| DEI Shares Outstanding |
|
24,721,143.00 |
34,807,213.00 |
38,700,693.00 |
38,871,467.00 |
39,025,471.00 |
42,674,491.00 |
42,721,566.00 |
5,340,193.00 |
6,993,406.00 |
6,993,406.00 |
6,993,406.00 |
| DEI Adjusted Shares Outstanding |
|
3,090,143.00 |
4,350,902.00 |
4,837,587.00 |
4,858,933.00 |
4,878,184.00 |
5,334,311.00 |
5,340,196.00 |
5,340,193.00 |
6,993,406.00 |
6,993,406.00 |
6,993,406.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-8.76 |
-7.14 |
-6.52 |
-10.33 |
-14.80 |
0.36 |
-9.35 |
-6.01 |
-4.29 |
0.21 |
-41.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
51.81% |
-16.73% |
-38.48% |
-25.74% |
-44.73% |
102.49% |
-2,523.62% |
44.26% |
8.56% |
120.59% |
-6,291.91% |
| EBIT Growth |
|
52.39% |
-15.65% |
-36.45% |
-25.49% |
-46.70% |
102.34% |
-2,651.10% |
44.36% |
8.47% |
120.46% |
-6,321.43% |
| NOPAT Growth |
|
52.42% |
-15.63% |
-36.37% |
-25.65% |
-46.66% |
103.48% |
-1,819.56% |
44.38% |
8.37% |
-35.00% |
51.61% |
| Net Income Growth |
|
52.41% |
-14.64% |
-1.54% |
-59.16% |
-43.87% |
102.69% |
-2,671.45% |
35.66% |
6.55% |
104.80% |
-20,492.68% |
| EPS Growth |
|
74.05% |
14.66% |
16.16% |
-55.42% |
-43.41% |
102.70% |
-2,671.45% |
35.72% |
23.29% |
104.12% |
-18,347.37% |
| Operating Cash Flow Growth |
|
32.51% |
-5.84% |
112.04% |
-1,456.08% |
-3.55% |
22.13% |
27.26% |
-0.18% |
40.01% |
-32.23% |
30.89% |
| Free Cash Flow Firm Growth |
|
65.64% |
-7.89% |
102.54% |
-7,296.13% |
9.20% |
-32.87% |
211.02% |
-129.64% |
79.53% |
-1,406.53% |
463.33% |
| Invested Capital Growth |
|
0.16% |
-4.11% |
-92.74% |
-5.59% |
-938.52% |
249.69% |
-294.37% |
-6.31% |
-23.57% |
32.12% |
-362.70% |
| 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 |
|
-2.31% |
-4.13% |
-1.22% |
-8.50% |
-29.95% |
106.27% |
-96.48% |
39.21% |
-10.01% |
119.42% |
-1,910.57% |
| EBIT Q/Q Growth |
|
-3.01% |
-3.66% |
-0.86% |
-8.61% |
-32.86% |
105.68% |
-95.70% |
39.19% |
-10.00% |
119.31% |
-1,909.86% |
| NOPAT Q/Q Growth |
|
-2.95% |
-3.58% |
-0.72% |
-8.60% |
-32.81% |
108.43% |
-95.56% |
39.26% |
23.00% |
10.82% |
-3.14% |
| Net Income Q/Q Growth |
|
-3.82% |
-3.21% |
23.28% |
-36.31% |
-30.13% |
109.40% |
-38.92% |
31.23% |
-8.29% |
143.45% |
-1,991.76% |
| EPS Q/Q Growth |
|
-48.72% |
5.71% |
26.55% |
-38.71% |
-30.28% |
107.25% |
-38.92% |
31.24% |
-25.96% |
143.18% |
-1,774.05% |
| Operating Cash Flow Q/Q Growth |
|
-6.99% |
-9.95% |
0.52% |
-2.16% |
-11.22% |
17.19% |
8.64% |
2.85% |
-14.58% |
4.05% |
4.83% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-13.29% |
-95.17% |
19.86% |
-3.05% |
16.01% |
3.31% |
-18.17% |
65.65% |
-2.11% |
1,485.31% |
| Invested Capital Q/Q Growth |
|
-2.88% |
1.98% |
128.72% |
-41.23% |
-303.39% |
7.08% |
-40.60% |
-3.03% |
-3.61% |
2.37% |
-364.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
77.07% |
100.00% |
96.97% |
100.00% |
96.51% |
0.00% |
0.00% |
99.87% |
100.02% |
| Interest Burden Percent |
|
103.66% |
102.75% |
99.21% |
96.98% |
98.08% |
109.06% |
113.90% |
0.00% |
0.00% |
30.46% |
99.68% |
| 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% |
40.90% |
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% |
40.63% |
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% |
-36.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-50.71% |
-38.49% |
-26.54% |
-45.23% |
-122.30% |
4.83% |
-164.60% |
532.99% |
123.78% |
-5.31% |
363.42% |
| Cash Return on Invested Capital (CROIC) |
|
-55.64% |
-61.24% |
2.96% |
-1,616.84% |
0.00% |
-160.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-50.71% |
-38.49% |
-26.54% |
-45.23% |
-122.30% |
4.83% |
-164.60% |
532.99% |
123.78% |
-5.31% |
374.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-48.95% |
-29.29% |
-23.95% |
-55.58% |
-259.84% |
3.69% |
-625.73% |
160.35% |
105.44% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-21 |
-29 |
-36 |
-53 |
1.85 |
-32 |
-18 |
-16 |
-22 |
-11 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-43.03% |
-20.50% |
-2.66% |
-12.84% |
-28.46% |
0.26% |
-42.06% |
-29.77% |
-35.80% |
74.55% |
-544.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
56.87% |
85.04% |
7.51% |
| 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% |
41.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
53.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
95.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-30 |
-41 |
-52 |
-76 |
1.78 |
-45 |
-25 |
-23 |
4.73 |
-294 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-25 |
-30 |
-41 |
-52 |
-75 |
1.87 |
-45 |
-25 |
-23 |
4.75 |
-294 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.71 |
3.86 |
1.78 |
2.90 |
9.99 |
1.90 |
4.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
24.01 |
7.19 |
2.84 |
6.36 |
0.00 |
4.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.43 |
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 |
51.45 |
0.00 |
0.00 |
0.00 |
10.80 |
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% |
1.94% |
0.00% |
0.00% |
0.00% |
9.26% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.87 |
10.58 |
45.66 |
80.23 |
0.00 |
2.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.81 |
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 |
39.81 |
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 |
41.81 |
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 |
40.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
33.90 |
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 |
209.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.18 |
0.08 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.15 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.38 |
-0.60 |
-0.86 |
-0.98 |
-1.14 |
-0.89 |
-1.42 |
8.05 |
1.59 |
1.15 |
0.64 |
| Leverage Ratio |
|
1.41 |
1.34 |
1.33 |
1.46 |
1.84 |
1.68 |
2.22 |
-10.97 |
-2.31 |
-1.74 |
-0.84 |
| Compound Leverage Factor |
|
1.47 |
1.37 |
1.32 |
1.41 |
1.80 |
1.83 |
2.53 |
0.00 |
0.00 |
-0.53 |
-0.83 |
| Debt to Total Capital |
|
15.23% |
7.58% |
2.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
2.20% |
4.23% |
2.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
13.03% |
3.35% |
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% |
-3.65% |
| Common Equity to Total Capital |
|
84.77% |
92.42% |
97.08% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
103.65% |
| Debt to EBITDA |
|
-0.39 |
-0.29 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.88 |
2.50 |
3.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.33 |
-0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.54 |
-0.41 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.22 |
3.52 |
4.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.47 |
-0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.94 |
7.62 |
1.50 |
0.58 |
-4.44 |
6.47 |
-6.80 |
-9.92 |
-9.99 |
-13.71 |
-18.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.29 |
8.66 |
18.94 |
24.94 |
7.11 |
8.68 |
22.07 |
29.15 |
12.57 |
7.85 |
36.28 |
| Quick Ratio |
|
6.05 |
8.57 |
18.74 |
24.38 |
6.92 |
8.02 |
21.55 |
26.20 |
12.25 |
7.53 |
35.93 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-18 |
-20 |
0.50 |
-36 |
-33 |
-44 |
48 |
-14 |
-2.93 |
-44 |
160 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
5,902.41% |
0.00% |
0.00% |
0.00% |
0.00% |
-150,956.41% |
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 |
7.64 |
-1.93 |
-0.35 |
-9.68 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.89 |
-3.33 |
-1.79 |
-4.29 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.89 |
-3.33 |
-1.79 |
-4.29 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
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 |
|
33 |
32 |
2.30 |
2.17 |
-18 |
27 |
-53 |
-56 |
-69 |
-47 |
-218 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.05 |
-1.36 |
-29 |
-0.13 |
-20 |
45 |
-80 |
-3.34 |
-13 |
22 |
-171 |
| Enterprise Value (EV) |
|
128 |
335 |
105 |
174 |
232 |
74 |
-27 |
-28 |
2.00 |
-5.93 |
-49 |
| Market Capitalization |
|
150 |
409 |
234 |
262 |
277 |
100 |
34 |
8.49 |
43 |
16 |
28 |
| Book Value per Share |
|
$2.24 |
$3.04 |
$3.40 |
$2.32 |
$0.71 |
$1.23 |
$0.19 |
($3.75) |
($4.07) |
($3.67) |
($20.13) |
| Tangible Book Value per Share |
|
$0.25 |
$1.64 |
$2.13 |
$1.06 |
($0.06) |
$0.53 |
($0.16) |
($6.54) |
($6.20) |
($5.80) |
($22.25) |
| Total Capital |
|
65 |
115 |
136 |
90 |
28 |
53 |
7.98 |
-20 |
-28 |
-26 |
-136 |
| Total Debt |
|
9.94 |
8.69 |
3.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
8.50 |
3.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-22 |
-74 |
-129 |
-88 |
-46 |
-25 |
-61 |
-36 |
-41 |
-21 |
-82 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.69 |
-4.03 |
-1.58 |
-1.69 |
-5.45 |
-1.18 |
-1.47 |
2.59 |
-2.35 |
-2.03 |
-1.59 |
| Debt-free Net Working Capital (DFNWC) |
|
30 |
79 |
127 |
86 |
41 |
24 |
59 |
39 |
39 |
19 |
81 |
| Net Working Capital (NWC) |
|
28 |
74 |
123 |
86 |
41 |
24 |
59 |
39 |
39 |
19 |
81 |
| Net Nonoperating Expense (NNE) |
|
8.80 |
9.91 |
2.70 |
14 |
19 |
-0.09 |
18 |
14 |
14 |
-23 |
283 |
| Net Nonoperating Obligations (NNO) |
|
-22 |
-74 |
-129 |
-88 |
-46 |
-25 |
-61 |
-36 |
-41 |
-21 |
-82 |
| Total Depreciation and Amortization (D&A) |
|
0.64 |
0.47 |
0.03 |
-0.06 |
0.93 |
0.09 |
0.10 |
0.01 |
0.03 |
0.02 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.86% |
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% |
58.97% |
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% |
58.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($9.28) |
($7.92) |
($6.64) |
($10.32) |
($14.80) |
$0.40 |
($9.36) |
($6.01) |
($4.61) |
$0.19 |
($34.67) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.47M |
4.41M |
4.84M |
4.88M |
4.90M |
5.10M |
5.34M |
5.34M |
6.51M |
7.57M |
8.46M |
| Adjusted Diluted Earnings per Share |
|
($9.28) |
($7.92) |
($6.64) |
($10.32) |
($14.80) |
$0.40 |
($9.36) |
($6.01) |
($4.61) |
$0.19 |
($34.67) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.47M |
4.41M |
4.84M |
4.88M |
4.90M |
5.11M |
5.34M |
5.34M |
6.51M |
7.57M |
8.46M |
| Adjusted Basic & Diluted Earnings per Share |
|
($9.28) |
($7.92) |
($6.64) |
($10.32) |
($14.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.93M |
3.94M |
4.74M |
4.85M |
4.88M |
5.34M |
5.34M |
5.34M |
6.99M |
6.99M |
43.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-21 |
-29 |
-36 |
-53 |
1.29 |
-32 |
-18 |
-16 |
-15 |
-11 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.18 |
-3.41 |
-2.79 |
1.04 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.02 |
-2.38 |
-1.95 |
-4.79 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.18 |
-3.41 |
-2.79 |
1.04 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.02 |
-2.39 |
-1.95 |
-4.79 |
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% |
-12.34% |
-9.34% |
0.00% |
0.00% |
23.48% |
0.00% |
0.00% |
-1.32% |
0.00% |
-1.84% |