| DEI Shares Outstanding |
|
65,495,715.00 |
66,306,047.00 |
8,067,635.00 |
41,640,586.00 |
2,177,552.00 |
3,553,184.00 |
8,704,723.00 |
12,768,987.00 |
25,339,070.00 |
25,339,070.00 |
25,339,070.00 |
| DEI Adjusted Shares Outstanding |
|
8,187.00 |
8,288.00 |
10,085.00 |
52,051.00 |
54,439.00 |
88,830.00 |
217,618.00 |
319,225.00 |
633,477.00 |
633,477.00 |
633,477.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3,845.49 |
-3,866.80 |
-1,057.81 |
-219.19 |
-47.39 |
-171.91 |
-50.14 |
-101.49 |
-26.51 |
-16.94 |
-7.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-18.40% |
37.22% |
46.78% |
87.74% |
-39.24% |
-9.88% |
-37.52% |
161.81% |
-7.53% |
5.99% |
-16.33% |
| EBITDA Growth |
|
2.11% |
0.98% |
69.94% |
-11.08% |
80.52% |
-193.41% |
17.96% |
-518.75% |
55.66% |
47.49% |
34.05% |
| EBIT Growth |
|
3.62% |
0.26% |
68.15% |
-8.42% |
78.18% |
-241.05% |
1.45% |
-307.12% |
48.06% |
36.10% |
55.66% |
| NOPAT Growth |
|
3.75% |
0.40% |
68.01% |
-7.90% |
77.25% |
-230.69% |
-97.40% |
-100.97% |
36.17% |
39.71% |
61.72% |
| Net Income Growth |
|
3.67% |
-1.79% |
66.71% |
-6.95% |
77.39% |
-296.40% |
-6.69% |
-196.93% |
48.16% |
36.12% |
55.70% |
| EPS Growth |
|
3.67% |
-1.79% |
66.71% |
-6.95% |
91.97% |
-202.52% |
0.00% |
0.00% |
0.00% |
86.27% |
81.23% |
| Operating Cash Flow Growth |
|
-4.44% |
34.69% |
57.76% |
104.42% |
-294.33% |
-1,472.50% |
-17.38% |
-33.32% |
70.72% |
2.37% |
-22.52% |
| Free Cash Flow Firm Growth |
|
-5.47% |
50.24% |
50.54% |
141.46% |
-113.87% |
-1,020.18% |
-890.65% |
69.45% |
55.08% |
-21.11% |
15.40% |
| Invested Capital Growth |
|
3.61% |
-42.92% |
-9.88% |
-78.34% |
-51.08% |
-154.44% |
3,385.07% |
-48.50% |
-76.93% |
-95.72% |
1,413.93% |
| Revenue Q/Q Growth |
|
11.48% |
-3.69% |
37.81% |
-2.02% |
-10.29% |
-3.92% |
-1.05% |
15.76% |
-13.00% |
14.50% |
-6.21% |
| EBITDA Q/Q Growth |
|
6.77% |
-34.25% |
60.24% |
-647.40% |
81.76% |
-89.34% |
60.77% |
-164.17% |
31.08% |
51.72% |
-14.60% |
| EBIT Q/Q Growth |
|
7.18% |
-33.10% |
58.02% |
-400.42% |
78.59% |
-151.52% |
52.55% |
-123.08% |
24.92% |
40.82% |
6.09% |
| NOPAT Q/Q Growth |
|
7.17% |
-32.94% |
57.78% |
-400.97% |
77.66% |
-151.70% |
5.12% |
-43.76% |
23.39% |
34.68% |
6.85% |
| Net Income Q/Q Growth |
|
7.20% |
-33.11% |
56.67% |
-326.50% |
76.87% |
-146.79% |
45.92% |
-111.64% |
25.19% |
40.75% |
6.25% |
| EPS Q/Q Growth |
|
7.20% |
-33.11% |
56.67% |
-326.50% |
76.85% |
-233.33% |
0.00% |
0.00% |
25.19% |
45.16% |
4.29% |
| Operating Cash Flow Q/Q Growth |
|
10.56% |
7.13% |
36.49% |
-81.30% |
-115.56% |
-401.57% |
23.36% |
12.83% |
43.00% |
-54.96% |
-7.02% |
| Free Cash Flow Firm Q/Q Growth |
|
8.66% |
30.15% |
2.84% |
163.96% |
-113.17% |
-159.28% |
-198.78% |
72.19% |
7.06% |
-101.29% |
-9.84% |
| Invested Capital Q/Q Growth |
|
-2.08% |
-43.65% |
-10.18% |
-76.56% |
-11.54% |
-212.14% |
2,799.76% |
-49.79% |
-74.25% |
-82.79% |
6.39% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.64% |
48.95% |
46.91% |
61.77% |
61.03% |
80.77% |
42.42% |
40.04% |
13.62% |
51.69% |
57.96% |
| EBITDA Margin |
|
-694.05% |
-500.83% |
-102.58% |
-60.69% |
-19.46% |
-63.36% |
-83.20% |
-196.64% |
-94.28% |
-46.71% |
-36.82% |
| Operating Margin |
|
-717.33% |
-520.65% |
-113.47% |
-65.22% |
-24.42% |
-89.60% |
-283.11% |
-217.33% |
-150.01% |
-85.33% |
-39.04% |
| EBIT Margin |
|
-715.19% |
-519.85% |
-112.80% |
-65.14% |
-23.40% |
-88.54% |
-139.67% |
-217.20% |
-122.00% |
-73.55% |
-38.97% |
| Profit (Net Income) Margin |
|
-717.15% |
-532.01% |
-120.65% |
-68.73% |
-25.58% |
-112.51% |
-192.13% |
-217.90% |
-122.15% |
-73.62% |
-38.98% |
| Tax Burden Percent |
|
100.27% |
100.14% |
97.86% |
100.11% |
100.00% |
100.76% |
100.00% |
100.28% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
102.19% |
109.29% |
105.38% |
109.32% |
126.10% |
137.56% |
100.05% |
100.13% |
100.09% |
100.02% |
| 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) |
|
-91.19% |
-113.62% |
-52.61% |
-98.44% |
-84.47% |
-1,866.28% |
-96.81% |
-124.51% |
-189.97% |
-585.96% |
-338.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-50.17% |
-19.83% |
-233.72% |
-955.44% |
-62.84% |
1,111.02% |
-101.42% |
-31.34% |
-76.08% |
-497.56% |
-292.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
24.47% |
7.09% |
-41.49% |
-58.90% |
41.45% |
-369.13% |
39.61% |
11.48% |
16.29% |
301.74% |
221.12% |
| Return on Equity (ROE) |
|
-66.71% |
-106.53% |
-94.10% |
-157.33% |
-43.03% |
-2,235.41% |
-57.20% |
-113.03% |
-173.68% |
-284.22% |
-117.33% |
| Cash Return on Invested Capital (CROIC) |
|
-94.73% |
-58.97% |
-42.22% |
30.35% |
-15.88% |
0.00% |
-149.98% |
-60.49% |
-64.94% |
-402.39% |
-513.66% |
| Operating Return on Assets (OROA) |
|
-61.98% |
-82.59% |
-39.67% |
-61.98% |
-22.31% |
-83.04% |
-27.38% |
-91.69% |
-101.05% |
-119.62% |
-71.54% |
| Return on Assets (ROA) |
|
-62.15% |
-84.52% |
-42.43% |
-65.39% |
-24.39% |
-105.51% |
-37.66% |
-91.99% |
-101.17% |
-119.73% |
-71.55% |
| Return on Common Equity (ROCE) |
|
-66.71% |
-106.53% |
-94.10% |
-157.33% |
-43.03% |
-2,235.41% |
-57.20% |
-113.03% |
-173.68% |
-284.22% |
-117.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-70.21% |
-209.08% |
-145.22% |
-159.41% |
-53.35% |
260.83% |
-25.94% |
-212.35% |
-411.34% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-22 |
-22 |
-7.02 |
-7.58 |
-1.72 |
-5.70 |
-11 |
-23 |
-14 |
-8.70 |
-3.33 |
| NOPAT Margin |
|
-502.13% |
-364.46% |
-79.43% |
-45.65% |
-17.09% |
-62.72% |
-198.18% |
-152.13% |
-105.01% |
-59.73% |
-27.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
-41.01% |
-93.79% |
181.11% |
857.00% |
-21.64% |
-2,977.30% |
4.61% |
-93.17% |
-113.89% |
-88.40% |
-46.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-325.76% |
-251.14% |
-70.40% |
| Cost of Revenue to Revenue |
|
56.36% |
51.05% |
53.09% |
38.23% |
38.97% |
19.23% |
57.58% |
59.96% |
86.38% |
48.31% |
42.04% |
| SG&A Expenses to Revenue |
|
143.49% |
94.51% |
53.18% |
24.67% |
39.82% |
79.19% |
123.54% |
74.71% |
61.86% |
59.51% |
47.61% |
| R&D to Revenue |
|
617.49% |
300.23% |
92.26% |
24.87% |
41.46% |
91.19% |
201.99% |
132.96% |
104.72% |
63.35% |
51.22% |
| Operating Expenses to Revenue |
|
760.98% |
569.60% |
160.38% |
126.99% |
85.45% |
170.37% |
325.53% |
257.36% |
163.63% |
137.02% |
97.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-31 |
-31 |
-9.97 |
-11 |
-2.36 |
-8.05 |
-7.93 |
-32 |
-17 |
-11 |
-4.75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-30 |
-30 |
-9.07 |
-10 |
-1.96 |
-5.76 |
-4.73 |
-29 |
-13 |
-6.81 |
-4.49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.52 |
0.99 |
1.11 |
0.36 |
0.79 |
0.00 |
0.59 |
27.31 |
1.77 |
1.00 |
1.33 |
| Price to Tangible Book Value (P/TBV) |
|
3.19 |
8.30 |
0.00 |
0.38 |
0.79 |
0.00 |
1.04 |
46.41 |
9.00 |
1.01 |
1.33 |
| Price to Revenue (P/Rev) |
|
15.52 |
2.52 |
0.92 |
0.15 |
0.38 |
1.14 |
4.34 |
28.02 |
0.53 |
0.24 |
0.50 |
| 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) |
|
1.95 |
0.99 |
1.06 |
0.00 |
0.24 |
0.00 |
0.27 |
33.50 |
2.10 |
1.13 |
1.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.91 |
2.31 |
1.52 |
0.00 |
0.03 |
1.49 |
1.16 |
27.83 |
0.44 |
0.01 |
0.28 |
| 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 |
0.55 |
1.25 |
0.38 |
0.59 |
-1.25 |
0.00 |
0.00 |
0.09 |
0.00 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.55 |
1.25 |
0.38 |
0.59 |
-1.10 |
0.00 |
0.00 |
0.09 |
0.00 |
0.02 |
| Financial Leverage |
|
-0.49 |
-0.36 |
0.18 |
0.06 |
-0.66 |
-0.33 |
-0.39 |
-0.37 |
-0.21 |
-0.61 |
-0.76 |
| Leverage Ratio |
|
1.07 |
1.26 |
2.22 |
2.41 |
1.76 |
21.19 |
1.52 |
1.23 |
1.72 |
2.37 |
1.64 |
| Compound Leverage Factor |
|
1.07 |
1.29 |
2.42 |
2.54 |
1.93 |
26.72 |
2.09 |
1.23 |
1.72 |
2.38 |
1.64 |
| Debt to Total Capital |
|
0.00% |
35.63% |
55.54% |
27.30% |
37.15% |
499.29% |
0.00% |
0.00% |
7.87% |
0.00% |
2.05% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
59.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
35.63% |
55.54% |
27.30% |
37.15% |
440.12% |
0.00% |
0.00% |
7.87% |
0.00% |
2.05% |
| 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% |
64.37% |
44.46% |
72.70% |
62.85% |
-399.29% |
100.00% |
100.00% |
92.13% |
100.00% |
97.95% |
| Debt to EBITDA |
|
0.00 |
-0.28 |
-1.01 |
-0.27 |
-1.46 |
-0.85 |
0.00 |
0.00 |
-0.03 |
0.00 |
-0.02 |
| Net Debt to EBITDA |
|
0.00 |
0.04 |
-0.59 |
0.44 |
1.78 |
-0.55 |
0.00 |
0.00 |
0.10 |
0.00 |
0.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.28 |
-1.01 |
-0.27 |
-1.46 |
-0.75 |
0.00 |
0.00 |
-0.03 |
0.00 |
-0.02 |
| Debt to NOPAT |
|
0.00 |
-0.39 |
-1.31 |
-0.35 |
-1.66 |
-0.86 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.03 |
| Net Debt to NOPAT |
|
0.00 |
0.06 |
-0.76 |
0.58 |
2.03 |
-0.56 |
0.00 |
0.00 |
0.09 |
0.00 |
0.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.39 |
-1.31 |
-0.35 |
-1.66 |
-0.76 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.03 |
| Altman Z-Score |
|
3.83 |
-13.46 |
-14.22 |
-28.47 |
-33.84 |
-15.69 |
-0.88 |
21.62 |
-24.86 |
-36.27 |
-39.09 |
| 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 |
|
6.46 |
3.67 |
1.31 |
5.65 |
5.26 |
2.80 |
4.23 |
2.72 |
1.22 |
1.80 |
4.14 |
| Quick Ratio |
|
5.82 |
3.10 |
0.84 |
4.57 |
4.42 |
1.12 |
3.34 |
1.31 |
0.51 |
1.15 |
3.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-23 |
-11 |
-5.64 |
2.34 |
-0.32 |
-3.63 |
-36 |
-11 |
-4.94 |
-5.98 |
-5.06 |
| Operating Cash Flow to CapEx |
|
-2,285.69% |
-2,777.55% |
-2,631.60% |
670.00% |
-632.04% |
-26,939.47% |
-16,923.94% |
-1,621.46% |
-4,989.36% |
0.00% |
-5,242.99% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-16.59 |
-6.08 |
4.02 |
-1.47 |
-1.73 |
-12.07 |
-686.78 |
-235.02 |
-597.75 |
-5,057.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-26.12 |
-8.18 |
0.58 |
-2.96 |
-4.87 |
-4.03 |
-1,001.25 |
-223.33 |
-457.90 |
-5,610.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-27.06 |
-8.49 |
0.49 |
-3.43 |
-4.89 |
-4.06 |
-1,063.00 |
-227.81 |
-457.90 |
-5,717.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.16 |
0.35 |
0.95 |
0.95 |
0.94 |
0.20 |
0.42 |
0.83 |
1.63 |
1.84 |
| Accounts Receivable Turnover |
|
9.69 |
9.35 |
7.89 |
10.05 |
7.21 |
8.67 |
2.55 |
4.39 |
6.92 |
20.63 |
12.83 |
| Inventory Turnover |
|
2.00 |
2.02 |
2.92 |
4.36 |
3.72 |
1.56 |
1.28 |
1.94 |
2.99 |
3.01 |
3.16 |
| Fixed Asset Turnover |
|
3.53 |
4.15 |
8.42 |
30.02 |
42.38 |
6.45 |
2.29 |
6.50 |
8.13 |
17.47 |
27.87 |
| Accounts Payable Turnover |
|
3.45 |
4.10 |
12.84 |
31.26 |
17.32 |
2.68 |
1.10 |
2.10 |
3.89 |
4.04 |
5.98 |
| Days Sales Outstanding (DSO) |
|
37.66 |
39.02 |
46.23 |
36.31 |
50.61 |
42.10 |
143.23 |
83.21 |
52.76 |
17.70 |
28.45 |
| Days Inventory Outstanding (DIO) |
|
182.80 |
180.90 |
125.08 |
83.80 |
98.24 |
234.08 |
284.52 |
187.76 |
122.22 |
121.45 |
115.60 |
| Days Payable Outstanding (DPO) |
|
105.86 |
89.08 |
28.42 |
11.68 |
21.08 |
136.14 |
330.73 |
174.03 |
93.87 |
90.32 |
61.06 |
| Cash Conversion Cycle (CCC) |
|
114.60 |
130.83 |
142.89 |
108.44 |
127.77 |
140.03 |
97.02 |
96.95 |
81.11 |
48.83 |
83.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
25 |
14 |
13 |
2.74 |
1.34 |
-0.73 |
24 |
12 |
2.85 |
0.12 |
1.85 |
| Invested Capital Turnover |
|
0.18 |
0.31 |
0.66 |
2.16 |
4.94 |
29.75 |
0.49 |
0.82 |
1.81 |
9.81 |
12.39 |
| Increase / (Decrease) in Invested Capital |
|
0.86 |
-11 |
-1.39 |
-9.92 |
-1.40 |
-2.07 |
25 |
-12 |
-9.50 |
-2.73 |
1.73 |
| Enterprise Value (EV) |
|
48 |
14 |
13 |
-1.85 |
0.33 |
14 |
6.56 |
414 |
5.99 |
0.14 |
3.36 |
| Market Capitalization |
|
68 |
15 |
8.15 |
2.56 |
3.82 |
10 |
25 |
417 |
7.22 |
3.48 |
6.14 |
| Book Value per Share |
|
$0.68 |
$0.23 |
$0.91 |
$0.17 |
$2.22 |
($1.10) |
$4.83 |
$1.19 |
$0.16 |
$1.15 |
$0.66 |
| Tangible Book Value per Share |
|
$0.33 |
$0.03 |
($0.75) |
$0.16 |
$2.22 |
($1.10) |
$2.73 |
$0.70 |
$0.03 |
$1.15 |
$0.66 |
| Total Capital |
|
45 |
24 |
17 |
9.85 |
7.69 |
0.98 |
42 |
15 |
4.43 |
3.47 |
4.73 |
| Total Debt |
|
0.00 |
8.48 |
9.18 |
2.69 |
2.86 |
4.90 |
0.00 |
0.00 |
0.35 |
0.00 |
0.10 |
| Total Long-Term Debt |
|
0.00 |
8.48 |
9.18 |
2.69 |
2.86 |
4.32 |
0.00 |
0.00 |
0.35 |
0.00 |
0.10 |
| Net Debt |
|
-20 |
-1.29 |
5.31 |
-4.42 |
-3.50 |
3.19 |
-18 |
-2.91 |
-1.23 |
-3.34 |
-2.79 |
| Capital Expenditures (CapEx) |
|
1.20 |
0.65 |
0.29 |
0.05 |
0.10 |
0.04 |
0.07 |
0.99 |
0.09 |
0.00 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.58 |
-0.85 |
-1.82 |
1.78 |
0.91 |
3.10 |
2.92 |
5.13 |
-0.58 |
-0.55 |
1.26 |
| Debt-free Net Working Capital (DFNWC) |
|
20 |
8.92 |
2.05 |
8.89 |
7.26 |
4.82 |
18 |
8.03 |
1.01 |
2.79 |
4.15 |
| Net Working Capital (NWC) |
|
20 |
8.92 |
2.05 |
8.89 |
7.26 |
4.23 |
18 |
8.03 |
1.01 |
2.79 |
4.15 |
| Net Nonoperating Expense (NNE) |
|
9.44 |
10 |
3.64 |
3.83 |
0.86 |
4.53 |
-0.34 |
9.78 |
2.36 |
2.02 |
1.42 |
| Net Nonoperating Obligations (NNO) |
|
-20 |
-1.29 |
5.31 |
-4.42 |
-3.50 |
3.19 |
-18 |
-2.91 |
-1.23 |
-3.34 |
-2.79 |
| Total Depreciation and Amortization (D&A) |
|
0.93 |
1.15 |
0.90 |
0.74 |
0.40 |
2.29 |
3.21 |
3.06 |
3.81 |
3.91 |
0.26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.14% |
-14.13% |
-20.59% |
10.73% |
9.02% |
34.14% |
51.49% |
34.48% |
-4.20% |
-3.80% |
10.33% |
| Debt-free Net Working Capital to Revenue |
|
447.86% |
148.02% |
23.15% |
53.53% |
72.01% |
52.97% |
318.44% |
54.03% |
7.32% |
19.15% |
34.00% |
| Net Working Capital to Revenue |
|
447.86% |
148.02% |
23.15% |
53.53% |
72.01% |
46.58% |
318.44% |
54.03% |
7.32% |
19.15% |
34.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($4,000.00) |
($3,888.00) |
($1,160.00) |
($592.00) |
($47.60) |
($52.80) |
($74.40) |
($64.40) |
($26.00) |
($3.57) |
($0.67) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.25K |
8.30K |
10.19K |
53.90K |
57.86K |
153.34K |
539.47K |
502.50K |
646K |
3.00M |
7.06M |
| Adjusted Diluted Earnings per Share |
|
($4,000.00) |
($3,888.00) |
($1,160.00) |
($592.00) |
($47.60) |
($52.80) |
($74.40) |
$0.00 |
$0.00 |
($3.57) |
($0.67) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.25K |
8.30K |
10.19K |
53.90K |
57.86K |
153.34K |
539.47K |
356.74K |
2.16M |
3.00M |
7.06M |
| Adjusted Basic & Diluted Earnings per Share |
|
($4,000.00) |
($3,888.00) |
($1,160.00) |
($592.00) |
($47.60) |
($52.80) |
($74.40) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.81K |
8.25K |
9.17K |
19.24K |
54.13K |
79.18K |
146.73K |
356.74K |
2.16M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-22 |
-15 |
-6.10 |
1.42 |
-1.43 |
-5.70 |
-11 |
-17 |
-15 |
-8.70 |
-3.33 |
| Normalized NOPAT Margin |
|
-502.13% |
-242.05% |
-68.97% |
8.56% |
-14.18% |
-62.72% |
-198.18% |
-117.34% |
-107.07% |
-59.73% |
-27.33% |
| Pre Tax Income Margin |
|
-715.19% |
-531.26% |
-123.29% |
-68.65% |
-25.58% |
-111.66% |
-192.13% |
-217.31% |
-122.15% |
-73.62% |
-38.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-45.58 |
-10.76 |
-18.58 |
-10.73 |
-3.83 |
-2.66 |
-2,018.31 |
-798.76 |
-1,071.80 |
-4,752.00 |
| NOPAT to Interest Expense |
|
0.00 |
-31.96 |
-7.58 |
-13.02 |
-7.84 |
-2.71 |
-3.78 |
-1,413.65 |
-687.50 |
-870.45 |
-3,332.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-46.52 |
-11.07 |
-18.67 |
-11.20 |
-3.85 |
-2.69 |
-2,080.06 |
-803.24 |
-1,071.80 |
-4,859.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-32.90 |
-7.89 |
-13.11 |
-8.31 |
-2.73 |
-3.80 |
-1,475.40 |
-691.98 |
-870.45 |
-3,439.00 |
| 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% |