| DEI Shares Outstanding |
|
11,300,434.00 |
13,479,297.00 |
13,479,297.00 |
162,350,364.00 |
5,411,896.00 |
6,160,054.00 |
10,772,393.00 |
14,702,804.00 |
15,217,905.00 |
15,217,905.00 |
15,217,905.00 |
| DEI Adjusted Shares Outstanding |
|
1,130,043.00 |
1,347,930.00 |
1,347,930.00 |
16,235,036.00 |
541,190.00 |
616,005.00 |
1,077,239.00 |
1,470,280.00 |
1,521,790.00 |
1,521,790.00 |
1,521,790.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.30 |
-0.23 |
1.21 |
-0.09 |
-2.48 |
-2.88 |
-5.14 |
-5.57 |
-30.55 |
-7.46 |
-4.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-51.43% |
25.25% |
18,077.09% |
-40.23% |
14.10% |
-5.10% |
71.10% |
81.73% |
0.67% |
-58.00% |
-32.42% |
| EBITDA Growth |
|
3.26% |
8.34% |
2,068.21% |
-80.94% |
-34.31% |
-82.82% |
-2,336.85% |
67.67% |
-1,666.98% |
51.09% |
38.74% |
| EBIT Growth |
|
3.26% |
8.34% |
1,921.08% |
-89.94% |
-116.96% |
-677.43% |
-550.21% |
-63.44% |
-197.27% |
51.71% |
51.46% |
| NOPAT Growth |
|
3.26% |
8.34% |
2,763.61% |
-93.41% |
-150.44% |
-173.26% |
-548.52% |
-71.48% |
-187.35% |
50.27% |
55.76% |
| Net Income Growth |
|
4.98% |
8.59% |
-111.63% |
-110.41% |
3.60% |
-32.25% |
-180.20% |
-56.42% |
-198.87% |
51.77% |
47.67% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
60.21% |
71.48% |
| Operating Cash Flow Growth |
|
-46.78% |
17.57% |
66.82% |
-139.83% |
286.79% |
-233.40% |
-973.92% |
45.23% |
206.53% |
-227.03% |
48.84% |
| Free Cash Flow Firm Growth |
|
20.58% |
72.70% |
9,791.50% |
-223.16% |
77.14% |
38.74% |
-6,709.96% |
153.41% |
-85.44% |
-90.44% |
-916.46% |
| Invested Capital Growth |
|
20.25% |
-1,108.89% |
-349.17% |
1,107.26% |
21.39% |
6.30% |
739.46% |
-56.51% |
-64.22% |
-70.74% |
22.73% |
| Revenue Q/Q Growth |
|
6.24% |
11.74% |
93.17% |
-45.95% |
41.16% |
2.13% |
55.76% |
-5.78% |
-3.33% |
-19.82% |
-9.99% |
| EBITDA Q/Q Growth |
|
11.42% |
1.63% |
644.09% |
-83.67% |
-27.88% |
-71.46% |
-98.33% |
-97.58% |
-1,387.90% |
61.41% |
34.45% |
| EBIT Q/Q Growth |
|
11.42% |
1.63% |
603.42% |
-91.29% |
-118.30% |
-24.98% |
-95.45% |
-14.16% |
-190.57% |
55.28% |
36.07% |
| NOPAT Q/Q Growth |
|
11.42% |
1.63% |
836.32% |
-94.15% |
-154.60% |
3.59% |
-95.45% |
-13.41% |
-190.75% |
54.60% |
37.19% |
| Net Income Q/Q Growth |
|
11.55% |
0.99% |
75.75% |
-489.25% |
-29.78% |
-0.28% |
-82.15% |
6.81% |
-240.61% |
54.85% |
34.25% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-240.61% |
75.89% |
18.69% |
| Operating Cash Flow Q/Q Growth |
|
3.21% |
-3.31% |
93.31% |
-122.42% |
225.25% |
-242.80% |
-150.59% |
34.52% |
90.93% |
-72.78% |
42.27% |
| Free Cash Flow Firm Q/Q Growth |
|
35.04% |
68.67% |
1,353.85% |
-84.27% |
-144.18% |
70.14% |
-549.84% |
279.26% |
117.54% |
-98.51% |
-63.97% |
| Invested Capital Q/Q Growth |
|
90.00% |
-11.74% |
-74.14% |
-27.77% |
36.54% |
-1.33% |
314.57% |
-3.90% |
-80.31% |
-55.50% |
-12.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
64.02% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-499.47% |
-365.55% |
39.58% |
12.62% |
7.27% |
1.32% |
-17.20% |
-3.06% |
-53.70% |
-62.54% |
-56.69% |
| Operating Margin |
|
-499.47% |
-365.55% |
37.50% |
5.91% |
-2.61% |
-7.52% |
-28.51% |
-26.90% |
-76.80% |
-90.95% |
-59.53% |
| EBIT Margin |
|
-499.47% |
-365.55% |
36.62% |
6.16% |
-0.92% |
-7.50% |
-28.51% |
-25.64% |
-75.72% |
-87.07% |
-62.54% |
| Profit (Net Income) Margin |
|
-516.44% |
-376.93% |
-4.39% |
-15.45% |
-13.05% |
-18.19% |
-29.79% |
-25.64% |
-76.13% |
-87.43% |
-67.70% |
| Tax Burden Percent |
|
100.00% |
100.00% |
-39.81% |
100.00% |
100.00% |
100.00% |
95.47% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
103.40% |
103.12% |
30.10% |
-250.68% |
1,425.25% |
242.46% |
109.44% |
100.00% |
100.54% |
100.41% |
108.26% |
| 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% |
11.33% |
-2.33% |
-5.62% |
-7.53% |
-10.07% |
-70.29% |
-102.63% |
-90.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-4.49% |
-13.48% |
-22.06% |
-15.44% |
-21.06% |
6,180.04% |
-1,648.53% |
-1,996.71% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
6.37% |
61.74% |
-114.77% |
-13.60% |
-10.42% |
-28.79% |
-41.90% |
-60.68% |
| Return on Equity (ROE) |
|
2,512.09% |
187.43% |
9.23% |
17.70% |
59.41% |
-120.38% |
-21.12% |
-20.49% |
-99.07% |
-144.52% |
-150.72% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-104.82% |
-21.65% |
-11.73% |
-164.95% |
68.71% |
24.31% |
6.82% |
-110.45% |
| Operating Return on Assets (OROA) |
|
-5,171.43% |
-4,346.55% |
302.38% |
7.10% |
-0.79% |
-5.58% |
-15.91% |
-18.50% |
-79.30% |
-68.99% |
-43.45% |
| Return on Assets (ROA) |
|
-5,347.10% |
-4,481.95% |
-36.23% |
-17.81% |
-11.26% |
-13.54% |
-16.62% |
-18.50% |
-79.73% |
-69.27% |
-47.04% |
| Return on Common Equity (ROCE) |
|
2,512.09% |
187.43% |
9.23% |
17.70% |
59.41% |
-120.38% |
-21.12% |
-20.49% |
-98.82% |
-143.41% |
-150.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3,262.63% |
96.76% |
4.72% |
80.92% |
47.97% |
-30.89% |
-12.03% |
-22.48% |
-190.37% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.23 |
-0.21 |
5.66 |
0.37 |
-0.19 |
-0.51 |
-3.34 |
-5.72 |
-16 |
-8.17 |
-3.62 |
| NOPAT Margin |
|
-349.63% |
-255.88% |
37.50% |
4.14% |
-1.83% |
-5.27% |
-19.96% |
-18.83% |
-53.76% |
-63.66% |
-41.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7,692.33% |
126.45% |
93.91% |
15.82% |
11.16% |
16.44% |
7.92% |
10.99% |
-6,250.32% |
1,545.90% |
1,906.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-128.87% |
-234.48% |
-74.98% |
| Cost of Revenue to Revenue |
|
35.98% |
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 |
|
148.65% |
134.32% |
1.82% |
15.92% |
14.90% |
23.44% |
23.80% |
17.96% |
30.80% |
37.39% |
32.42% |
| 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 |
|
563.49% |
465.55% |
62.50% |
105.91% |
102.61% |
107.52% |
128.51% |
126.90% |
176.80% |
190.95% |
159.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.33 |
-0.30 |
5.53 |
0.56 |
-0.09 |
-0.73 |
-4.76 |
-7.79 |
-23 |
-11 |
-5.43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.33 |
-0.30 |
5.97 |
1.14 |
0.75 |
0.13 |
-2.87 |
-0.93 |
-16 |
-8.03 |
-4.92 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.11 |
0.94 |
0.37 |
1.32 |
1.21 |
0.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.69 |
1.72 |
27.52 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
102.34 |
112.74 |
0.53 |
3.09 |
7.95 |
3.60 |
2.33 |
0.42 |
0.53 |
0.30 |
0.27 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
4.88 |
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% |
20.51% |
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 |
5.05 |
10.53 |
4.12 |
0.45 |
0.36 |
1.28 |
1.03 |
0.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
102.29 |
114.69 |
1.41 |
4.09 |
9.08 |
3.98 |
2.11 |
0.41 |
0.52 |
0.29 |
0.25 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
3.56 |
32.42 |
124.97 |
302.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
3.85 |
66.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
3.76 |
98.93 |
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 |
381.70 |
0.00 |
0.00 |
0.00 |
7.72 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
3.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
2.78 |
6.86 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.50 |
-0.99 |
-5.53 |
-4.46 |
1.37 |
0.01 |
0.02 |
0.03 |
0.09 |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-5.52 |
-4.35 |
1.29 |
0.01 |
0.01 |
0.01 |
0.03 |
0.00 |
| Financial Leverage |
|
0.11 |
-0.48 |
-0.94 |
-1.42 |
-4.58 |
5.20 |
0.88 |
0.49 |
0.00 |
0.03 |
0.03 |
| Leverage Ratio |
|
-0.47 |
-0.04 |
-0.25 |
-0.99 |
-5.28 |
8.89 |
1.27 |
1.11 |
1.24 |
2.09 |
3.20 |
| Compound Leverage Factor |
|
-0.49 |
-0.04 |
-0.08 |
2.49 |
-75.22 |
21.56 |
1.39 |
1.11 |
1.25 |
2.09 |
3.47 |
| Debt to Total Capital |
|
0.00% |
-101.59% |
-16,764.23% |
122.07% |
128.87% |
57.84% |
0.66% |
1.97% |
3.20% |
8.51% |
4.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
-101.59% |
-16,725.86% |
0.32% |
3.35% |
3.30% |
0.00% |
0.84% |
2.03% |
5.82% |
4.49% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
-38.37% |
121.75% |
125.52% |
54.54% |
0.66% |
1.13% |
1.17% |
2.69% |
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% |
0.93% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
201.59% |
16,864.23% |
-22.07% |
-28.87% |
42.16% |
99.34% |
98.03% |
95.87% |
91.49% |
95.51% |
| Debt to EBITDA |
|
0.00 |
-0.54 |
2.33 |
8.37 |
16.71 |
61.42 |
-0.10 |
-0.75 |
-0.02 |
-0.04 |
-0.04 |
| Net Debt to EBITDA |
|
0.00 |
-0.53 |
2.23 |
7.93 |
15.61 |
28.66 |
1.27 |
0.53 |
0.03 |
0.02 |
0.04 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.01 |
8.34 |
16.28 |
57.92 |
-0.10 |
-0.43 |
-0.01 |
-0.01 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.77 |
2.46 |
25.53 |
-66.42 |
-15.34 |
-0.08 |
-0.12 |
-0.02 |
-0.04 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
-0.76 |
2.35 |
24.21 |
-62.04 |
-7.16 |
1.09 |
0.09 |
0.03 |
0.02 |
0.05 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.01 |
25.46 |
-64.69 |
-14.47 |
-0.08 |
-0.07 |
-0.01 |
-0.01 |
0.00 |
| Altman Z-Score |
|
-2,584.24 |
-3,690.21 |
-9.44 |
0.01 |
1.82 |
1.21 |
4.90 |
0.83 |
-5.36 |
-9.96 |
-9.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.25% |
0.77% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.16 |
0.00 |
0.08 |
0.45 |
0.45 |
4.21 |
1.26 |
0.94 |
0.25 |
0.08 |
0.14 |
| Quick Ratio |
|
0.16 |
0.00 |
0.07 |
0.42 |
0.40 |
4.18 |
1.07 |
0.49 |
0.18 |
0.08 |
0.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.24 |
-0.06 |
6.22 |
-7.66 |
-1.75 |
-1.07 |
-73 |
39 |
5.68 |
0.54 |
-4.44 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-36.56% |
-122.98% |
167.08% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-20.91 |
-6.79 |
1.61 |
-8.68 |
-1.40 |
-1.03 |
-162.48 |
0.00 |
38.28 |
11.82 |
-9.90 |
| Operating Cash Flow to Interest Expense |
|
-17.77 |
-17.42 |
-0.01 |
-0.15 |
0.20 |
-0.31 |
-7.80 |
0.00 |
13.79 |
-56.60 |
-2.97 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-17.77 |
-17.42 |
0.03 |
0.05 |
0.20 |
-0.31 |
-29.13 |
0.00 |
5.53 |
-56.60 |
-2.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
10.35 |
11.89 |
8.26 |
1.15 |
0.86 |
0.74 |
0.56 |
0.72 |
1.05 |
0.79 |
0.69 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
13.31 |
23.24 |
23.38 |
32.55 |
34.63 |
31.29 |
16.34 |
11.22 |
| 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 |
97.94 |
200.62 |
345.97 |
3.72 |
3.73 |
4.63 |
2.81 |
0.00 |
| Accounts Payable Turnover |
|
1.20 |
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 |
27.42 |
15.70 |
15.61 |
11.21 |
10.54 |
11.66 |
22.33 |
32.53 |
| 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) |
|
304.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-304.13 |
0.00 |
0.00 |
27.42 |
15.70 |
15.61 |
11.21 |
10.54 |
11.66 |
22.33 |
32.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.01 |
-0.16 |
-0.73 |
7.31 |
8.88 |
9.43 |
79 |
34 |
12 |
3.61 |
4.43 |
| Invested Capital Turnover |
|
-4.40 |
-0.95 |
-34.01 |
2.74 |
1.27 |
1.07 |
0.38 |
0.53 |
1.31 |
1.61 |
2.16 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-0.15 |
-0.56 |
8.04 |
1.56 |
0.56 |
70 |
-45 |
-22 |
-8.72 |
0.82 |
| Enterprise Value (EV) |
|
6.78 |
9.52 |
21 |
37 |
93 |
39 |
35 |
12 |
16 |
3.72 |
2.20 |
| Market Capitalization |
|
6.78 |
9.36 |
7.98 |
28 |
82 |
35 |
39 |
13 |
16 |
3.85 |
2.38 |
| Book Value per Share |
|
$0.00 |
($0.02) |
($1.04) |
($0.01) |
($0.52) |
$0.93 |
$3.84 |
$2.36 |
$0.80 |
$1.71 |
$1.20 |
| Tangible Book Value per Share |
|
$0.00 |
($0.02) |
($1.17) |
($0.08) |
($2.40) |
($0.61) |
$0.98 |
$0.51 |
$0.04 |
($2.66) |
($1.63) |
| Total Capital |
|
-0.01 |
-0.16 |
-0.08 |
7.80 |
9.70 |
14 |
42 |
35 |
13 |
3.49 |
4.82 |
| Total Debt |
|
0.00 |
0.16 |
14 |
9.53 |
13 |
7.89 |
0.27 |
0.70 |
0.41 |
0.30 |
0.22 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.03 |
9.50 |
12 |
7.44 |
0.27 |
0.40 |
0.15 |
0.09 |
0.00 |
| Net Debt |
|
-0.00 |
0.16 |
13 |
9.03 |
12 |
3.68 |
-3.65 |
-0.49 |
-0.44 |
-0.13 |
-0.18 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
-0.15 |
-0.17 |
0.00 |
0.00 |
9.60 |
1.56 |
1.23 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.02 |
-0.17 |
-2.63 |
-0.76 |
-1.56 |
-0.17 |
-2.46 |
-0.62 |
-5.61 |
-8.48 |
-6.44 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.02 |
-0.17 |
-2.40 |
-0.65 |
-1.06 |
3.66 |
1.01 |
0.07 |
-5.16 |
-8.45 |
-6.42 |
| Net Working Capital (NWC) |
|
-0.02 |
-0.33 |
-16 |
-0.67 |
-1.38 |
3.21 |
1.01 |
-0.23 |
-5.41 |
-8.65 |
-6.64 |
| Net Nonoperating Expense (NNE) |
|
0.11 |
0.10 |
6.32 |
1.77 |
1.16 |
1.26 |
1.64 |
2.07 |
6.84 |
3.05 |
2.26 |
| Net Nonoperating Obligations (NNO) |
|
-0.00 |
0.16 |
13 |
9.03 |
12 |
3.68 |
38 |
-0.20 |
-0.02 |
0.42 |
-0.18 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.45 |
0.58 |
0.84 |
0.86 |
1.89 |
6.86 |
6.73 |
3.15 |
0.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-27.66% |
-200.62% |
-17.42% |
-8.43% |
-15.21% |
-1.73% |
-14.72% |
-2.03% |
-18.34% |
-66.01% |
-74.21% |
| Debt-free Net Working Capital to Revenue |
|
-23.32% |
-199.23% |
-15.93% |
-7.20% |
-10.27% |
37.43% |
6.04% |
0.22% |
-16.86% |
-65.80% |
-74.03% |
| Net Working Capital to Revenue |
|
-23.32% |
-395.55% |
-108.10% |
-7.47% |
-13.43% |
32.82% |
6.04% |
-0.76% |
-17.71% |
-67.38% |
-76.53% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.03) |
($0.02) |
($0.03) |
($0.01) |
($0.25) |
($0.31) |
($0.63) |
$0.00 |
($6.50) |
($6.10) |
($1.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.48M |
13.48M |
13.77M |
162.34M |
5.45M |
5.71M |
7.92M |
14.68M |
1.52M |
1.86M |
3.84M |
| Adjusted Diluted Earnings per Share |
|
($0.03) |
$0.00 |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($6.10) |
($1.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.48M |
15.60M |
13.30M |
139.40M |
5.45M |
7.11M |
14.70M |
15.34M |
0.00 |
1.86M |
3.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.03) |
$0.00 |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
11.31M |
15.60M |
13.30M |
139.40M |
5.45M |
7.11M |
14.70M |
15.34M |
0.00 |
0.00 |
12.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.23 |
-0.21 |
9.50 |
0.37 |
-0.19 |
-0.51 |
-3.34 |
-5.72 |
-7.40 |
-6.10 |
-3.62 |
| Normalized NOPAT Margin |
|
-349.63% |
-255.88% |
62.96% |
4.14% |
-1.83% |
-5.27% |
-19.96% |
-18.83% |
-24.21% |
-47.51% |
-41.67% |
| Pre Tax Income Margin |
|
-516.44% |
-376.93% |
11.02% |
-15.45% |
-13.05% |
-18.19% |
-31.21% |
-25.64% |
-76.13% |
-87.43% |
-67.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-29.44 |
-32.10 |
1.43 |
0.63 |
-0.08 |
-0.70 |
-10.59 |
0.00 |
-155.90 |
-243.33 |
-12.11 |
| NOPAT to Interest Expense |
|
-20.61 |
-22.47 |
1.46 |
0.42 |
-0.15 |
-0.49 |
-7.41 |
0.00 |
-110.68 |
-177.91 |
-8.07 |
| EBIT Less CapEx to Interest Expense |
|
-29.44 |
-32.10 |
1.47 |
0.83 |
-0.08 |
-0.70 |
-31.92 |
0.00 |
-164.16 |
-243.33 |
-12.11 |
| NOPAT Less CapEx to Interest Expense |
|
-20.61 |
-22.47 |
1.50 |
0.62 |
-0.15 |
-0.49 |
-28.74 |
0.00 |
-118.93 |
-177.91 |
-8.07 |
| 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% |