| DEI Shares Outstanding |
|
16,930,909.00 |
18,339,948.00 |
20,895,278.00 |
625,791.00 |
7,074,407.00 |
3,454,992.00 |
2,736,060.00 |
10,537,606.00 |
31,531,650.00 |
3,263,657.00 |
4,373,968.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.00 |
19.00 |
72.00 |
215.00 |
2,220.00 |
104,142.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-18,114,000.00 |
-896,736.84 |
-271,583.33 |
-67,558.14 |
-10,192.34 |
-102.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
400.00% |
-80.00% |
2,084.75% |
175.64% |
40.67% |
10.26% |
35.02% |
6.45% |
7.85% |
3.76% |
-1.40% |
| EBITDA Growth |
|
-12.17% |
0.72% |
45.00% |
9.68% |
-33.21% |
-6.39% |
13.53% |
-23.35% |
74.30% |
-234.00% |
67.94% |
| EBIT Growth |
|
-12.47% |
-0.50% |
42.84% |
9.88% |
-27.29% |
-6.34% |
12.59% |
-23.50% |
25.73% |
-39.16% |
44.76% |
| NOPAT Growth |
|
-12.75% |
-0.66% |
39.66% |
5.43% |
-15.01% |
-6.28% |
5.95% |
-14.67% |
12.06% |
-2.67% |
37.67% |
| Net Income Growth |
|
-17.60% |
-3.89% |
40.59% |
15.26% |
-27.28% |
-6.35% |
12.58% |
-23.48% |
25.72% |
-39.13% |
44.75% |
| EPS Growth |
|
11.70% |
-2,814.57% |
40.59% |
15.26% |
-27.28% |
-6.35% |
96.17% |
-23.48% |
70.72% |
-39.13% |
97.66% |
| Operating Cash Flow Growth |
|
-30.42% |
-1.52% |
29.13% |
26.84% |
-22.15% |
-12.41% |
-1.25% |
-7.67% |
15.10% |
-18.40% |
46.53% |
| Free Cash Flow Firm Growth |
|
-23.57% |
7.60% |
10.83% |
33.36% |
-16.31% |
-10.15% |
-1.24% |
-3.36% |
68.00% |
-308.92% |
45.11% |
| Invested Capital Growth |
|
13.74% |
-57.03% |
128.16% |
-30.03% |
-29.08% |
55.92% |
164.56% |
-7.39% |
-441.50% |
90.10% |
343.63% |
| Revenue Q/Q Growth |
|
150.00% |
-75.00% |
137.38% |
2.45% |
15.43% |
-2.34% |
10.01% |
-4.83% |
8.88% |
2.45% |
-2.55% |
| EBITDA Q/Q Growth |
|
1.54% |
2.45% |
19.88% |
-53.11% |
14.48% |
-1.08% |
8.44% |
-7.10% |
70.40% |
-0.57% |
9.29% |
| EBIT Q/Q Growth |
|
1.44% |
1.40% |
18.94% |
-46.51% |
14.55% |
-1.08% |
7.92% |
-6.80% |
14.36% |
-21.79% |
26.61% |
| NOPAT Q/Q Growth |
|
1.30% |
1.15% |
17.36% |
-38.00% |
14.50% |
-1.08% |
0.94% |
-0.24% |
-1.20% |
5.07% |
9.89% |
| Net Income Q/Q Growth |
|
1.39% |
0.52% |
18.99% |
-46.32% |
14.47% |
-1.07% |
7.92% |
-6.79% |
14.35% |
-21.77% |
26.58% |
| EPS Q/Q Growth |
|
1.95% |
-2,914.38% |
18.99% |
-46.32% |
14.47% |
-1.07% |
-27.18% |
-6.79% |
48.27% |
-21.77% |
33.47% |
| Operating Cash Flow Q/Q Growth |
|
1.90% |
2.25% |
11.07% |
-3.67% |
2.89% |
-8.72% |
3.61% |
-4.36% |
6.35% |
2.04% |
11.53% |
| Free Cash Flow Firm Q/Q Growth |
|
1.84% |
-27.73% |
29.66% |
2.14% |
-7.59% |
-9.46% |
5.90% |
-7.35% |
64.78% |
-26.93% |
-40.83% |
| Invested Capital Q/Q Growth |
|
-37.34% |
50.54% |
-44.90% |
-85.61% |
-68.13% |
0.99% |
-27.15% |
12.39% |
-403.06% |
-120.25% |
12.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
44.69% |
22.23% |
26.57% |
51.73% |
54.52% |
56.70% |
55.66% |
56.22% |
64.94% |
| EBITDA Margin |
|
-8,664.07% |
-43,010.17% |
-1,082.85% |
-354.83% |
-336.01% |
-324.21% |
-207.63% |
-240.59% |
-57.32% |
-184.52% |
-59.99% |
| Operating Margin |
|
-8,741.36% |
-43,996.61% |
-1,215.05% |
-416.89% |
-340.86% |
-328.54% |
-228.84% |
-246.51% |
-201.00% |
-198.89% |
-125.72% |
| EBIT Margin |
|
-8,757.97% |
-44,006.78% |
-1,151.44% |
-376.47% |
-340.66% |
-328.54% |
-212.69% |
-246.75% |
-169.92% |
-227.90% |
-127.69% |
| Profit (Net Income) Margin |
|
-8,673.56% |
-45,055.93% |
-1,225.14% |
-376.64% |
-340.78% |
-328.69% |
-212.82% |
-246.86% |
-170.02% |
-227.99% |
-127.75% |
| Tax Burden Percent |
|
99.04% |
99.54% |
99.66% |
100.04% |
100.04% |
100.04% |
100.06% |
100.05% |
100.06% |
100.04% |
100.04% |
| Interest Burden Percent |
|
100.00% |
102.86% |
106.76% |
100.00% |
100.00% |
100.00% |
100.01% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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% |
-1,327.58% |
-2,170.19% |
-2,172.10% |
-919.72% |
-754.52% |
0.00% |
0.00% |
-1,818.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-1,291.95% |
-2,121.73% |
-2,011.13% |
-869.88% |
-724.06% |
0.00% |
0.00% |
-1,740.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
1,182.75% |
2,016.57% |
1,715.02% |
746.73% |
661.99% |
0.00% |
0.00% |
1,589.11% |
| Return on Equity (ROE) |
|
-63.22% |
-128.46% |
-219.14% |
-144.83% |
-153.62% |
-457.08% |
-173.00% |
-92.53% |
-75.84% |
-259.62% |
-229.24% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-1,648.03% |
-1,292.24% |
-2,136.16% |
-2,215.80% |
-1,010.00% |
-746.85% |
0.00% |
0.00% |
-677.05% |
| Operating Return on Assets (OROA) |
|
-58.98% |
-91.39% |
-92.99% |
-103.19% |
-125.05% |
-251.86% |
-123.57% |
-77.51% |
-52.70% |
-117.30% |
-113.68% |
| Return on Assets (ROA) |
|
-58.42% |
-93.56% |
-98.94% |
-103.23% |
-125.09% |
-251.97% |
-123.65% |
-77.55% |
-52.73% |
-117.35% |
-113.73% |
| Return on Common Equity (ROCE) |
|
-63.22% |
-128.46% |
-211.76% |
-141.03% |
-153.62% |
-457.08% |
-173.00% |
-92.58% |
-75.89% |
-255.94% |
-223.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-87.58% |
-218.41% |
-898.80% |
-82.41% |
-286.93% |
-910.25% |
-97.05% |
-75.36% |
-117.54% |
-675.89% |
-171.03% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-18 |
-11 |
-10 |
-12 |
-13 |
-12 |
-14 |
-12 |
-12 |
-7.69 |
| NOPAT Margin |
|
-6,118.95% |
-30,797.63% |
-850.54% |
-291.82% |
-238.60% |
-229.98% |
-160.19% |
-172.56% |
-140.70% |
-139.23% |
-88.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-17.64% |
-36.01% |
-57.63% |
-35.63% |
-48.46% |
-160.96% |
-49.84% |
-30.46% |
-11.79% |
-71.18% |
-78.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-412.74% |
-117.82% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
55.31% |
77.77% |
73.43% |
48.27% |
45.48% |
43.30% |
44.34% |
43.78% |
35.06% |
| SG&A Expenses to Revenue |
|
3,121.36% |
14,144.07% |
630.64% |
286.24% |
306.34% |
295.50% |
234.07% |
240.36% |
205.83% |
193.94% |
153.95% |
| R&D to Revenue |
|
5,720.00% |
29,952.54% |
629.09% |
41.68% |
61.08% |
84.78% |
49.29% |
62.85% |
50.83% |
61.17% |
36.72% |
| Operating Expenses to Revenue |
|
8,841.36% |
44,096.61% |
1,259.74% |
439.12% |
367.43% |
380.28% |
283.36% |
303.21% |
256.65% |
255.11% |
190.66% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-26 |
-15 |
-13 |
-17 |
-18 |
-16 |
-20 |
-15 |
-20 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-26 |
-25 |
-14 |
-13 |
-17 |
-18 |
-15 |
-19 |
-4.90 |
-16 |
-5.24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.58 |
1.50 |
1.17 |
0.46 |
0.27 |
0.63 |
0.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.58 |
1.50 |
1.17 |
0.46 |
0.27 |
0.63 |
0.74 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.61 |
0.69 |
0.54 |
2.56 |
1.52 |
0.40 |
0.21 |
0.56 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.39 |
2.46 |
1.88 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.62 |
0.41 |
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 |
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 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.06 |
-1.13 |
-1.16 |
-0.92 |
-0.95 |
-0.85 |
-0.86 |
-0.91 |
-1.11 |
-1.42 |
-0.91 |
| Leverage Ratio |
|
1.08 |
1.37 |
2.21 |
1.40 |
1.23 |
1.81 |
1.40 |
1.19 |
1.44 |
2.21 |
2.02 |
| Compound Leverage Factor |
|
1.08 |
1.41 |
2.36 |
1.40 |
1.23 |
1.81 |
1.40 |
1.19 |
1.44 |
2.21 |
2.02 |
| Debt to Total Capital |
|
0.00% |
38.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
19.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
19.55% |
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% |
21.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.88% |
0.03% |
| Common Equity to Total Capital |
|
100.00% |
61.31% |
78.37% |
100.00% |
100.00% |
100.00% |
100.00% |
100.09% |
100.00% |
93.12% |
99.97% |
| Debt to EBITDA |
|
0.00 |
-0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-14.42 |
-36.19 |
-63.40 |
-14.57 |
-10.91 |
-15.73 |
-46.34 |
-43.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
3.37% |
2.62% |
0.00% |
0.00% |
0.00% |
-0.06% |
-0.06% |
1.42% |
2.29% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
10.04 |
2.95 |
0.74 |
8.54 |
2.86 |
1.20 |
5.17 |
8.51 |
4.86 |
2.59 |
3.46 |
| Quick Ratio |
|
9.93 |
2.89 |
0.49 |
7.72 |
2.21 |
0.62 |
4.28 |
2.87 |
4.20 |
1.81 |
2.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-18 |
-17 |
-15 |
-10 |
-12 |
-13 |
-13 |
-14 |
-4.33 |
-18 |
-9.72 |
| Operating Cash Flow to CapEx |
|
-6,451.28% |
-11,552.26% |
-13,924.79% |
-4,602.32% |
-7,353.54% |
-3,340.20% |
-6,206.74% |
-8,147.49% |
-12,417.21% |
-12,038.26% |
-15,985.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-22.86 |
-15.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-30.94 |
-16.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-31.21 |
-16.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.00 |
0.08 |
0.27 |
0.37 |
0.77 |
0.58 |
0.31 |
0.31 |
0.51 |
0.89 |
| Accounts Receivable Turnover |
|
5.00 |
0.00 |
0.00 |
8.59 |
7.51 |
6.95 |
8.73 |
9.57 |
7.92 |
5.28 |
4.75 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
2.44 |
2.26 |
1.54 |
1.42 |
1.18 |
1.38 |
1.67 |
1.65 |
| Fixed Asset Turnover |
|
0.47 |
0.10 |
2.40 |
6.40 |
9.04 |
7.22 |
6.79 |
6.63 |
7.88 |
10.38 |
14.49 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.30 |
1.94 |
3.68 |
2.03 |
2.62 |
2.73 |
2.07 |
1.68 |
1.52 |
| Days Sales Outstanding (DSO) |
|
73.00 |
0.00 |
0.00 |
42.48 |
48.60 |
52.49 |
41.79 |
38.13 |
46.06 |
69.12 |
76.80 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
149.61 |
161.42 |
237.04 |
256.38 |
308.60 |
265.17 |
219.04 |
221.28 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
1,233.47 |
188.18 |
99.21 |
179.82 |
139.41 |
133.60 |
176.29 |
217.49 |
239.44 |
| Cash Conversion Cycle (CCC) |
|
73.00 |
0.00 |
-1,233.47 |
3.90 |
110.81 |
109.71 |
158.77 |
213.13 |
134.95 |
70.67 |
58.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.08 |
-3.26 |
0.92 |
0.64 |
0.46 |
0.71 |
1.88 |
1.74 |
-5.95 |
-0.59 |
1.44 |
| Invested Capital Turnover |
|
-0.13 |
-0.02 |
-1.10 |
4.55 |
9.10 |
9.44 |
5.74 |
4.37 |
-4.06 |
-2.71 |
20.66 |
| Increase / (Decrease) in Invested Capital |
|
0.33 |
-1.19 |
4.18 |
-0.28 |
-0.19 |
0.26 |
1.17 |
-0.14 |
-7.69 |
5.36 |
2.02 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-13 |
-2.03 |
1.70 |
4.63 |
3.27 |
-15 |
-1.68 |
-0.24 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2.17 |
3.45 |
2.98 |
19 |
12 |
3.38 |
1.90 |
4.86 |
| Book Value per Share |
|
$1.73 |
$0.66 |
$0.08 |
$25.95 |
$0.84 |
$0.58 |
$5.96 |
$2.46 |
$0.39 |
$0.92 |
$1.49 |
| Tangible Book Value per Share |
|
$1.73 |
$0.66 |
($0.13) |
$25.95 |
$0.84 |
$0.58 |
$5.96 |
$2.46 |
$0.39 |
$0.92 |
$1.49 |
| Total Capital |
|
29 |
20 |
2.24 |
16 |
5.94 |
1.99 |
16 |
26 |
12 |
3.21 |
6.53 |
| Total Debt |
|
0.00 |
7.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
3.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-31 |
-15 |
-1.32 |
-16 |
-5.48 |
-1.28 |
-14 |
-8.74 |
-18 |
-3.80 |
-5.10 |
| Capital Expenditures (CapEx) |
|
0.35 |
0.20 |
0.12 |
0.26 |
0.20 |
0.49 |
0.27 |
0.22 |
0.12 |
0.15 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.74 |
-3.72 |
-2.16 |
0.18 |
-0.19 |
-0.59 |
0.51 |
16 |
-0.23 |
1.24 |
1.20 |
| Debt-free Net Working Capital (DFNWC) |
|
29 |
19 |
-0.84 |
16 |
5.29 |
0.69 |
15 |
25 |
18 |
5.04 |
6.30 |
| Net Working Capital (NWC) |
|
29 |
16 |
-0.84 |
16 |
5.29 |
0.69 |
15 |
25 |
18 |
5.04 |
6.30 |
| Net Nonoperating Expense (NNE) |
|
7.54 |
8.41 |
4.83 |
3.01 |
5.11 |
5.44 |
3.92 |
5.89 |
2.51 |
7.87 |
3.47 |
| Net Nonoperating Obligations (NNO) |
|
-31 |
-15 |
-1.32 |
-16 |
-5.48 |
-1.28 |
-14 |
-24 |
-18 |
-3.80 |
-5.10 |
| Total Depreciation and Amortization (D&A) |
|
0.28 |
0.59 |
0.88 |
0.77 |
0.23 |
0.24 |
0.38 |
0.49 |
9.62 |
3.85 |
5.92 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-928.47% |
-6,306.78% |
-167.88% |
5.01% |
-3.86% |
-10.78% |
6.91% |
202.97% |
-2.63% |
13.96% |
13.74% |
| Debt-free Net Working Capital to Revenue |
|
9,679.32% |
32,867.80% |
-65.24% |
443.93% |
105.78% |
12.43% |
200.93% |
313.33% |
211.65% |
56.83% |
72.04% |
| Net Working Capital to Revenue |
|
9,679.32% |
26,430.51% |
-65.24% |
443.93% |
105.78% |
12.43% |
200.93% |
313.33% |
211.65% |
56.83% |
72.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($44,394,000.00) |
($43,218,000.00) |
($795,564,000.00) |
($55,139,700.00) |
($4,424,700.00) |
($976,500.00) |
($37,345.00) |
($10,045.00) |
($2,924.25) |
($403.20) |
($8.41) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.00 |
1.00 |
0.00 |
3.00 |
5.00 |
198.00 |
1.87K |
1.96K |
4.97K |
56.13K |
1.33M |
| Adjusted Diluted Earnings per Share |
|
($44,394,000.00) |
($43,218,000.00) |
($795,564,000.00) |
($55,139,700.00) |
($4,424,700.00) |
($976,500.00) |
($37,345.00) |
($10,045.00) |
($2,924.25) |
($403.20) |
($8.41) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.00 |
1.00 |
0.00 |
3.00 |
5.00 |
198.00 |
1.87K |
1.96K |
4.97K |
56.13K |
1.33M |
| Adjusted Basic & Diluted Earnings per Share |
|
($44,394,000.00) |
($43,218,000.00) |
($795,564,000.00) |
($55,139,700.00) |
($4,424,700.00) |
($976,500.00) |
($37,345.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.00 |
1.00 |
0.00 |
0.00 |
4.00 |
23.00 |
471.00 |
3.01K |
34.48K |
194.33K |
4.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-18 |
-11 |
-7.60 |
-12 |
-13 |
-12 |
-14 |
-12 |
-12 |
-7.69 |
| Normalized NOPAT Margin |
|
-6,118.95% |
-30,797.63% |
-850.54% |
-213.98% |
-238.60% |
-229.98% |
-160.19% |
-172.56% |
-140.70% |
-139.23% |
-88.00% |
| Pre Tax Income Margin |
|
-8,757.97% |
-45,266.10% |
-1,229.33% |
-376.47% |
-340.66% |
-328.54% |
-212.70% |
-246.75% |
-169.92% |
-227.90% |
-127.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-34.94 |
-14.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-24.46 |
-10.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-35.21 |
-14.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-24.72 |
-11.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |