| DEI Shares Outstanding |
|
500,000,000.00 |
506,000,000.00 |
508,000,000.00 |
708,049,380.00 |
749,706,712.00 |
830,956,712.00 |
2,156,752.00 |
2,896,844.00 |
6,071,777.00 |
20,011,132.00 |
2,192,046.00 |
| DEI Adjusted Shares Outstanding |
|
7,142,857.00 |
7,228,571.00 |
7,257,143.00 |
10,114,991.00 |
10,710,096.00 |
11,870,810.00 |
30,811.00 |
41,383.00 |
86,740.00 |
285,873.00 |
2,192,046.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.07 |
-0.12 |
-0.11 |
0.01 |
0.05 |
0.05 |
47.70 |
128.23 |
34.07 |
-17.44 |
-12.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1,901.11% |
-52.07% |
-52.07% |
416.88% |
811.76% |
73.00% |
169.22% |
16.09% |
54.98% |
-41.71% |
-82.44% |
| EBITDA Growth |
|
-1,652.87% |
-90.95% |
0.13% |
161.58% |
202.08% |
-26.78% |
389.03% |
87.68% |
-7.31% |
-262.58% |
-359.31% |
| EBIT Growth |
|
-3,967.75% |
-78.41% |
0.06% |
128.38% |
202.08% |
-26.78% |
389.03% |
87.68% |
-9.67% |
-269.39% |
-352.96% |
| NOPAT Growth |
|
-8,650.09% |
17.06% |
22.37% |
50.03% |
427.21% |
137.99% |
-118.94% |
-215.03% |
297.47% |
-236.72% |
-141.73% |
| Net Income Growth |
|
-1,635.46% |
-72.11% |
0.93% |
115.83% |
350.22% |
-6.19% |
165.35% |
138.39% |
-15.66% |
-268.74% |
-467.58% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-40.67% |
42.70% |
-50.39% |
-268.74% |
29.28% |
| Operating Cash Flow Growth |
|
-300.80% |
73.10% |
34.75% |
-253.73% |
160.93% |
-111.79% |
-90,101.66% |
7.51% |
-53.57% |
-5.69% |
-9.41% |
| Free Cash Flow Firm Growth |
|
-89.21% |
155.24% |
36.26% |
-261.41% |
190.46% |
-208.84% |
-2,098.32% |
21.76% |
26.13% |
60.94% |
556.87% |
| Invested Capital Growth |
|
-0.75% |
-261.16% |
-73.04% |
26.91% |
-1.74% |
150.59% |
2,070.67% |
70.46% |
39.36% |
2.93% |
-55.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.57% |
-35.85% |
7.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
153.99% |
-1,330.05% |
-255.15% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
159.38% |
-1,048.62% |
-254.02% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
49.45% |
-534.55% |
-4.82% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.67% |
-217.28% |
-173.15% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23.17% |
-217.28% |
-276.89% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
41.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.34% |
-12.12% |
-2.34% |
9.94% |
| 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% |
86.04% |
1,007.11% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
146.57% |
-2.63% |
-52.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.91% |
-158.18% |
100.00% |
78.52% |
97.51% |
99.37% |
83.92% |
97.99% |
99.00% |
97.82% |
95.36% |
| EBITDA Margin |
|
-182.43% |
-726.81% |
-1,514.60% |
180.46% |
59.79% |
25.30% |
45.96% |
74.31% |
44.44% |
-123.95% |
-3,242.14% |
| Operating Margin |
|
-910.69% |
-1,575.91% |
-2,552.74% |
-172.76% |
61.60% |
65.42% |
-8.50% |
-18.81% |
26.75% |
-69.52% |
-957.07% |
| EBIT Margin |
|
-423.36% |
-1,575.91% |
-3,286.31% |
180.46% |
59.79% |
25.30% |
45.96% |
74.31% |
43.31% |
-125.85% |
-3,246.22% |
| Profit (Net Income) Margin |
|
-518.70% |
-1,862.55% |
-3,850.29% |
117.95% |
58.24% |
31.58% |
31.13% |
63.92% |
34.79% |
-100.70% |
-3,255.05% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.64% |
130.36% |
70.57% |
86.56% |
77.58% |
68.07% |
100.00% |
| Interest Burden Percent |
|
122.52% |
118.19% |
117.16% |
65.36% |
96.80% |
95.75% |
95.98% |
99.39% |
103.55% |
117.56% |
100.27% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.64% |
-30.36% |
29.43% |
13.44% |
22.42% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.37% |
-4.10% |
5.37% |
-6.21% |
-20.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
174.03% |
209.91% |
61.25% |
-154.16% |
-1,171.90% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.15% |
21.88% |
4.26% |
-7.25% |
-86.58% |
| Return on Equity (ROE) |
|
58.56% |
61.19% |
37.86% |
-6.44% |
-50.26% |
-595.21% |
19.78% |
17.78% |
9.63% |
-13.46% |
-107.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-95.93% |
-185.75% |
-56.21% |
-27.52% |
-9.10% |
56.83% |
| Operating Return on Assets (OROA) |
|
-60.30% |
-70.20% |
-195.95% |
339.59% |
148.20% |
30.26% |
15.54% |
14.17% |
10.00% |
-14.95% |
-90.38% |
| Return on Assets (ROA) |
|
-73.88% |
-82.97% |
-229.57% |
221.96% |
144.37% |
37.77% |
10.52% |
12.19% |
8.03% |
-11.96% |
-90.62% |
| Return on Common Equity (ROCE) |
|
58.56% |
61.19% |
37.86% |
-6.44% |
-50.26% |
-595.21% |
19.78% |
17.78% |
9.63% |
-13.46% |
-107.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
51.23% |
46.85% |
31.97% |
-8.84% |
-68.23% |
81.55% |
10.37% |
13.88% |
8.17% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.60 |
-0.50 |
-0.38 |
-0.19 |
0.63 |
1.50 |
-0.28 |
-0.89 |
1.76 |
-2.41 |
-5.82 |
| NOPAT Margin |
|
-637.48% |
-1,103.14% |
-1,786.92% |
-172.76% |
62.00% |
85.29% |
-6.00% |
-16.29% |
20.75% |
-48.67% |
-669.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
-21.59% |
53.34% |
70.15% |
-97.39% |
-13.67% |
-350.12% |
-177.40% |
-214.01% |
-55.88% |
147.95% |
1,151.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-5.97% |
-33.12% |
| Cost of Revenue to Revenue |
|
71.09% |
258.18% |
0.00% |
21.48% |
2.49% |
0.63% |
82.11% |
70.68% |
1.00% |
2.18% |
407.44% |
| SG&A Expenses to Revenue |
|
702.20% |
568.64% |
117.15% |
89.51% |
21.95% |
10.00% |
24.40% |
45.51% |
70.36% |
159.06% |
636.14% |
| 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 |
|
939.60% |
1,417.74% |
2,652.74% |
251.27% |
35.91% |
33.94% |
26.40% |
48.13% |
72.25% |
188.51% |
653.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.40 |
-0.71 |
-0.71 |
0.20 |
0.61 |
0.44 |
2.17 |
4.07 |
3.68 |
-6.23 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.17 |
-0.33 |
-0.33 |
0.20 |
0.61 |
0.44 |
2.17 |
4.07 |
3.77 |
-6.14 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.07 |
0.30 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.41 |
0.11 |
21.27 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.97 |
0.54 |
5.09 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.79 |
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% |
35.78% |
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 |
0.27 |
0.10 |
0.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.20 |
0.80 |
7.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.71 |
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 |
2.78 |
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 |
5.81 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.42 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.67 |
-0.36 |
-0.24 |
-0.04 |
-0.05 |
0.06 |
0.30 |
0.11 |
0.08 |
0.06 |
0.18 |
| Long-Term Debt to Equity |
|
-0.58 |
-0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.17 |
0.02 |
0.01 |
0.01 |
0.03 |
| Financial Leverage |
|
-0.62 |
-0.47 |
-0.29 |
-0.16 |
0.24 |
2.89 |
0.13 |
0.10 |
0.07 |
0.05 |
0.07 |
| Leverage Ratio |
|
-0.79 |
-0.74 |
-0.16 |
-0.03 |
-0.35 |
-15.76 |
1.88 |
1.46 |
1.20 |
1.13 |
1.18 |
| Compound Leverage Factor |
|
-0.97 |
-0.87 |
-0.19 |
-0.02 |
-0.34 |
-15.09 |
1.80 |
1.45 |
1.24 |
1.32 |
1.19 |
| Debt to Total Capital |
|
-205.75% |
-56.77% |
-31.69% |
-4.23% |
-5.13% |
5.85% |
23.15% |
9.62% |
7.15% |
6.00% |
15.26% |
| Short-Term Debt to Total Capital |
|
-27.40% |
-8.17% |
-31.69% |
-4.23% |
-5.13% |
5.85% |
10.22% |
7.85% |
5.87% |
4.76% |
12.41% |
| Long-Term Debt to Total Capital |
|
-178.36% |
-48.60% |
0.00% |
0.00% |
0.00% |
0.00% |
12.93% |
1.77% |
1.28% |
1.24% |
2.84% |
| 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 |
|
305.75% |
156.77% |
131.69% |
104.23% |
105.13% |
94.15% |
76.85% |
90.38% |
92.85% |
94.00% |
84.74% |
| Debt to EBITDA |
|
-3.74 |
-1.98 |
-1.91 |
0.30 |
0.07 |
0.10 |
1.97 |
0.66 |
0.74 |
-0.39 |
-0.10 |
| Net Debt to EBITDA |
|
-3.70 |
-1.98 |
-1.90 |
0.18 |
-1.03 |
0.07 |
0.83 |
0.48 |
0.52 |
-0.21 |
-0.08 |
| Long-Term Debt to EBITDA |
|
-3.24 |
-1.70 |
0.00 |
0.00 |
0.00 |
0.00 |
1.10 |
0.12 |
0.13 |
-0.08 |
-0.02 |
| Debt to NOPAT |
|
-1.07 |
-1.30 |
-1.62 |
-0.31 |
0.07 |
0.03 |
-15.08 |
-3.01 |
1.58 |
-1.00 |
-0.46 |
| Net Debt to NOPAT |
|
-1.06 |
-1.30 |
-1.61 |
-0.19 |
-0.99 |
0.02 |
-6.34 |
-2.21 |
1.12 |
-0.55 |
-0.41 |
| Long-Term Debt to NOPAT |
|
-0.93 |
-1.12 |
0.00 |
0.00 |
0.00 |
0.00 |
-8.42 |
-0.55 |
0.28 |
-0.21 |
-0.09 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.48 |
0.02 |
-6.13 |
| 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 |
|
0.39 |
0.20 |
0.01 |
0.07 |
0.11 |
0.31 |
0.49 |
0.48 |
0.49 |
0.33 |
0.07 |
| Quick Ratio |
|
0.02 |
0.00 |
0.00 |
0.01 |
0.04 |
0.01 |
0.42 |
0.48 |
0.38 |
0.33 |
0.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.59 |
0.33 |
0.45 |
-0.72 |
0.65 |
-0.71 |
-16 |
-12 |
-9.04 |
-3.53 |
16 |
| Operating Cash Flow to CapEx |
|
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 to Firm to Interest Expense |
|
-7.74 |
2.89 |
3.88 |
-10.40 |
33.67 |
-37.67 |
-179.02 |
0.00 |
0.00 |
-76.74 |
390.52 |
| Operating Cash Flow to Interest Expense |
|
-1.05 |
-0.19 |
-0.12 |
-0.72 |
1.57 |
-0.19 |
-37.22 |
0.00 |
0.00 |
-106.11 |
-129.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.05 |
-0.19 |
-0.12 |
-0.72 |
1.57 |
-0.19 |
-37.22 |
0.00 |
0.00 |
-106.11 |
-129.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.04 |
0.06 |
1.88 |
2.48 |
1.20 |
0.34 |
0.19 |
0.23 |
0.12 |
0.03 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
159.00 |
0.00 |
0.00 |
2.89 |
4.44 |
6.50 |
8.10 |
| 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 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.31 |
0.41 |
0.00 |
0.07 |
0.07 |
0.03 |
12.08 |
8.93 |
0.14 |
0.15 |
1.90 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
0.00 |
0.00 |
126.23 |
82.13 |
56.19 |
45.07 |
| 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) |
|
1,195.84 |
898.91 |
0.00 |
5,530.14 |
5,383.45 |
11,207.42 |
30.22 |
40.89 |
2,553.95 |
2,443.57 |
192.39 |
| Cash Conversion Cycle (CCC) |
|
-1,195.84 |
-898.91 |
0.00 |
-5,530.14 |
-5,381.15 |
-11,207.42 |
-30.22 |
85.34 |
-2,471.82 |
-2,387.38 |
-147.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.32 |
-1.14 |
-1.97 |
-1.44 |
-1.47 |
0.74 |
16 |
27 |
38 |
39 |
17 |
| Invested Capital Turnover |
|
-0.30 |
-0.06 |
-0.01 |
-0.07 |
-0.70 |
-4.84 |
0.56 |
0.25 |
0.26 |
0.13 |
0.03 |
| Increase / (Decrease) in Invested Capital |
|
-0.00 |
-0.82 |
-0.83 |
0.53 |
-0.03 |
2.21 |
15 |
11 |
11 |
1.12 |
-22 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
3.97 |
6.82 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.26 |
2.66 |
4.43 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
$8.71 |
$5.95 |
$1.90 |
$6.80 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.02 |
$8.71 |
$3.34 |
$1.16 |
$0.10 |
| Total Capital |
|
-0.31 |
-1.14 |
-1.97 |
-1.42 |
-0.82 |
0.72 |
18 |
28 |
39 |
40 |
18 |
| Total Debt |
|
0.64 |
0.65 |
0.62 |
0.06 |
0.04 |
0.04 |
4.27 |
2.69 |
2.79 |
2.42 |
2.68 |
| Total Long-Term Debt |
|
0.55 |
0.55 |
0.00 |
0.00 |
0.00 |
0.00 |
2.39 |
0.50 |
0.50 |
0.50 |
0.50 |
| Net Debt |
|
0.63 |
0.65 |
0.62 |
0.04 |
-0.62 |
0.03 |
1.80 |
1.97 |
1.98 |
1.32 |
2.39 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.26 |
-0.52 |
-1.97 |
-0.48 |
-0.50 |
-1.03 |
-5.25 |
-1.40 |
-0.91 |
-1.02 |
-3.20 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.26 |
-0.52 |
-1.97 |
-0.48 |
-0.48 |
-1.02 |
-2.78 |
-0.92 |
-0.34 |
-0.15 |
-2.91 |
| Net Working Capital (NWC) |
|
-0.34 |
-0.61 |
-2.59 |
-0.54 |
-0.52 |
-1.06 |
-4.67 |
-3.11 |
-2.62 |
-2.07 |
-5.10 |
| Net Nonoperating Expense (NNE) |
|
-0.11 |
0.34 |
0.44 |
-0.32 |
0.04 |
0.94 |
-1.75 |
-4.40 |
-1.19 |
2.58 |
22 |
| Net Nonoperating Obligations (NNO) |
|
0.63 |
0.65 |
0.62 |
0.04 |
-0.60 |
0.06 |
1.91 |
2.19 |
2.07 |
1.41 |
2.49 |
| Total Depreciation and Amortization (D&A) |
|
0.23 |
0.38 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.09 |
0.04 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-281.28% |
-1,151.94% |
-9,162.47% |
-432.09% |
-48.91% |
-58.54% |
-111.31% |
-25.48% |
-10.68% |
-20.54% |
-368.28% |
| Debt-free Net Working Capital to Revenue |
|
-275.68% |
-1,150.06% |
-9,147.02% |
-430.60% |
-47.03% |
-57.91% |
-58.91% |
-16.83% |
-3.97% |
-3.11% |
-334.99% |
| Net Working Capital to Revenue |
|
-366.41% |
-1,357.15% |
-12,045.30% |
-484.83% |
-51.19% |
-60.31% |
-98.85% |
-56.81% |
-30.88% |
-41.89% |
-586.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$82.60 |
$91.70 |
$44.10 |
($28.70) |
($20.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.14M |
7.23M |
7.32M |
10.45M |
10.60M |
11.49M |
17.86K |
38.09K |
66.82K |
172.94K |
1.39M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$62.30 |
$88.90 |
$44.10 |
($28.70) |
($20.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.14M |
7.23M |
7.32M |
10.45M |
10.60M |
11.49M |
23.53K |
39.26K |
66.82K |
172.94K |
1.39M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.14M |
7.23M |
7.32M |
9.11M |
10.60M |
11.49M |
0.00 |
0.00 |
134.51K |
579.15K |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.60 |
-0.50 |
-0.27 |
-0.04 |
0.48 |
1.05 |
-0.28 |
-0.89 |
1.76 |
-1.68 |
-5.82 |
| Normalized NOPAT Margin |
|
-637.48% |
-1,103.14% |
-1,252.20% |
-38.95% |
47.62% |
60.02% |
-6.00% |
-16.29% |
20.75% |
-33.84% |
-669.95% |
| Pre Tax Income Margin |
|
-518.70% |
-1,862.55% |
-3,850.29% |
117.95% |
57.87% |
24.23% |
44.11% |
73.85% |
44.84% |
-147.95% |
-3,255.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.16 |
-6.22 |
-6.13 |
2.89 |
31.23 |
23.50 |
24.85 |
0.00 |
0.00 |
-135.49 |
-683.59 |
| NOPAT to Interest Expense |
|
-7.78 |
-4.36 |
-3.33 |
-2.76 |
32.38 |
79.22 |
-3.24 |
0.00 |
0.00 |
-52.40 |
-141.08 |
| EBIT Less CapEx to Interest Expense |
|
-5.16 |
-6.22 |
-6.13 |
2.89 |
31.23 |
23.50 |
24.85 |
0.00 |
0.00 |
-135.49 |
-683.59 |
| NOPAT Less CapEx to Interest Expense |
|
-7.78 |
-4.36 |
-3.33 |
-2.76 |
32.38 |
79.22 |
-3.24 |
0.00 |
0.00 |
-52.40 |
-141.08 |
| 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% |