| DEI Shares Outstanding |
|
0.00 |
0.00 |
24,603,291.00 |
24,654,114.00 |
47,816,434.00 |
63,435,222.00 |
68,092,185.00 |
70,466,885.00 |
70,680,551.00 |
- |
71,212,353.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
24,603,291.00 |
24,654,114.00 |
47,816,434.00 |
63,435,222.00 |
68,092,185.00 |
70,466,885.00 |
70,680,551.00 |
- |
71,212,353.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-2.63 |
-2.11 |
-1.26 |
-1.28 |
1.80 |
-0.77 |
-0.74 |
- |
-0.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,551.57% |
-99.28% |
-73.91% |
44.39% |
1,181.27% |
| EBITDA Growth |
|
0.00% |
-70.57% |
-188.84% |
18.69% |
-14.05% |
-34.09% |
254.10% |
-142.43% |
3.87% |
51.28% |
35.47% |
| EBIT Growth |
|
0.00% |
-70.85% |
-188.47% |
18.58% |
-14.23% |
-34.03% |
253.22% |
-143.63% |
3.38% |
49.50% |
34.12% |
| NOPAT Growth |
|
0.00% |
-70.85% |
-188.47% |
18.58% |
-16.02% |
-32.60% |
315.57% |
-131.64% |
-6.72% |
-4.39% |
31.42% |
| Net Income Growth |
|
0.00% |
-70.32% |
-189.13% |
19.79% |
-16.32% |
-34.03% |
251.58% |
-144.10% |
3.38% |
49.50% |
34.12% |
| EPS Growth |
|
0.00% |
-67.65% |
-46.93% |
37.01% |
27.01% |
9.74% |
226.62% |
-143.75% |
-94,623.38% |
49.72% |
36.54% |
| Operating Cash Flow Growth |
|
0.00% |
-224.53% |
-76.78% |
-44.77% |
-12.14% |
-0.97% |
329.94% |
-146.56% |
17.10% |
-22.23% |
31.49% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-238.64% |
14.43% |
-3.17% |
10.61% |
397.02% |
-144.34% |
82.29% |
-793.70% |
53.82% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-39.46% |
26.93% |
-138.51% |
-340.83% |
65.83% |
75.72% |
-1,416.63% |
83.67% |
69.98% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
82.49% |
-2.66% |
3.18% |
32.31% |
-10.40% |
9.71% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-5.65% |
-4.01% |
-5.62% |
-5.07% |
-3.38% |
22.33% |
-8.11% |
19.81% |
54.09% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-5.62% |
-4.07% |
-5.59% |
-5.09% |
-3.36% |
21.45% |
-7.75% |
18.67% |
52.07% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-5.62% |
-4.07% |
-7.25% |
-5.61% |
-3.46% |
20.34% |
-11.29% |
10.76% |
-3.84% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-5.54% |
-3.88% |
-7.22% |
-6.66% |
-3.13% |
21.11% |
-7.87% |
18.67% |
52.07% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
35.58% |
-305.77% |
11.49% |
-1.46% |
-2.22% |
21.43% |
-105,605.80% |
-79,617.39% |
53.67% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-11.69% |
-4.49% |
-13.11% |
4.41% |
2.16% |
4.86% |
-6.35% |
3.29% |
-1.05% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.24% |
-12.02% |
8.59% |
-5.69% |
13.52% |
77.96% |
-70.53% |
1.63% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-19.63% |
-6.27% |
15.13% |
-22.36% |
-51.54% |
-33.71% |
-1,773.07% |
22.86% |
3.59% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-639.83% |
59.70% |
-3,512.73% |
-12,944.39% |
-4,368.02% |
-219.98% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-645.40% |
59.61% |
-3,696.44% |
-15,122.70% |
-10,933.75% |
-585.20% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-642.26% |
59.58% |
-3,604.66% |
-13,351.53% |
-4,670.14% |
-240.11% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-642.26% |
58.95% |
-3,604.66% |
-13,351.79% |
-4,670.14% |
-240.13% |
| Tax Burden Percent |
|
99.77% |
99.46% |
99.69% |
98.20% |
100.00% |
100.00% |
98.93% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.01% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.07% |
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% |
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% |
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% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-45.47% |
-97.65% |
-85.04% |
-111.11% |
-142.60% |
109.98% |
-34.72% |
-47.57% |
-33.88% |
-17.51% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
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% |
-103.38% |
91.81% |
-30.97% |
-34.97% |
-22.38% |
-14.33% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-103.38% |
90.83% |
-30.97% |
-34.98% |
-22.38% |
-14.33% |
| Return on Common Equity (ROCE) |
|
0.00% |
-45.46% |
-97.64% |
-85.04% |
-111.11% |
-142.60% |
109.98% |
-34.72% |
-47.57% |
-33.88% |
-17.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-45.47% |
-77.67% |
-133.95% |
-86.34% |
-185.73% |
68.34% |
-40.95% |
-59.61% |
-38.74% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.23 |
-16 |
-46 |
-37 |
-43 |
-57 |
123 |
-39 |
-41 |
-43 |
-30 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-451.78% |
58.97% |
-2,587.51% |
-10,585.89% |
-7,653.62% |
-409.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-25.57% |
-27.76% |
-23.21% |
-29.63% |
-32.39% |
-0.03% |
-9.43% |
-8.40% |
17.10% |
11.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-47.26% |
-63.49% |
-22.74% |
| Cost of Revenue to Revenue |
|
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
242.77% |
17.87% |
2,158.21% |
7,929.85% |
4,537.81% |
332.45% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
502.63% |
22.53% |
1,638.23% |
7,292.86% |
6,495.94% |
352.76% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
745.40% |
40.39% |
3,796.44% |
15,222.70% |
11,033.75% |
685.20% |
| Earnings before Interest and Taxes (EBIT) |
|
-13 |
-23 |
-65 |
-53 |
-60 |
-81 |
124 |
-54 |
-52 |
-26 |
-17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-22 |
-65 |
-53 |
-60 |
-81 |
124 |
-53 |
-51 |
-25 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.91 |
1.54 |
2.83 |
3.36 |
1.22 |
0.99 |
2.59 |
0.97 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.91 |
1.54 |
2.83 |
3.36 |
1.22 |
0.99 |
2.59 |
0.97 |
0.89 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.61 |
1.05 |
87.22 |
580.59 |
117.14 |
16.01 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.78 |
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% |
56.20% |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.90 |
0.14 |
0.00 |
265.64 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
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 |
0.23 |
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 |
0.24 |
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 |
0.25 |
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 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.05 |
-1.05 |
-1.05 |
-1.08 |
-1.31 |
-1.17 |
-1.04 |
-1.17 |
-1.27 |
-1.04 |
| Leverage Ratio |
|
0.00 |
1.08 |
1.07 |
1.12 |
1.18 |
1.38 |
1.21 |
1.12 |
1.36 |
1.51 |
1.22 |
| Compound Leverage Factor |
|
0.00 |
1.08 |
1.07 |
1.12 |
1.18 |
1.38 |
1.21 |
1.12 |
1.36 |
1.51 |
1.22 |
| Debt 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% |
| Short-Term Debt 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% |
| Long-Term Debt 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% |
| Preferred Equity to Total Capital |
|
0.00% |
0.02% |
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% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
99.98% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
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 |
0.00 |
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 |
21.33 |
-3.21 |
5.87 |
-5.22 |
11.89 |
1.21 |
-0.65 |
-3.31 |
0.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.02% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
14.04 |
14.71 |
5.01 |
7.58 |
3.39 |
12.87 |
18.79 |
9.55 |
5.32 |
8.97 |
| Quick Ratio |
|
0.00 |
13.91 |
14.47 |
4.76 |
7.39 |
3.27 |
12.69 |
18.45 |
9.22 |
5.04 |
8.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-13 |
-44 |
-38 |
-39 |
-35 |
104 |
-46 |
-8.19 |
-73 |
-34 |
| Operating Cash Flow to CapEx |
|
-9,737.77% |
-9,419.68% |
-66,410.43% |
-12,942.05% |
-20,934.92% |
-13,203.62% |
62,622.31% |
-3,892.59% |
-33,416.79% |
-34,755.28% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
1.54 |
0.01 |
0.00 |
0.00 |
0.06 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.82 |
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 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
123.71 |
1,101.46 |
2.16 |
0.41 |
0.94 |
21.17 |
| Accounts Payable Turnover |
|
0.00 |
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 |
0.00 |
0.00 |
18.41 |
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 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-2.65 |
-3.69 |
-2.70 |
-6.43 |
-28 |
-9.68 |
-2.35 |
-36 |
-5.82 |
-1.75 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.73 |
-10.96 |
-0.25 |
-0.02 |
-0.03 |
-1.92 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-2.65 |
-1.04 |
0.99 |
-3.73 |
-22 |
19 |
7.33 |
-33 |
30 |
4.08 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
156 |
18 |
122 |
75 |
29 |
-3.56 |
104 |
-7.75 |
-16 |
| Market Capitalization |
|
0.00 |
0.00 |
243 |
60 |
198 |
147 |
219 |
131 |
228 |
66 |
116 |
| Book Value per Share |
|
$0.00 |
$5.01 |
$3.39 |
$1.57 |
$1.46 |
$0.69 |
$2.64 |
$1.88 |
$1.24 |
$0.96 |
$1.83 |
| Tangible Book Value per Share |
|
$0.00 |
$5.01 |
$3.39 |
$1.57 |
$1.46 |
$0.69 |
$2.64 |
$1.88 |
$1.24 |
$0.96 |
$1.83 |
| Total Capital |
|
0.00 |
49 |
83 |
39 |
70 |
44 |
180 |
132 |
88 |
68 |
131 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-52 |
-87 |
-42 |
-77 |
-72 |
-189 |
-135 |
-123 |
-74 |
-132 |
| Capital Expenditures (CapEx) |
|
0.06 |
0.19 |
0.05 |
0.35 |
0.24 |
0.39 |
0.19 |
1.42 |
0.14 |
0.16 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-3.26 |
-4.56 |
-6.08 |
-7.46 |
-19 |
-12 |
-4.61 |
-7.71 |
-7.66 |
-3.56 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
49 |
83 |
35 |
69 |
53 |
176 |
124 |
98 |
45 |
66 |
| Net Working Capital (NWC) |
|
0.00 |
49 |
83 |
35 |
69 |
53 |
176 |
124 |
98 |
45 |
66 |
| Net Nonoperating Expense (NNE) |
|
3.93 |
6.64 |
19 |
15 |
17 |
24 |
0.05 |
15 |
11 |
-17 |
-12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-52 |
-87 |
-42 |
-76 |
-72 |
-189 |
-135 |
-123 |
-74 |
-132 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.06 |
0.08 |
0.14 |
0.26 |
0.31 |
0.24 |
1.38 |
1.60 |
1.71 |
1.46 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-152.60% |
-5.81% |
-306.92% |
-1,966.58% |
-1,352.83% |
-49.02% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
418.32% |
84.31% |
8,277.45% |
25,031.89% |
8,024.38% |
911.20% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
418.32% |
84.31% |
8,277.45% |
25,031.89% |
8,024.38% |
911.20% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.36) |
($2.28) |
($3.35) |
($2.11) |
($1.54) |
($1.39) |
$1.78 |
($0.77) |
($0.74) |
($366.70) |
($232.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.70M |
9.84M |
24.62M |
38.65M |
54.71M |
65.75M |
67.48M |
70.42M |
70.58M |
70.91M |
73.74M |
| Adjusted Diluted Earnings per Share |
|
($1.36) |
($2.28) |
($3.35) |
($2.11) |
($1.54) |
($1.39) |
$1.76 |
($0.77) |
($0.74) |
($366.70) |
($232.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.70M |
9.84M |
24.62M |
38.65M |
54.71M |
65.75M |
68.07M |
70.42M |
70.58M |
70.91M |
73.74M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.36) |
($2.28) |
($3.35) |
($2.11) |
($1.54) |
($1.39) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.70M |
9.84M |
19.34M |
24.63M |
39.22M |
58.45M |
70.37M |
70.49M |
70.71M |
71.08M |
131.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.23 |
-16 |
-46 |
-37 |
-43 |
-57 |
123 |
-39 |
-41 |
-43 |
-30 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-451.78% |
58.97% |
-2,587.51% |
-10,585.89% |
-7,653.62% |
-409.64% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-642.26% |
59.58% |
-3,604.66% |
-13,351.79% |
-4,670.14% |
-240.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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% |
-0.06% |
-4.74% |
0.00% |
0.00% |
-0.20% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |