| DEI Shares Outstanding |
|
6,267,577.00 |
4,718,651.00 |
8,700,204.00 |
14,037,590.00 |
5,833,245.00 |
10,498,802.00 |
10,498,802.00 |
10,498,802.00 |
780,423.00 |
1,592,738.00 |
13,666,807.00 |
| DEI Adjusted Shares Outstanding |
|
6,267,577.00 |
4,718,651.00 |
8,700,204.00 |
14,037,590.00 |
5,833,245.00 |
10,498,802.00 |
10,498,802.00 |
10,498,802.00 |
780,423.00 |
1,592,738.00 |
13,666,807.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.35 |
-0.94 |
-0.64 |
-0.45 |
-1.20 |
-0.71 |
-0.83 |
-0.48 |
-9.40 |
-6.40 |
-1.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-21.74% |
-33.67% |
-39.38% |
3.57% |
100.65% |
104.56% |
-61.83% |
-39.27% |
19.83% |
9.30% |
641.00% |
| EBITDA Growth |
|
-22.34% |
-95.84% |
-47.93% |
-13.35% |
17.17% |
-43.51% |
-17.54% |
50.51% |
-25.08% |
-38.35% |
-75.90% |
| EBIT Growth |
|
-27.16% |
-99.48% |
-30.27% |
-12.90% |
18.03% |
-42.41% |
-17.62% |
42.89% |
-36.55% |
-23.95% |
-75.03% |
| NOPAT Growth |
|
-37.99% |
-66.51% |
-42.83% |
-14.63% |
10.73% |
-48.79% |
-3.18% |
43.40% |
-14.69% |
-30.53% |
-120.75% |
| Net Income Growth |
|
-29.51% |
-101.40% |
-25.98% |
-13.40% |
17.73% |
-42.01% |
-17.71% |
42.09% |
-45.67% |
-38.02% |
-57.23% |
| EPS Growth |
|
-29.51% |
-42.86% |
-25.98% |
-13.40% |
65.92% |
0.00% |
0.00% |
0.00% |
54.32% |
93.06% |
18.39% |
| Operating Cash Flow Growth |
|
-55.68% |
-34.45% |
-42.62% |
-46.55% |
12.78% |
-30.96% |
-30.37% |
53.82% |
-51.12% |
11.36% |
10.21% |
| Free Cash Flow Firm Growth |
|
33.32% |
-154.91% |
11.85% |
-63.05% |
-5.67% |
-21.67% |
-17.93% |
16.17% |
47.97% |
-65.81% |
-163.38% |
| Invested Capital Growth |
|
-25.46% |
39.96% |
-68.32% |
21.59% |
137.94% |
-3.43% |
57.77% |
105.53% |
-20.70% |
-4.68% |
50.97% |
| Revenue Q/Q Growth |
|
-21.33% |
-20.59% |
-20.47% |
23.10% |
4.68% |
12.21% |
-23.68% |
-26.78% |
72.04% |
-19.60% |
70.43% |
| EBITDA Q/Q Growth |
|
8.68% |
-32.15% |
-6.17% |
0.89% |
5.21% |
-11.81% |
1.96% |
26.40% |
-102.98% |
-14.30% |
-52.24% |
| EBIT Q/Q Growth |
|
3.21% |
-35.00% |
-6.87% |
0.97% |
5.51% |
-11.62% |
1.82% |
15.41% |
-57.05% |
-11.57% |
-14.77% |
| NOPAT Q/Q Growth |
|
-5.07% |
-9.63% |
-20.52% |
0.94% |
2.60% |
-11.99% |
4.90% |
16.51% |
-31.65% |
1.50% |
-24.49% |
| Net Income Q/Q Growth |
|
1.43% |
-32.06% |
-6.79% |
0.80% |
2.87% |
-14.03% |
4.94% |
14.35% |
-57.13% |
-8.93% |
-4.49% |
| EPS Q/Q Growth |
|
1.43% |
-36.99% |
-6.79% |
0.80% |
-20.39% |
0.00% |
0.00% |
14.35% |
42.20% |
-38.51% |
-5.20% |
| Operating Cash Flow Q/Q Growth |
|
-27.11% |
-1.86% |
-11.20% |
0.91% |
-2.49% |
-6.40% |
-3.97% |
14.05% |
-65.13% |
23.05% |
-3.77% |
| Free Cash Flow Firm Q/Q Growth |
|
17.39% |
-6.42% |
-14.19% |
4.34% |
-4.90% |
-5.22% |
-5.01% |
-63.97% |
-89.00% |
34.22% |
-6.84% |
| Invested Capital Q/Q Growth |
|
9.65% |
3.41% |
-34.14% |
-41.03% |
-6.12% |
-23.70% |
10.28% |
223.05% |
0.00% |
46.57% |
-5.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-50.99% |
-177.99% |
-498.78% |
-628.33% |
26.69% |
-193.40% |
-707.45% |
-547.60% |
-336.41% |
-523.98% |
-66.40% |
| EBITDA Margin |
|
-193.34% |
-570.80% |
-1,393.04% |
-1,524.64% |
-629.37% |
-441.53% |
-1,359.77% |
-1,108.12% |
-1,156.69% |
-1,464.08% |
-347.55% |
| Operating Margin |
|
-242.29% |
-608.22% |
-1,433.14% |
-1,586.22% |
-705.74% |
-513.35% |
-1,387.79% |
-1,293.48% |
-1,238.00% |
-1,478.48% |
-440.45% |
| EBIT Margin |
|
-223.19% |
-671.21% |
-1,442.55% |
-1,572.49% |
-642.40% |
-447.23% |
-1,378.20% |
-1,296.03% |
-1,476.86% |
-1,674.72% |
-395.59% |
| Profit (Net Income) Margin |
|
-227.32% |
-690.20% |
-1,434.52% |
-1,570.61% |
-643.99% |
-447.07% |
-1,378.81% |
-1,314.81% |
-1,598.28% |
-2,018.27% |
-428.26% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
110.14% |
99.99% |
100.07% |
| Interest Burden Percent |
|
101.85% |
102.83% |
99.44% |
99.88% |
100.25% |
99.96% |
100.04% |
101.45% |
98.25% |
120.53% |
108.18% |
| 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) |
|
-122.75% |
-199.46% |
-370.92% |
-797.61% |
-383.99% |
-412.82% |
-336.36% |
-101.81% |
-96.81% |
-146.28% |
-263.65% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-42.24% |
71.30% |
-244.21% |
-505.27% |
-319.20% |
-393.69% |
-300.43% |
-352.42% |
-242.71% |
143.93% |
-62.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.43% |
-22.38% |
136.09% |
268.16% |
205.16% |
330.88% |
239.43% |
-79.29% |
-309.16% |
-46.61% |
21.20% |
| Return on Equity (ROE) |
|
-108.32% |
-221.84% |
-234.83% |
-529.45% |
-178.82% |
-81.94% |
-96.94% |
-181.10% |
-405.97% |
-192.89% |
-242.44% |
| Cash Return on Invested Capital (CROIC) |
|
-93.57% |
-232.76% |
-267.15% |
-817.10% |
-465.62% |
-409.33% |
-381.18% |
-170.89% |
-73.72% |
-141.49% |
-304.26% |
| Operating Return on Assets (OROA) |
|
-85.28% |
-163.47% |
-192.42% |
-307.00% |
-140.35% |
-75.61% |
-88.91% |
-85.63% |
-123.48% |
-111.78% |
-127.74% |
| Return on Assets (ROA) |
|
-86.86% |
-168.10% |
-191.35% |
-306.63% |
-140.70% |
-75.58% |
-88.95% |
-86.87% |
-133.64% |
-134.71% |
-138.29% |
| Return on Common Equity (ROCE) |
|
-108.32% |
-221.84% |
-234.83% |
-529.45% |
-178.82% |
-81.94% |
-96.94% |
-181.10% |
-405.92% |
-192.82% |
-242.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-224.85% |
-146.90% |
-321.20% |
-969.09% |
-100.71% |
-57.42% |
-171.29% |
-1,039.74% |
-234.40% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.64 |
-2.73 |
-3.90 |
-4.47 |
-3.99 |
-5.94 |
-6.12 |
-3.47 |
-3.98 |
-5.19 |
-11 |
| NOPAT Margin |
|
-169.60% |
-425.75% |
-1,003.20% |
-1,110.36% |
-494.02% |
-359.35% |
-971.45% |
-905.44% |
-866.60% |
-1,034.93% |
-308.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
-80.51% |
-270.75% |
-126.71% |
-292.34% |
-64.79% |
-19.13% |
-35.94% |
250.62% |
145.91% |
-290.21% |
-200.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-100.49% |
-65.42% |
-121.54% |
| Cost of Revenue to Revenue |
|
150.99% |
277.99% |
598.78% |
728.33% |
73.31% |
293.40% |
807.45% |
647.60% |
436.41% |
623.98% |
166.40% |
| SG&A Expenses to Revenue |
|
28.24% |
50.69% |
154.79% |
225.27% |
86.92% |
65.88% |
200.96% |
232.39% |
377.14% |
526.68% |
216.06% |
| R&D to Revenue |
|
12.48% |
47.12% |
126.98% |
161.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
191.30% |
430.23% |
934.36% |
958.51% |
732.43% |
319.95% |
680.34% |
745.88% |
901.60% |
954.50% |
374.05% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.16 |
-4.30 |
-5.61 |
-6.33 |
-5.19 |
-7.39 |
-8.69 |
-4.96 |
-6.78 |
-8.40 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.87 |
-3.66 |
-5.41 |
-6.14 |
-5.08 |
-7.29 |
-8.57 |
-4.24 |
-5.31 |
-7.34 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2,078.42 |
673.66 |
1,503.98 |
4,226.89 |
76.36 |
30.04 |
16.55 |
258.07 |
0.75 |
0.86 |
6.81 |
| Price to Tangible Book Value (P/TBV) |
|
2,705.47 |
746.64 |
1,961.77 |
33,253.52 |
89.40 |
32.37 |
21.27 |
0.00 |
0.00 |
1.56 |
0.00 |
| Price to Revenue (P/Rev) |
|
2,101.25 |
3,165.16 |
6,717.02 |
6,850.57 |
488.34 |
233.90 |
133.26 |
326.35 |
5.09 |
12.64 |
10.56 |
| 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) |
|
1,780.70 |
1,270.24 |
5,159.29 |
4,484.08 |
267.02 |
265.38 |
36.42 |
28.17 |
0.78 |
0.70 |
7.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
2,101.42 |
3,162.95 |
6,713.86 |
6,850.47 |
483.76 |
226.97 |
128.75 |
337.05 |
6.19 |
4.87 |
10.41 |
| 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 |
|
0.58 |
0.03 |
0.03 |
0.08 |
0.00 |
0.00 |
0.00 |
9.05 |
0.26 |
0.08 |
0.64 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.79 |
0.00 |
0.00 |
0.54 |
| Financial Leverage |
|
-0.34 |
-0.31 |
-0.56 |
-0.53 |
-0.64 |
-0.84 |
-0.80 |
0.23 |
1.27 |
-0.32 |
-0.34 |
| Leverage Ratio |
|
1.25 |
1.32 |
1.23 |
1.73 |
1.27 |
1.08 |
1.09 |
2.08 |
3.04 |
1.43 |
1.75 |
| Compound Leverage Factor |
|
1.27 |
1.36 |
1.22 |
1.72 |
1.27 |
1.08 |
1.09 |
2.11 |
2.98 |
1.73 |
1.90 |
| Debt to Total Capital |
|
36.51% |
3.21% |
2.80% |
7.12% |
0.00% |
0.00% |
0.00% |
90.05% |
20.94% |
7.15% |
38.88% |
| Short-Term Debt to Total Capital |
|
36.51% |
3.21% |
2.80% |
7.12% |
0.00% |
0.00% |
0.00% |
72.27% |
20.94% |
7.15% |
6.01% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.78% |
0.00% |
0.00% |
32.87% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.04% |
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 |
|
63.49% |
96.79% |
97.20% |
92.88% |
100.00% |
100.00% |
100.00% |
9.95% |
79.05% |
92.81% |
61.12% |
| Debt to EBITDA |
|
-0.30 |
-0.03 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-1.03 |
-0.16 |
-0.08 |
-0.28 |
| Net Debt to EBITDA |
|
-0.09 |
0.39 |
0.23 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.97 |
-0.10 |
0.53 |
0.04 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
-0.24 |
| Debt to NOPAT |
|
-0.34 |
-0.04 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-1.26 |
-0.21 |
-0.11 |
-0.32 |
| Net Debt to NOPAT |
|
-0.10 |
0.52 |
0.32 |
0.01 |
0.00 |
0.00 |
0.00 |
-1.18 |
-0.13 |
0.75 |
0.05 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.25 |
0.00 |
0.00 |
-0.27 |
| Altman Z-Score |
|
1,354.90 |
3,170.46 |
2,232.32 |
1,557.99 |
430.69 |
231.51 |
63.85 |
6.69 |
-10.30 |
-6.11 |
-5.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.03% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.14 |
6.94 |
2.51 |
0.91 |
10.61 |
12.93 |
6.79 |
0.49 |
0.87 |
0.96 |
0.81 |
| Quick Ratio |
|
0.86 |
6.29 |
2.07 |
0.14 |
8.95 |
12.09 |
5.11 |
0.49 |
0.69 |
0.42 |
0.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.25 |
-3.19 |
-2.81 |
-4.58 |
-4.84 |
-5.89 |
-6.94 |
-5.82 |
-3.03 |
-5.02 |
-13 |
| Operating Cash Flow to CapEx |
|
-8,723.72% |
-3,798.27% |
0.00% |
0.00% |
-5,461.17% |
-3,451.07% |
-4,988.49% |
-160.91% |
0.00% |
-951.78% |
-643.55% |
| Free Cash Flow to Firm to Interest Expense |
|
-31.06 |
-19.68 |
-707.91 |
-527.09 |
-347.80 |
-522.49 |
-944.91 |
0.00 |
0.00 |
-4.42 |
-138.29 |
| Operating Cash Flow to Interest Expense |
|
-48.78 |
-16.30 |
-948.81 |
-634.98 |
-345.83 |
-559.21 |
-1,118.06 |
0.00 |
0.00 |
-4.48 |
-47.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-49.34 |
-16.73 |
-809.35 |
-624.80 |
-352.17 |
-575.42 |
-1,140.47 |
0.00 |
0.00 |
-4.95 |
-55.13 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.38 |
0.24 |
0.13 |
0.20 |
0.22 |
0.17 |
0.06 |
0.07 |
0.08 |
0.07 |
0.32 |
| Accounts Receivable Turnover |
|
3.40 |
3.26 |
5.42 |
8.53 |
4.17 |
4.44 |
1.61 |
0.00 |
0.00 |
17.70 |
52.43 |
| Inventory Turnover |
|
14.07 |
9.38 |
10.75 |
6.99 |
0.94 |
7.08 |
6.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1.51 |
1.31 |
1.13 |
1.98 |
6.04 |
8.91 |
2.35 |
2.38 |
40.12 |
93.19 |
1,298.68 |
| Accounts Payable Turnover |
|
19.38 |
16.73 |
14.62 |
6.21 |
1.38 |
28.90 |
21.04 |
6.22 |
3.81 |
3.65 |
6.47 |
| Days Sales Outstanding (DSO) |
|
107.35 |
111.82 |
67.32 |
42.78 |
87.49 |
82.18 |
226.90 |
0.00 |
0.00 |
20.62 |
6.96 |
| Days Inventory Outstanding (DIO) |
|
25.94 |
38.91 |
33.95 |
52.23 |
387.95 |
51.58 |
59.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
18.83 |
21.82 |
24.97 |
58.81 |
263.92 |
12.63 |
17.35 |
58.64 |
95.81 |
100.11 |
56.38 |
| Cash Conversion Cycle (CCC) |
|
114.45 |
128.91 |
76.30 |
36.19 |
211.52 |
121.13 |
269.10 |
-58.64 |
-95.81 |
-79.49 |
-49.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.14 |
1.60 |
0.51 |
0.61 |
1.46 |
1.41 |
2.23 |
4.58 |
3.63 |
3.46 |
5.23 |
| Invested Capital Turnover |
|
0.72 |
0.47 |
0.37 |
0.72 |
0.78 |
1.15 |
0.35 |
0.11 |
0.11 |
0.14 |
0.86 |
| Increase / (Decrease) in Invested Capital |
|
-0.39 |
0.46 |
-1.09 |
0.11 |
0.85 |
-0.05 |
0.82 |
2.35 |
-0.95 |
-0.17 |
1.76 |
| Enterprise Value (EV) |
|
2,031 |
2,028 |
2,609 |
2,757 |
391 |
375 |
81 |
129 |
2.84 |
2.44 |
39 |
| Market Capitalization |
|
2,031 |
2,029 |
2,610 |
2,757 |
394 |
386 |
84 |
125 |
2.33 |
6.34 |
39 |
| Book Value per Share |
|
$0.16 |
$0.64 |
$0.20 |
$0.05 |
$0.89 |
$1.22 |
$0.48 |
$0.05 |
$4.01 |
$4.62 |
$0.42 |
| Tangible Book Value per Share |
|
$0.12 |
$0.58 |
$0.15 |
$0.01 |
$0.76 |
$1.14 |
$0.38 |
($0.20) |
($0.27) |
$2.55 |
($0.12) |
| Total Capital |
|
1.54 |
3.11 |
1.79 |
0.70 |
5.16 |
13 |
5.07 |
4.86 |
3.96 |
7.93 |
9.43 |
| Total Debt |
|
0.56 |
0.10 |
0.05 |
0.05 |
0.00 |
0.00 |
0.00 |
4.38 |
0.83 |
0.57 |
3.66 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.86 |
0.00 |
0.00 |
3.10 |
| Net Debt |
|
0.16 |
-1.42 |
-1.23 |
-0.04 |
-3.70 |
-11 |
-2.85 |
4.10 |
0.50 |
-3.90 |
-0.53 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.07 |
-0.55 |
-0.09 |
0.09 |
0.18 |
0.16 |
2.36 |
-0.56 |
0.53 |
0.71 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.27 |
0.86 |
-0.18 |
-0.14 |
0.63 |
0.26 |
0.80 |
0.92 |
0.24 |
-0.60 |
-1.89 |
| Debt-free Net Working Capital (DFNWC) |
|
0.67 |
2.37 |
1.10 |
-0.05 |
4.33 |
12 |
3.64 |
1.20 |
0.57 |
0.46 |
-0.19 |
| Net Working Capital (NWC) |
|
0.11 |
2.27 |
1.05 |
-0.10 |
4.33 |
12 |
3.64 |
-2.31 |
-0.26 |
-0.11 |
-0.76 |
| Net Nonoperating Expense (NNE) |
|
0.56 |
1.70 |
1.68 |
1.85 |
1.21 |
1.45 |
2.57 |
1.57 |
3.36 |
4.93 |
4.46 |
| Net Nonoperating Obligations (NNO) |
|
0.16 |
-1.42 |
-1.23 |
-0.04 |
-3.70 |
-11 |
-2.85 |
4.10 |
0.50 |
-3.90 |
-0.53 |
| Total Depreciation and Amortization (D&A) |
|
0.29 |
0.64 |
0.19 |
0.19 |
0.11 |
0.09 |
0.12 |
0.72 |
1.47 |
1.06 |
1.78 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
28.38% |
133.86% |
-45.75% |
-33.60% |
78.17% |
15.46% |
126.67% |
240.67% |
52.85% |
-119.74% |
-50.90% |
| Debt-free Net Working Capital to Revenue |
|
69.60% |
370.30% |
283.61% |
-12.01% |
536.49% |
708.48% |
578.10% |
314.46% |
123.44% |
92.13% |
-5.25% |
| Net Working Capital to Revenue |
|
11.46% |
354.70% |
270.74% |
-24.43% |
536.49% |
708.48% |
578.10% |
-603.57% |
-57.11% |
-21.06% |
-20.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.70) |
($1.04) |
($0.81) |
($5.37) |
($1.83) |
($0.76) |
($0.83) |
$0.00 |
($32.12) |
($2.23) |
($1.82) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.57M |
4.40M |
10.54M |
1.63M |
8.30M |
10.50M |
10.50M |
0.00 |
228.27K |
4.57M |
8.93M |
| Adjusted Diluted Earnings per Share |
|
($0.70) |
($1.04) |
($0.81) |
($5.37) |
($1.83) |
($0.76) |
$0.00 |
$0.00 |
($32.12) |
($2.23) |
($1.82) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.57M |
4.40M |
10.54M |
1.63M |
8.30M |
10.50M |
10.77M |
0.00 |
228.27K |
4.57M |
8.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.70) |
($1.04) |
($0.81) |
($5.37) |
($1.83) |
($0.76) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.13M |
4.40M |
6.90M |
1.18M |
3.83M |
9.83M |
10.77M |
0.00 |
0.00 |
7.65M |
14.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.40 |
-2.23 |
-3.10 |
-4.12 |
-3.57 |
-5.19 |
-5.57 |
-3.47 |
-3.89 |
-5.14 |
-11 |
| Normalized NOPAT Margin |
|
-144.86% |
-347.15% |
-796.83% |
-1,023.87% |
-442.28% |
-314.15% |
-883.37% |
-905.44% |
-848.82% |
-1,025.46% |
-295.94% |
| Pre Tax Income Margin |
|
-227.32% |
-690.20% |
-1,434.52% |
-1,570.61% |
-643.99% |
-447.07% |
-1,378.81% |
-1,314.81% |
-1,451.08% |
-2,018.46% |
-427.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-53.62 |
-26.58 |
-1,413.36 |
-728.66 |
-372.97 |
-655.82 |
-1,182.92 |
0.00 |
0.00 |
-7.40 |
-153.75 |
| NOPAT to Interest Expense |
|
-40.74 |
-16.86 |
-982.90 |
-514.52 |
-286.82 |
-526.95 |
-833.81 |
0.00 |
0.00 |
-4.57 |
-119.83 |
| EBIT Less CapEx to Interest Expense |
|
-54.18 |
-27.01 |
-1,273.90 |
-718.48 |
-379.30 |
-672.03 |
-1,205.34 |
0.00 |
0.00 |
-7.87 |
-161.16 |
| NOPAT Less CapEx to Interest Expense |
|
-41.30 |
-17.29 |
-843.44 |
-504.34 |
-293.16 |
-543.15 |
-856.22 |
0.00 |
0.00 |
-5.04 |
-127.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-0.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.27% |
0.00% |
0.00% |
-21.68% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.85% |