| DEI Shares Outstanding |
|
74,493,548.00 |
5,265,123.00 |
11,497,153.00 |
31,184,228.00 |
3,252,359.00 |
5,631,561.00 |
7,628,542.00 |
11,583,821.00 |
12,962,771.00 |
- |
32,371,338.00 |
| DEI Adjusted Shares Outstanding |
|
1,241,559.00 |
438,760.00 |
958,096.00 |
2,598,686.00 |
3,252,359.00 |
5,631,561.00 |
7,628,542.00 |
11,583,821.00 |
12,962,771.00 |
- |
32,371,338.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3.48 |
-15.97 |
-7.70 |
-7.29 |
-3.50 |
-2.69 |
-1.58 |
-0.65 |
-0.61 |
- |
-0.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-30.50% |
-16.47% |
-76.93% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-18.12% |
-42.49% |
-7.47% |
-179.57% |
46.61% |
-87.57% |
58.29% |
-0.82% |
-16.11% |
-44.44% |
-77.86% |
| EBIT Growth |
|
-18.12% |
-46.93% |
-11.97% |
-174.07% |
48.84% |
-86.89% |
58.51% |
-0.82% |
-16.11% |
-44.44% |
-77.86% |
| NOPAT Growth |
|
-37.43% |
-15.36% |
13.59% |
-126.63% |
25.97% |
-31.00% |
45.68% |
1.15% |
-16.11% |
-44.44% |
-77.86% |
| Net Income Growth |
|
-18.17% |
-46.94% |
-11.97% |
-120.64% |
31.89% |
-35.03% |
45.65% |
4.31% |
-5.48% |
-49.04% |
-66.12% |
| EPS Growth |
|
-18.17% |
-25.42% |
52.03% |
-120.64% |
57.14% |
1.91% |
0.00% |
0.00% |
5.80% |
-24.62% |
1.23% |
| Operating Cash Flow Growth |
|
15.41% |
-63.69% |
16.28% |
-48.33% |
10.15% |
-28.54% |
-28.77% |
38.72% |
4.12% |
-46.40% |
-50.43% |
| Free Cash Flow Firm Growth |
|
-1,530.71% |
-45.36% |
47.74% |
-140.82% |
28.87% |
40.92% |
-115.54% |
43.07% |
-14.18% |
-45.81% |
-79.86% |
| Invested Capital Growth |
|
35.22% |
135.79% |
-10.05% |
56.21% |
0.88% |
-448.17% |
101.01% |
401.35% |
43.29% |
71.93% |
109.30% |
| Revenue Q/Q Growth |
|
-16.31% |
21.41% |
-68.30% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-1,409.26% |
2.43% |
15.59% |
-34.94% |
40.40% |
-145.06% |
52.82% |
2.70% |
-6.43% |
-13.64% |
-24.25% |
| EBIT Q/Q Growth |
|
-1,409.26% |
0.48% |
14.67% |
-31.50% |
39.86% |
-146.39% |
52.82% |
2.70% |
-6.43% |
-13.64% |
-24.25% |
| NOPAT Q/Q Growth |
|
3.06% |
-3.61% |
15.44% |
-9.12% |
-7.18% |
-27.24% |
37.16% |
2.70% |
-6.43% |
-13.64% |
-24.25% |
| Net Income Q/Q Growth |
|
-1,404.13% |
0.48% |
14.67% |
-8.55% |
11.63% |
-55.41% |
37.28% |
4.98% |
-6.20% |
-15.33% |
-19.92% |
| EPS Q/Q Growth |
|
-1,404.13% |
-11.28% |
4.05% |
-8.55% |
7.58% |
-45.34% |
0.00% |
33.65% |
-3.17% |
-6.58% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-6.72% |
-19.04% |
11.52% |
49.45% |
-486.33% |
-5.49% |
6.39% |
-6.56% |
4.69% |
-18.54% |
-19.61% |
| Free Cash Flow Firm Q/Q Growth |
|
-121.76% |
-22.28% |
15.56% |
-4.28% |
-18.76% |
37.89% |
-24.26% |
-2.76% |
4.06% |
-18.59% |
-25.39% |
| Invested Capital Q/Q Growth |
|
-97.57% |
26.66% |
32.41% |
-15.97% |
61.36% |
-2,582.45% |
106.70% |
128.09% |
1,216.60% |
409.06% |
540.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.75% |
39.97% |
38.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-474.32% |
-809.14% |
-3,769.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-726.85% |
-1,003.83% |
-3,760.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-474.32% |
-834.30% |
-4,049.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-474.25% |
-834.26% |
-4,049.62% |
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 |
|
99.98% |
100.00% |
100.00% |
80.50% |
107.18% |
77.44% |
101.44% |
96.28% |
87.47% |
90.26% |
84.30% |
| 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% |
-554.98% |
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% |
-503.65% |
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% |
429.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
1,178.52% |
-312.68% |
-125.17% |
-99.02% |
-47.38% |
-79.20% |
-37.31% |
-27.82% |
-27.26% |
-33.95% |
-16.08% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-989.34% |
-544.39% |
-1,080.59% |
-627.54% |
0.00% |
-22,709.62% |
-4,299.85% |
-2,420.52% |
-2,203.72% |
-2,026.77% |
| Operating Return on Assets (OROA) |
|
-104.56% |
-140.86% |
-103.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-104.55% |
-140.85% |
-103.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
1,178.52% |
-312.61% |
-125.15% |
-99.00% |
-47.37% |
-79.18% |
-37.31% |
-27.82% |
-27.26% |
-33.95% |
-16.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
288.06% |
-114.17% |
-122.61% |
-60.60% |
-55.61% |
-83.78% |
-31.61% |
-25.75% |
-27.36% |
-29.08% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.63 |
-5.34 |
-4.62 |
-10 |
-7.75 |
-10 |
-5.51 |
-5.45 |
-6.33 |
-9.14 |
-16 |
| NOPAT Margin |
|
-508.80% |
-702.68% |
-2,632.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
11.45% |
-35.55% |
-51.33% |
-35.15% |
-13.75% |
-21.61% |
-10.03% |
-7.63% |
-5.49% |
-7.71% |
-2.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-21.89% |
-22.56% |
-8.01% |
| Cost of Revenue to Revenue |
|
76.25% |
60.03% |
61.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
587.60% |
682.45% |
2,498.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
163.00% |
361.35% |
1,301.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
750.60% |
1,043.80% |
3,799.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.32 |
-6.35 |
-7.10 |
-19 |
-9.96 |
-19 |
-7.72 |
-7.79 |
-9.04 |
-13 |
-23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.32 |
-6.15 |
-6.61 |
-18 |
-9.87 |
-19 |
-7.72 |
-7.79 |
-9.04 |
-13 |
-23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.08 |
2.42 |
0.66 |
0.76 |
1.38 |
2.04 |
1.55 |
1.44 |
1.84 |
2.02 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.37 |
3.17 |
0.70 |
0.81 |
1.38 |
2.05 |
1.55 |
1.44 |
1.85 |
2.02 |
| Price to Revenue (P/Rev) |
|
20.45 |
7.89 |
79.95 |
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) |
|
0.00 |
2.63 |
12.07 |
0.00 |
0.00 |
0.00 |
592.72 |
74.08 |
41.63 |
64.35 |
184.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
19.41 |
3.03 |
54.22 |
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 |
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 |
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 |
|
7.50 |
-1.39 |
-0.85 |
-0.94 |
-0.95 |
-1.08 |
-1.10 |
-1.00 |
-0.99 |
-0.99 |
-0.99 |
| Leverage Ratio |
|
-11.27 |
2.22 |
1.21 |
1.05 |
1.02 |
1.14 |
1.11 |
1.01 |
1.01 |
1.01 |
1.01 |
| Compound Leverage Factor |
|
-11.27 |
2.22 |
1.21 |
0.85 |
1.09 |
0.88 |
1.13 |
0.97 |
0.89 |
0.91 |
0.85 |
| 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% |
0.02% |
0.01% |
0.02% |
0.04% |
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% |
99.98% |
99.98% |
99.99% |
99.98% |
99.96% |
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 |
|
-50.16 |
-16.08 |
-13.06 |
14.58 |
16.28 |
-7.06 |
169.27 |
70.61 |
44.22 |
99.89 |
289.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.03% |
0.02% |
0.01% |
0.02% |
0.03% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.06 |
3.83 |
4.42 |
52.00 |
52.54 |
4.74 |
144.94 |
82.82 |
59.23 |
94.95 |
239.04 |
| Quick Ratio |
|
0.65 |
3.27 |
3.93 |
51.92 |
52.41 |
4.70 |
144.28 |
82.49 |
58.81 |
94.19 |
238.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.96 |
-8.67 |
-4.53 |
-11 |
-7.76 |
-4.58 |
-9.88 |
-5.63 |
-6.42 |
-9.37 |
-17 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3,016.20% |
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 |
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 |
|
0.22 |
0.17 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
2.99 |
2.88 |
0.88 |
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 |
|
0.76 |
0.38 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
122.04 |
126.75 |
414.87 |
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) |
|
482.62 |
958.81 |
4,034.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-360.58 |
-832.07 |
-3,619.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.45 |
0.88 |
0.79 |
1.23 |
1.24 |
-4.32 |
0.04 |
0.22 |
0.31 |
0.54 |
1.12 |
| Invested Capital Turnover |
|
-0.29 |
-0.97 |
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
1.33 |
3.32 |
-0.09 |
0.44 |
0.01 |
-5.57 |
4.37 |
0.17 |
0.09 |
0.22 |
0.59 |
| Enterprise Value (EV) |
|
18 |
2.30 |
9.51 |
-7.64 |
-3.32 |
2.30 |
26 |
16 |
13 |
35 |
207 |
| Market Capitalization |
|
19 |
6.00 |
14 |
17 |
15 |
24 |
51 |
45 |
42 |
75 |
409 |
| Book Value per Share |
|
($0.08) |
$1.06 |
$0.50 |
$0.83 |
$5.90 |
$3.05 |
$3.25 |
$2.51 |
$2.23 |
$2.57 |
$6.27 |
| Tangible Book Value per Share |
|
($0.13) |
$0.83 |
$0.39 |
$0.78 |
$5.55 |
$3.05 |
$3.24 |
$2.50 |
$2.22 |
$2.56 |
$6.27 |
| Total Capital |
|
-1.50 |
5.56 |
5.79 |
26 |
19 |
17 |
25 |
29 |
29 |
41 |
203 |
| 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 |
|
-0.95 |
-3.70 |
-4.52 |
-25 |
-18 |
-22 |
-25 |
-29 |
-29 |
-40 |
-202 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.87 |
-0.26 |
-0.58 |
-0.35 |
0.10 |
-4.41 |
-0.06 |
-0.24 |
-0.28 |
-0.10 |
-0.13 |
| Debt-free Net Working Capital (DFNWC) |
|
0.07 |
3.44 |
3.94 |
24 |
18 |
17 |
25 |
29 |
28 |
40 |
202 |
| Net Working Capital (NWC) |
|
0.07 |
3.44 |
3.94 |
24 |
18 |
17 |
25 |
29 |
28 |
40 |
202 |
| Net Nonoperating Expense (NNE) |
|
-0.31 |
1.00 |
2.49 |
5.21 |
2.93 |
4.27 |
2.32 |
2.05 |
1.58 |
2.65 |
3.32 |
| Net Nonoperating Obligations (NNO) |
|
-0.95 |
-4.68 |
-5.01 |
-25 |
-18 |
-22 |
-25 |
-29 |
-29 |
-40 |
-202 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.19 |
0.49 |
0.98 |
0.09 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-96.05% |
-33.63% |
-330.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
8.18% |
452.70% |
2,243.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
8.18% |
452.70% |
2,243.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($14.40) |
($17.76) |
($8.52) |
($8.52) |
($3.63) |
($3.59) |
($1.71) |
$0.00 |
($0.65) |
$0.00 |
($0.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
338.82K |
789.08K |
1.90M |
2.91M |
3.30M |
6.57M |
10.59M |
12.13M |
13.94M |
20.36M |
34.15M |
| Adjusted Diluted Earnings per Share |
|
($14.40) |
($17.76) |
($8.52) |
($8.52) |
($3.63) |
($3.59) |
($1.71) |
$0.00 |
($0.65) |
($0.81) |
($0.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
303.99K |
394.08K |
868.71K |
2.22M |
3.30M |
6.57M |
7.04M |
12.13M |
13.94M |
14.49M |
24.52M |
| Adjusted Basic & Diluted Earnings per Share |
|
($14.40) |
($17.76) |
($8.52) |
($8.52) |
($3.63) |
($3.59) |
($1.71) |
$0.00 |
($0.65) |
$0.00 |
($0.80) |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
338.82K |
789.08K |
1.90M |
2.91M |
3.11M |
4.22M |
10.59M |
10.83M |
13.94M |
20.36M |
34.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.63 |
-5.34 |
-4.62 |
-10 |
-7.75 |
-9.33 |
-5.51 |
-5.45 |
-6.33 |
-9.14 |
-16 |
| Normalized NOPAT Margin |
|
-508.80% |
-702.68% |
-2,632.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-474.25% |
-834.26% |
-4,049.62% |
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 |
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% |
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% |
-30.72% |