| DEI Shares Outstanding |
|
18,066,611.00 |
1,936,801.00 |
6,313,996.00 |
18,350,927.00 |
22,726,006.00 |
9,255,500.00 |
50,985,760.00 |
55,894,213.00 |
56,213,728.00 |
59,463,573.00 |
170,050,563.00 |
| DEI Adjusted Shares Outstanding |
|
90,333.00 |
96,840.00 |
315,700.00 |
917,546.00 |
1,136,300.00 |
9,255,500.00 |
50,985,760.00 |
55,894,213.00 |
56,213,728.00 |
59,463,573.00 |
170,050,563.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-145.18 |
-135.57 |
-30.05 |
-11.07 |
-10.78 |
-1.12 |
-0.29 |
-0.34 |
-0.47 |
-0.46 |
-0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
173.90% |
-82.83% |
19.57% |
-39.38% |
23.68% |
166.14% |
-28.30% |
45.85% |
55.32% |
102.23% |
6.08% |
| EBITDA Growth |
|
-6.58% |
-9.65% |
31.27% |
-11.61% |
-15.21% |
14.94% |
-31.74% |
-45.66% |
-33.03% |
-1.19% |
29.72% |
| EBIT Growth |
|
-10.51% |
-3.04% |
30.84% |
-11.27% |
-15.56% |
13.40% |
-30.89% |
-45.87% |
-32.45% |
-1.98% |
25.82% |
| NOPAT Growth |
|
-8.64% |
-4.00% |
21.34% |
1.09% |
-14.80% |
14.36% |
-19.60% |
-58.57% |
-35.55% |
-0.39% |
26.06% |
| Net Income Growth |
|
-18.16% |
1.06% |
27.50% |
-7.03% |
-20.61% |
15.47% |
-42.58% |
-27.87% |
-39.48% |
-4.39% |
21.73% |
| EPS Growth |
|
-18.16% |
3.33% |
69.24% |
-7.03% |
28.10% |
84.87% |
0.00% |
0.00% |
-34.29% |
0.00% |
63.83% |
| Operating Cash Flow Growth |
|
-164.34% |
36.36% |
8.16% |
-6.56% |
-13.50% |
12.86% |
-10.35% |
-82.42% |
-1.93% |
-37.11% |
37.39% |
| Free Cash Flow Firm Growth |
|
-190.18% |
36.42% |
11.65% |
-14.17% |
-3.86% |
9.39% |
14.40% |
-280.23% |
35.54% |
-39.81% |
28.07% |
| Invested Capital Growth |
|
66.14% |
-38.28% |
4.82% |
43.91% |
33.10% |
82.42% |
-850.46% |
687.04% |
-13.57% |
55.45% |
23.12% |
| Revenue Q/Q Growth |
|
2.85% |
-35.54% |
21.66% |
-5.19% |
-4.53% |
27.14% |
4.42% |
9.60% |
8.97% |
11.98% |
-4.20% |
| EBITDA Q/Q Growth |
|
1.22% |
-6.44% |
12.29% |
-6.69% |
5.64% |
5.03% |
-27.58% |
-9.57% |
-15.11% |
11.62% |
-4.88% |
| EBIT Q/Q Growth |
|
0.20% |
-4.80% |
12.08% |
-6.68% |
5.55% |
3.32% |
-26.87% |
-10.04% |
-14.23% |
9.63% |
-4.52% |
| NOPAT Q/Q Growth |
|
-1.28% |
-3.36% |
8.71% |
-3.42% |
5.52% |
3.31% |
-16.19% |
-9.23% |
-16.05% |
9.62% |
-3.13% |
| Net Income Q/Q Growth |
|
0.17% |
-5.61% |
12.91% |
-7.11% |
5.73% |
11.05% |
-36.93% |
0.25% |
-20.00% |
9.30% |
1.36% |
| EPS Q/Q Growth |
|
0.17% |
-8.86% |
-18.62% |
-7.11% |
26.71% |
8.28% |
0.00% |
-2.94% |
0.00% |
9.62% |
32.00% |
| Operating Cash Flow Q/Q Growth |
|
-26.01% |
-4.11% |
3.54% |
-0.31% |
1.85% |
3.13% |
-11.47% |
-12.46% |
-0.50% |
1.87% |
5.32% |
| Free Cash Flow Firm Q/Q Growth |
|
-38.06% |
-7.15% |
0.46% |
5.45% |
1.33% |
-5.01% |
-6.81% |
-8.45% |
1.77% |
2.51% |
-14.63% |
| Invested Capital Q/Q Growth |
|
-41.72% |
-14.68% |
8.42% |
-39.06% |
-9.44% |
73.33% |
-13.36% |
6.70% |
-18.79% |
-5.28% |
5.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-13.79% |
5.25% |
-11.27% |
-49.32% |
-106.17% |
-6.24% |
-88.97% |
-5.74% |
8.64% |
51.15% |
28.32% |
| EBITDA Margin |
|
-325.54% |
-2,078.58% |
-1,194.78% |
-2,199.80% |
-2,049.21% |
-654.93% |
-1,203.32% |
-1,201.71% |
-1,029.28% |
-515.04% |
-341.20% |
| Operating Margin |
|
-347.99% |
-2,107.52% |
-1,386.36% |
-2,262.23% |
-2,099.84% |
-675.68% |
-1,127.03% |
-1,225.30% |
-1,069.40% |
-530.88% |
-370.01% |
| EBIT Margin |
|
-349.05% |
-2,094.47% |
-1,211.39% |
-2,223.68% |
-2,077.69% |
-676.04% |
-1,234.16% |
-1,234.28% |
-1,052.60% |
-530.81% |
-371.17% |
| Profit (Net Income) Margin |
|
-322.10% |
-1,855.89% |
-1,125.27% |
-1,986.89% |
-1,937.66% |
-615.46% |
-1,223.88% |
-1,073.00% |
-963.62% |
-497.43% |
-367.02% |
| Tax Burden Percent |
|
92.08% |
88.66% |
93.15% |
90.04% |
93.51% |
92.04% |
100.00% |
91.19% |
98.96% |
95.64% |
95.41% |
| Interest Burden Percent |
|
100.22% |
99.95% |
99.73% |
99.23% |
99.73% |
98.91% |
99.17% |
95.33% |
92.51% |
97.99% |
103.64% |
| 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% |
-301.77% |
-182.04% |
-154.32% |
-84.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-296.34% |
-169.03% |
-116.42% |
44.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
276.49% |
135.36% |
67.48% |
-9.50% |
| Return on Equity (ROE) |
|
-60.99% |
-139.27% |
-211.39% |
-129.48% |
-94.16% |
-78.82% |
-32.45% |
-25.28% |
-46.68% |
-86.84% |
-93.53% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-242.22% |
-167.49% |
-197.73% |
-104.76% |
| Operating Return on Assets (OROA) |
|
-50.32% |
-101.06% |
-100.00% |
-93.93% |
-80.84% |
-71.28% |
-29.79% |
-27.18% |
-45.37% |
-71.46% |
-73.13% |
| Return on Assets (ROA) |
|
-46.43% |
-89.55% |
-92.89% |
-83.93% |
-75.39% |
-64.89% |
-29.55% |
-23.63% |
-41.53% |
-66.97% |
-72.31% |
| Return on Common Equity (ROCE) |
|
-62.12% |
-142.44% |
-211.39% |
-129.48% |
-94.16% |
-78.82% |
-32.45% |
-25.28% |
-46.68% |
-86.84% |
-93.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-84.29% |
-370.86% |
-174.15% |
-99.19% |
-77.63% |
-98.66% |
-18.34% |
-27.42% |
-59.90% |
-142.08% |
-80.71% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-10 |
-8.18 |
-8.09 |
-9.29 |
-7.96 |
-9.51 |
-15 |
-20 |
-21 |
-15 |
| NOPAT Margin |
|
-243.59% |
-1,475.26% |
-970.45% |
-1,583.56% |
-1,469.89% |
-472.98% |
-788.92% |
-857.71% |
-748.58% |
-371.61% |
-259.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-12.12% |
-21.71% |
-16.64% |
-19.82% |
-20.33% |
-17.30% |
-11.25% |
-5.44% |
-13.01% |
-37.90% |
-128.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-106.14% |
-56.96% |
| Cost of Revenue to Revenue |
|
113.79% |
94.75% |
111.27% |
149.32% |
206.17% |
106.24% |
188.97% |
105.74% |
91.36% |
48.85% |
71.68% |
| SG&A Expenses to Revenue |
|
233.14% |
957.02% |
778.53% |
1,367.51% |
1,205.06% |
411.18% |
0.00% |
1,222.97% |
1,037.34% |
583.33% |
398.33% |
| R&D to Revenue |
|
101.07% |
1,000.14% |
596.56% |
845.40% |
788.61% |
258.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
334.21% |
2,112.77% |
1,375.09% |
2,212.92% |
1,993.67% |
669.44% |
1,038.06% |
1,219.56% |
1,078.04% |
585.83% |
398.33% |
| Earnings before Interest and Taxes (EBIT) |
|
-14 |
-15 |
-10 |
-11 |
-13 |
-11 |
-15 |
-22 |
-29 |
-29 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-15 |
-10 |
-11 |
-13 |
-11 |
-15 |
-21 |
-28 |
-28 |
-20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.64 |
1.04 |
1.66 |
1.97 |
0.20 |
0.39 |
1.59 |
0.86 |
0.65 |
0.59 |
2.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.64 |
1.04 |
1.66 |
1.97 |
0.20 |
0.39 |
1.60 |
1.06 |
0.91 |
1.60 |
4.74 |
| Price to Revenue (P/Rev) |
|
2.46 |
5.19 |
10.71 |
39.50 |
5.00 |
2.46 |
106.11 |
33.68 |
10.45 |
2.08 |
11.83 |
| 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 |
0.20 |
0.00 |
0.51 |
3.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.36 |
15.88 |
0.00 |
0.00 |
37.69 |
1.40 |
0.00 |
1.51 |
10.68 |
| 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 |
|
0.01 |
0.04 |
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.03 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.23 |
-1.32 |
-1.75 |
-1.33 |
-1.12 |
-1.06 |
-1.02 |
-0.93 |
-0.80 |
-0.58 |
-0.21 |
| Leverage Ratio |
|
1.31 |
1.56 |
2.28 |
1.54 |
1.25 |
1.21 |
1.10 |
1.07 |
1.12 |
1.30 |
1.29 |
| Compound Leverage Factor |
|
1.32 |
1.55 |
2.27 |
1.53 |
1.25 |
1.20 |
1.09 |
1.02 |
1.04 |
1.27 |
1.34 |
| Debt to Total Capital |
|
0.97% |
3.71% |
1.05% |
0.22% |
0.00% |
0.00% |
1.10% |
1.08% |
2.66% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.65% |
2.21% |
0.64% |
0.22% |
0.00% |
0.00% |
0.61% |
1.08% |
2.66% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.32% |
1.50% |
0.42% |
0.00% |
0.00% |
0.00% |
0.49% |
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 |
|
-2.77% |
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 |
|
101.80% |
96.29% |
98.95% |
99.78% |
100.00% |
100.00% |
98.90% |
98.93% |
97.34% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.06 |
-0.04 |
-0.04 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.32 |
0.48 |
0.87 |
1.07 |
0.00 |
0.00 |
5.69 |
2.69 |
1.19 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.02 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.05 |
-0.06 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.77 |
0.67 |
1.07 |
1.49 |
0.00 |
0.00 |
8.67 |
3.76 |
1.64 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-11.86 |
-27.96 |
-27.52 |
-18.28 |
-16.59 |
-23.73 |
9.74 |
2.92 |
-6.59 |
-17.31 |
-6.66 |
| Noncontrolling Interest Sharing Ratio |
|
-1.85% |
-2.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.16 |
1.58 |
2.12 |
3.54 |
7.21 |
6.13 |
17.99 |
19.91 |
4.76 |
1.43 |
4.14 |
| Quick Ratio |
|
5.94 |
1.11 |
1.91 |
3.14 |
6.84 |
5.31 |
17.76 |
19.39 |
4.48 |
0.54 |
2.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-15 |
-9.45 |
-8.35 |
-9.53 |
-9.90 |
-8.97 |
-7.68 |
-29 |
-19 |
-26 |
-19 |
| Operating Cash Flow to CapEx |
|
-22,482.30% |
-45,541.67% |
-27,129.73% |
-1,625.53% |
-22,481.48% |
-16,275.38% |
-44,900.00% |
-14,686.90% |
-3,349.85% |
-1,151.37% |
-3,689.90% |
| Free Cash Flow to Firm to Interest Expense |
|
-469.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-23.92 |
| Operating Cash Flow to Interest Expense |
|
-542.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-23.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-545.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.05 |
0.08 |
0.04 |
0.04 |
0.11 |
0.02 |
0.02 |
0.04 |
0.13 |
0.20 |
| Accounts Receivable Turnover |
|
15.46 |
6.35 |
4.43 |
1.74 |
4.14 |
20.02 |
5.30 |
4.23 |
4.45 |
7.17 |
5.90 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.36 |
0.92 |
0.93 |
| Fixed Asset Turnover |
|
14.12 |
2.63 |
3.81 |
1.16 |
0.97 |
3.08 |
2.67 |
4.13 |
3.17 |
2.34 |
1.70 |
| Accounts Payable Turnover |
|
10.94 |
1.84 |
1.96 |
1.74 |
4.33 |
6.72 |
5.03 |
2.34 |
2.69 |
1.25 |
2.14 |
| Days Sales Outstanding (DSO) |
|
23.62 |
57.50 |
82.48 |
209.29 |
88.07 |
18.23 |
68.85 |
86.32 |
81.96 |
50.90 |
61.87 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
108.65 |
397.25 |
393.28 |
| Days Payable Outstanding (DPO) |
|
33.37 |
198.30 |
186.59 |
209.53 |
84.32 |
54.33 |
72.63 |
156.20 |
135.78 |
291.97 |
170.90 |
| Cash Conversion Cycle (CCC) |
|
-9.76 |
-140.80 |
-104.10 |
-0.24 |
3.76 |
-36.10 |
-3.78 |
-69.88 |
54.84 |
156.18 |
284.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.49 |
-3.44 |
-3.28 |
-1.84 |
-1.23 |
-0.22 |
-2.05 |
12 |
10 |
16 |
20 |
| Invested Capital Turnover |
|
-0.83 |
-0.24 |
-0.25 |
-0.20 |
-0.41 |
-2.33 |
-1.06 |
0.35 |
0.24 |
0.42 |
0.32 |
| Increase / (Decrease) in Invested Capital |
|
4.86 |
-0.95 |
0.17 |
1.44 |
0.61 |
1.01 |
-1.84 |
14 |
-1.64 |
5.78 |
3.74 |
| Enterprise Value (EV) |
|
-8.01 |
-3.31 |
0.31 |
8.11 |
-14 |
-6.58 |
45 |
2.47 |
-4.97 |
8.33 |
63 |
| Market Capitalization |
|
10 |
3.66 |
9.03 |
20 |
3.16 |
4.13 |
128 |
59 |
29 |
11 |
69 |
| Book Value per Share |
|
$8.97 |
$1.82 |
$0.86 |
$0.56 |
$0.69 |
$1.13 |
$1.58 |
$1.23 |
$0.78 |
$0.33 |
$0.16 |
| Tangible Book Value per Share |
|
$8.97 |
$1.82 |
$0.86 |
$0.56 |
$0.69 |
$1.13 |
$1.57 |
$1.00 |
$0.56 |
$0.12 |
$0.09 |
| Total Capital |
|
15 |
3.66 |
5.51 |
10 |
16 |
10 |
81 |
70 |
45 |
19 |
27 |
| Total Debt |
|
0.15 |
0.14 |
0.06 |
0.02 |
0.00 |
0.00 |
0.89 |
0.75 |
1.20 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.05 |
0.06 |
0.02 |
0.00 |
0.00 |
0.00 |
0.40 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-18 |
-6.97 |
-8.72 |
-12 |
-17 |
-11 |
-83 |
-57 |
-34 |
-3.15 |
-6.72 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.02 |
0.04 |
0.66 |
0.05 |
0.07 |
0.03 |
0.15 |
0.65 |
2.59 |
0.51 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.49 |
-3.43 |
-3.60 |
-2.56 |
-1.83 |
-0.96 |
-3.17 |
-0.45 |
-3.77 |
0.03 |
3.61 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
3.67 |
5.18 |
9.54 |
15 |
9.75 |
80 |
57 |
31 |
3.18 |
10 |
| Net Working Capital (NWC) |
|
15 |
3.59 |
5.14 |
9.51 |
15 |
9.75 |
80 |
56 |
30 |
3.18 |
10 |
| Net Nonoperating Expense (NNE) |
|
3.22 |
2.68 |
1.31 |
2.06 |
2.96 |
2.40 |
5.25 |
3.79 |
5.87 |
6.95 |
6.33 |
| Net Nonoperating Obligations (NNO) |
|
-18 |
-6.97 |
-8.72 |
-12 |
-17 |
-11 |
-83 |
-57 |
-34 |
-3.15 |
-6.72 |
| Total Depreciation and Amortization (D&A) |
|
0.97 |
0.11 |
0.14 |
0.12 |
0.18 |
0.36 |
0.37 |
0.57 |
0.64 |
0.87 |
1.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-60.61% |
-486.95% |
-427.28% |
-501.17% |
-289.40% |
-56.96% |
-263.02% |
-25.75% |
-137.99% |
0.60% |
61.63% |
| Debt-free Net Working Capital to Revenue |
|
374.17% |
520.85% |
614.23% |
1,865.95% |
2,401.11% |
579.73% |
6,653.40% |
3,244.68% |
1,133.53% |
57.63% |
176.20% |
| Net Working Capital to Revenue |
|
371.73% |
509.36% |
610.08% |
1,861.45% |
2,401.11% |
579.73% |
6,612.35% |
3,202.16% |
1,089.53% |
57.63% |
176.20% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($150.00) |
($145.00) |
($44.60) |
($13.20) |
($9.52) |
($1.44) |
($0.49) |
($0.35) |
($0.47) |
($0.47) |
($0.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
91.75K |
125.59K |
628.66K |
918.41K |
5.77M |
17.12M |
52.46M |
54.01M |
56.00M |
59.03M |
126.91M |
| Adjusted Diluted Earnings per Share |
|
($150.00) |
($145.00) |
($44.60) |
($13.20) |
($9.52) |
($1.44) |
($0.49) |
$0.00 |
($0.47) |
($0.47) |
($0.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
91.75K |
125.59K |
628.66K |
918.41K |
5.77M |
17.12M |
52.46M |
55.88M |
56.00M |
59.03M |
126.91M |
| Adjusted Basic & Diluted Earnings per Share |
|
($150.00) |
($145.00) |
($44.60) |
($13.20) |
($9.52) |
($1.44) |
($0.49) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
87.45K |
90.51K |
212.96K |
767.33K |
1.29M |
7.21M |
30.02M |
55.88M |
58.73M |
92.71M |
177.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-9.63 |
-8.18 |
-8.09 |
-9.29 |
-7.96 |
-9.51 |
-15 |
-20 |
-20 |
-15 |
| Normalized NOPAT Margin |
|
-243.59% |
-1,366.34% |
-970.45% |
-1,583.56% |
-1,469.89% |
-472.98% |
-788.92% |
-860.10% |
-720.09% |
-369.87% |
-259.00% |
| Pre Tax Income Margin |
|
-349.82% |
-2,093.33% |
-1,208.07% |
-2,206.65% |
-2,072.15% |
-668.67% |
-1,223.88% |
-1,176.63% |
-973.79% |
-520.13% |
-384.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-452.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-27.50 |
| NOPAT to Interest Expense |
|
-316.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-19.19 |
| EBIT Less CapEx to Interest Expense |
|
-455.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-28.14 |
| NOPAT Less CapEx to Interest Expense |
|
-318.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-19.83 |
| 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 |
|
-0.01% |
-0.05% |
-1.32% |
-0.36% |
0.00% |
0.00% |
-0.24% |
-0.02% |
-0.05% |
0.00% |
0.00% |