| DEI Shares Outstanding |
|
0.00 |
0.00 |
555,189,098.00 |
787,928,500.00 |
88,756,450.00 |
109,899,307.00 |
131,270,286.00 |
116,534,474.00 |
116,534,474.00 |
185,708,588.00 |
21,455,608.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
555,189.00 |
787,929.00 |
887,565.00 |
1,098,993.00 |
1,312,703.00 |
5,826,724.00 |
5,826,724.00 |
9,285,429.00 |
21,455,608.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-4.12 |
-2.81 |
-25.06 |
-1.96 |
-5.58 |
-3.46 |
-4.21 |
-3.17 |
-2.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
151.65% |
-335.03% |
42.00% |
100.00% |
0.00% |
-176.13% |
100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
184.63% |
-247.32% |
1.53% |
-885.28% |
90.83% |
-258.76% |
-170.36% |
-13.15% |
-18.09% |
-40.71% |
| EBIT Growth |
|
0.00% |
180.44% |
-251.64% |
1.93% |
-881.23% |
90.81% |
-257.80% |
-171.34% |
-15.58% |
-19.97% |
-40.58% |
| NOPAT Growth |
|
0.00% |
231.46% |
-198.32% |
8.33% |
-952.12% |
90.81% |
-14.70% |
-746.74% |
-15.58% |
-19.97% |
-40.58% |
| Net Income Growth |
|
0.00% |
170.72% |
-265.92% |
3.21% |
-904.35% |
90.34% |
-240.92% |
-175.47% |
-21.53% |
-20.12% |
-46.28% |
| EPS Growth |
|
0.00% |
-28.21% |
-500.00% |
0.00% |
0.00% |
0.00% |
0.00% |
242.08% |
2.54% |
-20.12% |
-40.17% |
| Operating Cash Flow Growth |
|
0.00% |
-174.04% |
-17.05% |
-1.13% |
121.71% |
-346.34% |
110.48% |
-17,382.19% |
-18.02% |
-17.00% |
-32.90% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,917.75% |
78.84% |
120.02% |
-231.73% |
1,547.41% |
-168.53% |
21.63% |
-7.01% |
-172.86% |
| Invested Capital Growth |
|
0.00% |
0.00% |
6,098.95% |
18.63% |
-36.95% |
3.05% |
-116.18% |
187.59% |
48.14% |
2.24% |
395.60% |
| 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% |
4.35% |
-10.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
-9.87% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
-9.87% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.75% |
-8.61% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.75% |
212.75% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.32% |
-9.88% |
| 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% |
-117.51% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.46% |
406.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
913.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
964.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
895.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
809.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
104.40% |
79.09% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.41% |
99.41% |
100.00% |
| Interest Burden Percent |
|
98.47% |
114.29% |
98.90% |
97.61% |
99.91% |
104.98% |
100.03% |
101.55% |
108.51% |
107.55% |
111.25% |
| 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) |
|
0.00% |
66.91% |
-10.41% |
-4.89% |
-58.69% |
-7.50% |
-54.79% |
8,681.55% |
-476.38% |
-1,181.13% |
-148.33% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-105.75% |
-20.47% |
4.63% |
-7.77% |
0.00% |
-535.87% |
-338.48% |
-300.00% |
-271.87% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
4.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
66.91% |
-10.41% |
-4.89% |
-58.69% |
-7.50% |
-54.86% |
8,401.69% |
-474.20% |
-1,170.30% |
-148.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
66.91% |
-3.88% |
-1.94% |
-22.37% |
-7.03% |
219.29% |
-692.53% |
-332.21% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.25 |
1.64 |
-1.62 |
-1.48 |
-16 |
-1.43 |
-1.64 |
-14 |
-16 |
-19 |
-27 |
| NOPAT Margin |
|
0.00% |
964.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-19.42% |
-26.71% |
-36.94% |
1,702.54% |
50.57% |
-976.29% |
-8,490.61% |
3,897.56% |
255.35% |
-167.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-76.62% |
-178.77% |
-44.11% |
| 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% |
-882.54% |
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% |
-864.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.90 |
1.53 |
-2.31 |
-2.27 |
-22 |
-2.05 |
-7.32 |
-20 |
-23 |
-28 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.84 |
1.56 |
-2.29 |
-2.26 |
-22 |
-2.04 |
-7.32 |
-20 |
-22 |
-26 |
-37 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.35 |
0.35 |
0.00 |
0.00 |
14.78 |
0.00 |
1.39 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.23 |
0.35 |
0.35 |
0.00 |
0.00 |
14.78 |
0.00 |
1.39 |
| 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 |
0.19 |
0.29 |
0.34 |
0.00 |
0.00 |
16.83 |
9.86 |
1.72 |
| 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 |
20.31 |
0.00 |
327.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.86 |
0.00 |
1.06 |
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 |
1.79 |
1.84 |
-5.51 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.84 |
-5.51 |
0.01 |
| Financial Leverage |
|
0.00 |
-1.32 |
-0.11 |
-0.04 |
0.01 |
0.05 |
-0.04 |
0.32 |
0.04 |
1.60 |
-0.33 |
| Leverage Ratio |
|
0.00 |
15.14 |
1.68 |
1.02 |
1.06 |
1.08 |
1.32 |
-38.09 |
4.12 |
9.24 |
1.53 |
| Compound Leverage Factor |
|
0.00 |
17.30 |
1.66 |
0.99 |
1.06 |
1.13 |
1.32 |
-38.68 |
4.47 |
9.94 |
1.71 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.20% |
64.82% |
122.19% |
1.58% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.20% |
0.00% |
0.00% |
0.29% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.82% |
122.19% |
1.29% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.29% |
0.11% |
0.20% |
0.04% |
| 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 |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.87% |
35.51% |
35.07% |
-22.39% |
98.38% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.26 |
-0.61 |
-0.50 |
-0.03 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
0.04 |
-0.34 |
0.75 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.61 |
-0.50 |
-0.02 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.38 |
-0.85 |
-0.68 |
-0.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
0.06 |
-0.46 |
1.03 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.85 |
-0.68 |
-0.03 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
15.63 |
7.85 |
10.84 |
-6.61 |
0.00 |
-2.97 |
-11.64 |
0.17 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.14% |
3.22% |
0.46% |
0.92% |
0.08% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
18.40 |
3.24 |
5.35 |
2.61 |
1.17 |
3.68 |
0.52 |
3.51 |
1.81 |
4.67 |
| Quick Ratio |
|
0.00 |
18.40 |
3.24 |
5.35 |
2.61 |
1.17 |
3.67 |
0.48 |
3.36 |
1.68 |
4.56 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
2.30 |
-42 |
-8.86 |
1.77 |
-2.34 |
34 |
-23 |
-18 |
-19 |
-53 |
| Operating Cash Flow to CapEx |
|
0.00% |
-25.75% |
-12,144.72% |
0.00% |
70.51% |
-209.76% |
4.51% |
-274.68% |
-560.67% |
-3,678.17% |
-127.81% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17,205.09 |
-75.24 |
-10.17 |
-9.00 |
-11.34 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
55.68 |
-61.41 |
-12.50 |
-12.09 |
-7.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,179.01 |
-83.76 |
-14.73 |
-12.42 |
-13.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.01 |
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 |
|
0.00 |
-0.66 |
40 |
47 |
30 |
31 |
-4.94 |
4.32 |
6.41 |
6.55 |
32 |
| Invested Capital Turnover |
|
0.00 |
-0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-0.66 |
40 |
7.38 |
-17 |
0.90 |
-35 |
9.26 |
2.08 |
0.14 |
26 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
9.02 |
8.61 |
10 |
36 |
0.00 |
108 |
65 |
56 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
11 |
9.46 |
11 |
37 |
0.00 |
109 |
56 |
84 |
| Book Value per Share |
|
$0.00 |
$0.01 |
$0.90 |
$0.09 |
$0.03 |
$0.34 |
($0.03) |
$0.02 |
$0.06 |
($0.29) |
$2.82 |
| Tangible Book Value per Share |
|
$0.00 |
$0.01 |
$0.90 |
$0.09 |
$0.03 |
$0.34 |
($0.03) |
$0.02 |
$0.06 |
($0.29) |
$2.82 |
| Total Capital |
|
0.00 |
2.06 |
42 |
49 |
27 |
30 |
-3.38 |
8.14 |
21 |
11 |
61 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.23 |
14 |
13 |
0.97 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
13 |
0.79 |
| Net Debt |
|
0.00 |
-2.48 |
-2.30 |
-2.08 |
-0.85 |
-0.28 |
-1.56 |
1.41 |
-0.98 |
8.94 |
-28 |
| Capital Expenditures (CapEx) |
|
-7.05 |
6.41 |
0.02 |
0.00 |
0.60 |
0.50 |
2.43 |
6.88 |
3.98 |
0.71 |
27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-0.13 |
-0.58 |
-0.31 |
-0.20 |
-0.19 |
-0.34 |
-3.04 |
-3.38 |
-1.87 |
-2.20 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
2.35 |
1.73 |
1.77 |
0.64 |
0.05 |
1.22 |
0.77 |
11 |
2.37 |
27 |
| Net Working Capital (NWC) |
|
0.00 |
2.35 |
1.73 |
1.77 |
0.64 |
0.05 |
1.22 |
-4.45 |
11 |
2.37 |
27 |
| Net Nonoperating Expense (NNE) |
|
0.70 |
0.26 |
0.67 |
0.73 |
6.66 |
0.72 |
5.68 |
6.27 |
8.45 |
10 |
16 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-2.72 |
-2.31 |
-1.66 |
2.44 |
0.39 |
-1.56 |
1.41 |
-0.98 |
8.94 |
-28 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
0.03 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
0.07 |
0.56 |
1.10 |
1.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-79.11% |
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% |
1,376.33% |
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% |
1,376.33% |
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 |
|
($0.39) |
($0.38) |
($0.39) |
$0.00 |
($1.80) |
$0.00 |
$0.00 |
($0.34) |
$0.19 |
$3.47 |
$2.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.95M |
5.40M |
11.10M |
15.76M |
15.83M |
21.98M |
26.25M |
116.53M |
128.51M |
8.45M |
20.65M |
| Adjusted Diluted Earnings per Share |
|
($0.39) |
($0.38) |
($0.39) |
$0.00 |
($1.80) |
$0.00 |
$0.00 |
($0.34) |
$0.19 |
$3.47 |
$2.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.95M |
5.40M |
11.10M |
15.76M |
17.75M |
21.98M |
26.25M |
116.53M |
128.51M |
8.45M |
20.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.39) |
($0.38) |
($0.39) |
$0.00 |
($1.80) |
$0.00 |
$0.00 |
($0.34) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
2.95M |
4.07M |
7.18M |
14.36M |
17.75M |
19.30M |
24.48M |
109.66M |
0.00 |
21.45M |
35.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.25 |
1.15 |
-1.62 |
-1.48 |
-1.28 |
-1.19 |
-1.64 |
-14 |
-16 |
-19 |
-27 |
| Normalized NOPAT Margin |
|
0.00% |
674.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
1,023.15% |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3,726.92 |
-64.53 |
-12.86 |
-12.76 |
-8.28 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-836.00 |
-45.17 |
-9.00 |
-8.93 |
-5.80 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4,961.61 |
-86.89 |
-15.09 |
-13.09 |
-14.09 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2,070.70 |
-67.53 |
-11.23 |
-9.26 |
-11.61 |
| 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% |
-5.62% |
-8.67% |
-0.85% |
-13.03% |