| DEI Shares Outstanding |
|
108,807,706.00 |
16,259,598.00 |
38,605,333.00 |
2,975,676.00 |
4,307,666.00 |
7,108,133.00 |
7,108,133.00 |
7,890,628.00 |
11,707,317.00 |
16,932,341.00 |
67,158,044.00 |
| DEI Adjusted Shares Outstanding |
|
67,165.00 |
120,441.00 |
2,573,689.00 |
2,975,676.00 |
4,307,666.00 |
7,108,133.00 |
7,108,133.00 |
7,890,628.00 |
11,707,317.00 |
16,932,341.00 |
67,158,044.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-13.71 |
80.23 |
-1.14 |
-2.44 |
-1.68 |
-1.29 |
-1.59 |
-1.67 |
-0.92 |
-0.68 |
-0.20 |
| 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 |
|
-54.75% |
126.87% |
-45.17% |
-235.97% |
1.81% |
-27.78% |
-25.05% |
-16.87% |
17.63% |
-6.21% |
-24.67% |
| EBIT Growth |
|
78.58% |
126.83% |
-45.33% |
-237.54% |
1.38% |
-27.23% |
-24.95% |
-16.99% |
17.46% |
-6.01% |
-24.10% |
| NOPAT Growth |
|
147.90% |
137.48% |
-61.73% |
-237.54% |
0.06% |
-25.54% |
-24.95% |
-16.94% |
25.80% |
-17.96% |
-26.82% |
| Net Income Growth |
|
102.78% |
73.46% |
69.52% |
-146.52% |
0.18% |
-26.52% |
-23.38% |
-16.40% |
18.44% |
-6.55% |
-14.85% |
| EPS Growth |
|
102.78% |
205.26% |
69.52% |
12.68% |
29.46% |
24.12% |
0.00% |
0.00% |
41.99% |
30.48% |
60.27% |
| Operating Cash Flow Growth |
|
97.20% |
-2.75% |
-517.81% |
-9.35% |
-21.49% |
-12.42% |
-28.99% |
-23.47% |
26.11% |
-3.45% |
-47.80% |
| Free Cash Flow Firm Growth |
|
-645.65% |
133.65% |
-63.97% |
-141.33% |
-228.74% |
-105.44% |
28.59% |
-32.45% |
37.34% |
-35.70% |
-38.71% |
| Invested Capital Growth |
|
97.98% |
-432.93% |
19.91% |
-1,023.71% |
-4.50% |
89.68% |
-182.55% |
17.36% |
-95.25% |
-2.90% |
44.75% |
| Revenue Q/Q Growth |
|
100.00% |
-100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
122.82% |
145.46% |
-80.05% |
-284.74% |
3.12% |
-7.95% |
-12.99% |
6.18% |
-1.01% |
-13.49% |
-2.92% |
| EBIT Q/Q Growth |
|
116.99% |
147.23% |
-80.11% |
-288.79% |
2.62% |
-7.56% |
-13.04% |
6.11% |
-1.02% |
-13.27% |
-2.79% |
| NOPAT Q/Q Growth |
|
114.61% |
147.34% |
-86.08% |
-288.79% |
1.31% |
-7.56% |
-13.04% |
6.14% |
9.21% |
-13.27% |
-5.04% |
| Net Income Q/Q Growth |
|
102.41% |
52.29% |
32.63% |
-249.54% |
3.41% |
-9.13% |
-12.11% |
6.14% |
-1.47% |
-2.12% |
-0.55% |
| EPS Q/Q Growth |
|
102.41% |
132.00% |
32.63% |
-244.29% |
2.30% |
-9.32% |
0.00% |
0.00% |
0.00% |
5.19% |
34.09% |
| Operating Cash Flow Q/Q Growth |
|
97.46% |
-103.54% |
-36.18% |
-2.43% |
-8.13% |
0.68% |
-12.20% |
3.54% |
7.00% |
1.45% |
-18.83% |
| Free Cash Flow Firm Q/Q Growth |
|
24.45% |
147.98% |
-85.16% |
-152.41% |
-256.69% |
-3.82% |
-9.96% |
1.70% |
29.73% |
-22.33% |
-33.22% |
| Invested Capital Q/Q Growth |
|
96.93% |
80.14% |
-1,942.11% |
-2,835.07% |
-5.44% |
-216.42% |
-86.90% |
-12.88% |
0.00% |
-244.12% |
44.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
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% |
-100.29% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.02% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.34% |
100.00% |
-55.91% |
100.22% |
101.44% |
100.88% |
99.61% |
99.11% |
97.92% |
98.43% |
91.09% |
| 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% |
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) |
|
31.31% |
-906.47% |
-46.52% |
-123.11% |
-44.09% |
-32.84% |
-58.48% |
-121.53% |
-182.19% |
-284.97% |
-32.42% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
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) |
|
30.84% |
-656.90% |
-42.85% |
-117.89% |
-44.09% |
-32.84% |
-58.48% |
-121.53% |
-182.19% |
-284.97% |
-32.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,420.31% |
-569.75% |
-29.56% |
-545.86% |
-22.98% |
-37.72% |
-78.67% |
-180.66% |
-238.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.92 |
9.64 |
3.69 |
-5.07 |
-5.07 |
-6.36 |
-7.95 |
-9.30 |
-6.90 |
-8.14 |
-10 |
| NOPAT Margin |
|
0.00% |
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) |
|
-0.12% |
-1,455.90% |
-98.64% |
-27.23% |
-10.65% |
-9.30% |
-16.69% |
-32.45% |
-52.22% |
-55.31% |
-6.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
257.75% |
- |
- |
- |
- |
- |
- |
- |
-153.27% |
-230.52% |
-13.31% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
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) |
|
0.92 |
9.64 |
5.27 |
-7.24 |
-7.14 |
-9.09 |
-11 |
-13 |
-11 |
-12 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.93 |
9.65 |
5.29 |
-7.19 |
-7.06 |
-9.02 |
-11 |
-13 |
-11 |
-12 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
6.50 |
3.95 |
3.85 |
1.39 |
2.01 |
3.71 |
3.26 |
4.27 |
5.37 |
1.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
6.50 |
3.95 |
3.85 |
1.39 |
2.01 |
3.71 |
3.26 |
4.27 |
5.37 |
1.73 |
| Price to Revenue (P/Rev) |
|
0.00 |
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 |
1.14 |
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% |
87.68% |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
48.70 |
0.92 |
5.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
49.60 |
0.92 |
5.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
49.60 |
0.92 |
7.88 |
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 |
0.89 |
8.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-6.55 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-6.55 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.71 |
-1.24 |
-1.06 |
-1.36 |
-1.24 |
-1.08 |
-1.04 |
-1.10 |
-1.25 |
-1.49 |
-1.04 |
| Leverage Ratio |
|
5.68 |
1.83 |
1.14 |
1.45 |
1.31 |
1.14 |
1.11 |
1.21 |
1.52 |
1.79 |
1.08 |
| Compound Leverage Factor |
|
5.64 |
1.83 |
-0.64 |
1.45 |
1.33 |
1.15 |
1.11 |
1.20 |
1.48 |
1.76 |
0.98 |
| Debt to Total Capital |
|
118.03% |
3.35% |
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 |
|
118.03% |
3.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
24.51% |
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% |
22.01% |
4.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-42.54% |
74.65% |
95.22% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.45 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.02 |
-0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.45 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.46 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.02 |
-0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.46 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
62.40 |
10.57 |
42.58 |
-9.47 |
3.75 |
12.50 |
7.52 |
-7.50 |
-14.11 |
-22.25 |
18.95 |
| Noncontrolling Interest Sharing Ratio |
|
1.50% |
27.53% |
7.90% |
4.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.82 |
4.23 |
20.70 |
1.23 |
7.45 |
18.78 |
8.00 |
4.26 |
2.09 |
2.37 |
23.33 |
| Quick Ratio |
|
2.82 |
3.46 |
20.43 |
1.10 |
6.48 |
18.33 |
7.81 |
3.96 |
1.69 |
2.22 |
22.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.07 |
9.99 |
3.60 |
-1.49 |
-4.89 |
-10 |
-7.18 |
-9.50 |
-5.96 |
-8.08 |
-11 |
| Operating Cash Flow to CapEx |
|
-38,250.00% |
-3,144.00% |
-8,372.41% |
-2,381.17% |
0.00% |
-7,969.23% |
-13,556.52% |
-13,748.81% |
-25,857.58% |
-35,308.00% |
-21,743.33% |
| Free Cash Flow to Firm to Interest Expense |
|
-511.87 |
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 |
|
-127.50 |
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 |
|
-127.83 |
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 |
0.00 |
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 |
|
-0.08 |
-0.44 |
-0.35 |
-3.93 |
-4.11 |
-0.42 |
-1.20 |
-0.99 |
-1.93 |
-1.99 |
-1.10 |
| Invested Capital Turnover |
|
0.00 |
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 |
|
3.99 |
-0.36 |
0.09 |
-3.58 |
-0.18 |
3.69 |
-0.77 |
0.21 |
-0.94 |
-0.06 |
0.89 |
| Enterprise Value (EV) |
|
45 |
8.89 |
29 |
-0.14 |
8.16 |
24 |
38 |
15 |
13 |
13 |
56 |
| Market Capitalization |
|
45 |
11 |
39 |
5.12 |
44 |
49 |
53 |
24 |
19 |
19 |
134 |
| Book Value per Share |
|
$0.00 |
$0.10 |
$0.26 |
$0.45 |
$7.32 |
$3.42 |
$2.02 |
$0.92 |
$0.38 |
$0.21 |
$1.15 |
| Tangible Book Value per Share |
|
$0.00 |
$0.10 |
$0.26 |
$0.45 |
$7.32 |
$3.42 |
$2.02 |
$0.92 |
$0.38 |
$0.21 |
$1.15 |
| Total Capital |
|
0.36 |
2.27 |
10 |
1.33 |
32 |
24 |
14 |
7.29 |
4.50 |
3.53 |
78 |
| Total Debt |
|
0.42 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.42 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.02 |
-2.63 |
-11 |
-5.26 |
-36 |
-25 |
-16 |
-8.28 |
-6.43 |
-5.52 |
-79 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.03 |
0.06 |
0.22 |
-0.04 |
0.09 |
0.07 |
0.08 |
0.03 |
0.03 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.12 |
-0.18 |
-0.41 |
-4.19 |
-4.54 |
-0.82 |
-1.68 |
-1.53 |
-2.30 |
-2.16 |
-2.19 |
| Debt-free Net Working Capital (DFNWC) |
|
0.32 |
2.53 |
10 |
1.07 |
31 |
24 |
14 |
6.75 |
4.14 |
3.36 |
76 |
| Net Working Capital (NWC) |
|
0.32 |
2.53 |
10 |
1.07 |
31 |
24 |
14 |
6.75 |
4.14 |
3.36 |
76 |
| Net Nonoperating Expense (NNE) |
|
0.01 |
19 |
6.63 |
2.19 |
2.18 |
2.81 |
3.36 |
3.87 |
3.84 |
3.31 |
2.82 |
| Net Nonoperating Obligations (NNO) |
|
-0.02 |
-2.63 |
-11 |
-5.26 |
-36 |
-25 |
-16 |
-8.28 |
-6.43 |
-5.52 |
-79 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.01 |
0.02 |
0.05 |
0.08 |
0.07 |
0.08 |
0.10 |
0.11 |
0.09 |
0.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
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 |
|
0.00% |
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 |
|
0.00% |
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 |
|
($615.60) |
$6.00 |
$2.70 |
($2.41) |
($1.70) |
($1.29) |
($1.59) |
($1.81) |
($1.05) |
($0.73) |
($0.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
69.45K |
952.92K |
2.81M |
4.31M |
4.27M |
7.11M |
7.11M |
7.26M |
10.20M |
15.64M |
45.79M |
| Adjusted Diluted Earnings per Share |
|
($615.60) |
$6.00 |
$2.70 |
($2.41) |
($1.70) |
($1.29) |
($1.59) |
$0.00 |
($1.05) |
($0.73) |
($0.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
69.45K |
952.92K |
2.81M |
4.31M |
4.27M |
7.11M |
7.11M |
8.13M |
10.20M |
15.64M |
45.79M |
| Adjusted Basic & Diluted Earnings per Share |
|
($615.60) |
$6.00 |
$2.70 |
($2.41) |
($1.70) |
($1.29) |
($1.59) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
59.14K |
952.92K |
2.18M |
2.90M |
4.27M |
7.12M |
7.11M |
8.13M |
14.40M |
34.74M |
67.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.64 |
6.74 |
3.69 |
-5.07 |
-5.07 |
-6.36 |
-7.95 |
-9.30 |
-6.90 |
-8.14 |
-10 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
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 |
|
152.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
152.50 |
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 |
|
152.17 |
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 |
|
152.17 |
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% |
0.00% |