| DEI Shares Outstanding |
|
78,651,757.00 |
97,300,103.00 |
194,570,601.00 |
400,443,266.00 |
811,193,190.00 |
2,780,517.00 |
3,685,689.00 |
9,311,639.00 |
2,738,333.00 |
17,149,356.00 |
22,867,746.00 |
| DEI Adjusted Shares Outstanding |
|
196,629.00 |
243,250.00 |
486,427.00 |
1,001,108.00 |
2,027,983.00 |
2,780,517.00 |
3,685,689.00 |
9,311,639.00 |
2,738,333.00 |
17,149,356.00 |
22,867,746.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-53.20 |
-44.09 |
-20.77 |
-58.56 |
-21.71 |
-4.22 |
-4.97 |
-0.87 |
-2.39 |
-0.50 |
-0.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-23.51% |
-97.35% |
484.89% |
282.34% |
559.11% |
-36.36% |
-56.78% |
55.92% |
-79.36% |
142.47% |
-94.61% |
| EBITDA Growth |
|
10.38% |
55.26% |
80.51% |
-5,906.14% |
15.90% |
75.80% |
-61.56% |
56.74% |
36.00% |
-78.87% |
-7.80% |
| EBIT Growth |
|
4.72% |
29.27% |
53.46% |
-1,363.78% |
13.06% |
72.18% |
-49.49% |
57.20% |
21.36% |
-47.96% |
-15.68% |
| NOPAT Growth |
|
-7.58% |
25.31% |
34.76% |
8.16% |
-181.48% |
47.80% |
-83.41% |
43.04% |
24.42% |
-47.98% |
-15.66% |
| Net Income Growth |
|
0.44% |
-2.53% |
5.79% |
-551.46% |
33.11% |
73.32% |
-56.08% |
56.02% |
18.97% |
-31.53% |
-21.43% |
| EPS Growth |
|
17.65% |
7.14% |
61.54% |
-260.00% |
-12,427.78% |
0.00% |
0.00% |
0.00% |
78.59% |
73.27% |
42.35% |
| Operating Cash Flow Growth |
|
-57.37% |
36.71% |
38.19% |
-1,279.89% |
83.51% |
60.60% |
-104.38% |
7.89% |
28.95% |
45.25% |
-122.42% |
| Free Cash Flow Firm Growth |
|
-10.23% |
41.93% |
9.14% |
-418.67% |
57.95% |
124.82% |
-302.76% |
-14.89% |
-20.22% |
-20.15% |
3.25% |
| Invested Capital Growth |
|
-251.00% |
-507.38% |
1.96% |
873.58% |
-10.01% |
-55.08% |
-88.42% |
-76.41% |
1,101.45% |
51.69% |
-5.79% |
| Revenue Q/Q Growth |
|
-6.72% |
-96.65% |
154.60% |
223.80% |
26.74% |
1.33% |
-46.00% |
-1.78% |
-30.69% |
37.63% |
-90.23% |
| EBITDA Q/Q Growth |
|
25.08% |
-5.95% |
37.32% |
-153.71% |
37.77% |
34.61% |
-161.93% |
38.36% |
18.60% |
-99.51% |
20.61% |
| EBIT Q/Q Growth |
|
19.09% |
-6.55% |
24.58% |
-147.26% |
35.65% |
35.91% |
-139.08% |
36.70% |
14.37% |
-89.32% |
17.10% |
| NOPAT Q/Q Growth |
|
8.65% |
11.51% |
7.95% |
19.33% |
-4.65% |
14.23% |
-104.67% |
34.14% |
14.38% |
-89.32% |
15.34% |
| Net Income Q/Q Growth |
|
16.15% |
-12.80% |
14.96% |
-131.84% |
40.21% |
42.36% |
-106.31% |
51.15% |
6.54% |
-103.06% |
15.58% |
| EPS Q/Q Growth |
|
26.32% |
-8.33% |
50.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
76.58% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-10.24% |
29.36% |
4.52% |
-75.10% |
81.97% |
-128.47% |
-292.05% |
33.49% |
0.48% |
2.25% |
-13.04% |
| Free Cash Flow Firm Q/Q Growth |
|
7.54% |
25.40% |
8.38% |
-474.92% |
76.83% |
295.03% |
-368.89% |
20.99% |
-25.28% |
-43.52% |
14.38% |
| Invested Capital Q/Q Growth |
|
-4,495.81% |
-106.54% |
-116.70% |
238.40% |
-19.44% |
-39.63% |
-80.95% |
-89.70% |
31.07% |
-7.91% |
-4.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.67% |
-145.82% |
-77.37% |
29.22% |
24.91% |
29.49% |
26.87% |
44.92% |
44.17% |
46.11% |
21.38% |
| EBITDA Margin |
|
-347.37% |
-5,873.11% |
-195.69% |
-3,074.15% |
-392.24% |
-149.15% |
-557.55% |
-154.71% |
-479.72% |
-353.90% |
-7,083.91% |
| Operating Margin |
|
-428.81% |
-12,105.51% |
-1,350.35% |
-324.38% |
-138.53% |
-113.64% |
-482.28% |
-176.18% |
-645.14% |
-393.73% |
-8,455.52% |
| EBIT Margin |
|
-379.78% |
-10,152.98% |
-807.88% |
-3,092.96% |
-407.97% |
-178.37% |
-616.98% |
-169.34% |
-645.22% |
-393.73% |
-8,457.01% |
| Profit (Net Income) Margin |
|
-419.75% |
-16,266.19% |
-2,619.97% |
-4,464.15% |
-453.06% |
-189.94% |
-685.97% |
-193.47% |
-759.59% |
-412.05% |
-9,290.12% |
| Tax Burden Percent |
|
100.00% |
105.37% |
98.61% |
112.49% |
100.64% |
100.00% |
100.00% |
100.00% |
97.29% |
99.03% |
100.00% |
| Interest Burden Percent |
|
110.52% |
152.05% |
328.87% |
128.31% |
110.35% |
106.48% |
111.18% |
114.25% |
121.01% |
105.68% |
109.85% |
| 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% |
-55.15% |
-71.15% |
-54.11% |
-286.97% |
-1,274.75% |
-387.90% |
-247.04% |
-244.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-933.43% |
-6,079.61% |
-366.16% |
-4,143.46% |
-996.57% |
2,331.17% |
430.78% |
-1,029.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
6,367.65% |
-276.37% |
-116.03% |
-344.63% |
720.23% |
-206.70% |
-65.85% |
-221.50% |
| Return on Equity (ROE) |
|
406.41% |
128.91% |
69.59% |
6,312.49% |
-347.52% |
-170.13% |
-631.60% |
-554.52% |
-594.60% |
-312.89% |
-465.62% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-136.94% |
-60.61% |
21.91% |
-128.47% |
-1,151.09% |
-557.16% |
-288.12% |
-238.15% |
| Operating Return on Assets (OROA) |
|
-307.01% |
-329.97% |
-741.68% |
-539.29% |
-229.80% |
-81.45% |
-185.45% |
-127.83% |
-162.39% |
-153.23% |
-154.73% |
| Return on Assets (ROA) |
|
-339.32% |
-528.65% |
-2,405.29% |
-778.37% |
-255.20% |
-86.73% |
-206.18% |
-146.05% |
-191.18% |
-160.36% |
-169.97% |
| Return on Common Equity (ROCE) |
|
406.41% |
128.91% |
69.59% |
41,352.28% |
-106.74% |
-24.75% |
1.48% |
-554.52% |
-594.57% |
-312.88% |
-465.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
254.74% |
85.57% |
61.22% |
-456.53% |
-403.14% |
-406.90% |
-628.14% |
0.00% |
-295.84% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.48 |
-5.59 |
-3.65 |
-3.35 |
-9.42 |
-4.92 |
-9.02 |
-5.14 |
-3.88 |
-5.75 |
-6.65 |
| NOPAT Margin |
|
-300.17% |
-8,473.86% |
-945.24% |
-227.07% |
-96.97% |
-79.55% |
-337.60% |
-123.32% |
-451.60% |
-275.61% |
-5,918.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
118.13% |
70.87% |
50.86% |
878.28% |
6,008.46% |
312.05% |
3,856.49% |
-278.19% |
-2,719.06% |
-677.83% |
785.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-163.40% |
-145.21% |
-204.31% |
| Cost of Revenue to Revenue |
|
65.33% |
245.82% |
177.37% |
70.78% |
75.09% |
70.51% |
73.13% |
55.08% |
55.83% |
53.89% |
78.62% |
| SG&A Expenses to Revenue |
|
463.48% |
11,959.69% |
1,272.97% |
217.16% |
60.38% |
143.13% |
509.16% |
206.46% |
609.64% |
421.09% |
7,833.51% |
| 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 |
|
463.48% |
11,959.69% |
1,272.97% |
353.60% |
163.44% |
143.13% |
509.16% |
221.10% |
689.31% |
439.84% |
8,476.90% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.46 |
-6.69 |
-3.12 |
-46 |
-40 |
-11 |
-16 |
-7.06 |
-5.55 |
-8.21 |
-9.50 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.66 |
-3.87 |
-0.75 |
-45 |
-38 |
-9.22 |
-15 |
-6.45 |
-4.13 |
-7.38 |
-7.96 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
18.50 |
12.88 |
0.00 |
14.59 |
0.00 |
0.32 |
10.44 |
23.39 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
133.57 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
4.39 |
76.06 |
11.08 |
35.65 |
6.55 |
2.87 |
15.93 |
0.85 |
0.81 |
16.44 |
249.36 |
| 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 |
0.00 |
4.57 |
5.68 |
4.67 |
61.79 |
22.44 |
0.18 |
12.06 |
11.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.92 |
237.41 |
19.24 |
43.18 |
7.33 |
4.26 |
15.08 |
0.83 |
0.39 |
16.21 |
261.95 |
| 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 |
13.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.42 |
-0.86 |
-0.19 |
0.01 |
0.26 |
1.16 |
1.07 |
-13.85 |
0.08 |
0.21 |
1.72 |
| Long-Term Debt to Equity |
|
-0.38 |
0.00 |
0.00 |
0.00 |
0.21 |
0.85 |
0.84 |
-13.85 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.98 |
-0.87 |
-0.87 |
-6.82 |
0.05 |
0.32 |
0.08 |
-0.72 |
-0.09 |
-0.15 |
0.22 |
| Leverage Ratio |
|
-1.20 |
-0.24 |
-0.03 |
-8.11 |
1.36 |
1.96 |
3.06 |
3.80 |
3.11 |
1.95 |
2.74 |
| Compound Leverage Factor |
|
-1.32 |
-0.37 |
-0.10 |
-10.41 |
1.50 |
2.09 |
3.41 |
4.34 |
3.76 |
2.06 |
3.01 |
| Debt to Total Capital |
|
335.71% |
-636.87% |
-24.09% |
1.03% |
20.79% |
53.72% |
51.66% |
107.78% |
7.10% |
17.03% |
63.20% |
| Short-Term Debt to Total Capital |
|
245.48% |
-636.87% |
-24.09% |
1.03% |
4.11% |
14.45% |
10.87% |
0.00% |
7.10% |
17.03% |
63.20% |
| Long-Term Debt to Total Capital |
|
90.23% |
0.00% |
0.00% |
0.00% |
16.68% |
39.28% |
40.79% |
107.78% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
79.46% |
43.37% |
93.28% |
0.00% |
0.01% |
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 |
|
-235.71% |
736.87% |
124.09% |
19.51% |
35.84% |
-47.01% |
48.34% |
-7.79% |
92.90% |
82.97% |
36.80% |
| Debt to EBITDA |
|
-0.68 |
-2.80 |
-4.25 |
0.00 |
-0.08 |
-0.36 |
-0.21 |
-0.02 |
-0.04 |
-0.09 |
-0.26 |
| Net Debt to EBITDA |
|
-0.44 |
-2.75 |
-4.17 |
0.01 |
-0.04 |
-0.30 |
0.15 |
0.01 |
0.09 |
0.07 |
-0.18 |
| Long-Term Debt to EBITDA |
|
-0.18 |
0.00 |
0.00 |
0.00 |
-0.06 |
-0.27 |
-0.17 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.78 |
-1.94 |
-0.88 |
-0.04 |
-0.30 |
-0.68 |
-0.35 |
-0.03 |
-0.04 |
-0.12 |
-0.31 |
| Net Debt to NOPAT |
|
-0.51 |
-1.90 |
-0.86 |
0.14 |
-0.17 |
-0.56 |
0.25 |
0.01 |
0.09 |
0.08 |
-0.21 |
| Long-Term Debt to NOPAT |
|
-0.21 |
0.00 |
0.00 |
0.00 |
-0.24 |
-0.50 |
-0.27 |
-0.03 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-25.74 |
-149.61 |
-892.05 |
-6.16 |
-14.72 |
-29.28 |
-34.83 |
-119.13 |
-76.67 |
-46.17 |
-59.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
-555.09% |
69.28% |
85.45% |
100.23% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.53 |
0.05 |
0.02 |
1.31 |
1.09 |
0.58 |
1.91 |
0.25 |
0.36 |
0.61 |
0.32 |
| Quick Ratio |
|
0.40 |
0.01 |
0.01 |
1.30 |
1.08 |
0.57 |
1.91 |
0.23 |
0.28 |
0.37 |
0.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.98 |
-4.05 |
-3.68 |
-19 |
-8.03 |
1.99 |
-4.04 |
-4.64 |
-5.58 |
-6.70 |
-6.49 |
| Operating Cash Flow to CapEx |
|
-179,460.47% |
-2,090.30% |
0.00% |
-586,165.71% |
-44,292.57% |
-49,807.00% |
-103,790.54% |
-77,303.64% |
-203.71% |
-166.64% |
-269,420.18% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.00 |
-1.16 |
-0.52 |
-1.48 |
-23.19 |
2.79 |
-2.19 |
-4.61 |
-4.78 |
-14.01 |
-6.93 |
| Operating Cash Flow to Interest Expense |
|
-9.41 |
-1.70 |
-0.51 |
-3.92 |
-24.10 |
-4.60 |
-3.64 |
-6.14 |
-3.76 |
-5.03 |
-5.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.41 |
-1.78 |
-0.51 |
-3.92 |
-24.15 |
-4.60 |
-3.65 |
-6.15 |
-5.61 |
-8.05 |
-5.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.81 |
0.03 |
0.92 |
0.17 |
0.56 |
0.46 |
0.30 |
0.75 |
0.25 |
0.39 |
0.02 |
| Accounts Receivable Turnover |
|
6.48 |
0.00 |
0.00 |
1.18 |
3.19 |
2.33 |
2.56 |
11.43 |
4.58 |
50.53 |
3.68 |
| Inventory Turnover |
|
10.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
13.62 |
1.17 |
0.00 |
0.00 |
700.08 |
290.82 |
127.99 |
232.99 |
75.66 |
356.03 |
32.17 |
| Accounts Payable Turnover |
|
2.83 |
0.34 |
1.56 |
1.22 |
3.46 |
1.43 |
0.71 |
1.04 |
0.26 |
0.54 |
0.04 |
| Days Sales Outstanding (DSO) |
|
56.34 |
0.00 |
0.00 |
309.19 |
114.38 |
156.71 |
142.50 |
31.93 |
79.69 |
7.22 |
99.11 |
| Days Inventory Outstanding (DIO) |
|
34.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
128.77 |
1,078.00 |
233.99 |
299.68 |
105.37 |
255.24 |
514.34 |
352.60 |
1,404.08 |
674.78 |
10,288.09 |
| Cash Conversion Cycle (CCC) |
|
-37.82 |
-1,078.00 |
-233.99 |
9.51 |
9.01 |
-98.53 |
-371.84 |
-320.67 |
-1,324.39 |
-667.56 |
-10,188.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.30 |
-1.84 |
-1.80 |
14 |
13 |
5.64 |
0.65 |
0.15 |
1.85 |
2.80 |
2.64 |
| Invested Capital Turnover |
|
-48.75 |
-0.06 |
-0.21 |
0.24 |
0.73 |
0.68 |
0.85 |
10.34 |
0.86 |
0.90 |
0.04 |
| Increase / (Decrease) in Invested Capital |
|
-0.50 |
-1.54 |
0.04 |
16 |
-1.40 |
-6.91 |
-4.98 |
-0.50 |
1.69 |
0.96 |
-0.16 |
| Enterprise Value (EV) |
|
15 |
16 |
7.42 |
64 |
71 |
26 |
40 |
3.45 |
0.34 |
34 |
29 |
| Market Capitalization |
|
11 |
5.01 |
4.27 |
53 |
64 |
18 |
43 |
3.52 |
0.70 |
34 |
28 |
| Book Value per Share |
|
($0.05) |
($0.13) |
($0.08) |
$0.01 |
$0.01 |
($1.05) |
$0.79 |
$0.00 |
$0.81 |
$0.19 |
$0.05 |
| Tangible Book Value per Share |
|
($0.05) |
($0.13) |
($0.08) |
($0.02) |
($0.01) |
($3.57) |
$0.09 |
($0.22) |
($0.46) |
($0.07) |
($0.11) |
| Total Capital |
|
1.74 |
-1.70 |
-13 |
15 |
14 |
6.24 |
6.04 |
0.14 |
2.38 |
3.96 |
3.25 |
| Total Debt |
|
5.85 |
11 |
3.20 |
0.15 |
2.87 |
3.35 |
3.12 |
0.15 |
0.17 |
0.67 |
2.06 |
| Total Long-Term Debt |
|
1.57 |
0.00 |
0.00 |
0.00 |
2.30 |
2.45 |
2.46 |
0.15 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
3.80 |
11 |
3.15 |
-0.47 |
1.63 |
2.75 |
-2.27 |
-0.07 |
-0.36 |
-0.49 |
1.41 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.28 |
0.00 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
2.16 |
1.44 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.51 |
-1.97 |
-1.82 |
0.26 |
-0.29 |
-1.40 |
-1.97 |
-2.10 |
-1.64 |
-1.74 |
-1.71 |
| Debt-free Net Working Capital (DFNWC) |
|
1.53 |
-1.78 |
-1.77 |
0.88 |
0.95 |
-0.79 |
3.42 |
-1.88 |
-1.11 |
-0.58 |
-1.07 |
| Net Working Capital (NWC) |
|
-2.75 |
-13 |
-4.97 |
0.73 |
0.39 |
-1.69 |
2.76 |
-1.88 |
-1.28 |
-1.26 |
-3.12 |
| Net Nonoperating Expense (NNE) |
|
2.98 |
5.14 |
6.46 |
62 |
35 |
6.83 |
9.31 |
2.92 |
2.65 |
2.85 |
3.79 |
| Net Nonoperating Obligations (NNO) |
|
3.80 |
11 |
15 |
-0.47 |
1.63 |
2.75 |
-2.27 |
0.16 |
-0.36 |
-0.48 |
1.44 |
| Total Depreciation and Amortization (D&A) |
|
0.81 |
2.82 |
2.36 |
0.28 |
1.53 |
1.81 |
1.59 |
0.61 |
1.42 |
0.83 |
1.54 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-20.61% |
-2,989.07% |
-472.90% |
17.65% |
-2.96% |
-22.56% |
-73.63% |
-50.30% |
-190.42% |
-83.60% |
-1,520.94% |
| Debt-free Net Working Capital to Revenue |
|
61.44% |
-2,694.93% |
-458.25% |
60.00% |
9.80% |
-12.83% |
127.87% |
-45.00% |
-129.00% |
-27.98% |
-948.88% |
| Net Working Capital to Revenue |
|
-110.16% |
-19,124.40% |
-1,289.14% |
49.82% |
3.98% |
-27.40% |
103.31% |
-45.00% |
-148.62% |
-60.29% |
-2,779.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($56.00) |
($52.00) |
($20.00) |
($72.00) |
($24.00) |
($5.92) |
$0.00 |
$0.00 |
($3.18) |
($0.85) |
($0.49) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
197.82K |
208.94K |
460.25K |
1.64M |
2.37M |
2.90M |
0.00 |
17.05M |
2.06M |
10.16M |
21.22M |
| Adjusted Diluted Earnings per Share |
|
($56.00) |
($52.00) |
($20.00) |
($72.00) |
($24.00) |
($5.92) |
$0.00 |
$0.00 |
($3.18) |
($0.85) |
($0.49) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
197.82K |
208.94K |
460.25K |
1.64M |
2.37M |
2.90M |
0.00 |
17.05M |
2.06M |
10.16M |
21.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
($56.00) |
($52.00) |
($20.00) |
($72.00) |
($24.00) |
($5.92) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
182.41K |
208.94K |
460.25K |
938.69K |
1.95M |
2.54M |
0.00 |
17.05M |
5.16M |
20.01M |
25.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.48 |
-5.59 |
-3.65 |
-3.12 |
-4.80 |
-4.92 |
-9.02 |
-5.14 |
-3.88 |
-5.75 |
-6.65 |
| Normalized NOPAT Margin |
|
-300.17% |
-8,473.86% |
-945.24% |
-211.52% |
-49.44% |
-79.55% |
-337.60% |
-123.32% |
-451.60% |
-275.61% |
-5,918.86% |
| Pre Tax Income Margin |
|
-419.75% |
-15,437.86% |
-2,656.83% |
-3,968.46% |
-450.18% |
-189.94% |
-685.97% |
-193.47% |
-780.75% |
-416.09% |
-9,290.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.50 |
-1.92 |
-0.44 |
-3.53 |
-114.52 |
-15.42 |
-8.94 |
-7.00 |
-4.75 |
-17.16 |
-10.15 |
| NOPAT to Interest Expense |
|
-7.51 |
-1.60 |
-0.51 |
-0.26 |
-27.22 |
-6.88 |
-4.89 |
-5.10 |
-3.32 |
-12.01 |
-7.10 |
| EBIT Less CapEx to Interest Expense |
|
-9.51 |
-2.00 |
-0.44 |
-3.53 |
-114.57 |
-15.43 |
-8.95 |
-7.01 |
-6.60 |
-20.18 |
-10.15 |
| NOPAT Less CapEx to Interest Expense |
|
-7.51 |
-1.68 |
-0.51 |
-0.26 |
-27.27 |
-6.89 |
-4.90 |
-5.11 |
-5.17 |
-15.03 |
-7.11 |
| 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% |