| DEI Shares Outstanding |
|
- |
0.00 |
260,018,853.00 |
288,082,303.00 |
288,363,553.00 |
0.00 |
36,494,228.00 |
37,841,950.00 |
42,488,045.00 |
- |
132,290,739.00 |
| DEI Adjusted Shares Outstanding |
|
- |
0.00 |
260,018,853.00 |
288,082,303.00 |
288,363,553.00 |
0.00 |
36,494,228.00 |
37,841,950.00 |
42,488,045.00 |
- |
132,290,739.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.00 |
-0.05 |
-0.06 |
-0.02 |
0.00 |
-0.43 |
-0.56 |
-0.48 |
- |
-0.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
164.35% |
-15.73% |
-91.11% |
2,494.60% |
| EBITDA Growth |
|
0.00% |
-1.41% |
34.79% |
-6.94% |
-24.45% |
-36.24% |
-12.54% |
-16.72% |
-0.62% |
-198.20% |
-15.35% |
| EBIT Growth |
|
0.00% |
-11.28% |
40.98% |
-6.42% |
-25.00% |
-40.08% |
-13.89% |
-17.15% |
-3.66% |
-181.62% |
-17.09% |
| NOPAT Growth |
|
0.00% |
-13.24% |
42.00% |
-6.42% |
-25.00% |
-40.08% |
-15.16% |
-15.86% |
-3.54% |
-47.32% |
-40.00% |
| Net Income Growth |
|
0.00% |
-9.57% |
3.23% |
-27.54% |
63.53% |
-205.22% |
13.76% |
-34.26% |
3.66% |
-179.74% |
-11.05% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.64% |
27.42% |
-26.67% |
10.53% |
-84.31% |
27.66% |
| Operating Cash Flow Growth |
|
0.00% |
-73.45% |
22.03% |
-1.36% |
-1.14% |
-0.47% |
-151.26% |
48.02% |
-58.24% |
-51.17% |
-9.16% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
114.47% |
-504.32% |
151.26% |
-465.86% |
132.46% |
-595.16% |
69.52% |
231.59% |
1,543.53% |
| Invested Capital Growth |
|
0.00% |
1,477.23% |
-89.00% |
467.40% |
-223.71% |
135.25% |
-734.79% |
114.94% |
-190.35% |
-1,581.10% |
-667.87% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
49.19% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
-642.42% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,611.13% |
-3,360.62% |
-4,012.78% |
-134,538.05% |
-5,981.24% |
| Operating Margin |
|
0.00% |
-734.17% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,135.61% |
-3,565.87% |
-4,381.35% |
-72,572.56% |
-3,915.97% |
| EBIT Margin |
|
0.00% |
-721.47% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,046.30% |
-3,565.87% |
-4,386.69% |
-138,897.59% |
-6,267.97% |
| Profit (Net Income) Margin |
|
0.00% |
-710.34% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,493.59% |
-3,805.84% |
-4,351.30% |
-136,857.18% |
-5,857.78% |
| Tax Burden Percent |
|
100.00% |
98.46% |
161.82% |
193.81% |
50.76% |
115.96% |
91.56% |
107.49% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
99.77% |
99.83% |
111.21% |
106.07% |
101.72% |
99.30% |
99.19% |
98.53% |
93.46% |
| 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% |
-195.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,474.99% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-171.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12,374.33% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
129.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12,140.42% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-90.04% |
-66.69% |
-79.38% |
-228.46% |
-68.20% |
-242.77% |
-281.23% |
-250.83% |
-334.58% |
-958.68% |
-301.57% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-371.98% |
51.55% |
-315.13% |
0.00% |
-797.04% |
0.00% |
-1,350.56% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-52.22% |
0.00% |
0.00% |
0.00% |
0.00% |
-86.75% |
-92.66% |
-169.09% |
-146.73% |
-33.84% |
| Return on Assets (ROA) |
|
0.00% |
-51.42% |
0.00% |
0.00% |
0.00% |
0.00% |
-80.79% |
-98.89% |
-167.72% |
-144.58% |
-31.62% |
| Return on Common Equity (ROCE) |
|
82.02% |
25.25% |
-7.83% |
-228.46% |
-65.75% |
577.82% |
979.73% |
512.08% |
1,074.33% |
-958.68% |
-301.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-78.28% |
-41.02% |
-213.82% |
-196.57% |
-69.83% |
0.00% |
-294.06% |
-183.81% |
0.00% |
-508.13% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.45 |
-9.57 |
-5.55 |
-5.91 |
-7.38 |
-10 |
-12 |
-14 |
-14 |
-21 |
-29 |
| NOPAT Margin |
|
0.00% |
-513.92% |
0.00% |
0.00% |
0.00% |
0.00% |
-5,694.93% |
-2,496.11% |
-3,066.94% |
-50,800.79% |
-2,741.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
-28.24% |
-24.47% |
-65.77% |
-276.24% |
15.19% |
-80.04% |
-30.68% |
-47.82% |
-100.66% |
-142.56% |
-18.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-118.91% |
-1,632.48% |
-118.41% |
-80.42% |
| Cost of Revenue to Revenue |
|
0.00% |
50.81% |
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% |
613.49% |
0.00% |
0.00% |
0.00% |
0.00% |
4,330.72% |
1,721.63% |
2,317.67% |
45,312.05% |
2,333.50% |
| R&D to Revenue |
|
0.00% |
170.05% |
0.00% |
0.00% |
0.00% |
0.00% |
3,904.89% |
1,944.24% |
2,163.68% |
27,360.52% |
1,682.47% |
| Operating Expenses to Revenue |
|
0.00% |
783.35% |
0.00% |
0.00% |
0.00% |
0.00% |
8,235.61% |
3,665.87% |
4,481.35% |
72,672.56% |
4,015.97% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-13 |
-7.93 |
-8.44 |
-11 |
-15 |
-17 |
-20 |
-20 |
-58 |
-67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-12 |
-7.80 |
-8.34 |
-10 |
-14 |
-16 |
-19 |
-19 |
-56 |
-64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
7.20 |
9.59 |
0.00 |
22.04 |
0.00 |
52.82 |
22.66 |
15.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.13 |
0.00 |
24.47 |
0.00 |
210.62 |
23.96 |
16.12 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
561.70 |
199.39 |
76.00 |
6,102.39 |
450.56 |
| 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 |
9.98 |
0.00 |
63.38 |
0.00 |
64.12 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
460.27 |
275.27 |
69.95 |
4,963.02 |
164.61 |
| 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 |
15.44 |
0.00 |
14.87 |
0.00 |
0.00 |
16.00 |
0.84 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.61 |
0.02 |
0.01 |
0.31 |
0.59 |
0.20 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.04 |
0.02 |
0.01 |
0.31 |
0.59 |
0.20 |
| Financial Leverage |
|
-0.96 |
-0.75 |
-0.68 |
-0.53 |
-1.08 |
-1.31 |
-2.20 |
-1.81 |
-0.98 |
-4.23 |
-8.49 |
| Leverage Ratio |
|
1.19 |
1.30 |
1.88 |
3.52 |
2.82 |
2.39 |
3.48 |
2.54 |
1.99 |
6.63 |
9.54 |
| Compound Leverage Factor |
|
1.19 |
1.30 |
1.88 |
3.52 |
3.14 |
2.53 |
3.54 |
2.52 |
1.98 |
6.53 |
8.91 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.78% |
37.97% |
1.86% |
1.36% |
23.42% |
37.22% |
16.48% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.05% |
35.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.73% |
2.33% |
1.86% |
1.36% |
23.42% |
37.22% |
16.48% |
| Preferred Equity to Total Capital |
|
191.10% |
110.69% |
0.00% |
0.00% |
0.00% |
473.71% |
0.00% |
439.69% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-91.10% |
-10.69% |
100.00% |
100.00% |
69.13% |
-470.96% |
98.14% |
-341.05% |
76.58% |
62.78% |
83.52% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.31 |
-0.25 |
-0.01 |
-0.01 |
-0.01 |
-0.12 |
-0.09 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.17 |
0.23 |
1.33 |
0.49 |
0.15 |
0.85 |
4.78 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.12 |
-0.09 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.43 |
-0.34 |
-0.01 |
-0.01 |
-0.01 |
-0.31 |
-0.20 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.24 |
0.32 |
1.78 |
0.66 |
0.20 |
2.24 |
10.43 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.31 |
-0.20 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
7.81 |
8.12 |
-10.79 |
31.12 |
-4.63 |
-2.15 |
0.58 |
1.98 |
| Noncontrolling Interest Sharing Ratio |
|
191.10% |
137.86% |
90.14% |
0.00% |
3.59% |
338.01% |
448.38% |
304.15% |
421.10% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
28.25 |
10.55 |
7.39 |
1.30 |
0.30 |
1.39 |
11.90 |
2.51 |
0.91 |
1.29 |
2.28 |
| Quick Ratio |
|
27.96 |
9.39 |
6.75 |
1.16 |
0.30 |
1.27 |
11.90 |
2.43 |
0.91 |
1.29 |
2.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18 |
2.63 |
-11 |
5.45 |
-20 |
6.47 |
-32 |
-9.77 |
13 |
211 |
| Operating Cash Flow to CapEx |
|
-4,121.95% |
0.00% |
-16,070.16% |
0.00% |
-2,107.85% |
0.00% |
0.00% |
-400.97% |
0.00% |
-333.75% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.61 |
-22.23 |
22.35 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.95 |
-10.52 |
-81.90 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-8.33 |
5.06 |
-81.90 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.04 |
0.00 |
0.01 |
| 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 |
|
0.00 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.88 |
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 |
412.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-412.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.58 |
9.19 |
1.01 |
5.74 |
-7.10 |
2.50 |
-16 |
2.37 |
-2.14 |
-36 |
-277 |
| Invested Capital Turnover |
|
0.00 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
-0.08 |
4.07 |
0.00 |
-0.01 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
8.61 |
-8.18 |
4.72 |
-13 |
9.60 |
-18 |
18 |
-4.52 |
-34 |
-241 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
57 |
84 |
159 |
96 |
152 |
33 |
206 |
177 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
60 |
82 |
117 |
117 |
110 |
35 |
253 |
484 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.02 |
$0.03 |
$0.03 |
($0.15) |
$0.15 |
($1.08) |
$0.02 |
$0.26 |
$0.40 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.01) |
$0.00 |
$0.03 |
($0.15) |
$0.13 |
($1.08) |
$0.00 |
$0.25 |
$0.39 |
| Total Capital |
|
13 |
26 |
5.99 |
8.30 |
12 |
9.37 |
5.43 |
12 |
0.88 |
18 |
37 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.18 |
3.56 |
0.10 |
0.16 |
0.20 |
6.62 |
6.04 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.22 |
0.10 |
0.16 |
0.20 |
6.62 |
6.04 |
| Net Debt |
|
-14 |
-15 |
-4.97 |
-2.57 |
1.75 |
-3.31 |
-21 |
-9.07 |
-2.81 |
-47 |
-307 |
| Capital Expenditures (CapEx) |
|
0.16 |
0.00 |
0.06 |
0.00 |
0.45 |
-14 |
0.00 |
3.07 |
0.00 |
6.98 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.36 |
0.54 |
0.21 |
-1.66 |
-1.73 |
-1.43 |
-1.79 |
-3.48 |
-3.30 |
-42 |
-137 |
| Debt-free Net Working Capital (DFNWC) |
|
14 |
16 |
5.18 |
0.91 |
-0.30 |
5.44 |
20 |
5.75 |
-0.28 |
12 |
176 |
| Net Working Capital (NWC) |
|
14 |
16 |
5.18 |
0.91 |
-3.39 |
2.10 |
20 |
5.75 |
-0.28 |
12 |
176 |
| Net Nonoperating Expense (NNE) |
|
3.62 |
3.66 |
7.25 |
10 |
-1.43 |
7.83 |
3.76 |
7.24 |
5.98 |
36 |
33 |
| Net Nonoperating Obligations (NNO) |
|
-13 |
-17 |
-4.97 |
-2.57 |
-16 |
-3.31 |
-21 |
-9.07 |
-2.81 |
-47 |
-307 |
| Total Depreciation and Amortization (D&A) |
|
0.28 |
1.47 |
0.13 |
0.10 |
0.17 |
0.63 |
0.91 |
1.13 |
1.74 |
1.81 |
3.08 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
29.24% |
0.00% |
0.00% |
0.00% |
0.00% |
-856.63% |
-629.35% |
-709.29% |
-100,692.51% |
-12,771.01% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
833.08% |
0.00% |
0.00% |
0.00% |
0.00% |
9,333.99% |
1,040.46% |
-61.11% |
29,214.48% |
16,385.98% |
| Net Working Capital to Revenue |
|
0.00% |
833.08% |
0.00% |
0.00% |
0.00% |
0.00% |
9,333.99% |
1,040.46% |
-61.11% |
29,214.48% |
16,385.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.90) |
($0.57) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
260.02M |
288.08M |
288.36M |
0.00 |
36.49M |
37.84M |
42.49M |
76.51M |
132.29M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.90) |
($0.57) |
($0.51) |
($0.94) |
($0.68) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
260.02M |
288.08M |
288.36M |
0.00 |
36.49M |
37.84M |
42.49M |
76.51M |
132.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.90) |
($0.57) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
260.02M |
288.08M |
288.36M |
0.00 |
36.49M |
37.84M |
42.49M |
76.51M |
132.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.45 |
-9.52 |
-5.55 |
-5.91 |
-6.15 |
-10 |
-12 |
-14 |
-14 |
-21 |
-29 |
| Normalized NOPAT Margin |
|
0.00% |
-511.53% |
0.00% |
0.00% |
0.00% |
0.00% |
-5,694.93% |
-2,496.11% |
-3,066.94% |
-50,800.79% |
-2,741.18% |
| Pre Tax Income Margin |
|
0.00% |
-721.47% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,184.77% |
-3,540.80% |
-4,351.30% |
-136,857.18% |
-5,857.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-8.92 |
-16.47 |
-58.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-6.25 |
-11.53 |
-41.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-9.30 |
-0.89 |
-58.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-6.62 |
4.06 |
-41.13 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |