| DEI Shares Outstanding |
|
22,525,000.00 |
20,767,100.00 |
21,824,100.00 |
5,423,956.00 |
6,126,447.00 |
7,773,962.00 |
7,833,151.00 |
7,833,150.00 |
11,106,185.00 |
11,154,171.00 |
| DEI Adjusted Shares Outstanding |
|
26,279,167.00 |
24,228,283.00 |
25,461,450.00 |
6,327,949.00 |
7,147,522.00 |
9,069,622.00 |
7,833,151.00 |
7,833,150.00 |
11,106,185.00 |
11,154,171.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.01 |
-0.11 |
-0.13 |
-0.43 |
-0.41 |
-0.70 |
-0.57 |
-0.70 |
-0.94 |
-2.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
51.11% |
154.61% |
50.70% |
46.23% |
0.27% |
2.60% |
-4.81% |
| EBITDA Growth |
|
0.00% |
-1,666.46% |
-23.29% |
24.43% |
11.21% |
-157.66% |
27.07% |
-10.37% |
-118.14% |
18.76% |
| EBIT Growth |
|
0.00% |
-1,666.46% |
-24.67% |
20.50% |
-0.15% |
-130.41% |
26.63% |
-8.66% |
-111.10% |
19.12% |
| NOPAT Growth |
|
0.00% |
-1,666.46% |
-24.67% |
40.88% |
-31.81% |
-135.40% |
26.77% |
-8.87% |
-111.10% |
19.12% |
| Net Income Growth |
|
0.00% |
-1,666.46% |
-24.67% |
18.30% |
-7.76% |
-110.59% |
27.41% |
-22.35% |
-91.10% |
21.49% |
| EPS Growth |
|
0.00% |
-1,300.00% |
-342.86% |
19.35% |
0.00% |
0.00% |
0.00% |
0.00% |
-43.48% |
-160.61% |
| Operating Cash Flow Growth |
|
0.00% |
37.23% |
-1,090.49% |
19.09% |
66.79% |
-845.69% |
-6.34% |
-18.09% |
-31.16% |
-10.98% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-107.02% |
102.75% |
-8,802.17% |
72.57% |
-0.88% |
-3.52% |
-17.37% |
-72.76% |
| Invested Capital Growth |
|
0.00% |
5,783.16% |
1,324.12% |
-75.80% |
1,709.16% |
-17.90% |
-5.29% |
-8.28% |
-62.56% |
-1.48% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-31.18% |
123.65% |
19.89% |
-3.09% |
6.32% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-890.02% |
39.30% |
-95.65% |
-34.90% |
-23.10% |
23.60% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
-890.02% |
38.04% |
-100.87% |
-31.01% |
-19.69% |
22.24% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
-890.02% |
38.04% |
-49.39% |
-44.96% |
-19.69% |
22.38% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
-890.02% |
38.04% |
-35.64% |
-54.85% |
-13.43% |
22.64% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
-600.00% |
10.14% |
-35.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
18.22% |
-32.56% |
15.60% |
10.38% |
-69.24% |
12.29% |
2.64% |
-12.69% |
8.99% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-16.73% |
0.35% |
-11.77% |
26.05% |
-29.72% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
-94.24% |
-10.57% |
-59.10% |
-2.30% |
-20.88% |
-4.75% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
-17.54% |
-48.15% |
33.52% |
35.46% |
36.08% |
41.34% |
34.74% |
27.81% |
| EBITDA Margin |
|
0.00% |
0.00% |
-1,343.02% |
-671.61% |
-234.22% |
-400.45% |
-199.72% |
-219.83% |
-467.38% |
-398.90% |
| Operating Margin |
|
0.00% |
0.00% |
-1,358.11% |
-531.35% |
-275.08% |
-429.68% |
-215.19% |
-233.63% |
-480.70% |
-408.41% |
| EBIT Margin |
|
0.00% |
0.00% |
-1,358.11% |
-714.48% |
-281.04% |
-429.68% |
-215.59% |
-233.63% |
-480.70% |
-408.41% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-1,358.11% |
-734.29% |
-310.78% |
-434.28% |
-215.59% |
-263.05% |
-489.95% |
-404.08% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
102.77% |
110.58% |
101.07% |
100.00% |
112.59% |
101.92% |
98.94% |
| Effective Tax Rate |
|
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% |
-221.21% |
-112.69% |
-39.92% |
-54.46% |
-45.43% |
-53.04% |
-170.28% |
-254.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
257.15% |
1,902.84% |
-162.80% |
61.94% |
-4.76% |
139.88% |
-21.43% |
-198.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-42.53% |
-98.29% |
-40.57% |
-10.65% |
1.55% |
-20.05% |
7.35% |
129.09% |
| Return on Equity (ROE) |
|
-2,599.19% |
-3,695.20% |
-263.74% |
-210.98% |
-80.49% |
-65.11% |
-43.89% |
-73.08% |
-162.94% |
-125.56% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1,453.88% |
-394.97% |
9.36% |
-218.97% |
-34.80% |
-40.00% |
-44.40% |
-79.25% |
-253.16% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-224.14% |
-105.81% |
-43.75% |
-53.92% |
-40.40% |
-57.41% |
-137.25% |
-110.77% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-224.14% |
-108.75% |
-48.38% |
-54.49% |
-40.40% |
-64.63% |
-139.89% |
-109.60% |
| Return on Common Equity (ROCE) |
|
-2,599.19% |
-3,695.20% |
-263.74% |
-210.98% |
-80.49% |
-65.11% |
-43.89% |
-73.08% |
-162.94% |
-125.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-654.55% |
-2,198.99% |
-138.54% |
-1,551.38% |
-41.24% |
-52.08% |
-52.30% |
-85.20% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.11 |
-1.87 |
-2.33 |
-1.38 |
-1.82 |
-4.28 |
-3.13 |
-3.41 |
-7.20 |
-5.82 |
| NOPAT Margin |
|
0.00% |
0.00% |
-950.68% |
-371.95% |
-192.56% |
-300.78% |
-150.64% |
-163.54% |
-336.49% |
-285.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
-177.65% |
-18,378.63% |
-478.36% |
-2,015.53% |
122.88% |
-116.40% |
-40.68% |
-192.92% |
-148.86% |
-56.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-51.32% |
-108.83% |
-85.07% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
117.54% |
148.15% |
66.48% |
64.54% |
63.92% |
58.66% |
65.26% |
72.19% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
1,340.57% |
483.20% |
308.60% |
282.87% |
188.31% |
180.96% |
201.62% |
343.36% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.93% |
47.23% |
94.01% |
145.79% |
92.85% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
1,340.57% |
483.20% |
308.60% |
465.14% |
251.28% |
274.97% |
515.45% |
436.22% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.15 |
-2.67 |
-3.33 |
-2.65 |
-2.65 |
-6.11 |
-4.48 |
-4.87 |
-10 |
-8.32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.15 |
-2.67 |
-3.29 |
-2.49 |
-2.21 |
-5.69 |
-4.15 |
-4.58 |
-10.00 |
-8.12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
59.45 |
425.12 |
9.26 |
2.86 |
3.34 |
3.18 |
14.32 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
428.49 |
0.00 |
0.00 |
6.08 |
10.32 |
27.29 |
20.70 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
582.78 |
201.21 |
69.79 |
23.89 |
13.75 |
9.80 |
43.03 |
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
72.34 |
157.04 |
7.81 |
4.12 |
3.98 |
3.28 |
38.18 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
581.01 |
202.03 |
71.39 |
20.53 |
12.85 |
9.67 |
41.10 |
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 |
| 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 |
| 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 |
| 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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
653.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.14 |
0.02 |
1.78 |
0.23 |
0.01 |
0.01 |
0.03 |
0.03 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Financial Leverage |
|
-1.11 |
-0.06 |
-0.17 |
-0.05 |
0.25 |
-0.17 |
-0.33 |
-0.14 |
-0.34 |
-0.65 |
| Leverage Ratio |
|
3.27 |
1.40 |
1.18 |
1.94 |
1.66 |
1.19 |
1.09 |
1.13 |
1.16 |
1.15 |
| Compound Leverage Factor |
|
3.27 |
1.40 |
1.18 |
1.99 |
1.84 |
1.21 |
1.09 |
1.27 |
1.19 |
1.13 |
| Debt to Total Capital |
|
6.40% |
12.16% |
1.64% |
63.98% |
18.98% |
0.96% |
1.38% |
3.12% |
2.82% |
2.41% |
| Short-Term Debt to Total Capital |
|
6.40% |
12.16% |
1.64% |
63.98% |
17.27% |
0.12% |
0.23% |
1.91% |
1.94% |
1.88% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.71% |
0.84% |
1.16% |
1.20% |
0.88% |
0.52% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
| Common Equity to Total Capital |
|
93.60% |
87.84% |
98.36% |
36.02% |
81.02% |
99.04% |
98.62% |
96.88% |
97.18% |
97.55% |
| Debt to EBITDA |
|
-0.01 |
-0.01 |
-0.01 |
-0.13 |
-0.75 |
-0.02 |
-0.03 |
-0.05 |
-0.02 |
-0.02 |
| Net Debt to EBITDA |
|
0.17 |
-0.01 |
0.13 |
-0.12 |
-0.69 |
0.84 |
0.45 |
0.06 |
0.41 |
0.54 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
-0.01 |
-0.02 |
-0.23 |
-0.92 |
-0.03 |
-0.04 |
-0.06 |
-0.03 |
-0.03 |
| Net Debt to NOPAT |
|
0.24 |
-0.01 |
0.19 |
-0.22 |
-0.83 |
1.12 |
0.60 |
0.08 |
0.57 |
0.76 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
-0.02 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
| Altman Z-Score |
|
0.00 |
0.00 |
205.99 |
11.57 |
11.31 |
20.14 |
14.99 |
4.30 |
42.21 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.58 |
3.80 |
1.47 |
0.02 |
0.12 |
7.01 |
3.60 |
1.02 |
4.88 |
6.36 |
| Quick Ratio |
|
1.86 |
0.00 |
1.21 |
0.01 |
0.10 |
6.37 |
2.80 |
0.64 |
4.46 |
5.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2.01 |
-4.16 |
0.11 |
-9.97 |
-2.73 |
-2.76 |
-2.85 |
-3.35 |
-5.79 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-26,554.55% |
0.00% |
0.00% |
-3,442.89% |
-3,766.77% |
-6,814.99% |
-5,026.52% |
-96,443.09% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.56 |
-35.51 |
-41.80 |
-332.70 |
-4.53 |
-8.60 |
-256.86 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-12.18 |
-1.06 |
-42.96 |
-360.38 |
-5.60 |
-11.88 |
-227.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-12.18 |
-1.06 |
-44.21 |
-369.95 |
-5.68 |
-12.12 |
-228.09 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.17 |
0.15 |
0.16 |
0.13 |
0.19 |
0.25 |
0.29 |
0.27 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
28.60 |
15.45 |
15.74 |
22.55 |
15.94 |
19.23 |
21.19 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.95 |
7.36 |
6.15 |
7.34 |
8.91 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
2.88 |
1.59 |
1.38 |
2.22 |
2.49 |
2.91 |
3.23 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
1.81 |
1.03 |
0.73 |
1.16 |
2.26 |
2.01 |
2.03 |
2.45 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
12.76 |
23.63 |
23.19 |
16.18 |
22.90 |
18.98 |
17.23 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.68 |
49.56 |
59.37 |
49.75 |
40.96 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
201.52 |
353.53 |
498.17 |
314.19 |
161.22 |
181.25 |
180.24 |
149.13 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-201.52 |
-340.77 |
-474.54 |
-254.31 |
-95.47 |
-98.97 |
-111.51 |
-90.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.00 |
0.14 |
1.97 |
0.48 |
8.63 |
7.08 |
6.71 |
6.15 |
2.30 |
2.27 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.23 |
0.30 |
0.21 |
0.18 |
0.30 |
0.32 |
0.51 |
0.89 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.14 |
1.83 |
-1.49 |
8.15 |
-1.54 |
-0.37 |
-0.56 |
-3.85 |
-0.03 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
143 |
75 |
67 |
29 |
27 |
20 |
88 |
0.00 |
| Market Capitalization |
|
0.00 |
0.00 |
143 |
75 |
66 |
34 |
29 |
20 |
92 |
0.00 |
| Book Value per Share |
|
$0.00 |
$0.01 |
$0.11 |
$0.03 |
$1.16 |
$1.53 |
$1.09 |
$0.82 |
$0.58 |
$0.57 |
| Tangible Book Value per Share |
|
$0.00 |
$0.01 |
$0.02 |
($0.34) |
($0.23) |
$0.72 |
$0.35 |
$0.10 |
$0.40 |
$0.41 |
| Total Capital |
|
0.02 |
0.14 |
2.44 |
0.49 |
8.78 |
12 |
8.69 |
6.65 |
6.62 |
6.84 |
| Total Debt |
|
0.00 |
0.02 |
0.04 |
0.31 |
1.67 |
0.12 |
0.12 |
0.21 |
0.19 |
0.16 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
0.10 |
0.10 |
0.08 |
0.06 |
0.04 |
| Net Debt |
|
-0.03 |
0.02 |
-0.43 |
0.30 |
1.51 |
-4.78 |
-1.87 |
-0.29 |
-4.13 |
-4.41 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
0.08 |
0.05 |
0.09 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.00 |
0.14 |
-0.25 |
-1.68 |
-0.89 |
-0.19 |
-0.02 |
-0.34 |
-0.37 |
-0.24 |
| Debt-free Net Working Capital (DFNWC) |
|
0.02 |
0.14 |
0.23 |
-1.67 |
-0.74 |
4.70 |
1.96 |
0.15 |
3.94 |
4.33 |
| Net Working Capital (NWC) |
|
0.02 |
0.12 |
0.19 |
-1.98 |
-2.25 |
4.69 |
1.95 |
0.02 |
3.81 |
4.20 |
| Net Nonoperating Expense (NNE) |
|
0.05 |
0.80 |
1.00 |
1.34 |
1.12 |
1.90 |
1.35 |
2.07 |
3.28 |
2.41 |
| Net Nonoperating Obligations (NNO) |
|
-0.03 |
0.02 |
-0.43 |
0.30 |
1.51 |
-4.78 |
-1.87 |
-0.29 |
-4.13 |
-4.41 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.04 |
0.16 |
0.44 |
0.42 |
0.33 |
0.29 |
0.29 |
0.19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-100.78% |
-452.66% |
-94.31% |
-13.48% |
-0.99% |
-16.45% |
-17.39% |
-11.86% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
92.73% |
-449.91% |
-78.20% |
330.50% |
94.48% |
7.19% |
184.13% |
212.77% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
76.43% |
-533.97% |
-238.89% |
329.51% |
93.53% |
1.09% |
178.14% |
206.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.01) |
($0.12) |
($0.14) |
($0.43) |
($0.44) |
($0.81) |
($0.53) |
($0.69) |
($0.99) |
($2.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.75M |
24.36M |
25.31M |
6.43M |
7.42M |
9.12M |
8.46M |
7.95M |
10.61M |
11.64M |
| Adjusted Diluted Earnings per Share |
|
($0.01) |
($0.12) |
($0.14) |
($0.43) |
($0.44) |
$0.00 |
$0.00 |
$0.00 |
($0.99) |
($2.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.75M |
24.36M |
25.31M |
6.43M |
7.42M |
7.93M |
7.83M |
10.97M |
10.61M |
11.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.01) |
($0.12) |
($0.14) |
($0.43) |
($0.44) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.75M |
22.41M |
24.98M |
6.33M |
6.73M |
9.12M |
7.83M |
10.97M |
11.15M |
12.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.11 |
-0.12 |
-2.33 |
-1.38 |
-1.82 |
-2.75 |
-2.90 |
-3.41 |
-4.68 |
-5.82 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-950.68% |
-371.95% |
-192.56% |
-193.43% |
-139.62% |
-163.54% |
-218.87% |
-285.89% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-1,358.11% |
-734.29% |
-310.78% |
-434.28% |
-215.59% |
-263.05% |
-489.95% |
-404.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-36.07 |
-9.45 |
-93.45 |
-540.89 |
-7.73 |
-26.41 |
-369.11 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-18.78 |
-6.47 |
-65.41 |
-377.93 |
-5.41 |
-18.49 |
-258.38 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-36.07 |
-9.45 |
-94.69 |
-550.46 |
-7.81 |
-26.65 |
-369.35 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-18.78 |
-6.47 |
-66.66 |
-387.49 |
-5.49 |
-18.72 |
-258.62 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.69% |
-2.65% |
0.00% |
-1.42% |
0.00% |