| DEI Shares Outstanding |
|
129,237,524.00 |
8,379,101.00 |
10,539,057.00 |
45,370,695.00 |
45,723,414.00 |
48,025,102.00 |
83,078,675.00 |
83,599,187.00 |
8,889,020.00 |
8,923,490.00 |
16,673,127.00 |
| DEI Adjusted Shares Outstanding |
|
12,923,752.00 |
837,910.00 |
1,053,906.00 |
4,537,069.00 |
4,572,341.00 |
4,802,510.00 |
8,307,867.00 |
8,359,919.00 |
8,889,020.00 |
8,923,490.00 |
16,673,127.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-10.42 |
- |
-4.69 |
-5.98 |
-5.04 |
-3.58 |
-0.93 |
-1.20 |
-0.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
12.53% |
0.00% |
118.95% |
166.01% |
182.96% |
-5.76% |
99.06% |
-46.19% |
| EBITDA Growth |
|
100.00% |
0.00% |
0.00% |
-1,191.66% |
85.01% |
-24.99% |
-39.39% |
48.29% |
27.18% |
23.75% |
-14.88% |
| EBIT Growth |
|
100.00% |
0.00% |
0.00% |
-1,191.66% |
84.81% |
-28.18% |
-45.16% |
52.19% |
27.18% |
23.75% |
-14.88% |
| NOPAT Growth |
|
100.00% |
0.00% |
0.00% |
-1,190.69% |
89.36% |
-28.22% |
-36.67% |
49.87% |
26.32% |
23.75% |
-15.94% |
| Net Income Growth |
|
100.00% |
0.00% |
0.00% |
-1,247.25% |
0.00% |
-33.97% |
-45.89% |
28.53% |
72.48% |
-30.28% |
-13.35% |
| EPS Growth |
|
-365.00% |
92.26% |
-61.11% |
-568.10% |
0.00% |
-29.79% |
-45.89% |
28.53% |
73.74% |
-26.60% |
33.61% |
| Operating Cash Flow Growth |
|
-98.59% |
-49.88% |
-29.64% |
-71.57% |
0.00% |
-9.57% |
-36.16% |
1.13% |
39.05% |
33.64% |
-10.12% |
| Free Cash Flow Firm Growth |
|
488.86% |
-198.03% |
68.63% |
-1,161.61% |
87.53% |
-41.79% |
14.98% |
31.79% |
50.86% |
-10.65% |
-14.66% |
| Invested Capital Growth |
|
-2,355.35% |
94.04% |
11.46% |
-63.54% |
107.58% |
3,187.46% |
-91.85% |
254.33% |
-161.21% |
40.12% |
61.20% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-47.05% |
0.00% |
0.00% |
0.00% |
-12.08% |
9.87% |
22.15% |
-24.46% |
| EBITDA Q/Q Growth |
|
100.00% |
0.00% |
0.00% |
-616.84% |
0.00% |
-4,120.08% |
-9.34% |
34.68% |
-38.28% |
-9.06% |
14.09% |
| EBIT Q/Q Growth |
|
100.00% |
0.00% |
0.00% |
-616.84% |
0.00% |
0.00% |
-9.58% |
34.68% |
-38.28% |
-9.06% |
14.09% |
| NOPAT Q/Q Growth |
|
100.00% |
0.00% |
0.00% |
-619.90% |
0.00% |
0.00% |
-3.29% |
35.44% |
-38.28% |
-9.06% |
13.30% |
| Net Income Q/Q Growth |
|
100.00% |
0.00% |
0.00% |
-813.44% |
0.00% |
0.00% |
-3.09% |
16.48% |
11.34% |
-10.67% |
14.93% |
| EPS Q/Q Growth |
|
-314.78% |
0.00% |
0.00% |
-500.78% |
0.00% |
0.00% |
-3.09% |
16.48% |
10.48% |
-9.17% |
7.06% |
| Operating Cash Flow Q/Q Growth |
|
-4.37% |
-16.10% |
-9.40% |
-34.13% |
0.00% |
-4.94% |
2.31% |
-5.67% |
19.32% |
-27.24% |
18.92% |
| Free Cash Flow Firm Q/Q Growth |
|
-12.12% |
0.00% |
0.00% |
0.00% |
-511.33% |
-514.36% |
17.09% |
32.63% |
-255.06% |
-29.19% |
17.47% |
| Invested Capital Q/Q Growth |
|
16.58% |
0.00% |
0.00% |
33.14% |
130.60% |
64.57% |
-86.35% |
-61.77% |
-38.10% |
59.10% |
55.59% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
-6,268.05% |
-71,949.49% |
-10,424.41% |
-5,951.16% |
-3,118.44% |
-569.91% |
-440.37% |
-168.69% |
-360.14% |
| Operating Margin |
|
0.00% |
0.00% |
-6,271.05% |
-71,930.07% |
-10,567.28% |
-6,188.25% |
-3,179.32% |
-563.28% |
-440.37% |
-168.69% |
-363.45% |
| EBIT Margin |
|
0.00% |
0.00% |
-6,268.05% |
-71,949.49% |
-10,558.84% |
-6,181.61% |
-3,373.14% |
-569.91% |
-440.37% |
-168.69% |
-360.14% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-5,999.09% |
-71,826.32% |
-10,050.92% |
-6,149.74% |
-3,372.68% |
-851.87% |
-248.76% |
-162.82% |
-342.96% |
| Tax Burden Percent |
|
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
151.35% |
58.66% |
100.47% |
99.88% |
| Interest Burden Percent |
|
0.00% |
0.00% |
95.71% |
99.83% |
95.19% |
99.48% |
99.99% |
98.76% |
96.30% |
96.07% |
95.35% |
| 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% |
-654.96% |
-852.86% |
-1,249.03% |
-3,041.67% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-628.95% |
-808.93% |
-1,196.63% |
-3,053.61% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
574.58% |
735.44% |
1,154.89% |
2,992.72% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
-223.15% |
-469.72% |
-97.21% |
-80.37% |
-117.42% |
-94.14% |
-48.95% |
-65.81% |
-68.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-10,071.90% |
-843.15% |
-683.00% |
-1,360.99% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-175.16% |
-440.29% |
-97.11% |
-62.75% |
-73.64% |
-39.05% |
-56.57% |
-56.80% |
-62.16% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-167.64% |
-439.54% |
-92.44% |
-62.42% |
-73.63% |
-58.37% |
-31.96% |
-54.82% |
-59.20% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-223.15% |
-469.72% |
-97.21% |
-80.37% |
-117.42% |
-94.14% |
-48.95% |
-65.81% |
-68.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-300.21% |
-249.34% |
-48.60% |
-104.98% |
-95.21% |
-152.70% |
-58.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
-8.04 |
-148 |
-16 |
-20 |
-28 |
-14 |
-10 |
-7.78 |
-9.02 |
| NOPAT Margin |
|
0.00% |
0.00% |
-4,389.74% |
-71,930.07% |
-7,397.10% |
-4,331.77% |
-2,225.53% |
-394.29% |
-308.26% |
-118.08% |
-254.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-45.41% |
0.64% |
-10.71% |
-26.01% |
-43.93% |
-52.40% |
11.95% |
-17.19% |
-17.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-72.63% |
-41.94% |
-53.72% |
| 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% |
3,502.67% |
11,835.23% |
4,679.87% |
2,243.40% |
1,040.89% |
322.64% |
225.78% |
64.35% |
117.99% |
| R&D to Revenue |
|
0.00% |
0.00% |
2,868.39% |
60,194.84% |
5,987.41% |
4,044.85% |
2,238.44% |
340.64% |
314.60% |
204.33% |
332.68% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
6,371.05% |
72,030.07% |
10,667.28% |
6,288.25% |
3,279.32% |
663.28% |
540.37% |
268.69% |
463.45% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
0.00 |
-11 |
-148 |
-23 |
-29 |
-42 |
-20 |
-15 |
-11 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.00 |
0.00 |
-11 |
-148 |
-22 |
-28 |
-39 |
-20 |
-15 |
-11 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
5.26 |
11.29 |
1.79 |
2.99 |
2.55 |
1.79 |
1.13 |
3.48 |
1.50 |
1.48 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
5.26 |
11.29 |
1.79 |
2.99 |
2.55 |
1.79 |
1.13 |
3.48 |
1.50 |
1.48 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
225.68 |
514.38 |
617.67 |
149.18 |
63.57 |
6.33 |
14.77 |
4.21 |
7.00 |
| 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% |
-139.64% |
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 |
481.58 |
8.06 |
72.59 |
6.04 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
197.66 |
214.63 |
411.74 |
103.44 |
28.54 |
2.97 |
10.20 |
1.30 |
2.20 |
| 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) |
|
3.79 |
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 |
|
0.30 |
0.95 |
-1.32 |
-1.06 |
-2.40 |
-0.91 |
-0.91 |
-0.97 |
-0.98 |
-1.05 |
-1.02 |
| Leverage Ratio |
|
-0.31 |
-0.96 |
1.33 |
1.07 |
1.05 |
1.29 |
1.59 |
1.61 |
1.53 |
1.20 |
1.16 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
1.27 |
1.07 |
1.00 |
1.28 |
1.59 |
1.59 |
1.48 |
1.15 |
1.11 |
| Debt to Total Capital |
|
-0.25% |
0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
-0.25% |
0.08% |
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% |
0.00% |
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 |
|
100.25% |
99.92% |
100.00% |
100.00% |
100.00% |
100.00% |
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 |
|
-29.67 |
-13.60 |
-32.69 |
9.06 |
24.40 |
-10.25 |
-7.65 |
-18.02 |
-27.75 |
-23.97 |
-28.12 |
| 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 |
|
0.24 |
4.56 |
3.40 |
22.11 |
22.83 |
3.81 |
3.56 |
2.14 |
5.57 |
6.36 |
8.39 |
| Quick Ratio |
|
0.23 |
4.52 |
3.37 |
22.02 |
22.03 |
3.49 |
3.28 |
1.82 |
5.25 |
6.22 |
7.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
27 |
-26 |
-8.23 |
-147 |
-18 |
-26 |
-22 |
-15 |
-7.42 |
-8.21 |
-9.41 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
-9,805.72% |
-4,876.03% |
-585.34% |
-1,735.18% |
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 |
|
0.00 |
0.00 |
0.03 |
0.01 |
0.01 |
0.01 |
0.02 |
0.07 |
0.13 |
0.34 |
0.17 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
2.93 |
1.93 |
3.91 |
1.91 |
| 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 |
147.09 |
124.78 |
189.04 |
93.44 |
191.22 |
| 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 |
147.09 |
124.78 |
189.04 |
93.44 |
191.22 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-28 |
-1.66 |
-1.47 |
-2.41 |
0.18 |
5.99 |
0.49 |
1.73 |
-1.06 |
-0.63 |
-0.25 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-0.12 |
-0.11 |
-0.19 |
0.15 |
0.38 |
3.17 |
9.87 |
-7.79 |
-8.06 |
| Increase / (Decrease) in Invested Capital |
|
-27 |
26 |
0.19 |
-0.93 |
2.59 |
5.81 |
-5.50 |
1.24 |
-2.79 |
0.42 |
0.39 |
| Enterprise Value (EV) |
|
101 |
25 |
36 |
44 |
88 |
48 |
35 |
10 |
34 |
8.56 |
7.80 |
| Market Capitalization |
|
108 |
33 |
41 |
106 |
132 |
70 |
79 |
22 |
49 |
28 |
25 |
| Book Value per Share |
|
($0.33) |
$0.74 |
$0.35 |
$3.11 |
$0.96 |
$0.57 |
$0.53 |
$0.23 |
$1.58 |
$2.08 |
$1.01 |
| Tangible Book Value per Share |
|
($0.33) |
$0.74 |
$0.35 |
$3.11 |
$0.96 |
$0.57 |
$0.53 |
$0.23 |
$1.58 |
$2.08 |
$1.01 |
| Total Capital |
|
-21 |
6.19 |
3.66 |
59 |
44 |
27 |
44 |
20 |
14 |
19 |
17 |
| Total Debt |
|
0.05 |
0.01 |
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 |
|
-6.52 |
-7.85 |
-5.13 |
-62 |
-44 |
-21 |
-43 |
-12 |
-15 |
-19 |
-17 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.15 |
0.37 |
3.42 |
1.57 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-28 |
-1.66 |
-1.47 |
-2.55 |
-0.41 |
-3.34 |
-10 |
-2.94 |
-1.06 |
-0.63 |
-0.25 |
| Debt-free Net Working Capital (DFNWC) |
|
-21 |
6.19 |
3.66 |
59 |
43 |
18 |
33 |
8.84 |
14 |
19 |
17 |
| Net Working Capital (NWC) |
|
-21 |
6.18 |
3.66 |
59 |
43 |
18 |
33 |
8.84 |
14 |
19 |
17 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
2.95 |
-0.21 |
5.66 |
8.49 |
14 |
16 |
-1.97 |
2.95 |
3.14 |
| Net Nonoperating Obligations (NNO) |
|
-6.52 |
-7.85 |
-5.13 |
-62 |
-44 |
-21 |
-43 |
-18 |
-15 |
-19 |
-17 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
1.08 |
3.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-803.63% |
-1,239.69% |
-192.40% |
-716.24% |
-838.90% |
-83.81% |
-31.98% |
-9.62% |
-6.94% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,998.28% |
28,735.34% |
20,401.03% |
3,858.11% |
2,664.12% |
251.53% |
424.40% |
281.57% |
473.59% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,998.28% |
28,735.34% |
20,401.03% |
3,858.11% |
2,664.12% |
251.53% |
424.40% |
281.57% |
473.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($7.80) |
($3.60) |
($11.60) |
($7.75) |
$0.00 |
($6.10) |
($5.50) |
($3.58) |
($0.94) |
($1.19) |
($0.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.39M |
688.99K |
945.35K |
19.09M |
0.00 |
5.07M |
7.65M |
8.35M |
8.81M |
8.98M |
15.31M |
| Adjusted Diluted Earnings per Share |
|
($7.80) |
($7.20) |
($11.60) |
($7.75) |
$0.00 |
($6.10) |
($5.50) |
($3.58) |
($0.94) |
($1.19) |
($0.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.39M |
742.10K |
945.35K |
19.09M |
0.00 |
5.07M |
7.65M |
8.35M |
8.81M |
8.98M |
15.31M |
| Adjusted Basic & Diluted Earnings per Share |
|
($7.80) |
$0.00 |
($11.60) |
($7.75) |
$0.00 |
($6.10) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.39M |
843.92K |
1.06M |
19.09M |
0.00 |
4.70M |
8.31M |
8.80M |
8.90M |
10.71M |
16.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
-8.04 |
-104 |
-16 |
-20 |
-28 |
-14 |
-10 |
-7.78 |
-8.71 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-4,389.74% |
-50,351.05% |
-7,397.10% |
-4,331.77% |
-2,225.53% |
-394.29% |
-308.26% |
-118.08% |
-245.47% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-5,999.09% |
-71,826.32% |
-10,050.92% |
-6,149.74% |
-3,372.68% |
-562.85% |
-424.09% |
-162.06% |
-343.39% |
| 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% |
-2.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |