| DEI Shares Outstanding |
|
6,344,806.00 |
7,539,582.00 |
8,872,916.00 |
10,095,139.00 |
12,038,139.00 |
13,191,789.00 |
13,263,789.00 |
16,915,089.00 |
5,640,995.00 |
6,068,518.00 |
7,666,247.00 |
| DEI Adjusted Shares Outstanding |
|
6,344,806.00 |
7,539,582.00 |
8,872,916.00 |
10,095,139.00 |
12,038,139.00 |
13,191,789.00 |
13,263,789.00 |
16,915,089.00 |
5,640,995.00 |
6,068,518.00 |
7,666,247.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.19 |
-0.14 |
-0.11 |
-0.03 |
-0.05 |
-0.11 |
-0.01 |
-0.05 |
-0.03 |
-0.49 |
-0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.15% |
0.12% |
-19.46% |
28.01% |
68.50% |
45.84% |
7.57% |
46.87% |
34.23% |
-9.22% |
-0.07% |
| EBITDA Growth |
|
-1.48% |
12.89% |
3.85% |
66.82% |
-78.59% |
-128.36% |
42.11% |
30.60% |
155.28% |
-956.99% |
-113.57% |
| EBIT Growth |
|
-1.57% |
12.27% |
3.00% |
65.22% |
-75.71% |
-132.31% |
36.36% |
14.77% |
109.88% |
-3,672.90% |
-103.77% |
| NOPAT Growth |
|
-4.60% |
12.99% |
5.02% |
65.22% |
-75.71% |
-132.31% |
36.36% |
-67.17% |
57.82% |
-326.65% |
-103.77% |
| Net Income Growth |
|
-1.56% |
12.22% |
2.74% |
65.09% |
-74.98% |
-131.94% |
92.79% |
-802.82% |
84.42% |
-1,940.88% |
-95.85% |
| EPS Growth |
|
26.92% |
21.05% |
20.00% |
66.67% |
-25.00% |
-120.00% |
0.00% |
0.00% |
0.00% |
-1,533.33% |
-73.47% |
| Operating Cash Flow Growth |
|
12.67% |
-13.25% |
23.83% |
115.08% |
-1,124.96% |
42.57% |
107.86% |
-2,105.09% |
91.31% |
-3,208.68% |
-32.22% |
| Free Cash Flow Firm Growth |
|
-9.25% |
-20.78% |
32.95% |
107.21% |
-3,229.92% |
-80.15% |
66.12% |
-1,012.18% |
83.39% |
-90.53% |
-16.51% |
| Invested Capital Growth |
|
-20.88% |
35.48% |
-18.20% |
-60.83% |
496.70% |
129.69% |
7.43% |
297.02% |
9.92% |
8.31% |
-3.99% |
| Revenue Q/Q Growth |
|
1.57% |
-0.01% |
-7.14% |
22.46% |
15.62% |
-1.42% |
4.26% |
15.64% |
1.11% |
-1.59% |
8.31% |
| EBITDA Q/Q Growth |
|
-0.34% |
18.78% |
-9.53% |
43.67% |
-25.52% |
-16.99% |
-17.45% |
59.97% |
240.78% |
-41.38% |
-0.09% |
| EBIT Q/Q Growth |
|
-0.60% |
18.32% |
-9.33% |
42.00% |
-25.97% |
-17.51% |
-15.04% |
49.62% |
117.16% |
-37.42% |
0.01% |
| NOPAT Q/Q Growth |
|
-3.60% |
16.58% |
-9.33% |
42.00% |
-25.97% |
-17.51% |
19.47% |
1.17% |
-0.57% |
-37.42% |
0.01% |
| Net Income Q/Q Growth |
|
-4.08% |
17.12% |
-9.60% |
42.01% |
-25.81% |
-17.65% |
-722.04% |
43.40% |
-165.49% |
-80.36% |
0.15% |
| EPS Q/Q Growth |
|
0.00% |
21.05% |
0.00% |
33.33% |
0.00% |
-22.22% |
0.00% |
0.00% |
0.00% |
0.00% |
4.49% |
| Operating Cash Flow Q/Q Growth |
|
17.86% |
-16.06% |
16.79% |
170.74% |
-38.17% |
-265.78% |
107.98% |
-23.14% |
-117.14% |
-15.92% |
10.29% |
| Free Cash Flow Firm Q/Q Growth |
|
12.30% |
-9.41% |
15.66% |
140.69% |
-19.57% |
-20.88% |
41.43% |
-8.34% |
-6.73% |
10.82% |
2.29% |
| Invested Capital Q/Q Growth |
|
-32.52% |
3.24% |
-24.43% |
-40.28% |
0.67% |
12.33% |
-5.23% |
5.53% |
5.88% |
-1.61% |
-2.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.41% |
24.05% |
24.53% |
36.70% |
31.19% |
33.89% |
32.17% |
31.43% |
36.75% |
30.35% |
17.83% |
| EBITDA Margin |
|
-29.57% |
-25.72% |
-30.71% |
-7.96% |
-8.44% |
-13.21% |
-7.11% |
-3.36% |
1.38% |
-13.06% |
-27.90% |
| Operating Margin |
|
-31.01% |
-26.95% |
-31.78% |
-8.63% |
-9.00% |
-14.34% |
-8.48% |
-9.66% |
-3.03% |
-14.26% |
-29.08% |
| EBIT Margin |
|
-30.11% |
-26.38% |
-31.78% |
-8.63% |
-9.00% |
-14.34% |
-8.48% |
-4.92% |
0.36% |
-14.26% |
-29.08% |
| Profit (Net Income) Margin |
|
-30.13% |
-26.42% |
-31.91% |
-8.70% |
-9.04% |
-14.37% |
-0.96% |
-5.92% |
-0.69% |
-15.45% |
-30.28% |
| Tax Burden Percent |
|
100.08% |
100.09% |
100.09% |
100.26% |
100.15% |
100.15% |
100.89% |
100.10% |
101.36% |
100.07% |
100.03% |
| Interest Burden Percent |
|
100.00% |
100.05% |
100.31% |
100.53% |
100.23% |
100.07% |
11.26% |
120.17% |
-187.12% |
108.26% |
104.09% |
| 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) |
|
-176.16% |
-147.35% |
-133.80% |
-74.31% |
-66.58% |
-54.78% |
-24.12% |
-15.67% |
-3.94% |
-15.41% |
-30.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-27.48% |
88.19% |
496.57% |
-28.20% |
-52.56% |
-20.54% |
-136.23% |
7.67% |
32.34% |
-94.83% |
-161.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.66% |
-17.67% |
-41.92% |
11.70% |
35.38% |
8.39% |
20.81% |
0.70% |
2.56% |
-11.28% |
-20.96% |
| Return on Equity (ROE) |
|
-167.51% |
-165.03% |
-175.72% |
-62.61% |
-31.20% |
-46.39% |
-3.32% |
-14.97% |
-1.38% |
-26.69% |
-51.78% |
| Cash Return on Invested Capital (CROIC) |
|
-152.85% |
-177.49% |
-113.78% |
13.10% |
-209.17% |
-133.45% |
-31.29% |
-135.19% |
-13.39% |
-23.39% |
-26.74% |
| Operating Return on Assets (OROA) |
|
-60.74% |
-49.62% |
-51.09% |
-16.17% |
-12.25% |
-20.56% |
-14.36% |
-6.72% |
0.42% |
-14.87% |
-30.25% |
| Return on Assets (ROA) |
|
-60.79% |
-49.69% |
-51.30% |
-16.30% |
-12.29% |
-20.60% |
-1.63% |
-8.09% |
-0.79% |
-16.10% |
-31.50% |
| Return on Common Equity (ROCE) |
|
-167.51% |
-165.03% |
-175.72% |
-62.61% |
-31.20% |
-46.39% |
-3.32% |
-14.97% |
-1.38% |
-26.69% |
-51.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-176.76% |
-176.23% |
-180.25% |
-62.30% |
-18.21% |
-51.45% |
-3.00% |
-10.35% |
-1.20% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.85 |
-0.74 |
-0.70 |
-0.24 |
-0.43 |
-1.00 |
-0.63 |
-1.06 |
-0.45 |
-1.91 |
-3.89 |
| NOPAT Margin |
|
-21.71% |
-18.86% |
-22.24% |
-6.04% |
-6.30% |
-10.04% |
-5.94% |
-6.76% |
-2.12% |
-9.98% |
-20.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
-148.68% |
-235.55% |
-630.37% |
-46.11% |
-14.03% |
-34.24% |
112.11% |
-23.33% |
-36.28% |
79.42% |
131.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-14.37% |
-27.51% |
| Cost of Revenue to Revenue |
|
79.59% |
75.95% |
75.47% |
63.30% |
68.81% |
66.11% |
67.84% |
68.57% |
63.25% |
69.65% |
82.17% |
| SG&A Expenses to Revenue |
|
39.51% |
39.62% |
41.64% |
34.03% |
30.89% |
39.30% |
34.80% |
35.80% |
35.07% |
39.47% |
40.84% |
| R&D to Revenue |
|
12.60% |
12.21% |
14.71% |
11.30% |
7.43% |
8.93% |
5.85% |
4.25% |
4.72% |
5.14% |
6.07% |
| Operating Expenses to Revenue |
|
51.41% |
51.00% |
56.30% |
45.33% |
40.20% |
48.23% |
40.65% |
41.09% |
39.79% |
44.61% |
46.91% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.18 |
-1.03 |
-1.00 |
-0.35 |
-0.61 |
-1.42 |
-0.91 |
-0.77 |
0.08 |
-2.72 |
-5.55 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.16 |
-1.01 |
-0.97 |
-0.32 |
-0.57 |
-1.31 |
-0.76 |
-0.53 |
0.29 |
-2.49 |
-5.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.38 |
0.51 |
0.64 |
0.72 |
0.14 |
0.19 |
0.15 |
0.08 |
2.88 |
3.56 |
3.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.39 |
0.53 |
0.67 |
0.78 |
0.18 |
0.27 |
0.20 |
0.00 |
11.73 |
37.41 |
11.73 |
| Price to Revenue (P/Rev) |
|
0.06 |
0.08 |
0.11 |
0.10 |
0.07 |
0.05 |
0.05 |
0.04 |
1.65 |
1.87 |
1.97 |
| 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) |
|
0.03 |
0.51 |
0.57 |
0.13 |
0.00 |
0.11 |
0.00 |
0.23 |
2.91 |
3.00 |
3.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.07 |
0.09 |
0.01 |
0.00 |
0.03 |
0.00 |
0.16 |
1.64 |
2.02 |
1.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
118.61 |
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 |
452.77 |
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 |
0.24 |
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 |
0.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.07 |
0.06 |
0.04 |
0.00 |
0.32 |
0.04 |
0.27 |
0.23 |
0.32 |
0.15 |
| Long-Term Debt to Equity |
|
0.00 |
0.05 |
0.04 |
0.03 |
0.00 |
0.01 |
0.04 |
0.23 |
0.19 |
0.19 |
0.11 |
| Financial Leverage |
|
-0.32 |
-0.20 |
-0.08 |
-0.41 |
-0.67 |
-0.41 |
-0.15 |
0.09 |
0.08 |
0.12 |
0.13 |
| Leverage Ratio |
|
2.76 |
3.32 |
3.43 |
3.84 |
2.54 |
2.25 |
2.03 |
1.85 |
1.73 |
1.66 |
1.64 |
| Compound Leverage Factor |
|
2.76 |
3.32 |
3.44 |
3.86 |
2.54 |
2.25 |
0.23 |
2.23 |
-3.24 |
1.79 |
1.71 |
| Debt to Total Capital |
|
0.00% |
6.35% |
5.41% |
4.01% |
0.43% |
24.44% |
4.25% |
21.39% |
18.63% |
24.14% |
13.22% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.25% |
1.42% |
1.53% |
0.28% |
23.46% |
0.00% |
3.22% |
3.47% |
9.62% |
4.09% |
| Long-Term Debt to Total Capital |
|
0.00% |
5.10% |
3.99% |
2.48% |
0.15% |
0.98% |
4.25% |
18.16% |
15.16% |
14.52% |
9.13% |
| 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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
93.65% |
94.59% |
95.99% |
99.57% |
75.56% |
95.75% |
78.61% |
81.37% |
75.86% |
86.78% |
| Debt to EBITDA |
|
0.00 |
-0.04 |
-0.03 |
-0.07 |
-0.03 |
-0.68 |
-0.20 |
-4.63 |
9.47 |
-1.28 |
-0.35 |
| Net Debt to EBITDA |
|
0.00 |
0.01 |
0.09 |
1.18 |
3.96 |
0.18 |
0.93 |
-3.48 |
-0.58 |
-1.12 |
-0.02 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.03 |
-0.02 |
-0.05 |
-0.01 |
-0.03 |
-0.20 |
-3.94 |
7.71 |
-0.77 |
-0.24 |
| Debt to NOPAT |
|
0.00 |
-0.05 |
-0.05 |
-0.10 |
-0.03 |
-0.90 |
-0.24 |
-2.30 |
-6.17 |
-1.68 |
-0.48 |
| Net Debt to NOPAT |
|
0.00 |
0.01 |
0.12 |
1.55 |
5.30 |
0.24 |
1.12 |
-1.73 |
0.38 |
-1.47 |
-0.02 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.04 |
-0.03 |
-0.06 |
-0.01 |
-0.04 |
-0.24 |
-1.96 |
-5.02 |
-1.01 |
-0.33 |
| Altman Z-Score |
|
-28.76 |
-28.14 |
-34.32 |
-23.59 |
-7.38 |
-9.12 |
-8.77 |
-3.05 |
0.64 |
-0.34 |
-0.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.43 |
1.34 |
1.39 |
1.25 |
1.76 |
1.57 |
1.90 |
1.42 |
1.87 |
1.45 |
1.64 |
| Quick Ratio |
|
0.60 |
0.53 |
0.48 |
0.62 |
1.23 |
0.83 |
1.09 |
0.71 |
1.30 |
0.81 |
0.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.74 |
-0.89 |
-0.60 |
0.04 |
-1.35 |
-2.43 |
-0.82 |
-9.14 |
-1.52 |
-2.89 |
-3.37 |
| Operating Cash Flow to CapEx |
|
-2,189.38% |
0.00% |
-2,547.07% |
2,262.97% |
-736.72% |
-497.27% |
61.31% |
-824.55% |
-483.14% |
-984.83% |
-1,561.29% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1,897.42 |
-189.79 |
23.15 |
-951.26 |
-2,421.78 |
0.00 |
-58.75 |
-6.94 |
-12.86 |
-14.85 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1,868.44 |
-212.29 |
54.15 |
-728.60 |
-591.31 |
0.00 |
-6.00 |
-0.37 |
-11.92 |
-15.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1,808.02 |
-220.62 |
51.75 |
-827.49 |
-710.22 |
0.00 |
-6.72 |
-0.45 |
-13.13 |
-16.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.02 |
1.88 |
1.61 |
1.87 |
1.36 |
1.43 |
1.69 |
1.37 |
1.15 |
1.04 |
1.04 |
| Accounts Receivable Turnover |
|
6.99 |
5.85 |
5.18 |
6.38 |
4.59 |
5.44 |
6.35 |
6.90 |
6.41 |
5.13 |
4.84 |
| Inventory Turnover |
|
3.02 |
2.70 |
2.18 |
2.32 |
3.25 |
3.34 |
3.55 |
4.38 |
4.59 |
4.72 |
4.88 |
| Fixed Asset Turnover |
|
111.35 |
58.50 |
41.94 |
66.34 |
31.46 |
22.40 |
19.45 |
25.67 |
39.67 |
41.21 |
37.17 |
| Accounts Payable Turnover |
|
3.83 |
2.88 |
2.58 |
3.66 |
4.99 |
5.86 |
6.38 |
6.24 |
5.70 |
6.95 |
7.29 |
| Days Sales Outstanding (DSO) |
|
52.21 |
62.36 |
70.52 |
57.19 |
79.45 |
67.06 |
57.45 |
52.88 |
56.99 |
71.20 |
75.35 |
| Days Inventory Outstanding (DIO) |
|
120.86 |
135.38 |
167.79 |
157.04 |
112.22 |
109.37 |
102.89 |
83.31 |
79.50 |
77.41 |
74.81 |
| Days Payable Outstanding (DPO) |
|
95.38 |
126.61 |
141.54 |
99.85 |
73.20 |
62.32 |
57.24 |
58.47 |
64.05 |
52.52 |
50.10 |
| Cash Conversion Cycle (CCC) |
|
77.69 |
71.14 |
96.76 |
114.38 |
118.46 |
114.12 |
103.10 |
77.72 |
72.44 |
96.09 |
100.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.43 |
0.58 |
0.47 |
0.18 |
1.10 |
2.53 |
2.72 |
11 |
12 |
13 |
12 |
| Invested Capital Turnover |
|
8.12 |
7.81 |
6.02 |
12.30 |
10.57 |
5.46 |
4.06 |
2.32 |
1.86 |
1.54 |
1.51 |
| Increase / (Decrease) in Invested Capital |
|
-0.11 |
0.15 |
-0.10 |
-0.29 |
0.92 |
1.43 |
0.19 |
8.08 |
1.07 |
0.99 |
-0.51 |
| Enterprise Value (EV) |
|
0.01 |
0.29 |
0.27 |
0.02 |
-1.79 |
0.29 |
-0.18 |
2.51 |
35 |
39 |
38 |
| Market Capitalization |
|
0.25 |
0.30 |
0.35 |
0.40 |
0.48 |
0.53 |
0.53 |
0.68 |
35 |
36 |
38 |
| Book Value per Share |
|
$0.11 |
$0.08 |
$0.06 |
$0.06 |
$0.28 |
$0.21 |
$0.26 |
$0.53 |
$2.14 |
$1.66 |
$1.60 |
| Tangible Book Value per Share |
|
$0.10 |
$0.07 |
$0.06 |
$0.05 |
$0.22 |
$0.15 |
$0.20 |
$0.00 |
$0.52 |
$0.16 |
$0.42 |
| Total Capital |
|
0.67 |
0.63 |
0.59 |
0.59 |
3.39 |
3.67 |
3.58 |
11 |
15 |
13 |
14 |
| Total Debt |
|
0.00 |
0.04 |
0.03 |
0.02 |
0.01 |
0.90 |
0.15 |
2.44 |
2.76 |
3.20 |
1.87 |
| Total Long-Term Debt |
|
0.00 |
0.03 |
0.02 |
0.01 |
0.01 |
0.04 |
0.15 |
2.07 |
2.24 |
1.93 |
1.29 |
| Net Debt |
|
-0.24 |
-0.01 |
-0.09 |
-0.38 |
-2.27 |
-0.24 |
-0.71 |
1.83 |
-0.17 |
2.80 |
0.09 |
| Capital Expenditures (CapEx) |
|
0.04 |
-0.03 |
0.03 |
0.00 |
0.14 |
0.12 |
0.08 |
0.11 |
0.02 |
0.27 |
0.23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.35 |
0.48 |
0.37 |
0.09 |
0.48 |
1.52 |
1.40 |
1.68 |
2.19 |
3.08 |
2.71 |
| Debt-free Net Working Capital (DFNWC) |
|
0.59 |
0.53 |
0.49 |
0.49 |
2.77 |
2.66 |
2.27 |
2.29 |
5.11 |
3.49 |
4.48 |
| Net Working Capital (NWC) |
|
0.59 |
0.52 |
0.48 |
0.48 |
2.76 |
1.80 |
2.27 |
1.92 |
4.60 |
2.21 |
3.91 |
| Net Nonoperating Expense (NNE) |
|
0.33 |
0.30 |
0.30 |
0.11 |
0.19 |
0.43 |
-0.53 |
-0.13 |
-0.30 |
1.04 |
1.89 |
| Net Nonoperating Obligations (NNO) |
|
-0.24 |
-0.01 |
-0.09 |
-0.38 |
-2.27 |
-0.24 |
-0.71 |
1.83 |
-0.17 |
2.80 |
0.09 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.03 |
0.03 |
0.03 |
0.04 |
0.11 |
0.15 |
0.25 |
0.21 |
0.23 |
0.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.98% |
12.15% |
11.72% |
2.18% |
7.03% |
15.36% |
13.15% |
10.72% |
10.39% |
16.14% |
14.20% |
| Debt-free Net Working Capital to Revenue |
|
15.15% |
13.43% |
15.47% |
12.16% |
40.66% |
26.79% |
21.22% |
14.58% |
24.30% |
18.26% |
23.49% |
| Net Working Capital to Revenue |
|
15.15% |
13.23% |
15.20% |
11.93% |
40.52% |
18.12% |
21.22% |
12.24% |
21.86% |
11.58% |
20.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.19) |
($0.15) |
($0.12) |
($0.04) |
($0.05) |
($0.11) |
($0.01) |
$0.00 |
$0.00 |
($0.49) |
($0.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.27M |
7.16M |
8.34M |
10.30M |
12.84M |
13.19M |
13.28M |
16.92M |
6.07M |
6.07M |
6.79M |
| Adjusted Diluted Earnings per Share |
|
($0.19) |
($0.15) |
($0.12) |
($0.04) |
($0.05) |
($0.11) |
($0.01) |
$0.00 |
$0.00 |
($0.49) |
($0.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.27M |
7.16M |
8.34M |
10.30M |
12.84M |
13.19M |
13.28M |
16.92M |
6.07M |
6.07M |
6.79M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.04) |
($0.05) |
($0.11) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.39M |
7.54M |
9.43M |
9.83M |
11.49M |
13.00M |
13.28M |
16.92M |
6.07M |
6.35M |
7.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.87 |
-0.76 |
-0.70 |
-0.24 |
-0.34 |
-1.00 |
-0.63 |
-0.95 |
-0.45 |
-1.91 |
-3.89 |
| Normalized NOPAT Margin |
|
-22.19% |
-19.45% |
-22.28% |
-6.04% |
-4.98% |
-10.04% |
-5.94% |
-6.04% |
-2.12% |
-9.98% |
-20.35% |
| Pre Tax Income Margin |
|
-30.11% |
-26.40% |
-31.88% |
-8.68% |
-9.02% |
-14.35% |
-0.95% |
-5.92% |
-0.68% |
-15.44% |
-30.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-2,203.38 |
-318.83 |
-187.53 |
-432.59 |
-1,420.14 |
0.00 |
-4.96 |
0.35 |
-12.10 |
-24.45 |
| NOPAT to Interest Expense |
|
0.00 |
-1,575.27 |
-223.18 |
-131.27 |
-302.81 |
-994.10 |
0.00 |
-6.81 |
-2.04 |
-8.47 |
-17.12 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-2,142.96 |
-327.16 |
-189.92 |
-531.48 |
-1,539.05 |
0.00 |
-5.69 |
0.27 |
-13.31 |
-25.45 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-1,514.86 |
-231.52 |
-133.66 |
-401.71 |
-1,113.01 |
0.00 |
-7.54 |
-2.12 |
-9.68 |
-18.12 |
| 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 |
|
-10.31% |
-3.35% |
-0.29% |
-0.84% |
-1.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |