| DEI Shares Outstanding |
|
65,349,121.00 |
6,599,846.00 |
23,697,338.00 |
18,164,356.00 |
26,404,670.00 |
5,780,592.00 |
13,534,692.00 |
13,667,973.00 |
2,443,447.00 |
1,055,219.00 |
10,764,428.00 |
| DEI Adjusted Shares Outstanding |
|
110.00 |
111.00 |
399.00 |
3,058.00 |
4,445.00 |
53,524.00 |
125,321.00 |
126,555.00 |
271,494.00 |
1,055,219.00 |
10,764,428.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-94,836.36 |
-99,720.72 |
-31,208.02 |
-2,406.80 |
-2,004.05 |
-164.30 |
-106.02 |
-90.71 |
-39.88 |
-6.78 |
-0.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-52.11% |
-44.12% |
-21.05% |
820.00% |
-84.78% |
-100.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
|
-16.40% |
11.87% |
-56.35% |
48.02% |
-21.46% |
1.35% |
-50.14% |
13.81% |
5.73% |
30.96% |
-25.44% |
| EBIT Growth |
|
-16.13% |
12.01% |
-56.21% |
47.70% |
-21.03% |
1.28% |
-51.09% |
13.60% |
5.71% |
31.81% |
-24.89% |
| NOPAT Growth |
|
-15.99% |
11.94% |
-55.98% |
47.63% |
-22.04% |
2.16% |
-53.66% |
15.17% |
5.57% |
31.75% |
-24.81% |
| Net Income Growth |
|
-16.17% |
12.02% |
-38.45% |
40.89% |
-21.03% |
1.28% |
-51.09% |
13.60% |
5.70% |
33.96% |
-21.65% |
| EPS Growth |
|
-16.17% |
12.02% |
-38.45% |
40.89% |
-21.03% |
90.07% |
-51.09% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
5.68% |
-6.05% |
-22.60% |
20.96% |
-14.96% |
-1.82% |
-34.72% |
-2.29% |
11.38% |
33.84% |
-12.19% |
| Free Cash Flow Firm Growth |
|
13.95% |
1.54% |
-69.49% |
44.79% |
-14.35% |
0.95% |
-31.26% |
-10.55% |
15.20% |
32.48% |
-18.15% |
| Invested Capital Growth |
|
-157.16% |
-18.23% |
14.42% |
24.86% |
8.51% |
15.37% |
-107.94% |
54.44% |
23.31% |
13.29% |
-34.14% |
| Revenue Q/Q Growth |
|
-29.17% |
0.00% |
0.00% |
-9.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
-100.00% |
| EBITDA Q/Q Growth |
|
-3.25% |
3.07% |
2.42% |
3.61% |
-10.78% |
-12,384.51% |
-18,287.50% |
6.77% |
7.28% |
2.50% |
-10.25% |
| EBIT Q/Q Growth |
|
-3.21% |
3.11% |
2.34% |
3.60% |
-10.63% |
0.00% |
0.00% |
5.76% |
7.19% |
3.03% |
-10.26% |
| NOPAT Q/Q Growth |
|
-3.19% |
3.04% |
2.42% |
3.37% |
-11.61% |
0.00% |
0.00% |
5.91% |
7.13% |
2.96% |
-10.29% |
| Net Income Q/Q Growth |
|
-3.15% |
2.99% |
2.64% |
3.60% |
-11.70% |
0.00% |
0.00% |
5.90% |
7.17% |
3.63% |
-9.37% |
| EPS Q/Q Growth |
|
-3.15% |
2.99% |
2.64% |
3.60% |
-11.70% |
0.00% |
0.00% |
0.00% |
7.17% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.18% |
2.63% |
-9.55% |
5.71% |
-10.20% |
-0.88% |
1.27% |
-1.97% |
3.02% |
12.32% |
-9.74% |
| Free Cash Flow Firm Q/Q Growth |
|
3.90% |
2.95% |
-7.44% |
3.93% |
-6.37% |
-8,031.38% |
-8,512.83% |
-4.00% |
1.44% |
13.98% |
-14.71% |
| Invested Capital Q/Q Growth |
|
-68.76% |
-50.83% |
11.69% |
12.27% |
-7.11% |
15.24% |
-63.17% |
1.59% |
38.91% |
-48.42% |
-2.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-29,888.24% |
-47,136.84% |
-93,353.33% |
-5,274.64% |
-42,100.00% |
0.00% |
0.00% |
0.00% |
-177,333.33% |
0.00% |
0.00% |
| Operating Margin |
|
-30,108.82% |
-47,447.37% |
-93,746.67% |
-5,336.23% |
-42,795.24% |
0.00% |
0.00% |
0.00% |
-180,400.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-30,114.71% |
-47,415.79% |
-93,820.00% |
-5,333.33% |
-42,419.05% |
0.00% |
0.00% |
0.00% |
-180,400.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-30,067.65% |
-47,336.84% |
-83,013.33% |
-5,333.33% |
-42,419.05% |
0.00% |
0.00% |
0.00% |
-180,433.33% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
88.48% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.94% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.84% |
99.83% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.07% |
96.87% |
94.36% |
| 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% |
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) |
|
-203.30% |
-91.10% |
-196.28% |
-95.52% |
-92.19% |
-93.73% |
-76.04% |
-70.06% |
-116.60% |
-114.83% |
-69.95% |
| 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) |
|
-100.64% |
-73.38% |
-160.88% |
-75.80% |
-76.26% |
0.00% |
0.00% |
0.00% |
-97.61% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-100.48% |
-73.25% |
-142.35% |
-75.80% |
-76.26% |
0.00% |
0.00% |
0.00% |
-97.63% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-203.30% |
-91.10% |
-196.28% |
-95.52% |
-92.19% |
-93.73% |
-76.04% |
-70.06% |
-116.58% |
-114.83% |
-69.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-114.99% |
-82.86% |
-679.32% |
-54.21% |
-154.98% |
-67.56% |
-60.58% |
-105.92% |
-140.05% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.17 |
-6.31 |
-9.84 |
-5.15 |
-6.29 |
-6.16 |
-9.46 |
-8.02 |
-7.58 |
-5.17 |
-6.45 |
| NOPAT Margin |
|
-21,076.18% |
-33,213.16% |
-65,622.67% |
-3,735.36% |
-29,956.67% |
0.00% |
0.00% |
0.00% |
-126,280.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-48.82% |
-22.72% |
-31.45% |
-23.76% |
-23.89% |
-25.08% |
-20.06% |
-19.24% |
-31.98% |
-28.53% |
-16.99% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-98.02% |
-109.48% |
-32.03% |
| 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 |
|
9,841.18% |
19,047.37% |
26,740.00% |
2,301.45% |
22,419.05% |
0.00% |
0.00% |
0.00% |
72,766.67% |
0.00% |
0.00% |
| R&D to Revenue |
|
20,367.65% |
28,500.00% |
67,106.67% |
3,134.78% |
20,476.19% |
0.00% |
0.00% |
0.00% |
105,533.33% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
30,208.82% |
47,547.37% |
93,846.67% |
5,436.23% |
42,895.24% |
0.00% |
0.00% |
0.00% |
180,400.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
-9.01 |
-14 |
-7.36 |
-8.91 |
-8.79 |
-13 |
-11 |
-11 |
-7.38 |
-9.22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-8.96 |
-14 |
-7.28 |
-8.84 |
-8.72 |
-13 |
-11 |
-11 |
-7.35 |
-9.22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.81 |
0.43 |
7.19 |
0.44 |
0.79 |
1.19 |
0.62 |
0.47 |
0.24 |
0.40 |
0.56 |
| Price to Tangible Book Value (P/TBV) |
|
2.81 |
0.43 |
7.19 |
0.44 |
0.79 |
1.19 |
0.62 |
0.47 |
0.24 |
0.40 |
0.56 |
| Price to Revenue (P/Rev) |
|
734.22 |
248.26 |
878.07 |
43.42 |
215.01 |
0.00 |
0.00 |
0.00 |
309.50 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
420.48 |
0.00 |
636.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
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 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.25 |
-1.20 |
-1.31 |
-1.20 |
-1.13 |
-1.12 |
-1.09 |
-1.10 |
-1.09 |
-1.11 |
-1.06 |
| Leverage Ratio |
|
2.02 |
1.24 |
1.38 |
1.26 |
1.21 |
1.27 |
1.17 |
1.16 |
1.19 |
1.21 |
1.09 |
| Compound Leverage Factor |
|
2.02 |
1.24 |
1.38 |
1.26 |
1.21 |
1.27 |
1.17 |
1.16 |
1.20 |
1.17 |
1.03 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.74% |
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% |
1.74% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.26% |
100.00% |
99.98% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.61 |
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 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.28 |
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 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-2.65 |
-7.07 |
-34.22 |
-6.31 |
-18.18 |
-6.64 |
-4.70 |
-14.45 |
-22.96 |
-37.84 |
-5.33 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.84 |
5.16 |
1.69 |
8.69 |
3.88 |
6.91 |
8.06 |
6.42 |
5.71 |
5.65 |
16.03 |
| Quick Ratio |
|
4.68 |
5.08 |
1.58 |
8.53 |
3.69 |
6.49 |
7.84 |
6.08 |
5.20 |
5.30 |
15.69 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.08 |
-5.99 |
-10 |
-5.60 |
-6.41 |
-6.35 |
-8.33 |
-9.21 |
-7.81 |
-5.27 |
-6.23 |
| Operating Cash Flow to CapEx |
|
-12,836.84% |
-194,000.00% |
-4,686.70% |
-150,400.00% |
-12,006.94% |
-46,326.32% |
-23,250.98% |
-10,023.97% |
-214,980.00% |
0.00% |
-66,491.67% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-975.98 |
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 |
-1,343.63 |
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 |
-1,344.25 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
|
0.20 |
0.14 |
0.08 |
0.66 |
0.11 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
| 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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.78 |
-2.10 |
-1.80 |
-1.35 |
-1.24 |
-1.05 |
-2.18 |
-0.99 |
-0.76 |
-0.66 |
-0.88 |
| Invested Capital Turnover |
|
-0.03 |
-0.01 |
-0.01 |
-0.09 |
-0.02 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1.09 |
-0.32 |
0.30 |
0.45 |
0.12 |
0.19 |
-1.13 |
1.18 |
0.23 |
0.10 |
-0.23 |
| Enterprise Value (EV) |
|
14 |
-8.24 |
9.54 |
-8.94 |
-2.47 |
1.49 |
-11 |
-6.74 |
-6.63 |
-3.48 |
-9.73 |
| Market Capitalization |
|
25 |
4.72 |
13 |
5.99 |
4.52 |
16 |
14 |
5.08 |
1.86 |
1.90 |
11 |
| Book Value per Share |
|
$0.14 |
$1.64 |
$0.08 |
$0.75 |
$0.22 |
$2.25 |
$1.62 |
$0.79 |
$3.16 |
$4.48 |
$1.87 |
| Tangible Book Value per Share |
|
$0.14 |
$1.64 |
$0.08 |
$0.75 |
$0.22 |
$2.25 |
$1.62 |
$0.79 |
$3.16 |
$4.48 |
$1.87 |
| Total Capital |
|
8.89 |
11 |
1.83 |
14 |
5.75 |
13 |
22 |
11 |
7.73 |
4.72 |
20 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-11 |
-13 |
-3.63 |
-15 |
-6.98 |
-14 |
-24 |
-12 |
-8.49 |
-5.38 |
-21 |
| Capital Expenditures (CapEx) |
|
0.06 |
0.00 |
0.20 |
0.01 |
0.07 |
0.02 |
0.05 |
0.12 |
0.01 |
-0.01 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.96 |
-2.39 |
-2.06 |
-1.52 |
-1.56 |
-1.33 |
-2.45 |
-1.32 |
-0.80 |
-0.66 |
-0.90 |
| Debt-free Net Working Capital (DFNWC) |
|
8.71 |
11 |
1.57 |
13 |
5.42 |
13 |
22 |
11 |
7.69 |
4.72 |
20 |
| Net Working Capital (NWC) |
|
8.71 |
11 |
1.57 |
13 |
5.42 |
13 |
22 |
11 |
7.69 |
4.72 |
20 |
| Net Nonoperating Expense (NNE) |
|
3.06 |
2.68 |
2.61 |
2.21 |
2.62 |
2.64 |
3.83 |
3.46 |
3.25 |
1.98 |
2.24 |
| Net Nonoperating Obligations (NNO) |
|
-11 |
-13 |
-3.63 |
-15 |
-6.98 |
-14 |
-24 |
-12 |
-8.49 |
-5.38 |
-21 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
0.05 |
0.07 |
0.08 |
0.07 |
0.07 |
0.19 |
0.19 |
0.18 |
0.04 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5,758.82% |
-12,589.47% |
-13,760.00% |
-1,103.62% |
-7,447.62% |
0.00% |
0.00% |
0.00% |
-13,366.67% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
25,614.71% |
55,600.00% |
10,446.67% |
9,714.49% |
25,809.52% |
0.00% |
0.00% |
0.00% |
128,133.33% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
25,614.71% |
55,600.00% |
10,446.67% |
9,714.49% |
25,809.52% |
0.00% |
0.00% |
0.00% |
128,133.33% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($124,740.00) |
($97,416.00) |
($32,788.80) |
($6,177.60) |
($2,087.64) |
($207.36) |
($112.32) |
($90.90) |
$0.00 |
($9.08) |
($1.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
110.00 |
371.00 |
437.00 |
3.75K |
26.55K |
125.30K |
125.32K |
126.29K |
510.19K |
787.47K |
5.98M |
| Adjusted Diluted Earnings per Share |
|
($124,740.00) |
($97,416.00) |
($32,788.80) |
($6,177.60) |
($2,087.64) |
($207.36) |
($112.32) |
($90.90) |
$0.00 |
($9.08) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
110.00 |
371.00 |
437.00 |
3.75K |
26.55K |
125.30K |
125.32K |
126.29K |
510.19K |
787.47K |
11.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
($124,740.00) |
($97,416.00) |
($32,788.80) |
($6,177.60) |
($2,087.64) |
($207.36) |
($112.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
84.00 |
114.00 |
380.00 |
1.19K |
4.27K |
42.48K |
118.80K |
127.84K |
510.19K |
4.78M |
11.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.17 |
-6.31 |
-9.84 |
-5.15 |
-6.29 |
-6.16 |
-9.46 |
-8.02 |
-7.49 |
-5.17 |
-6.45 |
| Normalized NOPAT Margin |
|
-21,076.18% |
-33,213.16% |
-65,622.67% |
-3,735.36% |
-29,956.67% |
0.00% |
0.00% |
0.00% |
-124,810.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-30,067.65% |
-47,336.84% |
-93,820.00% |
-5,333.33% |
-42,419.05% |
0.00% |
0.00% |
0.00% |
-180,533.33% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,353.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-947.10 |
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 |
-1,353.63 |
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 |
-947.73 |
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% |