| DEI Shares Outstanding |
|
158,458,195.00 |
20,500,553.00 |
35,119,410.00 |
13,201,410.00 |
3,770,588.00 |
4,779,584.00 |
15,360,025.00 |
33,601,373.00 |
4,522,656.00 |
5,896,333.00 |
137,429,055.00 |
| DEI Adjusted Shares Outstanding |
|
1,409.00 |
2,733.00 |
4,683.00 |
17,602.00 |
251,373.00 |
318,639.00 |
1,024,002.00 |
2,240,092.00 |
4,522,656.00 |
235,853.00 |
5,497,162.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-13,772.18 |
-8,066.59 |
-5,693.57 |
-859.05 |
-45.51 |
-25.86 |
-13.08 |
-9.05 |
-2.94 |
-55.03 |
-4.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.32% |
-3.76% |
-42.25% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,093.30% |
18.54% |
-10.49% |
| EBITDA Growth |
|
57.93% |
-32.93% |
-2.74% |
77.84% |
43.98% |
-181.95% |
-84.81% |
-62.35% |
33.15% |
1.54% |
-74.79% |
| EBIT Growth |
|
54.20% |
-28.84% |
-6.15% |
68.41% |
43.99% |
-96.45% |
-73.80% |
-57.87% |
32.42% |
1.87% |
-67.95% |
| NOPAT Growth |
|
52.87% |
-28.92% |
-4.96% |
57.64% |
58.26% |
-162.07% |
-30.34% |
-57.80% |
32.42% |
-10.31% |
-4.10% |
| Net Income Growth |
|
49.84% |
-17.62% |
-2.90% |
44.31% |
13.83% |
24.30% |
-62.59% |
-51.32% |
34.32% |
2.54% |
-72.49% |
| EPS Growth |
|
49.84% |
38.16% |
-2.90% |
44.31% |
90.49% |
77.51% |
40.32% |
-51.32% |
63.39% |
44.81% |
87.61% |
| Operating Cash Flow Growth |
|
32.52% |
4.57% |
7.19% |
33.94% |
50.68% |
-42.80% |
-21.89% |
-26.19% |
0.93% |
17.87% |
-96.84% |
| Free Cash Flow Firm Growth |
|
-45.43% |
24.10% |
0.94% |
167.43% |
-72.10% |
-559.18% |
48.30% |
-25.02% |
-14.30% |
28.21% |
-66.97% |
| Invested Capital Growth |
|
200.19% |
10.66% |
4.37% |
-99.75% |
-13,202.44% |
118.99% |
-193.24% |
-560.46% |
5.65% |
-56.31% |
9.66% |
| Revenue Q/Q Growth |
|
-15.88% |
-1.90% |
-23.02% |
-100.00% |
100.00% |
0.00% |
0.00% |
206.85% |
30.98% |
1.73% |
-0.86% |
| EBITDA Q/Q Growth |
|
17.11% |
-14.46% |
2.55% |
49.00% |
-1,105.00% |
15.60% |
-4.58% |
-10.27% |
11.57% |
12.59% |
-9.38% |
| EBIT Q/Q Growth |
|
14.72% |
-12.87% |
2.06% |
36.28% |
-122.18% |
14.49% |
-4.50% |
-9.03% |
11.40% |
10.79% |
-9.16% |
| NOPAT Q/Q Growth |
|
12.77% |
-8.30% |
-0.20% |
27.32% |
-105.22% |
-14.08% |
-4.55% |
-9.03% |
11.40% |
-0.29% |
-13.69% |
| Net Income Q/Q Growth |
|
13.77% |
-10.83% |
2.71% |
13.96% |
22.27% |
-118.59% |
-4.43% |
-8.01% |
12.19% |
-0.72% |
-8.80% |
| EPS Q/Q Growth |
|
13.77% |
-31.96% |
2.71% |
13.96% |
53.06% |
-100.00% |
-18.09% |
-8.01% |
9.79% |
-42.68% |
-52.63% |
| Operating Cash Flow Q/Q Growth |
|
2.08% |
1.81% |
-0.35% |
12.66% |
37.37% |
-102.06% |
5.51% |
2.92% |
2.67% |
5.97% |
-32.08% |
| Free Cash Flow Firm Q/Q Growth |
|
-37,883.43% |
42.07% |
-2.74% |
281.50% |
-84.00% |
-2.08% |
8.65% |
8.77% |
-0.47% |
8.84% |
-155.46% |
| Invested Capital Q/Q Growth |
|
574.86% |
-0.51% |
1.83% |
-99.69% |
7.01% |
-13.27% |
-518.94% |
-99.65% |
-46.83% |
-38.88% |
27.53% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.15% |
41.69% |
5.43% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-269.57% |
-372.36% |
-662.40% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,350.00% |
-254.49% |
-211.38% |
-412.78% |
| Operating Margin |
|
-315.96% |
-423.24% |
-769.17% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,800.00% |
-271.14% |
-252.32% |
-293.46% |
| EBIT Margin |
|
-312.40% |
-418.23% |
-768.69% |
0.00% |
0.00% |
0.00% |
0.00% |
-8,800.00% |
-271.14% |
-224.45% |
-421.14% |
| Profit (Net Income) Margin |
|
-387.43% |
-473.50% |
-843.66% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,051.34% |
-271.04% |
-222.84% |
-429.43% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
150.26% |
199.51% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
124.02% |
113.21% |
109.75% |
128.78% |
149.22% |
114.71% |
107.31% |
102.86% |
99.96% |
99.28% |
101.97% |
| 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) |
|
-113.06% |
-92.23% |
-90.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-242.53% |
-337.82% |
-292.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-463.33% |
-97.89% |
-98.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-576.38% |
-190.12% |
-189.16% |
-138.64% |
-341.02% |
-393.27% |
-193.25% |
-234.65% |
-522.50% |
252.07% |
903.94% |
| Cash Return on Invested Capital (CROIC) |
|
-213.10% |
-102.35% |
-94.45% |
124.39% |
0.00% |
-1,284.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-39.56% |
-53.86% |
-62.42% |
0.00% |
0.00% |
0.00% |
0.00% |
-85.99% |
-75.57% |
-145.08% |
-191.25% |
| Return on Assets (ROA) |
|
-49.06% |
-60.98% |
-68.51% |
0.00% |
0.00% |
0.00% |
0.00% |
-88.44% |
-75.54% |
-144.03% |
-195.02% |
| Return on Common Equity (ROCE) |
|
-576.38% |
-190.12% |
-189.16% |
-138.64% |
-341.02% |
-393.27% |
-193.25% |
-234.65% |
-522.50% |
252.07% |
903.94% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-153.56% |
-200.67% |
-174.51% |
-241.80% |
-938.53% |
-271.89% |
-123.65% |
-314.58% |
987.83% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-14 |
-14 |
-6.13 |
-2.56 |
-6.71 |
-8.74 |
-14 |
-9.32 |
-10 |
-11 |
| NOPAT Margin |
|
-221.17% |
-296.27% |
-538.42% |
0.00% |
0.00% |
0.00% |
0.00% |
-6,160.00% |
-189.80% |
-176.62% |
-205.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
129.48% |
245.59% |
202.02% |
-728.36% |
-142.15% |
-35.87% |
-67.47% |
-52.84% |
-46.13% |
-110.04% |
-184.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-354.82% |
181.84% |
-225.63% |
| Cost of Revenue to Revenue |
|
65.85% |
58.31% |
94.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
201.84% |
183.91% |
282.41% |
0.00% |
0.00% |
0.00% |
0.00% |
4,570.54% |
173.91% |
170.66% |
232.73% |
| R&D to Revenue |
|
251.74% |
203.46% |
496.99% |
0.00% |
0.00% |
0.00% |
0.00% |
4,329.46% |
197.23% |
181.66% |
160.73% |
| Operating Expenses to Revenue |
|
350.10% |
464.93% |
774.60% |
0.00% |
0.00% |
0.00% |
0.00% |
8,900.00% |
371.14% |
352.32% |
393.46% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-19 |
-21 |
-6.53 |
-3.66 |
-7.18 |
-12 |
-20 |
-13 |
-13 |
-22 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-17 |
-18 |
-3.95 |
-2.21 |
-6.23 |
-12 |
-19 |
-13 |
-12 |
-22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.40 |
2.82 |
0.81 |
0.73 |
7.80 |
3.19 |
1.49 |
1.65 |
0.00 |
0.00 |
17.62 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
5.66 |
0.79 |
11.48 |
3.75 |
1.55 |
1.78 |
0.00 |
0.00 |
21.39 |
| Price to Revenue (P/Rev) |
|
6.06 |
6.65 |
3.94 |
0.00 |
0.00 |
0.00 |
0.00 |
47.55 |
1.61 |
1.16 |
13.51 |
| 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) |
|
2.23 |
2.27 |
0.85 |
310.47 |
0.00 |
7.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.54 |
7.66 |
5.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.68 |
1.11 |
11.13 |
| 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 |
1.25 |
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.37 |
1.61 |
1.05 |
2.72 |
9.53 |
2.09 |
0.61 |
0.84 |
-2.95 |
-0.37 |
0.19 |
| Long-Term Debt to Equity |
|
1.37 |
1.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.46 |
0.59 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
1.91 |
0.29 |
0.34 |
-0.10 |
-1.83 |
-2.04 |
-1.00 |
-1.42 |
-3.39 |
0.48 |
2.56 |
| Leverage Ratio |
|
11.75 |
3.12 |
2.76 |
3.05 |
7.40 |
8.43 |
2.46 |
2.65 |
6.92 |
-1.75 |
-4.64 |
| Compound Leverage Factor |
|
14.57 |
3.53 |
3.03 |
3.93 |
11.04 |
9.67 |
2.64 |
2.73 |
6.91 |
-1.74 |
-4.73 |
| Debt to Total Capital |
|
57.75% |
61.62% |
51.17% |
73.10% |
90.51% |
67.64% |
37.90% |
45.56% |
151.29% |
-58.19% |
15.80% |
| Short-Term Debt to Total Capital |
|
0.00% |
23.16% |
51.17% |
73.10% |
90.51% |
67.64% |
9.22% |
13.58% |
151.29% |
-58.19% |
15.80% |
| Long-Term Debt to Total Capital |
|
57.75% |
38.46% |
0.00% |
0.00% |
0.00% |
0.00% |
28.68% |
31.98% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
42.25% |
38.38% |
48.83% |
26.90% |
9.49% |
32.36% |
62.10% |
54.44% |
-51.29% |
158.19% |
84.20% |
| Debt to EBITDA |
|
-1.28 |
-1.02 |
-0.76 |
-3.60 |
-5.00 |
-1.02 |
-0.57 |
-0.29 |
-0.32 |
-0.27 |
-0.03 |
| Net Debt to EBITDA |
|
-0.18 |
-0.27 |
-0.19 |
-2.26 |
2.95 |
0.32 |
1.02 |
0.68 |
0.37 |
0.03 |
0.57 |
| Long-Term Debt to EBITDA |
|
-1.28 |
-0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.43 |
-0.20 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.56 |
-1.28 |
-0.94 |
-2.32 |
-4.32 |
-0.94 |
-0.76 |
-0.39 |
-0.43 |
-0.32 |
-0.07 |
| Net Debt to NOPAT |
|
-0.22 |
-0.34 |
-0.23 |
-1.45 |
2.55 |
0.30 |
1.35 |
0.92 |
0.49 |
0.03 |
1.15 |
| Long-Term Debt to NOPAT |
|
-1.56 |
-0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.57 |
-0.27 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-13.36 |
-16.05 |
-19.66 |
-25.35 |
-25.63 |
-51.39 |
-28.71 |
-29.25 |
-62.22 |
-111.38 |
-44.72 |
| 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 |
|
2.52 |
1.50 |
0.81 |
0.55 |
1.37 |
1.07 |
3.36 |
1.84 |
0.92 |
0.34 |
1.23 |
| Quick Ratio |
|
1.82 |
1.10 |
0.53 |
0.31 |
1.29 |
0.98 |
3.13 |
1.53 |
0.80 |
0.23 |
0.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-20 |
-15 |
-15 |
10 |
2.85 |
-13 |
-6.77 |
-8.47 |
-9.68 |
-6.95 |
-12 |
| Operating Cash Flow to CapEx |
|
-3,411.33% |
0.00% |
-1,310.77% |
-9,003.76% |
-8,814.93% |
-9,068.82% |
-12,536.59% |
-2,548.53% |
-8,031.88% |
-7,228.77% |
-56,148.65% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.54 |
-5.91 |
-7.40 |
5.32 |
1.54 |
-11.83 |
-7.27 |
-11.91 |
-24.51 |
-38.82 |
-21.17 |
| Operating Cash Flow to Interest Expense |
|
-5.62 |
-7.54 |
-8.85 |
-6.23 |
-3.18 |
-7.62 |
-11.03 |
-18.24 |
-32.53 |
-58.96 |
-37.91 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.79 |
-7.51 |
-9.52 |
-6.30 |
-3.22 |
-7.70 |
-11.12 |
-18.96 |
-32.94 |
-59.78 |
-37.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.13 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.28 |
0.65 |
0.45 |
| Accounts Receivable Turnover |
|
4.22 |
4.06 |
3.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.70 |
0.68 |
0.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
3.01 |
3.34 |
1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
4.41 |
8.60 |
14.79 |
| Accounts Payable Turnover |
|
0.52 |
0.43 |
0.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
86.57 |
89.92 |
94.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
522.81 |
539.30 |
495.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
700.73 |
844.21 |
765.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-91.35 |
-214.99 |
-175.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
14 |
16 |
16 |
0.04 |
-5.37 |
1.02 |
-0.95 |
-6.28 |
-5.93 |
-9.26 |
-8.37 |
| Invested Capital Turnover |
|
0.51 |
0.31 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
-0.80 |
-0.77 |
-0.59 |
| Increase / (Decrease) in Invested Capital |
|
9.47 |
1.51 |
0.69 |
-16 |
-5.41 |
6.39 |
-1.97 |
-5.33 |
0.36 |
-3.34 |
0.90 |
| Enterprise Value (EV) |
|
32 |
36 |
14 |
13 |
2.52 |
7.64 |
4.34 |
-2.07 |
3.34 |
6.47 |
58 |
| Market Capitalization |
|
29 |
31 |
11 |
3.83 |
9.05 |
9.65 |
16 |
11 |
7.92 |
6.78 |
70 |
| Book Value per Share |
|
$0.08 |
$0.54 |
$0.37 |
$0.40 |
$0.31 |
$0.63 |
$0.71 |
$0.19 |
($0.30) |
($1.52) |
$0.03 |
| Tangible Book Value per Share |
|
$0.00 |
($0.07) |
$0.05 |
$0.37 |
$0.21 |
$0.54 |
$0.68 |
$0.18 |
($0.39) |
($1.66) |
$0.02 |
| Total Capital |
|
29 |
29 |
27 |
19 |
12 |
9.37 |
17 |
12 |
2.63 |
-5.66 |
4.75 |
| Total Debt |
|
17 |
18 |
14 |
14 |
11 |
6.34 |
6.61 |
5.39 |
3.98 |
3.29 |
0.75 |
| Total Long-Term Debt |
|
17 |
11 |
0.00 |
0.00 |
0.00 |
0.00 |
5.01 |
3.79 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
2.34 |
4.73 |
3.40 |
8.90 |
-6.53 |
-2.01 |
-12 |
-13 |
-4.58 |
-0.31 |
-12 |
| Capital Expenditures (CapEx) |
|
0.60 |
-0.06 |
1.38 |
0.13 |
0.07 |
0.09 |
0.08 |
0.51 |
0.16 |
0.15 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.53 |
-0.04 |
-0.15 |
0.99 |
-1.19 |
-1.38 |
-2.94 |
-6.55 |
-5.47 |
-11 |
-9.51 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
13 |
10 |
6.29 |
16 |
6.97 |
15 |
12 |
3.08 |
-7.00 |
3.61 |
| Net Working Capital (NWC) |
|
13 |
6.25 |
-3.55 |
-7.91 |
5.34 |
0.64 |
14 |
9.97 |
-0.89 |
-10 |
2.86 |
| Net Nonoperating Expense (NNE) |
|
8.04 |
8.25 |
8.21 |
6.50 |
8.33 |
1.53 |
4.65 |
6.48 |
3.99 |
2.69 |
12 |
| Net Nonoperating Obligations (NNO) |
|
1.99 |
4.73 |
3.40 |
-5.18 |
-6.53 |
-2.01 |
-12 |
-13 |
-4.58 |
-0.31 |
-12 |
| Total Depreciation and Amortization (D&A) |
|
2.07 |
2.14 |
2.86 |
2.58 |
1.45 |
0.95 |
0.97 |
1.01 |
0.82 |
0.76 |
0.44 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-31.67% |
-0.75% |
-5.62% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,922.77% |
-111.36% |
-182.11% |
-182.39% |
| Debt-free Net Working Capital to Revenue |
|
264.70% |
276.52% |
374.64% |
0.00% |
0.00% |
0.00% |
0.00% |
5,166.52% |
62.75% |
-120.19% |
69.17% |
| Net Working Capital to Revenue |
|
264.70% |
134.15% |
-132.02% |
0.00% |
0.00% |
0.00% |
0.00% |
4,448.66% |
-18.18% |
-176.72% |
54.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($15,750.00) |
($9,600.00) |
($6,150.00) |
($1,305.00) |
($124.05) |
($27.90) |
($16.65) |
($11.55) |
($4.24) |
($48.75) |
($7.25) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.74K |
2.93K |
7.98K |
21.77K |
258.71K |
1.41M |
1.48M |
1.75M |
3.14M |
265.61K |
3.11M |
| Adjusted Diluted Earnings per Share |
|
($15,750.00) |
($9,600.00) |
($6,150.00) |
($1,305.00) |
($124.05) |
($27.90) |
($16.65) |
($11.55) |
($4.24) |
($58.50) |
($7.25) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.74K |
2.93K |
7.98K |
21.77K |
258.71K |
1.41M |
1.48M |
1.75M |
3.14M |
308.03K |
3.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
($15,750.00) |
($9,600.00) |
($6,150.00) |
($1,305.00) |
($124.05) |
($27.90) |
($16.65) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.25K |
2.31K |
4.32K |
11.59K |
92.27K |
295.19K |
805.95K |
2.34M |
4.28M |
679.99K |
6.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-14 |
-14 |
-6.13 |
-2.56 |
-6.71 |
-8.70 |
-14 |
-9.32 |
-10 |
-11 |
| Normalized NOPAT Margin |
|
-221.17% |
-296.27% |
-538.42% |
0.00% |
0.00% |
0.00% |
0.00% |
-6,160.00% |
-189.80% |
-176.62% |
-205.42% |
| Pre Tax Income Margin |
|
-387.43% |
-473.50% |
-843.66% |
0.00% |
0.00% |
0.00% |
0.00% |
-9,051.79% |
-271.04% |
-222.84% |
-429.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.15 |
-7.51 |
-10.09 |
-3.40 |
-1.97 |
-6.49 |
-13.40 |
-27.72 |
-33.72 |
-73.03 |
-40.06 |
| NOPAT to Interest Expense |
|
-2.94 |
-5.32 |
-7.07 |
-3.19 |
-1.38 |
-6.06 |
-9.38 |
-19.41 |
-23.61 |
-57.47 |
-19.54 |
| EBIT Less CapEx to Interest Expense |
|
-4.32 |
-7.49 |
-10.76 |
-3.47 |
-2.01 |
-6.57 |
-13.49 |
-28.44 |
-34.13 |
-73.84 |
-40.13 |
| NOPAT Less CapEx to Interest Expense |
|
-3.11 |
-5.30 |
-7.74 |
-3.26 |
-1.42 |
-6.14 |
-9.47 |
-20.12 |
-24.01 |
-58.28 |
-19.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-13.04% |
-9.45% |
-9.16% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.81% |
-3.56% |
-2.88% |
-1.03% |