| DEI Shares Outstanding |
|
47,875,814.00 |
47,875,814.00 |
58,025,814.00 |
58,045,814.00 |
67,045,814.00 |
67,045,814.00 |
13,746,593.00 |
16,646,593.00 |
2,249,290.00 |
2,249,290.00 |
5,704,200.00 |
| DEI Adjusted Shares Outstanding |
|
797,930.00 |
797,930.00 |
967,097.00 |
967,430.00 |
1,117,430.00 |
1,117,430.00 |
1,374,659.00 |
1,664,659.00 |
2,249,290.00 |
2,249,290.00 |
5,704,200.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3.58 |
-2.68 |
-1.87 |
-2.20 |
-2.18 |
-2.92 |
-4.89 |
-3.79 |
-2.26 |
-1.59 |
-1.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-3.11% |
25.15% |
15.23% |
-18.14% |
-16.46% |
-31.14% |
-105.83% |
6.05% |
19.42% |
29.72% |
-67.99% |
| EBIT Growth |
|
-3.11% |
25.15% |
15.23% |
-18.14% |
-16.46% |
-31.14% |
-105.83% |
6.05% |
19.42% |
29.72% |
-67.99% |
| NOPAT Growth |
|
-10.12% |
19.33% |
15.23% |
-18.14% |
-16.46% |
-31.18% |
-105.74% |
6.09% |
19.35% |
29.81% |
-42.96% |
| Net Income Growth |
|
-3.11% |
25.15% |
15.29% |
-17.96% |
-14.40% |
-33.79% |
-106.08% |
6.18% |
19.41% |
29.51% |
-67.58% |
| EPS Growth |
|
0.00% |
33.33% |
25.00% |
-33.33% |
-450.00% |
-31.82% |
0.00% |
0.00% |
33.33% |
40.23% |
20.75% |
| Operating Cash Flow Growth |
|
-33.36% |
23.09% |
15.81% |
-7.00% |
210.79% |
-227.31% |
-94.37% |
-11.32% |
6.91% |
26.29% |
2.97% |
| Free Cash Flow Firm Growth |
|
10.38% |
36.45% |
22.86% |
-76.37% |
-3.94% |
-38.74% |
-97.51% |
9.83% |
16.90% |
29.49% |
-285.99% |
| Invested Capital Growth |
|
30.53% |
-94.87% |
-2,194.98% |
52.63% |
-11.92% |
65.21% |
41.71% |
-463.25% |
-10.93% |
-1.44% |
2,865.12% |
| Revenue Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-0.68% |
4.37% |
3.48% |
4.43% |
0.86% |
-21.27% |
-20.04% |
5.82% |
10.68% |
10.34% |
-54.19% |
| EBIT Q/Q Growth |
|
-0.68% |
4.37% |
3.48% |
4.43% |
0.86% |
-21.27% |
-20.04% |
5.82% |
10.68% |
10.34% |
-54.19% |
| NOPAT Q/Q Growth |
|
2.03% |
4.37% |
3.48% |
4.43% |
0.86% |
-21.31% |
-20.01% |
5.85% |
10.65% |
10.35% |
-31.08% |
| Net Income Q/Q Growth |
|
-0.68% |
4.37% |
4.42% |
3.79% |
1.08% |
-21.82% |
-20.02% |
5.93% |
10.54% |
10.36% |
-47.17% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
25.00% |
0.00% |
-450.00% |
23.68% |
0.00% |
5.93% |
2.92% |
10.67% |
-88.06% |
| Operating Cash Flow Q/Q Growth |
|
1.45% |
7.83% |
11.61% |
-23.99% |
189.37% |
-235.04% |
-10.92% |
-1.35% |
6.66% |
8.75% |
-18.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-1.42% |
-16.92% |
10.26% |
-20.92% |
10.43% |
-10.33% |
-19.12% |
3.71% |
10.45% |
7.54% |
-91.96% |
| Invested Capital Q/Q Growth |
|
-50.79% |
-78.26% |
-59.00% |
62.11% |
25.19% |
-188.62% |
-129.24% |
-24.86% |
-14.28% |
21.78% |
189.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-1,426.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-1,323.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-1,426.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-1,426.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
100.00% |
99.99% |
99.92% |
99.77% |
98.00% |
99.98% |
100.10% |
99.96% |
99.98% |
100.27% |
100.03% |
| 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) |
|
-725.75% |
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) |
|
2,227.68% |
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) |
|
-260.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-986.56% |
-810.00% |
-298.96% |
-83.31% |
-74.40% |
-87.69% |
-137.28% |
-126.81% |
-111.07% |
-148.73% |
-101.95% |
| Cash Return on Invested Capital (CROIC) |
|
-752.23% |
-803.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-164.68% |
| Operating Return on Assets (OROA) |
|
-501.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-501.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
1,999.41% |
7,257.85% |
1,430.85% |
30.57% |
4.99% |
-5.25% |
-39.25% |
-37.65% |
-26.19% |
67.18% |
-45.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-913.16% |
-994.01% |
-181.74% |
-51.70% |
-100.26% |
-65.14% |
-140.46% |
-122.21% |
-127.34% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.85 |
-1.49 |
-1.27 |
-1.50 |
-1.74 |
-2.29 |
-4.70 |
-4.42 |
-3.56 |
-2.50 |
-3.58 |
| NOPAT Margin |
|
-926.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2,953.43% |
-573.71% |
-71.94% |
-22.82% |
-20.29% |
-25.52% |
-40.92% |
-37.23% |
-31.89% |
-41.39% |
-79.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-89.20% |
-302.33% |
-32.62% |
| 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 |
|
377.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
1,045.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
1,423.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.85 |
-2.13 |
-1.81 |
-2.14 |
-2.49 |
-3.27 |
-6.72 |
-6.31 |
-5.09 |
-3.58 |
-6.01 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.85 |
-2.13 |
-1.81 |
-2.14 |
-2.49 |
-3.27 |
-6.72 |
-6.31 |
-5.09 |
-3.58 |
-6.01 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
74.20 |
0.00 |
23.43 |
12.68 |
5.09 |
10.68 |
0.00 |
2.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
74.20 |
0.00 |
23.43 |
12.68 |
5.09 |
10.68 |
0.00 |
2.83 |
| Price to Revenue (P/Rev) |
|
35.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
30.81 |
706.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
44.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
27.73 |
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 |
0.00 |
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 |
|
-0.12 |
-0.42 |
-1.24 |
-1.09 |
-1.05 |
-1.03 |
-1.01 |
-1.02 |
-1.04 |
-1.09 |
-0.52 |
| Leverage Ratio |
|
1.97 |
1.96 |
1.49 |
1.11 |
1.07 |
1.06 |
1.05 |
1.07 |
1.08 |
1.13 |
1.18 |
| Compound Leverage Factor |
|
1.97 |
1.96 |
1.49 |
1.11 |
1.05 |
1.06 |
1.05 |
1.07 |
1.08 |
1.13 |
1.18 |
| 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 |
|
560.30% |
1,629.73% |
351.74% |
84.83% |
143.79% |
69.83% |
73.06% |
67.76% |
87.61% |
423.10% |
15.80% |
| 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% |
11.84% |
| Common Equity to Total Capital |
|
-460.30% |
-1,529.73% |
-251.74% |
15.17% |
-43.79% |
30.17% |
26.94% |
32.24% |
12.39% |
-323.10% |
72.37% |
| 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 |
|
-43.18 |
-62.84 |
-12.53 |
123.66 |
98.64 |
89.12 |
18.98 |
-0.71 |
-8.45 |
-64.47 |
0.01 |
| Noncontrolling Interest Sharing Ratio |
|
302.67% |
996.03% |
578.61% |
136.70% |
106.71% |
94.01% |
71.41% |
70.31% |
76.42% |
145.17% |
55.38% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.09 |
1.98 |
3.67 |
20.55 |
11.23 |
24.15 |
16.81 |
14.05 |
13.48 |
3.60 |
3.88 |
| Quick Ratio |
|
0.09 |
0.91 |
3.50 |
20.26 |
10.98 |
23.41 |
15.92 |
13.53 |
13.39 |
3.26 |
3.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.92 |
-1.22 |
-0.94 |
-1.66 |
-1.73 |
-2.39 |
-4.73 |
-4.26 |
-3.54 |
-2.50 |
-9.64 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
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 |
-651.58 |
-637.74 |
-480.37 |
-218.23 |
-148.50 |
-1,052.82 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-580.13 |
-558.80 |
-519.63 |
-264.48 |
-188.13 |
-335.29 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-580.13 |
-558.80 |
-519.63 |
-264.48 |
-188.13 |
-335.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
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 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.29 |
0.01 |
-0.31 |
-0.15 |
-0.16 |
-0.06 |
-0.03 |
-0.19 |
-0.21 |
-0.21 |
5.85 |
| Invested Capital Turnover |
|
0.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.07 |
-0.27 |
-0.33 |
0.16 |
-0.02 |
0.11 |
0.02 |
-0.15 |
-0.02 |
-0.00 |
6.07 |
| Enterprise Value (EV) |
|
8.91 |
10 |
11 |
46 |
46 |
34 |
15 |
6.62 |
4.58 |
7.03 |
20 |
| Market Capitalization |
|
7.18 |
7.18 |
8.70 |
46 |
46 |
35 |
16 |
8.47 |
5.29 |
4.57 |
22 |
| Book Value per Share |
|
($0.03) |
($0.07) |
($0.04) |
$0.01 |
($0.02) |
$0.02 |
$0.09 |
$0.10 |
$0.22 |
($1.19) |
$1.39 |
| Tangible Book Value per Share |
|
($0.03) |
($0.07) |
($0.04) |
$0.01 |
($0.02) |
$0.02 |
$0.09 |
$0.10 |
$0.22 |
($1.19) |
$1.39 |
| Total Capital |
|
0.31 |
0.21 |
1.00 |
4.13 |
2.43 |
5.01 |
4.79 |
5.17 |
3.99 |
0.83 |
11 |
| 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 |
|
-0.03 |
-0.20 |
-1.31 |
-4.27 |
-2.60 |
-5.07 |
-4.82 |
-5.35 |
-4.20 |
-1.04 |
-5.11 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.29 |
0.01 |
-0.31 |
-0.15 |
-0.16 |
-0.06 |
-0.03 |
-0.19 |
-0.29 |
-0.21 |
-1.26 |
| Debt-free Net Working Capital (DFNWC) |
|
0.31 |
0.21 |
1.00 |
4.12 |
2.43 |
5.01 |
4.79 |
5.17 |
3.92 |
0.83 |
3.85 |
| Net Working Capital (NWC) |
|
0.31 |
0.21 |
1.00 |
4.12 |
2.43 |
5.01 |
4.79 |
5.17 |
3.92 |
0.83 |
3.85 |
| Net Nonoperating Expense (NNE) |
|
1.00 |
0.64 |
0.54 |
0.64 |
0.70 |
0.98 |
2.02 |
1.89 |
1.52 |
1.09 |
2.43 |
| Net Nonoperating Obligations (NNO) |
|
-0.02 |
-0.20 |
-1.31 |
-4.27 |
-2.60 |
-5.07 |
-4.82 |
-5.35 |
-4.20 |
-1.04 |
-5.11 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
143.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
156.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
156.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($3.60) |
($2.40) |
($1.80) |
($2.40) |
($2.40) |
($2.90) |
($5.00) |
($4.00) |
($2.66) |
($1.59) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
759.60K |
864.60K |
967.10K |
1.12M |
1.12M |
1.35M |
1.37M |
1.58M |
1.92M |
2.25M |
11.62M |
| Adjusted Diluted Earnings per Share |
|
($3.60) |
($2.40) |
($1.80) |
($2.40) |
($2.40) |
($2.90) |
($5.00) |
$0.00 |
($2.66) |
($1.59) |
($1.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
759.60K |
864.60K |
967.10K |
1.12M |
1.12M |
1.35M |
1.37M |
1.67M |
1.92M |
2.25M |
4.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
($3.60) |
($2.40) |
($1.80) |
($2.40) |
($2.40) |
($2.90) |
($5.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
779.89K |
797.93K |
930.29K |
979.94K |
1.12M |
1.13M |
1.35M |
1.67M |
2.25M |
2.68M |
11.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.85 |
-1.49 |
-1.27 |
-1.50 |
-1.74 |
-2.29 |
-4.19 |
-3.53 |
-3.56 |
-2.50 |
-3.58 |
| Normalized NOPAT Margin |
|
-926.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-1,426.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-888.83 |
-906.61 |
-711.53 |
-313.45 |
-212.60 |
-656.01 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-622.35 |
-634.52 |
-497.81 |
-219.50 |
-148.68 |
-390.41 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-888.83 |
-906.61 |
-711.53 |
-313.45 |
-212.60 |
-656.01 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-622.35 |
-634.52 |
-497.81 |
-219.50 |
-148.68 |
-390.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.09% |
0.00% |
-1.16% |
0.00% |
0.00% |
-0.16% |
0.00% |
0.00% |
0.00% |
0.00% |