| DEI Shares Outstanding |
|
29,810,800.00 |
31,390,807.00 |
131,228,548.00 |
33,805,706.00 |
39,232,528.00 |
42,413,691.00 |
47,388,056.00 |
47,469,224.00 |
47,528,908.00 |
47,620,263.00 |
48,337,555.00 |
| DEI Adjusted Shares Outstanding |
|
29,810,800.00 |
31,390,807.00 |
131,228,548.00 |
33,805,706.00 |
39,232,528.00 |
42,413,691.00 |
47,388,056.00 |
47,469,224.00 |
47,528,908.00 |
47,620,263.00 |
48,337,555.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.10 |
-0.13 |
-0.11 |
-0.52 |
-0.37 |
-0.85 |
-0.78 |
-0.45 |
-0.44 |
-0.32 |
-0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-11.56% |
7,016.99% |
-95.28% |
| EBITDA Growth |
|
0.00% |
-41.61% |
-268.16% |
-19.37% |
27.27% |
-198.74% |
-6.80% |
44.80% |
-1.91% |
36.83% |
28.08% |
| EBIT Growth |
|
0.00% |
-45.04% |
-241.52% |
-21.49% |
25.11% |
-183.69% |
-6.02% |
44.16% |
-1.79% |
35.98% |
28.03% |
| NOPAT Growth |
|
0.00% |
-45.04% |
-241.09% |
-21.64% |
25.11% |
-183.69% |
-6.33% |
44.32% |
-1.30% |
34.77% |
28.61% |
| Net Income Growth |
|
0.00% |
-45.04% |
-241.21% |
-24.93% |
17.28% |
-150.56% |
-23.60% |
52.58% |
1.00% |
28.60% |
18.32% |
| EPS Growth |
|
0.00% |
-30.00% |
-230.77% |
-20.93% |
26.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-155.79% |
-125.57% |
-18.32% |
-20.23% |
-147.35% |
-80.35% |
13.98% |
48.28% |
88.25% |
-376.66% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-281.99% |
-2.16% |
3.47% |
-51.76% |
-90.07% |
52.10% |
-16.93% |
158.17% |
-168.33% |
| Invested Capital Growth |
|
0.00% |
22.73% |
167.21% |
5.27% |
80.11% |
-123.33% |
468.04% |
21.37% |
57.02% |
-206.71% |
3.92% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.49% |
64.52% |
8,474.02% |
-95.39% |
| EBITDA Q/Q Growth |
|
0.00% |
-17.30% |
-18.54% |
-23.90% |
26.49% |
-41.00% |
12.51% |
42.98% |
-166.48% |
49.53% |
-5,666.09% |
| EBIT Q/Q Growth |
|
0.00% |
-15.38% |
-17.30% |
-25.18% |
24.18% |
-39.11% |
12.32% |
42.35% |
-155.92% |
48.59% |
-4,060.74% |
| NOPAT Q/Q Growth |
|
0.00% |
-15.38% |
-17.15% |
-25.18% |
24.18% |
-39.11% |
12.06% |
42.35% |
-154.70% |
48.07% |
-1,227.39% |
| Net Income Q/Q Growth |
|
0.00% |
-15.38% |
-17.19% |
-28.80% |
20.74% |
-35.06% |
-2.46% |
28.98% |
2.27% |
44.30% |
-4,940.57% |
| EPS Q/Q Growth |
|
0.00% |
-8.33% |
-16.22% |
-26.83% |
26.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-31.85% |
-29.64% |
1.42% |
-1.86% |
-33.74% |
0.52% |
-6.56% |
26.77% |
82.20% |
-1,078.32% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-47.11% |
-2.48% |
19.47% |
-20.77% |
9.44% |
30.44% |
-60.43% |
438.04% |
-210.51% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.44% |
284.12% |
9.66% |
5.59% |
-162.44% |
-40.18% |
6.61% |
-14.58% |
-168.71% |
8.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
98.00% |
25.88% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,091.91% |
-13,933.33% |
-123.67% |
-1,884.24% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,409.83% |
-14,215.03% |
-130.29% |
-1,970.43% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,409.83% |
-14,283.01% |
-128.48% |
-1,958.95% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,312.72% |
-13,782.35% |
-138.28% |
-2,392.80% |
| Tax Burden Percent |
|
100.00% |
100.00% |
99.87% |
100.00% |
100.00% |
100.00% |
117.49% |
99.41% |
99.02% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.04% |
102.74% |
113.48% |
100.23% |
99.45% |
99.81% |
97.45% |
107.63% |
122.15% |
| 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) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-255.61% |
-183.76% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-237.15% |
-146.31% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
202.17% |
95.67% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-200.10% |
-231.45% |
-225.29% |
-270.82% |
-70.60% |
-101.97% |
-113.98% |
-53.43% |
-88.09% |
-207.55% |
266.99% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-280.33% |
-529.21% |
-361.94% |
-243.21% |
0.00% |
-635.28% |
-274.91% |
-228.13% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-43.03% |
-71.52% |
-71.50% |
-74.21% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-42.70% |
-69.01% |
-76.96% |
-90.64% |
| Return on Common Equity (ROCE) |
|
-200.10% |
-231.45% |
-225.29% |
-270.82% |
-70.60% |
-101.97% |
-113.98% |
-53.43% |
-88.09% |
-207.55% |
266.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-200.10% |
-192.47% |
-135.97% |
-667.70% |
-37.71% |
-110.72% |
-97.66% |
-63.14% |
-149.11% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.99 |
-2.88 |
-9.82 |
-12 |
-8.95 |
-25 |
-27 |
-15 |
-15 |
-9.93 |
-7.09 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,686.88% |
-9,950.52% |
-91.20% |
-1,379.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
-201.36% |
-184.34% |
-105.66% |
-178.73% |
-35.32% |
-32.94% |
-47.85% |
-18.46% |
-37.45% |
-67.50% |
-87.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-87.19% |
-287.69% |
108.32% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.00% |
74.12% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11,808.67% |
6,528.10% |
84.75% |
1,246.11% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10,026.59% |
7,437.25% |
61.03% |
675.49% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12,509.83% |
14,315.03% |
228.29% |
1,996.30% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.84 |
-4.11 |
-14 |
-17 |
-13 |
-36 |
-38 |
-21 |
-22 |
-14 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.62 |
-3.72 |
-14 |
-16 |
-12 |
-35 |
-38 |
-21 |
-21 |
-13 |
-9.69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
38.96 |
124.73 |
8.96 |
11.13 |
7.15 |
3.66 |
10.55 |
172.57 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
40.26 |
131.10 |
9.00 |
11.40 |
7.31 |
3.79 |
11.85 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
713.41 |
975.43 |
5.82 |
122.25 |
| 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) |
|
0.00 |
0.00 |
121.11 |
95.61 |
50.46 |
0.00 |
54.25 |
14.91 |
14.35 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
555.67 |
949.16 |
4.79 |
120.70 |
| 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 |
4.74 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.11 |
2.53 |
0.06 |
0.07 |
0.07 |
0.10 |
0.23 |
8.41 |
-0.32 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.10 |
0.36 |
0.06 |
0.05 |
0.07 |
0.10 |
0.23 |
7.56 |
-0.25 |
| Financial Leverage |
|
-0.30 |
-0.38 |
-0.64 |
-0.48 |
-0.77 |
-0.93 |
-0.95 |
-0.85 |
-0.65 |
-1.05 |
1.30 |
| Leverage Ratio |
|
1.75 |
1.52 |
1.31 |
1.97 |
1.34 |
1.21 |
1.30 |
1.25 |
1.28 |
2.70 |
-2.95 |
| Compound Leverage Factor |
|
1.75 |
1.52 |
1.31 |
2.03 |
1.52 |
1.21 |
1.29 |
1.25 |
1.24 |
2.90 |
-3.60 |
| Debt to Total Capital |
|
0.00% |
0.00% |
9.54% |
71.66% |
5.62% |
6.96% |
6.84% |
8.92% |
19.01% |
89.37% |
-46.37% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.48% |
61.39% |
0.13% |
2.66% |
0.00% |
0.17% |
0.57% |
9.04% |
-9.24% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
9.06% |
10.28% |
5.49% |
4.30% |
6.84% |
8.75% |
18.44% |
80.33% |
-37.13% |
| 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% |
90.46% |
28.34% |
94.38% |
93.04% |
93.16% |
91.08% |
80.99% |
10.63% |
146.37% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.08 |
-0.41 |
-0.19 |
-0.07 |
-0.09 |
-0.16 |
-0.16 |
-0.23 |
-0.31 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.52 |
-0.05 |
2.72 |
0.97 |
1.07 |
1.30 |
0.19 |
0.83 |
0.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.08 |
-0.06 |
-0.19 |
-0.04 |
-0.09 |
-0.15 |
-0.15 |
-0.21 |
-0.25 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.11 |
-0.56 |
-0.26 |
-0.10 |
-0.13 |
-0.22 |
-0.22 |
-0.31 |
-0.43 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.72 |
-0.07 |
3.61 |
1.35 |
1.51 |
1.82 |
0.26 |
1.12 |
0.11 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.11 |
-0.08 |
-0.25 |
-0.06 |
-0.13 |
-0.22 |
-0.21 |
-0.28 |
-0.34 |
| Altman Z-Score |
|
0.00 |
0.00 |
73.51 |
11.33 |
45.44 |
15.85 |
10.45 |
4.70 |
-1.26 |
-13.64 |
-35.05 |
| 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 |
|
0.67 |
1.33 |
4.43 |
0.78 |
16.17 |
4.15 |
5.29 |
10.16 |
3.30 |
3.50 |
1.31 |
| Quick Ratio |
|
0.40 |
1.15 |
4.18 |
0.75 |
16.11 |
3.89 |
4.47 |
8.26 |
3.02 |
3.44 |
1.13 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3.11 |
-12 |
-12 |
-12 |
-18 |
-34 |
-16 |
-19 |
11 |
-7.51 |
| Operating Cash Flow to CapEx |
|
-69.29% |
-552.31% |
-235.84% |
-399.57% |
-372.80% |
-1,296.23% |
-560.40% |
-5,169.19% |
-349.59% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-2,314.99 |
-25.95 |
-5.26 |
-216.53 |
0.00 |
0.00 |
0.00 |
17.79 |
-4.41 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-1,247.12 |
-16.19 |
-4.09 |
-274.29 |
0.00 |
0.00 |
0.00 |
-3.43 |
-5.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1,775.91 |
-20.24 |
-5.19 |
-295.45 |
0.00 |
0.00 |
0.00 |
-3.43 |
-5.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.56 |
0.04 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.00 |
0.74 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.37 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.02 |
1.76 |
0.30 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.14 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.59 |
494.95 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
154.04 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,910.76 |
2,615.83 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4,740.13 |
-2,120.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.99 |
1.22 |
3.26 |
3.43 |
6.19 |
-1.44 |
5.31 |
6.45 |
10 |
-11 |
-10 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.02 |
-32.07 |
-0.05 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.23 |
2.04 |
0.17 |
2.75 |
-7.63 |
6.76 |
1.14 |
3.68 |
-21 |
0.42 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
395 |
328 |
312 |
331 |
288 |
96 |
145 |
52 |
62 |
| Market Capitalization |
|
0.00 |
0.00 |
402 |
328 |
344 |
365 |
329 |
123 |
149 |
63 |
63 |
| Book Value per Share |
|
$0.05 |
$0.07 |
$0.31 |
$0.08 |
$0.98 |
$0.77 |
$0.97 |
$0.71 |
$0.30 |
$0.01 |
($0.20) |
| Tangible Book Value per Share |
|
$0.04 |
$0.06 |
$0.30 |
$0.07 |
$0.98 |
$0.76 |
$0.95 |
$0.69 |
$0.27 |
($0.03) |
($0.23) |
| Total Capital |
|
1.42 |
2.14 |
11 |
9.27 |
41 |
35 |
49 |
37 |
17 |
3.45 |
-6.55 |
| Total Debt |
|
0.00 |
0.00 |
1.09 |
6.64 |
2.29 |
2.45 |
3.38 |
3.30 |
3.32 |
3.09 |
3.04 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
1.03 |
0.95 |
2.24 |
1.52 |
3.38 |
3.24 |
3.22 |
2.77 |
2.43 |
| Net Debt |
|
-0.42 |
-0.92 |
-7.06 |
0.81 |
-32 |
-34 |
-41 |
-27 |
-4.02 |
-11 |
-0.80 |
| Capital Expenditures (CapEx) |
|
1.60 |
0.51 |
2.71 |
1.89 |
2.44 |
1.74 |
7.24 |
0.68 |
5.16 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.78 |
-0.65 |
-1.11 |
-2.06 |
-1.28 |
-5.75 |
-1.78 |
2.31 |
-1.29 |
-2.77 |
-0.90 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.35 |
0.26 |
7.04 |
3.77 |
32 |
29 |
42 |
33 |
5.67 |
10 |
1.46 |
| Net Working Capital (NWC) |
|
-0.35 |
0.26 |
6.99 |
-1.92 |
32 |
29 |
42 |
33 |
5.57 |
9.89 |
0.85 |
| Net Nonoperating Expense (NNE) |
|
0.85 |
1.23 |
4.21 |
5.59 |
5.56 |
11 |
18 |
6.27 |
5.86 |
5.13 |
5.21 |
| Net Nonoperating Obligations (NNO) |
|
-0.42 |
-0.92 |
-7.06 |
0.81 |
-32 |
-34 |
-41 |
-27 |
-4.02 |
-11 |
-0.80 |
| Total Depreciation and Amortization (D&A) |
|
0.21 |
0.40 |
0.37 |
0.74 |
0.90 |
0.78 |
0.55 |
0.55 |
0.54 |
0.52 |
0.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,335.84% |
-843.79% |
-25.42% |
-175.10% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19,018.50% |
3,703.92% |
93.72% |
283.27% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18,982.66% |
3,638.56% |
90.85% |
165.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.10) |
($0.28) |
($0.43) |
($0.52) |
($0.38) |
($0.89) |
$0.00 |
($0.45) |
($0.44) |
$0.00 |
($0.26) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.36M |
32.60M |
33.77M |
34.88M |
39.92M |
42.43M |
47.40M |
47.52M |
47.54M |
0.00 |
47.96M |
| Adjusted Diluted Earnings per Share |
|
($0.10) |
($0.28) |
($0.43) |
($0.52) |
($0.38) |
($0.89) |
$0.00 |
($0.45) |
($0.44) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.36M |
32.60M |
33.77M |
34.88M |
39.92M |
42.43M |
47.40M |
47.52M |
47.54M |
0.00 |
48.38M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.10) |
($0.28) |
($0.43) |
($0.52) |
($0.38) |
($0.89) |
$0.00 |
($0.45) |
($0.44) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
27.36M |
31.10M |
32.64M |
33.80M |
37.94M |
40.98M |
45.29M |
47.42M |
47.54M |
0.00 |
48.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.99 |
-2.88 |
-9.82 |
-8.91 |
-8.93 |
-22 |
-29 |
-27 |
-15 |
-4.01 |
-7.09 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15,437.23% |
-9,950.52% |
-36.82% |
-1,379.30% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,386.13% |
-13,918.30% |
-138.28% |
-2,392.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-2,741.49 |
-36.54 |
-5.75 |
-442.25 |
0.00 |
0.00 |
0.00 |
-22.64 |
-5.91 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-1,916.60 |
-25.58 |
-4.02 |
-309.58 |
0.00 |
0.00 |
0.00 |
-16.07 |
-4.16 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-3,270.28 |
-40.60 |
-6.85 |
-463.41 |
0.00 |
0.00 |
0.00 |
-22.64 |
-5.91 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2,445.39 |
-29.63 |
-5.12 |
-330.74 |
0.00 |
0.00 |
0.00 |
-16.07 |
-4.16 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |