| DEI Shares Outstanding |
|
260,245,017.00 |
260,245,017.00 |
260,257,517.00 |
23,405,637.00 |
- |
- |
32,017,179.00 |
33,568,023.00 |
44,419,529.00 |
83,067,190.00 |
| DEI Adjusted Shares Outstanding |
|
13,012,251.00 |
13,012,251.00 |
13,012,876.00 |
23,405,637.00 |
- |
- |
32,017,179.00 |
33,568,023.00 |
44,419,529.00 |
83,067,190.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.00 |
-0.86 |
-8.78 |
1.90 |
- |
- |
-1.45 |
-0.60 |
-0.52 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
4.65% |
27.52% |
-1,031.14% |
309.44% |
141.39% |
253.34% |
39.94% |
-145.46% |
-232.19% |
89.92% |
| EBIT Growth |
|
4.92% |
27.39% |
-1,029.73% |
309.19% |
141.14% |
252.71% |
39.93% |
-145.55% |
-232.59% |
89.86% |
| NOPAT Growth |
|
10.93% |
34.20% |
-176.98% |
-54.05% |
-162.32% |
-109.31% |
34.57% |
43.65% |
56.32% |
-13.20% |
| Net Income Growth |
|
9.44% |
40.10% |
-1,617.52% |
314.80% |
143.81% |
255.46% |
59.44% |
-145.38% |
-232.69% |
90.39% |
| EPS Growth |
|
9.44% |
40.10% |
-1,440.38% |
44.72% |
129.81% |
183.72% |
81.27% |
38.20% |
-152.78% |
96.67% |
| Operating Cash Flow Growth |
|
-24.30% |
-46.41% |
-137.44% |
-47.64% |
-33.28% |
15.84% |
13.93% |
39.01% |
-36.21% |
52.80% |
| Free Cash Flow Firm Growth |
|
58.73% |
-165.06% |
3,960.45% |
1,693.85% |
893.26% |
185.35% |
-213.48% |
-239.95% |
-553.63% |
94.82% |
| Invested Capital Growth |
|
-311.93% |
118.74% |
-6,361.29% |
-1,490.06% |
-1,828.51% |
-2,573.44% |
94.47% |
85.42% |
57.23% |
-34.81% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
110.55% |
| EBITDA Q/Q Growth |
|
36.93% |
14.58% |
-579.34% |
157.23% |
-88.43% |
216.47% |
-366.06% |
56.68% |
0.00% |
79.72% |
| EBIT Q/Q Growth |
|
36.91% |
14.44% |
-577.90% |
157.17% |
-88.48% |
217.61% |
-366.67% |
56.65% |
0.00% |
79.61% |
| NOPAT Q/Q Growth |
|
31.32% |
17.14% |
-83.47% |
-47.55% |
-16.94% |
33.89% |
59.86% |
-27.09% |
0.00% |
-4.03% |
| Net Income Q/Q Growth |
|
37.17% |
13.95% |
-922.42% |
138.86% |
-87.18% |
205.34% |
-366.76% |
56.53% |
0.00% |
80.69% |
| EPS Q/Q Growth |
|
37.17% |
13.95% |
-831.40% |
88.89% |
134.83% |
132.26% |
-308.33% |
63.33% |
0.00% |
86.84% |
| Operating Cash Flow Q/Q Growth |
|
3.59% |
-2.28% |
-47.85% |
-1.27% |
12.97% |
35.42% |
-51.21% |
28.24% |
0.00% |
47.60% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.18% |
-230.15% |
980.81% |
-51.57% |
-43.67% |
-64.48% |
-2,690.18% |
40.28% |
0.00% |
70.44% |
| Invested Capital Q/Q Growth |
|
41.82% |
134.09% |
-13,225.35% |
38.92% |
29.43% |
56.28% |
70.68% |
-61.19% |
0.00% |
7.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.78% |
0.00% |
-17.18% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,331.47% |
0.00% |
-3,659.12% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,046.20% |
0.00% |
-11,006.82% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,333.42% |
0.00% |
-3,682.99% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,338.75% |
0.00% |
-3,494.28% |
| Tax Burden Percent |
|
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.01% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
97.76% |
0.00% |
148.28% |
100.79% |
104.11% |
0.00% |
100.12% |
100.40% |
100.17% |
94.88% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
2,069.13% |
1,199.76% |
257.19% |
210.93% |
172.24% |
125.44% |
-25.34% |
71.88% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-3,825.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.78% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-58.01% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
2,069.13% |
1,199.76% |
257.19% |
210.93% |
172.24% |
125.44% |
-25.34% |
71.88% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
211.55% |
118.55% |
0.00% |
0.00% |
93.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.72 |
-7.23 |
-13 |
-20 |
-23 |
-15 |
-8.67 |
-11 |
-9.44 |
-9.82 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-732.34% |
0.00% |
-7,704.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
209.37% |
195.47% |
-1,273.59% |
161,683.96% |
-226.88% |
-130.60% |
348.67% |
74.09% |
52.53% |
-24.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-41.31% |
-59.23% |
14.81% |
38.18% |
52.43% |
77.38% |
-1,489.38% |
400.48% |
499.55% |
484.70% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.22% |
0.00% |
117.18% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
643.02% |
0.00% |
7,458.14% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
473.97% |
0.00% |
3,531.51% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,116.98% |
0.00% |
10,989.65% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-11 |
-77 |
44 |
5.47 |
17 |
-46 |
-20 |
-23 |
-4.69 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-11 |
-77 |
44 |
5.50 |
17 |
-46 |
-20 |
-23 |
-4.66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.68 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.85 |
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% |
54.07% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
122.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
52.25 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.65 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.67 |
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 |
1.63 |
4.82 |
23.39 |
0.00 |
0.00 |
0.00 |
0.00 |
13.55 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-2.46 |
-1.50 |
-0.33 |
-0.39 |
-0.40 |
-0.61 |
-1.02 |
-0.93 |
-0.95 |
-0.93 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.65 |
-0.55 |
0.00 |
-0.38 |
| Financial Leverage |
|
-0.72 |
-0.47 |
0.13 |
0.00 |
-0.29 |
-0.67 |
-0.13 |
-0.20 |
-0.58 |
-0.71 |
| Leverage Ratio |
|
-10.67 |
-9.83 |
-0.91 |
-1.03 |
-0.70 |
-0.52 |
-0.47 |
-0.57 |
-0.40 |
-0.67 |
| Compound Leverage Factor |
|
-10.43 |
0.00 |
-1.35 |
-1.03 |
-0.73 |
0.00 |
-0.47 |
-0.58 |
-0.40 |
-0.63 |
| Debt to Total Capital |
|
168.38% |
299.53% |
-50.00% |
-63.29% |
-67.47% |
-157.29% |
5,673.98% |
-1,251.01% |
-1,940.23% |
-1,331.30% |
| Short-Term Debt to Total Capital |
|
168.38% |
299.53% |
-50.00% |
-63.29% |
-67.47% |
-157.29% |
2,060.46% |
-508.59% |
-1,940.23% |
-782.17% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,613.53% |
-742.43% |
0.00% |
-549.12% |
| 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% |
| 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 |
|
-68.38% |
-199.53% |
150.00% |
163.29% |
167.47% |
257.29% |
-5,573.98% |
1,351.01% |
2,040.23% |
1,431.30% |
| Debt to EBITDA |
|
-0.63 |
-0.70 |
-0.36 |
-0.56 |
-0.83 |
-4.60 |
1.37 |
-0.86 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.20 |
-0.48 |
0.03 |
0.01 |
-0.39 |
-3.65 |
1.03 |
-0.62 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.87 |
-0.51 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.96 |
-1.09 |
-1.07 |
-0.76 |
-0.59 |
-0.53 |
-0.43 |
-0.68 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.31 |
-0.76 |
0.08 |
0.01 |
-0.28 |
-0.42 |
-0.33 |
-0.49 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.28 |
-0.40 |
0.00 |
0.00 |
| Altman Z-Score |
|
-21.49 |
-32.74 |
-17.82 |
-12.36 |
-25.65 |
-41.80 |
-50.00 |
-39.95 |
-53.79 |
-41.99 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.66 |
0.44 |
1.07 |
1.07 |
0.64 |
0.32 |
0.72 |
0.67 |
0.35 |
0.54 |
| Quick Ratio |
|
0.50 |
0.23 |
0.87 |
0.75 |
0.35 |
0.12 |
0.30 |
0.34 |
0.18 |
0.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.20 |
-14 |
122 |
59 |
33 |
12 |
-139 |
-83 |
-24 |
-7.17 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.54 |
0.00 |
3.28 |
0.00 |
127.32 |
0.00 |
-7,489.07 |
-1,676.81 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-47.17 |
0.00 |
-0.52 |
0.00 |
-64.91 |
0.00 |
-896.32 |
-241.15 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-47.17 |
0.00 |
-0.52 |
0.00 |
-64.91 |
0.00 |
-896.32 |
-241.15 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6,562.23 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-6,562.23 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.07 |
1.05 |
-137 |
-84 |
-59 |
-26 |
-7.60 |
-12 |
-11 |
-10 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-4.52 |
6.64 |
-135 |
-79 |
-56 |
-27 |
130 |
72 |
15 |
-2.65 |
| Enterprise Value (EV) |
|
69 |
128 |
152 |
172 |
140 |
71 |
64 |
79 |
98 |
36 |
| Market Capitalization |
|
58 |
103 |
155 |
173 |
126 |
47 |
39 |
54 |
70 |
17 |
| Book Value per Share |
|
($0.06) |
($1.87) |
($0.52) |
($3.57) |
($3.09) |
($2.02) |
($1.01) |
($1.11) |
($0.64) |
($0.35) |
| Tangible Book Value per Share |
|
($0.06) |
($1.87) |
($0.52) |
($3.57) |
($3.09) |
($2.02) |
($1.01) |
($1.11) |
($0.64) |
($0.35) |
| Total Capital |
|
21 |
12 |
-89 |
-51 |
-44 |
-20 |
0.58 |
-2.75 |
-1.89 |
-2.03 |
| Total Debt |
|
36 |
37 |
45 |
32 |
29 |
31 |
33 |
34 |
37 |
27 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21 |
20 |
0.00 |
11 |
| Net Debt |
|
11 |
25 |
-3.25 |
-0.30 |
14 |
24 |
25 |
25 |
27 |
19 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.59 |
0.61 |
1.22 |
3.47 |
-0.63 |
-7.53 |
-2.57 |
-5.29 |
-3.91 |
-9.88 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
11 |
48 |
35 |
14 |
-1.83 |
4.98 |
3.61 |
4.77 |
-2.13 |
| Net Working Capital (NWC) |
|
-16 |
-26 |
3.71 |
3.06 |
-15 |
-33 |
-7.02 |
-10 |
-32 |
-18 |
| Net Nonoperating Expense (NNE) |
|
4.27 |
3.95 |
101 |
-64 |
-29 |
-33 |
38 |
9.13 |
14 |
-5.37 |
| Net Nonoperating Obligations (NNO) |
|
11 |
25 |
-3.25 |
-0.30 |
14 |
24 |
25 |
25 |
27 |
19 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-351.65% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
239.64% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-690.40% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($20.80) |
($0.80) |
($8.01) |
$1.91 |
$0.31 |
$0.72 |
($1.50) |
($0.55) |
($0.38) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
625.44K |
13.01M |
14.27M |
23.23M |
18.55M |
24.23M |
30.87M |
36.96M |
60.21M |
81.84M |
| Adjusted Diluted Earnings per Share |
|
($20.80) |
($0.80) |
($8.01) |
($0.89) |
$0.31 |
$0.72 |
($1.50) |
($0.55) |
($0.38) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
625.44K |
13.01M |
14.27M |
25.48M |
18.55M |
24.23M |
30.87M |
36.96M |
60.21M |
81.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
($20.80) |
$0.00 |
$0.00 |
$0.00 |
$0.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.01M |
13.01M |
23.41M |
23.66M |
24.91M |
32.02M |
33.57M |
44.42M |
83.07M |
120.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.72 |
-7.23 |
-13 |
-14 |
-16 |
-15 |
-8.67 |
-11 |
-9.44 |
-9.82 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-732.34% |
0.00% |
-7,704.78% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,338.75% |
0.00% |
-3,494.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-49.19 |
0.00 |
-2.07 |
0.00 |
20.90 |
0.00 |
-2,502.40 |
-406.72 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-32.29 |
0.00 |
-0.36 |
0.00 |
-87.45 |
0.00 |
-468.82 |
-223.38 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-49.19 |
0.00 |
-2.07 |
0.00 |
20.90 |
0.00 |
-2,502.40 |
-406.72 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-32.29 |
0.00 |
-0.36 |
0.00 |
-87.45 |
0.00 |
-468.82 |
-223.38 |
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |