| DEI Shares Outstanding |
|
0.00 |
0.00 |
110,000,000.00 |
113,779,244.00 |
112,755,320.00 |
112,951,232.00 |
6,537,817,819.00 |
2,196,978,125.00 |
2,455,202,303.00 |
2,757,558,395.00 |
2,757,558,395.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
13,750.00 |
14,222.00 |
14,094.00 |
14,119.00 |
817,227.00 |
6,865,557.00 |
7,672,507.00 |
172,347,400.00 |
172,347,400.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-535.37 |
1,463.07 |
2,909.22 |
-848.57 |
-50.01 |
-119.05 |
-23.99 |
-0.73 |
-0.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
26.47% |
45.89% |
24.47% |
-100.00% |
0.00% |
453.80% |
176.55% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
228.57% |
-53.99% |
346.54% |
-105.23% |
-433.86% |
-240.49% |
-1,943.81% |
82.47% |
26.12% |
65.62% |
| EBIT Growth |
|
0.00% |
234.64% |
-90.62% |
3,208.55% |
-106.80% |
-433.86% |
-240.49% |
-1,947.30% |
82.21% |
25.85% |
65.57% |
| NOPAT Growth |
|
0.00% |
217.91% |
-101.08% |
29,889.34% |
-107.64% |
-433.86% |
-240.49% |
-1,947.30% |
81.79% |
25.61% |
65.62% |
| Net Income Growth |
|
0.00% |
250.86% |
-212.82% |
352.07% |
102.68% |
-128.51% |
-241.14% |
-1,899.75% |
77.47% |
31.95% |
48.64% |
| EPS Growth |
|
0.00% |
307.69% |
-187.04% |
361.70% |
109.76% |
-128.51% |
-241.14% |
-1,899.75% |
77.47% |
31.95% |
-97.08% |
| Operating Cash Flow Growth |
|
0.00% |
38.63% |
55.47% |
2.97% |
-110.34% |
257.19% |
291.74% |
102.92% |
-132.09% |
-53.74% |
92.24% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
516.21% |
-10.91% |
-246.72% |
76.26% |
-33.71% |
-3,545.01% |
87.93% |
90.42% |
176.87% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-256.91% |
-66.61% |
124.62% |
45.08% |
-70.43% |
1,281.09% |
-45.58% |
-208.51% |
-88.22% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT 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% |
| NOPAT 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% |
| Net Income 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% |
| EPS 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% |
| Operating Cash Flow 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% |
| Free Cash Flow Firm 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% |
| Invested Capital 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.52% |
48.86% |
53.34% |
54.67% |
0.00% |
-6.23% |
11.56% |
6.16% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
7.70% |
20.02% |
6.31% |
22.65% |
0.00% |
-1,235.16% |
-759.41% |
-5,612.31% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-9.35% |
9.96% |
-0.06% |
16.32% |
0.00% |
-1,235.16% |
-759.41% |
-5,621.89% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-9.58% |
10.20% |
0.66% |
17.43% |
0.00% |
-1,235.16% |
-759.41% |
-5,621.89% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-5.99% |
7.15% |
-5.53% |
11.20% |
0.00% |
-1,263.95% |
-778.59% |
-5,629.99% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
96.59% |
61.22% |
7,928.99% |
66.50% |
-1,926.03% |
101.93% |
102.08% |
100.18% |
101.44% |
90.72% |
115.10% |
| Interest Burden Percent |
|
64.80% |
114.55% |
-10.64% |
96.65% |
99.48% |
100.39% |
100.43% |
99.97% |
124.97% |
128.23% |
150.76% |
| Effective Tax Rate |
|
0.00% |
38.78% |
0.00% |
33.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
76.75% |
0.00% |
0.00% |
0.00% |
-64.12% |
-284.63% |
-1,724.06% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
71.52% |
0.00% |
0.00% |
0.00% |
-55.40% |
49.05% |
23,191.69% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-51.23% |
0.00% |
0.00% |
0.00% |
42.80% |
-13.92% |
-671.06% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
25.52% |
-16.05% |
37.85% |
54.64% |
-21.32% |
-298.55% |
-2,395.13% |
-640.50% |
228.91% |
55.72% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-123.25% |
0.00% |
0.00% |
-520.88% |
-100.90% |
-175.91% |
-1,897.06% |
-159.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.83% |
0.38% |
10.21% |
0.00% |
-5.65% |
-200.64% |
-866.91% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
3.39% |
-3.19% |
6.56% |
0.00% |
-5.79% |
-205.71% |
-868.16% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
26.08% |
-16.59% |
39.37% |
54.63% |
-20.90% |
-298.55% |
-2,395.13% |
-642.48% |
227.28% |
52.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.49% |
-17.28% |
31.25% |
48.06% |
-52.64% |
-884.75% |
-1,284.51% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.27 |
6.22 |
-0.07 |
20 |
-1.54 |
-8.20 |
-28 |
-571 |
-104 |
-77 |
-27 |
| NOPAT Margin |
|
-6.54% |
6.10% |
-0.05% |
10.85% |
0.00% |
-864.61% |
-531.59% |
-3,935.32% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
5.23% |
-14.60% |
0.72% |
46.90% |
-8.72% |
-333.67% |
-24,915.75% |
422.07% |
89.84% |
60.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-431.43% |
-80.48% |
-771.65% |
60.25% |
| Cost of Revenue to Revenue |
|
65.48% |
51.14% |
46.66% |
45.33% |
0.00% |
106.23% |
88.44% |
96.80% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
25.61% |
20.83% |
35.05% |
19.03% |
0.00% |
194.00% |
103.00% |
2,171.09% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
286.29% |
90.43% |
36.51% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
43.87% |
38.90% |
53.41% |
38.35% |
0.00% |
1,234.11% |
771.38% |
5,625.10% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-7.72 |
10 |
0.97 |
32 |
-2.19 |
-12 |
-40 |
-816 |
-145 |
-108 |
-37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.21 |
20 |
9.39 |
42 |
-2.19 |
-12 |
-40 |
-815 |
-143 |
-106 |
-36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.32 |
0.91 |
3.02 |
1.21 |
65.46 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.02 |
1.21 |
65.59 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.47 |
0.00 |
72.44 |
1.06 |
286.92 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
4.21 |
1.94 |
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% |
23.76% |
51.55% |
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 |
0.24 |
4.54 |
1.39 |
67.31 |
51.13 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
72.49 |
1.19 |
286.53 |
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 |
7.64 |
0.18 |
58.18 |
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 |
220.02 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.93 |
2.11 |
1.33 |
0.81 |
0.03 |
0.43 |
1.08 |
-22.05 |
-1.10 |
-0.65 |
| Long-Term Debt to Equity |
|
0.00 |
0.84 |
2.11 |
1.14 |
0.59 |
0.03 |
0.43 |
1.08 |
-22.05 |
-0.07 |
-0.09 |
| Financial Leverage |
|
0.00 |
-0.72 |
-1.09 |
-1.62 |
-1.21 |
-0.77 |
-0.28 |
-0.03 |
0.66 |
-0.97 |
-0.54 |
| Leverage Ratio |
|
0.00 |
3.77 |
5.03 |
5.77 |
4.77 |
3.68 |
1.45 |
2.76 |
6.38 |
-2.70 |
-0.58 |
| Compound Leverage Factor |
|
0.00 |
4.31 |
-0.53 |
5.58 |
4.75 |
3.70 |
1.46 |
2.76 |
7.97 |
-3.46 |
-0.87 |
| Debt to Total Capital |
|
0.00% |
48.24% |
67.83% |
57.02% |
44.68% |
2.59% |
29.92% |
51.95% |
104.75% |
1,130.11% |
-189.05% |
| Short-Term Debt to Total Capital |
|
0.00% |
4.96% |
0.00% |
8.04% |
11.88% |
0.00% |
0.00% |
0.00% |
0.00% |
1,055.85% |
-162.47% |
| Long-Term Debt to Total Capital |
|
0.00% |
43.28% |
67.83% |
48.98% |
32.80% |
2.59% |
29.92% |
51.95% |
104.75% |
74.26% |
-26.58% |
| 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% |
-1.14% |
-1.57% |
-1.45% |
1.37% |
0.00% |
0.00% |
0.00% |
0.37% |
0.44% |
-13.38% |
| Common Equity to Total Capital |
|
0.00% |
52.90% |
33.74% |
44.43% |
53.96% |
97.41% |
70.08% |
48.05% |
-4.61% |
-1,024.14% |
257.62% |
| Debt to EBITDA |
|
0.00 |
2.61 |
10.19 |
2.03 |
-33.01 |
-0.05 |
-0.05 |
-0.08 |
-0.95 |
-1.07 |
-2.30 |
| Net Debt to EBITDA |
|
0.00 |
-2.01 |
-7.54 |
-2.54 |
36.11 |
0.00 |
-0.02 |
0.01 |
-0.34 |
-0.65 |
-1.61 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.34 |
10.19 |
1.74 |
-24.23 |
-0.05 |
-0.05 |
-0.08 |
-0.95 |
-0.07 |
-0.32 |
| Debt to NOPAT |
|
0.00 |
8.56 |
-1,418.20 |
4.24 |
-47.15 |
-0.07 |
-0.07 |
-0.12 |
-1.30 |
-1.46 |
-3.14 |
| Net Debt to NOPAT |
|
0.00 |
-6.58 |
1,049.72 |
-5.30 |
51.59 |
-0.01 |
-0.02 |
0.01 |
-0.47 |
-0.89 |
-2.20 |
| Long-Term Debt to NOPAT |
|
0.00 |
7.68 |
-1,418.20 |
3.64 |
-34.62 |
-0.07 |
-0.07 |
-0.12 |
-1.30 |
-0.10 |
-0.44 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.99 |
0.01 |
1.18 |
-7.36 |
2.30 |
-4.35 |
-23.04 |
-41.10 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-2.20% |
-3.38% |
-4.00% |
0.03% |
1.97% |
0.00% |
0.00% |
-0.31% |
0.71% |
6.27% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.93 |
1.11 |
1.10 |
0.88 |
1.97 |
1.12 |
4.84 |
1.40 |
0.33 |
0.19 |
| Quick Ratio |
|
0.00 |
0.84 |
1.03 |
1.01 |
0.81 |
1.97 |
0.35 |
3.35 |
0.71 |
0.13 |
0.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-9.99 |
42 |
37 |
-54 |
-13 |
-17 |
-629 |
-76 |
-7.27 |
5.59 |
| Operating Cash Flow to CapEx |
|
470.58% |
683.44% |
695.69% |
583.68% |
0.00% |
0.00% |
37,053.32% |
2,878.53% |
-2,574.52% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-11.47 |
10.19 |
7.53 |
0.00 |
-279.54 |
-100.19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
39.68 |
13.17 |
11.24 |
0.00 |
194.94 |
204.69 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
33.87 |
11.27 |
9.32 |
0.00 |
194.94 |
204.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.47 |
0.58 |
0.59 |
0.00 |
0.00 |
0.26 |
0.15 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
208.61 |
0.00 |
1.86 |
1.55 |
1.17 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
65.71 |
69.17 |
58.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
9.40 |
11.34 |
10.87 |
0.00 |
0.05 |
0.51 |
62.72 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
89.38 |
30.31 |
32.14 |
0.00 |
1.15 |
0.44 |
0.72 |
0.59 |
0.30 |
0.04 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
196.37 |
235.59 |
312.81 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
5.55 |
5.28 |
6.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
4.08 |
12.04 |
11.36 |
0.00 |
316.96 |
821.95 |
509.75 |
622.01 |
1,202.52 |
8,914.02 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
1.47 |
-6.77 |
-3.39 |
0.00 |
-120.60 |
-586.36 |
-196.94 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
16 |
-25 |
-42 |
10 |
15 |
4.47 |
62 |
34 |
-36 |
-69 |
| Invested Capital Turnover |
|
0.00 |
12.58 |
-32.25 |
-5.46 |
0.00 |
0.07 |
0.54 |
0.44 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
16 |
-42 |
-17 |
53 |
4.70 |
-11 |
57 |
-28 |
-70 |
-32 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-21 |
2.54 |
69 |
6.23 |
4,160 |
1,719 |
191 |
1,229 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
88 |
80 |
69 |
5.59 |
4,165 |
1,670 |
123 |
1,165 |
| Book Value per Share |
|
$0.00 |
$0.58 |
$0.47 |
$0.60 |
$0.77 |
$0.20 |
$0.04 |
$0.03 |
$0.00 |
($0.04) |
($0.04) |
| Tangible Book Value per Share |
|
$0.00 |
($0.40) |
($0.55) |
($0.31) |
($0.34) |
$0.20 |
$0.04 |
$0.03 |
($0.01) |
($0.04) |
($0.04) |
| Total Capital |
|
0.00 |
110 |
141 |
149 |
162 |
23 |
6.59 |
132 |
129 |
10 |
-44 |
| Total Debt |
|
0.00 |
53 |
96 |
85 |
72 |
0.61 |
1.97 |
69 |
135 |
113 |
83 |
| Total Long-Term Debt |
|
0.00 |
48 |
96 |
73 |
53 |
0.61 |
1.97 |
69 |
135 |
7.45 |
12 |
| Net Debt |
|
0.00 |
-41 |
-71 |
-107 |
-79 |
0.04 |
0.64 |
-5.64 |
49 |
69 |
58 |
| Capital Expenditures (CapEx) |
|
5.30 |
5.06 |
7.72 |
9.48 |
0.00 |
0.00 |
0.10 |
2.48 |
0.89 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-97 |
-149 |
-162 |
-149 |
0.08 |
1.29 |
33 |
-25 |
-36 |
-70 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2.50 |
17 |
30 |
-2.10 |
0.64 |
2.62 |
107 |
46 |
-19 |
-58 |
| Net Working Capital (NWC) |
|
0.00 |
-7.98 |
17 |
18 |
-21 |
0.64 |
2.62 |
107 |
46 |
-125 |
-130 |
| Net Nonoperating Expense (NNE) |
|
-0.44 |
-1.07 |
8.16 |
-0.64 |
-44 |
3.79 |
13 |
246 |
80 |
48 |
38 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-41 |
-71 |
-107 |
-79 |
-7.63 |
-0.14 |
-1.83 |
40 |
67 |
59 |
| Total Depreciation and Amortization (D&A) |
|
14 |
10 |
8.41 |
9.67 |
0.00 |
0.00 |
0.00 |
1.39 |
2.40 |
2.17 |
0.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-94.82% |
-100.40% |
-87.34% |
0.00% |
8.18% |
24.52% |
225.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-2.45% |
11.53% |
16.19% |
0.00% |
67.65% |
49.89% |
737.68% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
-7.82% |
11.53% |
9.70% |
0.00% |
67.65% |
49.89% |
737.68% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.75) |
$4.50 |
$4.75 |
($4.50) |
$0.00 |
$0.00 |
($185.60) |
$0.00 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
4.40M |
4.55M |
4.60M |
4.51M |
0.00 |
27.46M |
7.67M |
689.39M |
33.78B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.75) |
$4.50 |
$4.50 |
($4.50) |
$0.00 |
$0.00 |
($25.60) |
($0.03) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.40M |
4.64M |
4.65M |
4.51M |
0.00 |
27.46M |
7.67M |
689.39M |
33.78B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.75) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
4.08M |
4.55M |
4.51M |
4.52M |
0.00 |
27.46M |
7.67M |
689.39M |
33.78B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-5.27 |
6.22 |
-0.07 |
20 |
-1.54 |
-8.20 |
-28 |
-569 |
-97 |
-49 |
-18 |
| Normalized NOPAT Margin |
|
-6.54% |
6.10% |
-0.05% |
10.85% |
0.00% |
-864.61% |
-531.59% |
-3,919.92% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-6.21% |
11.68% |
-0.07% |
16.84% |
0.00% |
-1,240.03% |
-762.69% |
-5,620.14% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
11.94 |
0.24 |
6.56 |
0.00 |
-253.74 |
-231.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
7.14 |
-0.02 |
4.08 |
0.00 |
-177.62 |
-162.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
6.13 |
-1.65 |
4.63 |
0.00 |
-253.74 |
-232.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.34 |
-1.91 |
2.16 |
0.00 |
-177.62 |
-162.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
837.90% |
-1,066.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
837.90% |
-1,066.80% |
15.00% |
16.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |