |
954.17% |
726,861.34% |
0.00% |
67,669.12% |
697.15% |
385.38% |
| Operating Expenses to Revenue |
|
442.73% |
229.84% |
140.13% |
700.34% |
1,325.02% |
1,077,770.26% |
0.00% |
90,255.93% |
1,236.42% |
1,150.50% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.42 |
-8.55 |
-4.79 |
-7.43 |
-8.87 |
-16 |
-18 |
-14 |
-18 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.94 |
-7.45 |
-3.57 |
-6.77 |
-8.12 |
-15 |
-16 |
-14 |
-18 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.28 |
2.23 |
3.28 |
4.39 |
2.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
25.83 |
24.36 |
7.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
12.36 |
30.63 |
62,058.54 |
0.00 |
1,050.29 |
3.13 |
33.40 |
| 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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.25 |
2.01 |
4.52 |
3.44 |
3.03 |
5.43 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
8.65 |
21.82 |
48,268.62 |
0.00 |
900.50 |
5.32 |
32.98 |
| 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 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.81 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.15 |
-0.71 |
-0.43 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.41 |
-0.41 |
-0.35 |
-0.25 |
-0.38 |
-0.24 |
-0.05 |
3.61 |
-0.64 |
| Leverage Ratio |
|
0.00 |
1.42 |
1.44 |
1.48 |
1.59 |
1.55 |
1.65 |
2.11 |
24.71 |
-1.51 |
| Compound Leverage Factor |
|
0.00 |
1.39 |
1.41 |
1.46 |
1.58 |
0.64 |
1.65 |
2.12 |
24.70 |
-1.51 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.15% |
12.97% |
-244.82% |
-74.57% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.15% |
12.97% |
-244.82% |
-74.57% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
| 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% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
90.85% |
87.03% |
344.82% |
174.57% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
-0.09 |
-0.26 |
-0.16 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.17 |
-0.20 |
0.04 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
-0.12 |
-0.36 |
-0.25 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.24 |
-0.28 |
0.06 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-1.37 |
-1.65 |
2.03 |
-2.18 |
-5.82 |
-12.43 |
-42.22 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.62 |
2.38 |
3.96 |
2.10 |
4.94 |
1.40 |
1.42 |
0.24 |
0.35 |
| Quick Ratio |
|
0.00 |
3.48 |
2.18 |
3.76 |
2.00 |
4.65 |
1.11 |
1.21 |
0.22 |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-17 |
0.20 |
-2.81 |
-6.32 |
-20 |
-11 |
0.77 |
-10 |
-1.58 |
| Operating Cash Flow to CapEx |
|
-2,308.28% |
-57,176.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.24 |
0.40 |
0.06 |
0.04 |
0.00 |
0.00 |
0.00 |
0.10 |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
2.01 |
3.74 |
0.66 |
0.65 |
0.00 |
0.00 |
0.01 |
0.64 |
0.94 |
| Inventory Turnover |
|
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 |
17.48 |
51.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
| Days Sales Outstanding (DSO) |
|
0.00 |
181.67 |
97.72 |
549.40 |
564.06 |
121,183.16 |
0.00 |
31,685.81 |
570.11 |
389.45 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
181.67 |
97.72 |
549.40 |
564.06 |
121,183.16 |
0.00 |
31,685.81 |
570.11 |
389.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
11 |
8.53 |
7.06 |
7.48 |
16 |
15 |
4.55 |
1.63 |
-5.98 |
| Invested Capital Turnover |
|
0.00 |
1.15 |
0.96 |
0.13 |
0.09 |
0.00 |
0.00 |
0.00 |
0.54 |
-0.57 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
11 |
-2.91 |
-1.47 |
0.42 |
8.57 |
-1.05 |
-10 |
-2.92 |
-7.61 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
8.83 |
15 |
73 |
52 |
14 |
8.86 |
41 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
13 |
21 |
93 |
55 |
16 |
5.21 |
42 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.29 |
$0.20 |
$0.15 |
$0.30 |
$0.10 |
$0.06 |
($0.03) |
($0.02) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.07 |
$0.01 |
$0.01 |
$0.13 |
$0.00 |
($0.03) |
($0.07) |
($0.02) |
| Total Capital |
|
0.00 |
19 |
14 |
9.89 |
9.45 |
28 |
14 |
9.23 |
-1.94 |
-3.13 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.27 |
1.20 |
4.75 |
2.33 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-11 |
-7.63 |
-3.78 |
-6.06 |
-21 |
-3.81 |
-2.30 |
3.64 |
-0.53 |
| Capital Expenditures (CapEx) |
|
0.39 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.28 |
-0.43 |
0.13 |
-2.20 |
-3.12 |
-1.93 |
-0.16 |
-9.48 |
-6.52 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
11 |
3.98 |
3.91 |
3.86 |
18 |
3.15 |
3.33 |
-8.37 |
-3.66 |
| Net Working Capital (NWC) |
|
0.00 |
11 |
3.98 |
3.91 |
3.86 |
18 |
1.88 |
2.14 |
-13 |
-5.99 |
| Net Nonoperating Expense (NNE) |
|
2.52 |
2.22 |
1.77 |
2.86 |
2.72 |
-5.01 |
5.00 |
3.96 |
4.64 |
4.42 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-8.04 |
-5.73 |
-2.83 |
-1.97 |
-12 |
2.38 |
-3.48 |
8.32 |
-0.53 |
| Total Depreciation and Amortization (D&A) |
|
0.48 |
1.09 |
1.22 |
0.66 |
0.75 |
0.95 |
1.29 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-4.19% |
-4.49% |
12.35% |
-319.40% |
-207,396.21% |
0.00% |
-1,034.77% |
-569.47% |
-521.73% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
164.62% |
41.37% |
383.28% |
561.41% |
1,171,595.87% |
0.00% |
21,752.04% |
-503.01% |
-293.16% |
| Net Working Capital to Revenue |
|
0.00% |
164.62% |
41.37% |
383.28% |
561.41% |
1,171,595.87% |
0.00% |
13,943.39% |
-788.29% |
-479.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($7.16) |
$0.00 |
$0.00 |
($0.34) |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
48.41M |
62.17M |
94.60M |
132.01M |
13.88M |
4.56M |
66.57M |
809.42M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($7.16) |
$0.00 |
$0.00 |
($0.34) |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
48.41M |
62.17M |
94.60M |
132.01M |
13.88M |
4.56M |
66.57M |
809.42M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
48.41M |
62.17M |
94.60M |
132.01M |
13.88M |
4.56M |
66.57M |
809.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.59 |
-5.97 |
-1.24 |
-4.29 |
-5.90 |
-11 |
-12 |
-11 |
-13 |
-6.51 |
| Normalized NOPAT Margin |
|
-239.87% |
-90.76% |
-12.84% |
-420.24% |
-857.52% |
-754,369.18% |
0.00% |
-73,420.39% |
-798.84% |
-520.86% |
| Pre Tax Income Margin |
|
-331.65% |
-126.93% |
-48.84% |
-721.36% |
-1,282.91% |
-445,084.48% |
0.00% |
-90,155.93% |
-1,085.00% |
-1,180.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
| Augmented Payout Ratio |
|
0.00% |
-0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |