| DEI Shares Outstanding |
|
34,155,997.00 |
34,155,997.00 |
36,772,428.00 |
37,323,441.00 |
71,290,460.00 |
105,998,677.00 |
112,591,778.00 |
133,152,045.00 |
6,662,857.00 |
6,662,857.00 |
6,662,857.00 |
| DEI Adjusted Shares Outstanding |
|
1,707,800.00 |
1,707,800.00 |
1,838,621.00 |
1,866,172.00 |
3,564,523.00 |
5,299,934.00 |
5,629,589.00 |
6,657,602.00 |
6,662,857.00 |
6,662,857.00 |
6,662,857.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-19.14 |
-12.22 |
1.45 |
-21.47 |
-4.72 |
-8.90 |
-7.34 |
-8.18 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-93.02% |
203.02% |
464.72% |
25.36% |
16.96% |
19.95% |
33.76% |
-100.00% |
| EBITDA Growth |
|
-20.34% |
35.96% |
111.79% |
-1,744.59% |
54.36% |
-161.47% |
14.29% |
-31.00% |
36.08% |
142.92% |
-211.24% |
| EBIT Growth |
|
-20.36% |
35.91% |
111.35% |
-1,805.45% |
54.22% |
-160.93% |
13.90% |
-30.89% |
35.76% |
141.36% |
-216.70% |
| NOPAT Growth |
|
-20.36% |
35.91% |
116.21% |
-939.67% |
-61.78% |
44.43% |
-135.14% |
-24.92% |
51.30% |
156.51% |
-184.02% |
| Net Income Growth |
|
-20.43% |
36.19% |
112.80% |
-1,600.67% |
58.02% |
-180.47% |
12.42% |
-31.81% |
41.53% |
155.84% |
-189.69% |
| EPS Growth |
|
14.07% |
47.41% |
111.48% |
-1,485.71% |
22.68% |
30.67% |
-15.38% |
-31.81% |
52.15% |
155.86% |
-189.51% |
| Operating Cash Flow Growth |
|
-44.31% |
36.38% |
119.52% |
-703.41% |
-39.88% |
216.43% |
-193.30% |
-52.50% |
-7.67% |
3.83% |
58.70% |
| Free Cash Flow Firm Growth |
|
-39.56% |
36.04% |
105.85% |
3,400.36% |
-296.63% |
205.04% |
-171.95% |
-27.45% |
9.75% |
-11.28% |
70.71% |
| Invested Capital Growth |
|
-10.75% |
-6.97% |
36.08% |
-1,817.27% |
49.20% |
-297.49% |
1.52% |
3.00% |
24.56% |
93.00% |
79.72% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
1.97% |
6.50% |
13.43% |
511.50% |
-32.68% |
10.78% |
-16.94% |
-2.18% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
133.81% |
-59.44% |
55.77% |
-87.11% |
22.55% |
-18.12% |
13.00% |
-34.53% |
49.79% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
138.16% |
-59.12% |
55.65% |
-86.68% |
22.35% |
-18.03% |
12.84% |
-35.20% |
49.43% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
138.07% |
-11.88% |
-10.19% |
47.47% |
-80.52% |
-0.97% |
12.22% |
-35.20% |
47.98% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
114.80% |
-59.27% |
57.01% |
-92.65% |
21.41% |
-16.43% |
15.93% |
-32.03% |
49.64% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
600.00% |
-44.78% |
25.74% |
-6.12% |
-27.66% |
-16.43% |
15.85% |
-69.31% |
67.79% |
| Operating Cash Flow Q/Q Growth |
|
-3.28% |
15.43% |
10.70% |
-1.63% |
-18.44% |
179.82% |
-166.03% |
-9.54% |
7.41% |
-15.30% |
42.71% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
279.56% |
-594.86% |
201.11% |
-156.34% |
20.92% |
4.47% |
-13.04% |
41.37% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-46.77% |
-1,489.66% |
40.19% |
-476.88% |
13.12% |
0.39% |
2.08% |
3.59% |
-16.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
78.49% |
-108.57% |
13.27% |
90.38% |
95.95% |
100.00% |
100.00% |
100.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
10.62% |
-2,503.39% |
-377.07% |
-174.59% |
-119.36% |
-133.69% |
-71.24% |
22.86% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
10.25% |
-1,762.39% |
-940.90% |
-92.58% |
-173.65% |
-185.48% |
-75.31% |
22.27% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
10.25% |
-2,506.66% |
-378.70% |
-174.98% |
-120.17% |
-134.49% |
-72.03% |
22.27% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
11.48% |
-2,470.28% |
-342.20% |
-169.96% |
-118.73% |
-133.80% |
-65.22% |
27.23% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
99.96% |
100.00% |
100.01% |
100.00% |
100.00% |
100.00% |
100.00% |
99.77% |
100.00% |
| Interest Burden Percent |
|
99.76% |
99.32% |
112.04% |
98.55% |
90.36% |
97.13% |
98.80% |
99.49% |
90.55% |
122.53% |
93.95% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.04% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-62.28% |
-41.13% |
5.77% |
-79.11% |
-34.19% |
-75.48% |
-65.30% |
-106.90% |
-82.66% |
61.68% |
-63.84% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
4.64% |
-50.71% |
-19.87% |
-33.22% |
-21.79% |
-31.10% |
-23.55% |
17.93% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
5.19% |
-49.97% |
-17.96% |
-32.27% |
-21.53% |
-30.95% |
-21.32% |
21.92% |
0.00% |
| Return on Common Equity (ROCE) |
|
-62.28% |
-41.13% |
5.77% |
-79.11% |
-34.19% |
-75.48% |
-65.30% |
-106.90% |
-82.66% |
61.68% |
-63.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-54.68% |
-50.09% |
5.25% |
-79.41% |
-35.09% |
-61.22% |
-83.52% |
-103.89% |
-129.30% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-23 |
-15 |
2.38 |
-20 |
-32 |
-18 |
-42 |
-53 |
-26 |
15 |
-12 |
| NOPAT Margin |
|
0.00% |
0.00% |
10.25% |
-1,233.67% |
-658.63% |
-64.81% |
-121.56% |
-129.83% |
-52.72% |
22.27% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-17.33% |
-11.23% |
0.58% |
-25.66% |
17.55% |
-22.70% |
0.58% |
-1.05% |
-4.81% |
4.65% |
-13.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
44.04% |
-72.17% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
21.51% |
208.57% |
86.73% |
9.62% |
4.05% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
37.11% |
603.39% |
296.99% |
60.23% |
70.16% |
75.04% |
67.87% |
35.68% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
31.13% |
1,050.43% |
657.17% |
122.73% |
199.44% |
210.44% |
107.44% |
25.36% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
68.24% |
1,653.82% |
954.16% |
182.96% |
269.61% |
285.48% |
175.31% |
77.73% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-33 |
-21 |
2.38 |
-41 |
-19 |
-49 |
-42 |
-55 |
-35 |
15 |
-17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-33 |
-21 |
2.47 |
-41 |
-19 |
-48 |
-42 |
-54 |
-35 |
15 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.76 |
0.87 |
1.34 |
2.26 |
2.89 |
4.41 |
5.04 |
1.19 |
1.38 |
0.59 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.87 |
1.35 |
2.28 |
2.90 |
4.41 |
5.04 |
1.19 |
1.38 |
0.59 |
0.97 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.94 |
70.43 |
28.17 |
12.25 |
7.16 |
1.54 |
0.70 |
0.30 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
25.57 |
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% |
60.14% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
3.91% |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.63 |
7.08 |
13.01 |
5.67 |
2.75 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
5.96 |
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 |
6.17 |
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 |
6.17 |
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 |
4.22 |
0.00 |
0.00 |
4.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
17.42 |
0.39 |
0.00 |
2.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Financial Leverage |
|
-1.07 |
-1.08 |
-1.08 |
-1.54 |
-1.80 |
-2.06 |
-2.66 |
-3.01 |
-3.30 |
-2.41 |
-1.13 |
| Leverage Ratio |
|
1.09 |
1.10 |
1.11 |
1.58 |
1.90 |
2.34 |
3.03 |
3.45 |
3.88 |
2.81 |
1.19 |
| Compound Leverage Factor |
|
1.09 |
1.10 |
1.25 |
1.56 |
1.72 |
2.27 |
3.00 |
3.44 |
3.51 |
3.45 |
1.12 |
| Debt 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% |
| Short-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% |
0.00% |
| 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% |
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% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Altman Z-Score |
|
1.54 |
-1.75 |
5.68 |
-1.76 |
-1.22 |
0.16 |
-0.97 |
-2.47 |
-4.18 |
-8.07 |
-25.60 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
12.96 |
8.48 |
11.37 |
13.23 |
5.75 |
15.17 |
8.15 |
6.84 |
5.29 |
4.88 |
13.50 |
| Quick Ratio |
|
12.86 |
8.33 |
11.01 |
13.03 |
5.21 |
13.28 |
7.97 |
6.68 |
4.95 |
4.59 |
13.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-23 |
-14 |
0.84 |
30 |
-58 |
61 |
-44 |
-56 |
-51 |
-56 |
-16 |
| Operating Cash Flow to CapEx |
|
-187,126.67% |
-446,425.00% |
6,835.29% |
0.00% |
-13,558.99% |
3,831.99% |
-4,514.69% |
-10,176.62% |
-149,954.29% |
-721,042.86% |
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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.45 |
0.02 |
0.05 |
0.19 |
0.18 |
0.23 |
0.33 |
0.81 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.62 |
9.64 |
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 |
469.68 |
39.56 |
41.65 |
43.10 |
26.86 |
25.70 |
32.88 |
76.77 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
6.01 |
1.60 |
1.01 |
0.74 |
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
79.04 |
37.87 |
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 |
60.74 |
228.08 |
360.89 |
493.59 |
1,139.59 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-60.74 |
-228.08 |
-360.89 |
-493.59 |
-1,139.59 |
79.04 |
37.87 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.99 |
-4.27 |
-2.73 |
-52 |
-27 |
-106 |
-104 |
-101 |
-76 |
-5.33 |
-1.08 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-6.65 |
-0.06 |
-0.12 |
-0.42 |
-0.33 |
-0.40 |
-0.55 |
-1.60 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.39 |
-0.28 |
1.54 |
-50 |
26 |
-79 |
1.61 |
3.12 |
25 |
71 |
4.25 |
| Enterprise Value (EV) |
|
-18 |
-9.83 |
15 |
11 |
64 |
157 |
96 |
-91 |
-67 |
-19 |
-1.55 |
| Market Capitalization |
|
45 |
36 |
68 |
114 |
138 |
340 |
249 |
63 |
34 |
19 |
16 |
| Book Value per Share |
|
$1.75 |
$1.22 |
$1.38 |
$1.35 |
$0.67 |
$0.73 |
$0.44 |
$0.39 |
$3.70 |
$4.96 |
$2.54 |
| Tangible Book Value per Share |
|
$1.74 |
$1.21 |
$1.37 |
$1.34 |
$0.67 |
$0.73 |
$0.44 |
$0.39 |
$3.70 |
$4.96 |
$2.54 |
| Total Capital |
|
60 |
42 |
51 |
50 |
48 |
77 |
49 |
52 |
25 |
33 |
17 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-64 |
-46 |
-54 |
-103 |
-74 |
-183 |
-153 |
-153 |
-101 |
-38 |
-18 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.00 |
0.05 |
0.00 |
0.22 |
0.89 |
0.71 |
0.48 |
0.04 |
0.01 |
-0.51 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.46 |
-4.68 |
-3.11 |
-6.30 |
-6.59 |
12 |
-8.82 |
-11 |
-14 |
-5.93 |
-1.08 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
41 |
50 |
96 |
68 |
195 |
145 |
143 |
87 |
32 |
17 |
| Net Working Capital (NWC) |
|
59 |
41 |
50 |
96 |
68 |
195 |
145 |
143 |
87 |
32 |
17 |
| Net Nonoperating Expense (NNE) |
|
9.75 |
6.16 |
-0.29 |
20 |
-16 |
29 |
-0.98 |
1.62 |
6.10 |
-3.24 |
3.73 |
| Net Nonoperating Obligations (NNO) |
|
-64 |
-46 |
-54 |
-103 |
-74 |
-183 |
-153 |
-153 |
-101 |
-38 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
0.06 |
0.09 |
0.05 |
0.08 |
0.11 |
0.29 |
0.33 |
0.39 |
0.38 |
0.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-13.37% |
-388.35% |
-134.12% |
44.16% |
-25.35% |
-25.97% |
-27.67% |
-9.08% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
217.03% |
5,945.99% |
1,381.42% |
702.15% |
415.58% |
350.60% |
178.61% |
49.64% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
217.03% |
5,945.99% |
1,381.42% |
702.15% |
415.58% |
350.60% |
178.61% |
49.64% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($23.20) |
($12.20) |
$1.40 |
($19.40) |
($4.80) |
($10.20) |
$0.00 |
($8.80) |
($4.78) |
$2.67 |
($2.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.71M |
1.84M |
1.84M |
2.07M |
3.56M |
4.55M |
0.00 |
6.22M |
6.66M |
6.66M |
6.66M |
| Adjusted Diluted Earnings per Share |
|
($23.20) |
($12.20) |
$1.40 |
($19.40) |
($15.00) |
($10.20) |
$0.00 |
($10.00) |
($4.78) |
$2.67 |
($2.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.71M |
1.84M |
1.85M |
2.07M |
3.62M |
4.55M |
0.00 |
6.26M |
6.66M |
6.66M |
6.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
($23.20) |
($12.20) |
$0.00 |
($19.40) |
($4.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.41M |
1.72M |
1.85M |
3.55M |
3.68M |
5.63M |
0.00 |
6.66M |
6.66M |
6.66M |
35.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-23 |
-15 |
2.38 |
-20 |
-32 |
-18 |
-42 |
-53 |
-26 |
18 |
-12 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
10.25% |
-1,233.67% |
-658.63% |
-64.81% |
-121.56% |
-129.83% |
-52.72% |
27.27% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
11.49% |
-2,470.22% |
-342.18% |
-169.96% |
-118.73% |
-133.80% |
-65.22% |
27.29% |
0.00% |
| 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 |
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 |
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 |
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 |
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% |
65.59% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.91% |
-0.15% |
-6.71% |
0.00% |
65.59% |
0.00% |