| DEI Shares Outstanding |
|
68,040,008.00 |
152,801,806.00 |
198,677,039.00 |
203,063,429.00 |
229,258,400.00 |
230,049,691.00 |
231,773,670.00 |
11,523,486.00 |
16,136,640.00 |
46,479,861.00 |
1,779,275.00 |
| DEI Adjusted Shares Outstanding |
|
2,721,600.00 |
6,112,072.00 |
7,947,082.00 |
8,122,537.00 |
9,170,336.00 |
9,201,988.00 |
9,270,947.00 |
11,523,486.00 |
16,136,640.00 |
46,479,861.00 |
1,779,275.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-19.00 |
4.04 |
3.11 |
4.40 |
-4.89 |
-3.65 |
-3.90 |
-2.09 |
-1.84 |
-0.37 |
-4.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
0.00% |
-10.18% |
-99.80% |
-259.84% |
878.62% |
230.53% |
-7.49% |
-100.00% |
0.00% |
| EBITDA Growth |
|
-181.47% |
153.72% |
-0.38% |
37.06% |
-103.11% |
-2,905.56% |
-7.53% |
19.34% |
-2.27% |
42.19% |
51.08% |
| EBIT Growth |
|
-180.30% |
152.64% |
0.00% |
37.87% |
-103.30% |
-2,745.35% |
-7.74% |
18.83% |
-2.42% |
41.99% |
50.35% |
| NOPAT Growth |
|
-184.91% |
174.95% |
0.00% |
38.33% |
-146.23% |
-41.42% |
-9.60% |
11.29% |
30.69% |
22.39% |
50.35% |
| Net Income Growth |
|
-192.73% |
147.77% |
0.00% |
44.81% |
-225.38% |
25.09% |
-7.74% |
33.60% |
-23.71% |
41.80% |
51.59% |
| EPS Growth |
|
0.00% |
136.36% |
0.00% |
33.33% |
-162.50% |
25.09% |
-7.74% |
0.00% |
0.00% |
68.22% |
90.79% |
| Operating Cash Flow Growth |
|
-254.57% |
127.20% |
-86.78% |
-1,379.01% |
289.72% |
-100.23% |
-31,855.78% |
2.18% |
-7.48% |
32.28% |
36.48% |
| Free Cash Flow Firm Growth |
|
-248.92% |
254.57% |
-101.80% |
-2,831.16% |
264.99% |
-135.83% |
-43.60% |
-13.93% |
29.37% |
25.15% |
6.55% |
| Invested Capital Growth |
|
-41.93% |
-322.97% |
84.91% |
1,306.91% |
-104.67% |
-290.14% |
-30.78% |
20.42% |
20.89% |
14.70% |
89.03% |
| Revenue Q/Q Growth |
|
0.00% |
520.25% |
-34.71% |
191.97% |
-99.80% |
48.16% |
68.23% |
71.14% |
-6.89% |
-100.00% |
2.33% |
| EBITDA Q/Q Growth |
|
-407.38% |
170.44% |
-59.59% |
988.32% |
-103.10% |
-24.15% |
3.16% |
-9.88% |
24.60% |
16.66% |
-31.39% |
| EBIT Q/Q Growth |
|
-395.67% |
168.90% |
-59.79% |
956.63% |
-103.28% |
-24.10% |
3.08% |
-9.93% |
24.39% |
16.57% |
-33.29% |
| NOPAT Q/Q Growth |
|
-1.98% |
198.11% |
-59.99% |
1,323.75% |
-145.94% |
-23.32% |
1.62% |
6.57% |
15.52% |
20.18% |
-32.96% |
| Net Income Q/Q Growth |
|
41.76% |
1,599.37% |
-61.55% |
870.40% |
-220.90% |
31.97% |
3.12% |
10.93% |
12.34% |
16.43% |
-34.07% |
| EPS Q/Q Growth |
|
0.00% |
148.00% |
-64.71% |
900.00% |
-162.50% |
31.97% |
3.12% |
0.00% |
-4,519.18% |
-30.48% |
-181.32% |
| Operating Cash Flow Q/Q Growth |
|
-9.80% |
6.73% |
107.86% |
-401.49% |
2.15% |
99.54% |
-265.54% |
-6.89% |
9.06% |
10.06% |
9.37% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.06% |
110.38% |
-106.61% |
-239.82% |
21.54% |
-0.97% |
-1.04% |
-6.69% |
15.31% |
2.33% |
9.35% |
| Invested Capital Q/Q Growth |
|
8.89% |
45.91% |
34.52% |
2,473.27% |
-18.54% |
-81.32% |
-41.91% |
-8.36% |
-16.26% |
17.58% |
-286.30% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
85.19% |
91.38% |
100.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
39.11% |
38.96% |
59.46% |
-945.95% |
0.00% |
-2,456.45% |
-599.45% |
-662.72% |
0.00% |
-63.83% |
| Operating Margin |
|
0.00% |
38.62% |
38.62% |
59.28% |
-20,007.61% |
0.00% |
-2,491.63% |
-668.75% |
-501.02% |
0.00% |
-65.74% |
| EBIT Margin |
|
0.00% |
38.62% |
38.62% |
59.28% |
-1,000.73% |
0.00% |
-2,465.08% |
-605.39% |
-670.27% |
0.00% |
-65.74% |
| Profit (Net Income) Margin |
|
0.00% |
36.80% |
36.80% |
59.32% |
-38,013.75% |
0.00% |
-2,465.06% |
-495.23% |
-662.26% |
0.00% |
-63.54% |
| Tax Burden Percent |
|
100.00% |
99.67% |
99.67% |
100.00% |
0.00% |
100.00% |
100.00% |
83.72% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
105.00% |
95.60% |
95.60% |
100.08% |
0.00% |
100.00% |
100.00% |
97.71% |
98.80% |
99.13% |
96.65% |
| Effective Tax Rate |
|
0.00% |
0.33% |
0.33% |
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% |
135.86% |
-60.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
135.79% |
-15.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-79.75% |
10.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
1,921.88% |
-217.16% |
226.63% |
56.11% |
-49.64% |
-51.76% |
-109.83% |
-336.46% |
2,843.70% |
708.08% |
-877.53% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-45.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
76.60% |
54.10% |
49.73% |
-1.24% |
0.00% |
-70.04% |
-108.81% |
-209.86% |
0.00% |
-147.03% |
| Return on Assets (ROA) |
|
0.00% |
72.99% |
51.54% |
49.77% |
-47.27% |
0.00% |
-70.04% |
-89.01% |
-207.35% |
0.00% |
-142.11% |
| Return on Common Equity (ROCE) |
|
1,921.91% |
-217.16% |
226.63% |
56.11% |
-49.64% |
-51.76% |
-84.84% |
16.77% |
2,843.81% |
708.09% |
-877.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
294.06% |
-478.30% |
91.61% |
35.58% |
-55.94% |
-67.66% |
-222.51% |
1,214.06% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-34 |
26 |
26 |
36 |
-17 |
-23 |
-26 |
-23 |
-16 |
-12 |
-6.07 |
| NOPAT Margin |
|
0.00% |
38.49% |
38.49% |
59.28% |
-14,005.33% |
0.00% |
-1,744.14% |
-468.12% |
-350.71% |
0.00% |
-46.02% |
| Net Nonoperating Expense Percent (NNEP) |
|
-471.59% |
-14.05% |
-3.92% |
0.08% |
-44.95% |
-14.31% |
-23.51% |
-6.77% |
-160.84% |
-91.97% |
-45.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-1,710.17% |
255.85% |
-90.75% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.81% |
8.62% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
12.87% |
12.87% |
16.08% |
8,276.51% |
0.00% |
1,124.44% |
315.04% |
273.27% |
0.00% |
71.93% |
| R&D to Revenue |
|
0.00% |
48.51% |
48.51% |
24.64% |
11,831.10% |
0.00% |
1,452.37% |
466.26% |
498.88% |
0.00% |
93.81% |
| Operating Expenses to Revenue |
|
0.00% |
61.38% |
61.38% |
40.72% |
20,107.61% |
0.00% |
2,576.81% |
760.13% |
601.02% |
0.00% |
165.74% |
| Earnings before Interest and Taxes (EBIT) |
|
-49 |
26 |
26 |
36 |
-1.18 |
-34 |
-36 |
-29 |
-30 |
-17 |
-8.67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-49 |
26 |
26 |
36 |
-1.12 |
-34 |
-36 |
-29 |
-30 |
-17 |
-8.42 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
7.15 |
2.34 |
1.46 |
2.83 |
51.30 |
0.00 |
0.00 |
0.00 |
2.87 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
7.15 |
2.34 |
1.46 |
2.83 |
51.30 |
0.00 |
0.00 |
0.00 |
2.87 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.98 |
2.87 |
3.91 |
994.84 |
0.00 |
44.29 |
4.99 |
0.14 |
0.00 |
1.46 |
| Price to Earnings (P/E) |
|
0.00 |
2.66 |
7.80 |
6.58 |
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% |
37.60% |
12.82% |
15.19% |
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 |
3.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.59 |
2.40 |
3.19 |
292.64 |
0.00 |
34.12 |
3.15 |
0.00 |
0.00 |
0.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.50 |
6.15 |
5.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.52 |
6.21 |
5.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1.52 |
6.23 |
5.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.06 |
94.51 |
0.00 |
0.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.79 |
0.00 |
0.00 |
0.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.11 |
-2.73 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.05 |
-9.26 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.80 |
-1.22 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.05 |
-9.26 |
0.00 |
0.00 |
| Financial Leverage |
|
1.36 |
0.71 |
-2.66 |
-0.59 |
-0.70 |
-1.10 |
-1.37 |
-2.72 |
8.32 |
2.26 |
-5.27 |
| Leverage Ratio |
|
-7.49 |
-2.98 |
4.40 |
1.13 |
1.05 |
1.17 |
1.57 |
3.78 |
-13.71 |
-2.87 |
6.18 |
| Compound Leverage Factor |
|
-7.87 |
-2.84 |
4.20 |
1.13 |
0.00 |
1.17 |
1.57 |
3.69 |
-13.55 |
-2.84 |
5.97 |
| Debt to Total Capital |
|
1,007.74% |
157.67% |
18.89% |
0.33% |
0.00% |
0.00% |
0.00% |
2,016.08% |
112.11% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
278.86% |
87.53% |
17.89% |
0.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
728.89% |
70.14% |
1.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,016.08% |
112.11% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
92.21% |
0.04% |
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 |
|
-907.75% |
-57.67% |
81.11% |
99.67% |
100.00% |
100.00% |
7.79% |
-1,916.12% |
-12.11% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.40 |
0.54 |
0.24 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.03 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.21 |
-1.00 |
-1.21 |
-1.20 |
0.00 |
0.00 |
0.00 |
0.31 |
0.29 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.29 |
0.24 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.07 |
-0.03 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.57 |
0.55 |
0.24 |
0.01 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.07 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.29 |
-1.02 |
-1.23 |
-1.21 |
0.00 |
0.00 |
0.00 |
0.39 |
0.54 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.41 |
0.24 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.07 |
0.00 |
0.00 |
| Altman Z-Score |
|
-58.97 |
-5.43 |
2.44 |
32.66 |
10.27 |
-3.21 |
-15.75 |
-36.47 |
-66.35 |
-215.75 |
-71.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.76% |
104.98% |
0.00% |
0.00% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.77 |
1.03 |
3.58 |
24.94 |
21.28 |
6.27 |
2.13 |
1.08 |
1.01 |
0.36 |
4.61 |
| Quick Ratio |
|
0.68 |
1.01 |
3.53 |
24.79 |
21.10 |
5.87 |
1.95 |
0.92 |
0.99 |
0.32 |
4.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-32 |
50 |
-0.90 |
-26 |
44 |
-16 |
-22 |
-26 |
-18 |
-13 |
-13 |
| Operating Cash Flow to CapEx |
|
-267,667.78% |
9,656.10% |
7,585.87% |
-60,275.16% |
65,722.67% |
-1,636.46% |
-11,448.25% |
-6,745.68% |
-73,981.66% |
0.00% |
-26,381.16% |
| Free Cash Flow to Firm to Interest Expense |
|
-12.84 |
34.36 |
-0.62 |
-63.18 |
2,161.08 |
-665.30 |
-754.47 |
-1,274.84 |
-1,052.93 |
-897.65 |
-1,873.86 |
| Operating Cash Flow to Interest Expense |
|
-18.85 |
8.87 |
1.17 |
-52.17 |
2,051.86 |
-3.99 |
-1,008.11 |
-1,462.62 |
-1,838.35 |
-1,418.08 |
-2,012.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-18.85 |
8.78 |
1.16 |
-52.25 |
2,048.73 |
-4.24 |
-1,016.92 |
-1,484.30 |
-1,840.83 |
-1,209.76 |
-2,019.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.98 |
1.40 |
0.84 |
0.00 |
0.00 |
0.03 |
0.18 |
0.31 |
0.00 |
2.24 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.87 |
2.07 |
0.00 |
0.00 |
79.85 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.57 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
453.68 |
370.72 |
394.67 |
0.84 |
0.00 |
4.63 |
7.93 |
8.37 |
0.00 |
106.54 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.11 |
0.11 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
417.64 |
176.56 |
0.00 |
0.00 |
4.57 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,767.26 |
641.29 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,674.30 |
3,186.63 |
3,253.90 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,001.73 |
-2,436.04 |
0.00 |
0.00 |
4.57 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-7.45 |
-31 |
-4.75 |
57 |
-2.68 |
-10 |
-14 |
-11 |
-8.61 |
-7.34 |
-0.81 |
| Invested Capital Turnover |
|
0.00 |
-3.45 |
-3.70 |
2.29 |
0.00 |
0.00 |
-0.12 |
-0.40 |
-0.46 |
0.00 |
-3.24 |
| Increase / (Decrease) in Invested Capital |
|
-2.20 |
-24 |
27 |
62 |
-60 |
-7.77 |
-3.22 |
2.79 |
2.27 |
1.27 |
6.54 |
| Enterprise Value (EV) |
|
40 |
39 |
161 |
192 |
35 |
80 |
50 |
15 |
-7.87 |
3.94 |
12 |
| Market Capitalization |
|
30 |
66 |
193 |
236 |
117 |
140 |
65 |
24 |
0.63 |
6.51 |
19 |
| Book Value per Share |
|
($0.26) |
($0.03) |
$0.14 |
$0.50 |
$0.35 |
$0.22 |
$0.01 |
($0.17) |
($0.01) |
($0.10) |
$3.76 |
| Tangible Book Value per Share |
|
($0.26) |
($0.03) |
$0.14 |
$0.50 |
$0.35 |
$0.22 |
$0.01 |
($0.17) |
($0.01) |
($0.10) |
$3.76 |
| Total Capital |
|
1.94 |
8.96 |
33 |
101 |
80 |
50 |
16 |
0.10 |
0.92 |
-4.78 |
6.69 |
| Total Debt |
|
20 |
14 |
6.28 |
0.33 |
0.00 |
0.00 |
0.00 |
2.08 |
1.03 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
14 |
6.28 |
0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
2.08 |
1.03 |
0.00 |
0.00 |
| Net Debt |
|
10 |
-26 |
-32 |
-43 |
-83 |
-60 |
-30 |
-8.90 |
-8.50 |
-2.56 |
-7.49 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.13 |
0.02 |
0.04 |
0.06 |
0.01 |
0.26 |
0.43 |
0.04 |
-3.13 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7.17 |
-31 |
-4.30 |
57 |
-3.19 |
-4.71 |
-12 |
-9.79 |
-9.42 |
-7.65 |
-1.10 |
| Debt-free Net Working Capital (DFNWC) |
|
2.22 |
9.46 |
34 |
101 |
80 |
55 |
18 |
1.19 |
0.11 |
-5.09 |
6.39 |
| Net Working Capital (NWC) |
|
-3.19 |
1.62 |
28 |
100 |
80 |
55 |
18 |
1.19 |
0.11 |
-5.09 |
6.39 |
| Net Nonoperating Expense (NNE) |
|
17 |
1.14 |
1.14 |
-0.03 |
28 |
10 |
11 |
1.32 |
14 |
5.09 |
2.31 |
| Net Nonoperating Obligations (NNO) |
|
10 |
-26 |
-32 |
-43 |
-83 |
-60 |
-30 |
-8.90 |
-8.50 |
-2.56 |
-7.49 |
| Total Depreciation and Amortization (D&A) |
|
0.37 |
0.33 |
0.23 |
0.11 |
0.06 |
0.05 |
0.13 |
0.29 |
0.34 |
0.26 |
0.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-46.17% |
-6.41% |
94.61% |
-2,703.08% |
0.00% |
-790.14% |
-201.76% |
-209.69% |
0.00% |
-8.34% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
14.08% |
50.20% |
166.77% |
67,517.25% |
0.00% |
1,248.67% |
24.51% |
2.49% |
0.00% |
48.48% |
| Net Working Capital to Revenue |
|
0.00% |
2.41% |
41.34% |
166.21% |
67,517.25% |
0.00% |
1,248.67% |
24.51% |
2.49% |
0.00% |
48.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($8.25) |
($1.75) |
$3.00 |
$4.25 |
($2.50) |
($3.50) |
$379.00 |
($2.53) |
($5,050.00) |
$0.00 |
($2.96) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.44M |
7.16M |
7.92M |
8.31M |
9.39M |
9.25M |
9.29M |
11.95M |
5.88K |
973.29K |
2.83M |
| Adjusted Diluted Earnings per Share |
|
($8.25) |
$0.00 |
$3.00 |
$4.00 |
($2.50) |
($3.50) |
$379.00 |
($2.53) |
$0.00 |
($32.15) |
($2.96) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.44M |
7.16M |
8.28M |
8.69M |
9.39M |
9.25M |
9.29M |
11.95M |
7.82K |
538.35K |
2.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
($8.25) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($3.50) |
$379.00 |
($2.53) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.26M |
7.36M |
8.08M |
9.08M |
9.19M |
9.47M |
9.54M |
10.89M |
7.82K |
973.29K |
1.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-34 |
26 |
26 |
25 |
-17 |
-21 |
-26 |
-23 |
-16 |
-14 |
-6.07 |
| Normalized NOPAT Margin |
|
0.00% |
38.49% |
38.49% |
41.49% |
-14,005.33% |
0.00% |
-1,744.14% |
-468.12% |
-350.71% |
0.00% |
-46.02% |
| Pre Tax Income Margin |
|
0.00% |
36.92% |
36.92% |
59.32% |
0.00% |
0.00% |
-2,465.06% |
-591.55% |
-662.26% |
0.00% |
-63.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-19.60 |
17.86 |
17.86 |
85.60 |
-58.62 |
-1,433.30 |
-1,219.55 |
-1,468.23 |
-1,758.55 |
-1,162.06 |
-1,288.77 |
| NOPAT to Interest Expense |
|
-13.72 |
17.80 |
17.80 |
85.60 |
-820.45 |
-996.97 |
-862.88 |
-1,135.32 |
-920.14 |
-813.44 |
-902.14 |
| EBIT Less CapEx to Interest Expense |
|
-19.61 |
17.76 |
17.84 |
85.52 |
-61.75 |
-1,433.55 |
-1,228.35 |
-1,489.91 |
-1,761.04 |
-953.74 |
-1,296.40 |
| NOPAT Less CapEx to Interest Expense |
|
-13.73 |
17.70 |
17.78 |
85.52 |
-823.58 |
-997.21 |
-871.68 |
-1,157.01 |
-922.63 |
-605.12 |
-909.77 |
| 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% |