| DEI Shares Outstanding |
|
5,073,000.00 |
5,073,000.00 |
5,073,000.00 |
7,864,994.00 |
13,490,204.00 |
22,052,294.00 |
12,000,585.00 |
16,209,232.00 |
23,919,184.00 |
25,930,926.00 |
25,930,926.00 |
| DEI Adjusted Shares Outstanding |
|
5,073,000.00 |
5,073,000.00 |
5,073,000.00 |
7,864,994.00 |
13,490,204.00 |
22,052,294.00 |
12,000,585.00 |
16,209,232.00 |
23,919,184.00 |
25,930,926.00 |
25,930,926.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.01 |
-0.01 |
-0.01 |
-0.64 |
-0.50 |
-0.53 |
-0.83 |
-0.62 |
-0.50 |
-0.48 |
-0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-38.11% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
772.60% |
60.73% |
1.33% |
250.35% |
| EBITDA Growth |
|
-18.62% |
14.70% |
-5.49% |
-6,194.53% |
0.00% |
28.72% |
-143.56% |
-0.28% |
-18.33% |
-0.30% |
76.01% |
| EBIT Growth |
|
-18.62% |
14.70% |
-5.49% |
-10,057.23% |
0.00% |
31.05% |
-142.70% |
-0.55% |
-18.60% |
-1.94% |
72.94% |
| NOPAT Growth |
|
-43.12% |
13.92% |
-5.49% |
-9,321.12% |
0.00% |
15.67% |
-108.44% |
1.83% |
-19.19% |
0.57% |
64.45% |
| Net Income Growth |
|
-18.62% |
-73.44% |
24.00% |
-10,488.02% |
0.00% |
-101.15% |
27.07% |
-0.52% |
-18.60% |
-3.87% |
70.73% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-7,600.00% |
0.00% |
-342.11% |
0.00% |
0.00% |
0.00% |
29.23% |
80.43% |
| Operating Cash Flow Growth |
|
-4.30% |
-15.50% |
30.18% |
-9,888.03% |
0.00% |
36.52% |
-151.16% |
12.59% |
-71.38% |
14.55% |
74.23% |
| Free Cash Flow Firm Growth |
|
154.10% |
-53.31% |
14,639.96% |
-137.82% |
0.00% |
0.00% |
-95.83% |
24.93% |
-86.69% |
38.46% |
38.83% |
| Invested Capital Growth |
|
-3,638.87% |
-73.26% |
-1,097.38% |
-257.75% |
0.00% |
35.73% |
63.92% |
-342.37% |
163.90% |
-164.96% |
178.70% |
| Revenue Q/Q Growth |
|
3.48% |
-100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
28.11% |
1,261.70% |
5.55% |
-35.79% |
25.64% |
| EBITDA Q/Q Growth |
|
-26.64% |
24.05% |
-19.99% |
10.91% |
0.00% |
-9,143.68% |
-96.47% |
11.41% |
-16.16% |
0.98% |
37.99% |
| EBIT Q/Q Growth |
|
-26.64% |
24.05% |
-19.99% |
-43.76% |
0.00% |
0.00% |
-95.27% |
11.31% |
-16.38% |
0.11% |
35.84% |
| NOPAT Q/Q Growth |
|
-25.49% |
24.05% |
-19.99% |
-33.34% |
0.00% |
0.00% |
7.00% |
11.03% |
-17.32% |
2.84% |
25.49% |
| Net Income Q/Q Growth |
|
-23.45% |
-17.13% |
26.46% |
-47.26% |
0.00% |
0.00% |
-26.38% |
11.26% |
-17.44% |
-1.78% |
32.44% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
50.00% |
-42.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
40.00% |
| Operating Cash Flow Q/Q Growth |
|
-32.68% |
8.13% |
-232.22% |
-9,888.03% |
0.00% |
29.24% |
-36.53% |
28.84% |
-43.73% |
2.10% |
28.68% |
| Free Cash Flow Firm Q/Q Growth |
|
178.58% |
-74.48% |
6,686.62% |
-203.63% |
0.00% |
0.00% |
9.45% |
31.13% |
-44.57% |
28.17% |
-52.83% |
| Invested Capital Q/Q Growth |
|
-300.25% |
-12.59% |
-785.03% |
-36.53% |
0.00% |
5.88% |
-155.78% |
-449.28% |
17.23% |
-139.84% |
60.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-40.23% |
-3.34% |
13.40% |
31.27% |
42.50% |
| EBITDA Margin |
|
-4,688.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,060.11% |
-466.62% |
-343.52% |
-340.02% |
-23.29% |
| Operating Margin |
|
-4,646.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,205.75% |
-473.14% |
-350.84% |
-344.26% |
-34.94% |
| EBIT Margin |
|
-4,688.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,093.35% |
-471.67% |
-348.03% |
-350.10% |
-27.04% |
| Profit (Net Income) Margin |
|
-4,688.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,094.60% |
-471.67% |
-348.03% |
-356.74% |
-29.80% |
| Tax Burden Percent |
|
100.00% |
203.34% |
146.50% |
107.45% |
100.00% |
675.98% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
142.12% |
114.10% |
49.24% |
100.03% |
100.00% |
100.00% |
101.89% |
110.21% |
| 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% |
-4,835.48% |
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% |
-4,716.65% |
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% |
4,487.09% |
0.00% |
| Return on Equity (ROE) |
|
110.37% |
107.57% |
27.48% |
190.78% |
240.75% |
-3,292.36% |
-230.81% |
-123.77% |
-149.61% |
-348.39% |
-91.34% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,108.52% |
0.00% |
-816.25% |
| Operating Return on Assets (OROA) |
|
-9,929.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.64% |
-96.33% |
-113.38% |
-179.53% |
-40.50% |
| Return on Assets (ROA) |
|
-9,929.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.69% |
-96.33% |
-113.38% |
-182.93% |
-44.63% |
| Return on Common Equity (ROCE) |
|
110.37% |
107.57% |
27.48% |
190.78% |
240.75% |
-3,292.36% |
-230.81% |
-123.77% |
-149.61% |
-348.39% |
-91.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
102.42% |
77.14% |
17.95% |
100.43% |
547.94% |
-660.17% |
-151.79% |
-104.12% |
-189.77% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.03 |
-0.02 |
-0.02 |
-2.15 |
-4.07 |
-3.43 |
-7.15 |
-7.02 |
-8.37 |
-8.32 |
-2.96 |
| NOPAT Margin |
|
-3,252.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,944.03% |
-331.20% |
-245.59% |
-240.98% |
-24.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
76.23% |
420.29% |
-11.03% |
302.48% |
-1,040.00% |
-620.59% |
-56.30% |
-33.01% |
-42.55% |
-118.83% |
-16.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-132.74% |
-1,012.28% |
-41.83% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
113.56% |
11.41% |
43.90% |
68.73% |
32.70% |
| SG&A Expenses to Revenue |
|
4,746.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,576.69% |
329.21% |
203.26% |
228.84% |
61.04% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,615.51% |
232.52% |
203.68% |
146.69% |
41.19% |
| Operating Expenses to Revenue |
|
4,746.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4,192.20% |
561.73% |
406.94% |
375.52% |
102.23% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.04 |
-0.03 |
-0.03 |
-3.31 |
-5.94 |
-4.10 |
-9.95 |
-10.00 |
-12 |
-12 |
-3.27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.04 |
-0.03 |
-0.03 |
-2.05 |
-5.68 |
-4.05 |
-9.86 |
-9.89 |
-12 |
-12 |
-2.82 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.06 |
6.45 |
2.86 |
2.58 |
32.23 |
5.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.47 |
6.58 |
2.89 |
2.62 |
35.10 |
5.08 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
173.91 |
12.94 |
4.74 |
7.67 |
2.95 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.06 |
0.00 |
57.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
145.50 |
7.69 |
3.19 |
7.25 |
2.41 |
| 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) |
|
0.00 |
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 |
-0.19 |
-0.48 |
0.00 |
0.49 |
0.00 |
0.00 |
0.01 |
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 |
0.01 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.44 |
-0.17 |
1.30 |
-0.36 |
0.21 |
-3.97 |
-1.15 |
-1.12 |
-1.04 |
-0.95 |
-1.02 |
| Leverage Ratio |
|
-0.01 |
-0.02 |
-2.18 |
-0.19 |
-0.13 |
6.39 |
1.47 |
1.28 |
1.32 |
1.90 |
2.05 |
| Compound Leverage Factor |
|
-0.01 |
-0.02 |
-2.18 |
-0.27 |
-0.15 |
3.15 |
1.47 |
1.28 |
1.32 |
1.94 |
2.26 |
| Debt to Total Capital |
|
0.00% |
0.00% |
-23.12% |
-92.58% |
0.00% |
32.77% |
0.00% |
0.00% |
0.88% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
-23.12% |
-92.58% |
0.00% |
32.77% |
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% |
0.88% |
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 |
|
100.00% |
100.00% |
123.12% |
192.58% |
200.00% |
67.23% |
100.00% |
100.00% |
99.12% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-1.53 |
-1.18 |
0.00 |
-0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
14.48 |
-1.17 |
0.00 |
0.75 |
0.00 |
0.00 |
0.45 |
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 |
-2.19 |
-1.13 |
0.00 |
-0.29 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
20.69 |
-1.11 |
0.00 |
0.88 |
0.00 |
0.00 |
0.63 |
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 |
-0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-77.93 |
-9.14 |
7.93 |
-1.99 |
-9.19 |
-22.30 |
-3.44 |
| 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 |
|
0.01 |
0.00 |
0.85 |
0.01 |
0.34 |
1.76 |
6.17 |
3.93 |
4.08 |
2.09 |
4.44 |
| Quick Ratio |
|
0.01 |
0.00 |
0.77 |
0.01 |
0.29 |
1.71 |
5.88 |
3.61 |
2.97 |
0.74 |
3.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.01 |
0.00 |
0.65 |
-0.25 |
0.00 |
-3.97 |
-7.77 |
-5.83 |
-11 |
-6.70 |
-4.10 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-18,494.51% |
-2,797.83% |
-12,824.92% |
-2,732.13% |
-3,421.75% |
-9,161.49% |
-3,471.01% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.18 |
0.00 |
-0.53 |
-2,544.49 |
0.00 |
0.00 |
-29.26 |
-12.27 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.51 |
-12.88 |
-0.46 |
-2,817.83 |
0.00 |
0.00 |
-48.09 |
-8.49 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.51 |
-13.02 |
-0.47 |
-2,839.80 |
0.00 |
0.00 |
-48.61 |
-8.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.20 |
0.33 |
0.51 |
1.50 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.98 |
0.00 |
0.00 |
16.79 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
1.23 |
1.09 |
1.63 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.25 |
7.35 |
7.75 |
7.33 |
35.79 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.43 |
0.33 |
1.86 |
2.77 |
3.88 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.02 |
0.00 |
0.00 |
21.74 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
605.53 |
296.60 |
335.41 |
224.28 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
854.22 |
1,098.55 |
196.75 |
131.82 |
94.08 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-854.22 |
-486.00 |
99.85 |
203.58 |
151.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.04 |
-0.06 |
-0.74 |
-2.64 |
-1.50 |
-0.96 |
-0.35 |
-1.54 |
0.98 |
-0.64 |
0.50 |
| Invested Capital Turnover |
|
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.37 |
-2.25 |
-12.28 |
20.07 |
-178.05 |
| Increase / (Decrease) in Invested Capital |
|
-0.03 |
-0.03 |
-0.68 |
-1.90 |
0.00 |
0.54 |
0.62 |
-1.19 |
2.52 |
-1.62 |
1.14 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
22 |
7.42 |
35 |
16 |
11 |
25 |
29 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
22 |
10 |
42 |
27 |
16 |
26 |
36 |
| Book Value per Share |
|
($0.01) |
($0.02) |
($0.05) |
($0.64) |
($0.09) |
$0.09 |
$0.55 |
$0.59 |
$0.26 |
$0.03 |
$0.18 |
| Tangible Book Value per Share |
|
($0.01) |
($0.02) |
($0.09) |
($0.67) |
($0.11) |
$0.09 |
$0.53 |
$0.59 |
$0.26 |
$0.03 |
$0.18 |
| Total Capital |
|
-0.04 |
-0.08 |
-0.22 |
-2.62 |
-1.24 |
3.07 |
6.55 |
9.60 |
6.30 |
0.82 |
7.07 |
| Total Debt |
|
0.00 |
0.00 |
0.05 |
2.42 |
0.00 |
1.01 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
| Net Debt |
|
-0.00 |
0.00 |
-0.47 |
2.39 |
-0.26 |
-3.03 |
-6.90 |
-11 |
-5.27 |
-1.46 |
-6.57 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.12 |
0.07 |
0.28 |
0.38 |
0.12 |
0.08 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.04 |
-0.08 |
-0.57 |
-1.48 |
-1.73 |
-1.23 |
-0.79 |
-2.06 |
0.20 |
0.96 |
1.35 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.04 |
-0.08 |
-0.05 |
-1.45 |
-1.47 |
2.81 |
6.11 |
9.08 |
5.52 |
2.42 |
7.92 |
| Net Working Capital (NWC) |
|
-0.04 |
-0.08 |
-0.10 |
-3.87 |
-1.47 |
1.80 |
6.11 |
9.08 |
5.52 |
2.42 |
7.92 |
| Net Nonoperating Expense (NNE) |
|
0.01 |
0.04 |
0.02 |
2.91 |
2.71 |
10 |
2.80 |
2.98 |
3.49 |
4.00 |
0.65 |
| Net Nonoperating Obligations (NNO) |
|
-0.00 |
0.02 |
-0.47 |
2.39 |
-0.26 |
-3.03 |
-6.90 |
-11 |
-5.27 |
-1.46 |
-6.57 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
1.26 |
0.26 |
0.05 |
0.08 |
0.11 |
0.15 |
0.35 |
0.45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4,604.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-325.58% |
-97.37% |
5.80% |
27.73% |
11.18% |
| Debt-free Net Working Capital to Revenue |
|
-4,578.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,514.97% |
428.16% |
162.00% |
70.02% |
65.49% |
| Net Working Capital to Revenue |
|
-4,578.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,514.97% |
428.16% |
162.00% |
70.02% |
65.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.01) |
($0.01) |
($0.01) |
($0.77) |
($0.57) |
($0.84) |
($0.93) |
($0.63) |
($0.65) |
($0.46) |
($0.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.07M |
5.07M |
5.07M |
7.86M |
13.70M |
22.99M |
16.19M |
16.00M |
18.12M |
26.76M |
40.15M |
| Adjusted Diluted Earnings per Share |
|
($0.01) |
($0.01) |
($0.01) |
($0.77) |
($0.57) |
($0.84) |
($0.93) |
$0.00 |
$0.00 |
($0.46) |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.07M |
5.07M |
5.07M |
7.86M |
13.70M |
22.99M |
16.19M |
16.24M |
23.96M |
26.76M |
40.15M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.01) |
($0.01) |
($0.01) |
($0.77) |
($0.57) |
($0.84) |
($0.93) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.07M |
5.07M |
5.07M |
6.61M |
11.86M |
16.25M |
10.70M |
16.24M |
23.96M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.03 |
-0.02 |
-0.02 |
-2.15 |
-4.07 |
-3.43 |
-7.15 |
-7.02 |
-8.37 |
-8.32 |
-2.96 |
| Normalized NOPAT Margin |
|
-3,252.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,944.03% |
-331.20% |
-245.59% |
-240.98% |
-24.46% |
| Pre Tax Income Margin |
|
-4,688.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,094.60% |
-471.67% |
-348.03% |
-356.74% |
-29.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.37 |
-7.09 |
-0.54 |
-3,257.49 |
0.00 |
0.00 |
-52.79 |
-9.79 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.54 |
-9.71 |
-0.46 |
-2,342.86 |
0.00 |
0.00 |
-36.34 |
-8.86 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.37 |
-14.32 |
-0.56 |
-3,279.46 |
0.00 |
0.00 |
-53.32 |
-10.04 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.54 |
-9.85 |
-0.47 |
-2,364.83 |
0.00 |
0.00 |
-36.86 |
-9.10 |
| 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% |