| DEI Shares Outstanding |
|
1,249,816.00 |
3,500,000.00 |
15,983,273.00 |
17,799,705.00 |
17,870,261.00 |
18,832,648.00 |
6,390,372.00 |
10,932,098.00 |
21,899,058.00 |
21,899,058.00 |
21,899,058.00 |
| DEI Adjusted Shares Outstanding |
|
1,249,816.00 |
3,500,000.00 |
15,983,273.00 |
17,799,705.00 |
17,870,261.00 |
18,832,648.00 |
6,390,372.00 |
10,932,098.00 |
21,899,058.00 |
729,969.00 |
729,969.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.02 |
-0.03 |
-0.04 |
-0.14 |
-0.30 |
-0.39 |
-2.92 |
-1.27 |
-0.80 |
-25.79 |
-38.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
18.32% |
-591.72% |
-629.59% |
-285.79% |
-107.29% |
-34.45% |
-76.50% |
-8.88% |
-24.16% |
-4.21% |
-50.48% |
| EBIT Growth |
|
18.32% |
-591.72% |
-631.64% |
-286.89% |
-107.50% |
-37.19% |
-98.42% |
4.67% |
-25.87% |
-7.75% |
-50.86% |
| NOPAT Growth |
|
18.32% |
-591.72% |
-631.64% |
-286.89% |
-107.50% |
-37.19% |
-103.45% |
7.02% |
-26.31% |
-8.67% |
-44.69% |
| Net Income Growth |
|
-0.29% |
-242.81% |
-518.67% |
-285.21% |
-109.52% |
-38.66% |
-152.55% |
25.51% |
-25.87% |
-7.75% |
-50.03% |
| EPS Growth |
|
0.00% |
-200.00% |
18.33% |
-206.12% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.75% |
-50.03% |
| Operating Cash Flow Growth |
|
0.00% |
-789.15% |
-734.44% |
-128.53% |
-126.49% |
-44.30% |
-73.64% |
-7.32% |
-26.71% |
-12.67% |
-51.10% |
| Free Cash Flow Firm Growth |
|
-18.32% |
-3,149.15% |
-367.61% |
-202.30% |
-110.31% |
-43.54% |
-103.39% |
-7.47% |
-18.39% |
-12.91% |
-42.06% |
| Invested Capital Growth |
|
-11.16% |
43.23% |
129.97% |
-457.37% |
-205.74% |
0.96% |
0.75% |
633.01% |
80.34% |
72.90% |
51.11% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
12.40% |
-694.03% |
0.00% |
0.00% |
0.00% |
3.14% |
-14.82% |
3.36% |
-3.66% |
-1.43% |
-5.96% |
| EBIT Q/Q Growth |
|
12.40% |
-694.03% |
0.00% |
0.00% |
0.00% |
2.44% |
-15.24% |
3.18% |
-4.09% |
-2.35% |
-6.04% |
| NOPAT Q/Q Growth |
|
12.40% |
-694.03% |
0.00% |
0.00% |
0.00% |
2.44% |
-18.17% |
3.18% |
-4.45% |
-3.58% |
-2.63% |
| Net Income Q/Q Growth |
|
3.62% |
-386.95% |
0.00% |
0.00% |
0.00% |
1.93% |
-17.70% |
6.74% |
-4.23% |
-3.55% |
-5.46% |
| EPS Q/Q Growth |
|
0.00% |
-1,900.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.46% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-789.15% |
-45.21% |
0.00% |
0.00% |
-0.34% |
-21.17% |
2.68% |
-5.09% |
-5.41% |
-6.76% |
| Free Cash Flow Firm Q/Q Growth |
|
-12.40% |
-11.50% |
0.00% |
0.00% |
0.00% |
-2.03% |
-37.40% |
5.07% |
-0.63% |
-4.62% |
-15.49% |
| Invested Capital Q/Q Growth |
|
-1.36% |
-153.34% |
0.00% |
0.00% |
0.00% |
-5.63% |
83.65% |
283.96% |
28.09% |
21.55% |
104.38% |
| 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% |
100.00% |
100.24% |
100.06% |
100.03% |
100.02% |
100.01% |
100.01% |
100.01% |
100.01% |
100.01% |
| Interest Burden Percent |
|
236.15% |
117.03% |
98.72% |
98.47% |
99.46% |
100.54% |
127.98% |
99.99% |
100.00% |
100.00% |
99.45% |
| 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) |
|
17.44% |
-19.30% |
-23.47% |
-47.06% |
-113.79% |
-920.36% |
-492.82% |
-199.51% |
-210.34% |
-131.58% |
-188.05% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-2,524.28% |
0.00% |
0.00% |
0.00% |
0.00% |
-879.50% |
-742.81% |
-477.73% |
-426.58% |
| 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) |
|
17.44% |
-19.30% |
-23.47% |
-47.06% |
-113.79% |
-920.36% |
-492.82% |
-199.51% |
-210.34% |
-131.58% |
-188.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.04% |
-8.21% |
-15.26% |
-39.23% |
-184.85% |
578.60% |
-210.85% |
-273.42% |
-151.45% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.01 |
-0.06 |
-0.47 |
-1.80 |
-3.74 |
-5.14 |
-10 |
-9.71 |
-12 |
-13 |
-19 |
| 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) |
|
40.72% |
-6.54% |
-6.81% |
-13.56% |
-32.60% |
-214.74% |
-203.52% |
-64.69% |
-79.81% |
-49.18% |
-89.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-106.37% |
-78.08% |
-148.87% |
| 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) |
|
-0.01 |
-0.09 |
-0.67 |
-2.58 |
-5.35 |
-7.34 |
-15 |
-14 |
-17 |
-19 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.01 |
-0.09 |
-0.66 |
-2.56 |
-5.31 |
-7.14 |
-13 |
-14 |
-17 |
-18 |
-27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.32 |
0.83 |
0.69 |
1.49 |
0.00 |
0.00 |
6.02 |
3.59 |
2.36 |
0.93 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.32 |
0.83 |
0.69 |
1.49 |
0.00 |
0.00 |
6.02 |
3.59 |
2.36 |
0.93 |
| 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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
20.97 |
13.97 |
6.84 |
0.85 |
| 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) |
|
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) |
|
85.45 |
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 |
-1.96 |
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 |
|
-0.30 |
-1.19 |
-1.01 |
-1.01 |
-1.03 |
-1.30 |
-1.06 |
-0.93 |
-0.78 |
-0.78 |
-0.67 |
| Leverage Ratio |
|
-0.01 |
1.24 |
1.02 |
1.02 |
1.12 |
3.81 |
1.60 |
1.23 |
1.27 |
1.14 |
1.12 |
| Compound Leverage Factor |
|
-0.02 |
1.45 |
1.00 |
1.00 |
1.12 |
3.83 |
2.05 |
1.23 |
1.27 |
1.14 |
1.11 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
203.92% |
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% |
203.92% |
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% |
0.00% |
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% |
100.00% |
100.00% |
100.00% |
-103.92% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.14 |
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 |
-0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.20 |
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 |
|
0.00 |
35.32 |
140.10 |
14.23 |
-4.27 |
0.00 |
0.00 |
-6.72 |
0.79 |
5.73 |
-12.66 |
| 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 |
|
0.00 |
18.44 |
278.81 |
36.71 |
4.82 |
0.50 |
9.68 |
4.13 |
6.66 |
10.69 |
4.03 |
| Quick Ratio |
|
0.00 |
18.44 |
277.72 |
36.63 |
4.72 |
0.45 |
9.36 |
3.88 |
6.35 |
10.35 |
3.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-0.12 |
-0.56 |
-1.70 |
-3.58 |
-5.14 |
-10 |
-11 |
-13 |
-15 |
-21 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-5,232.69% |
-2,344.19% |
-1,570.17% |
-5,387.72% |
-18,734.07% |
-672.22% |
-820.71% |
-630.57% |
-604.09% |
| Free Cash Flow to Firm to Interest Expense |
|
0.22 |
-7.76 |
0.00 |
0.00 |
0.00 |
-129.55 |
-2.57 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.60 |
-6.11 |
0.00 |
0.00 |
0.00 |
-148.98 |
-2.52 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.60 |
-6.11 |
0.00 |
0.00 |
0.00 |
-151.74 |
-2.53 |
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 |
|
-0.13 |
-0.07 |
0.02 |
-0.08 |
-0.24 |
-0.24 |
-0.24 |
1.28 |
2.30 |
3.98 |
6.02 |
| 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 |
|
-0.01 |
0.06 |
0.10 |
-0.10 |
-0.16 |
0.00 |
0.00 |
1.52 |
1.03 |
1.68 |
2.04 |
| Enterprise Value (EV) |
|
0.34 |
2.94 |
-0.70 |
-2.07 |
1.17 |
0.00 |
0.00 |
27 |
32 |
27 |
5.12 |
| Market Capitalization |
|
0.34 |
4.32 |
3.60 |
4.48 |
4.29 |
-0.00 |
-0.00 |
31 |
41 |
40 |
12 |
| Book Value per Share |
|
($0.16) |
$0.37 |
$0.27 |
$0.36 |
$0.16 |
($0.07) |
$1.38 |
$0.46 |
$0.53 |
$13.85 |
$5.67 |
| Tangible Book Value per Share |
|
($0.16) |
$0.37 |
$0.27 |
$0.36 |
$0.16 |
($0.07) |
$1.38 |
$0.46 |
$0.53 |
$13.85 |
$5.67 |
| Total Capital |
|
-0.19 |
1.30 |
4.32 |
6.47 |
2.88 |
1.23 |
8.84 |
5.08 |
12 |
17 |
13 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.50 |
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 |
|
0.00 |
-1.37 |
-4.30 |
-6.55 |
-3.12 |
1.03 |
-9.08 |
-3.80 |
-9.23 |
-13 |
-6.94 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.02 |
0.08 |
0.26 |
0.11 |
0.05 |
1.64 |
1.70 |
2.49 |
3.93 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.19 |
-0.07 |
0.00 |
-0.16 |
-0.60 |
-0.61 |
-0.66 |
-0.73 |
-0.99 |
-0.84 |
-1.27 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.19 |
1.30 |
4.30 |
6.39 |
2.52 |
0.85 |
8.42 |
3.07 |
8.24 |
12 |
5.67 |
| Net Working Capital (NWC) |
|
-0.19 |
1.30 |
4.30 |
6.39 |
2.52 |
-1.65 |
8.42 |
3.07 |
8.24 |
12 |
5.67 |
| Net Nonoperating Expense (NNE) |
|
0.02 |
0.04 |
0.19 |
0.74 |
1.58 |
2.24 |
8.18 |
4.16 |
5.20 |
5.49 |
8.95 |
| Net Nonoperating Obligations (NNO) |
|
0.06 |
-1.37 |
-4.30 |
-6.55 |
-3.12 |
1.03 |
-9.08 |
-3.80 |
-9.23 |
-13 |
-6.94 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.04 |
0.19 |
1.95 |
0.15 |
0.43 |
1.06 |
1.67 |
| 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 |
|
($0.02) |
($0.06) |
($0.05) |
($0.15) |
($0.30) |
($0.40) |
$0.00 |
($1.28) |
($0.78) |
($15.30) |
($12.36) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.25M |
15.98M |
13.34M |
16.59M |
18.45M |
18.97M |
10.91M |
10.88M |
22.38M |
1.23M |
2.29M |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
($0.06) |
($0.05) |
($0.15) |
($0.30) |
($0.40) |
$0.00 |
$0.00 |
$0.00 |
($15.30) |
($12.36) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.25M |
15.98M |
13.34M |
16.59M |
18.45M |
18.97M |
10.91M |
21.09M |
32.54M |
1.23M |
2.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.02) |
($0.06) |
($0.05) |
($0.15) |
($0.30) |
($0.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.25M |
1.65M |
15.98M |
17.87M |
17.86M |
18.63M |
6.81M |
21.09M |
32.54M |
0.00 |
5.41B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.01 |
-0.06 |
-0.47 |
-1.80 |
-3.74 |
-5.14 |
-10 |
-9.71 |
-12 |
-13 |
-19 |
| 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 |
|
-0.73 |
-5.87 |
0.00 |
0.00 |
0.00 |
-184.99 |
-3.57 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.51 |
-4.11 |
0.00 |
0.00 |
0.00 |
-129.49 |
-2.56 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-0.73 |
-5.87 |
0.00 |
0.00 |
0.00 |
-187.75 |
-3.59 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.51 |
-4.11 |
0.00 |
0.00 |
0.00 |
-132.26 |
-2.58 |
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% |
-13.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |