| DEI Shares Outstanding |
|
0.00 |
7,792,433.00 |
10,730,362.00 |
49,506,521.00 |
5,734,639.00 |
45,713,862.00 |
29,117,100.00 |
42,110,182.00 |
5,181,058.00 |
736,431.00 |
5,160,383.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
62.00 |
86.00 |
396.00 |
459.00 |
3,657.00 |
58,234.00 |
84,220.00 |
103,621.00 |
736,431.00 |
5,160,383.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-148,042.31 |
-213,774.81 |
-12,002.12 |
-75,173.01 |
-488.79 |
-307.33 |
-221.33 |
-129.48 |
-8.62 |
-3.78 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-292.86% |
-108.91% |
57.17% |
-137.99% |
93.28% |
0.00% |
21.34% |
25.41% |
48.52% |
-214.53% |
| EBIT Growth |
|
0.00% |
-290.57% |
-108.93% |
57.15% |
-137.64% |
92.01% |
0.00% |
22.75% |
25.44% |
48.54% |
-214.53% |
| NOPAT Growth |
|
0.00% |
-290.44% |
-107.07% |
57.16% |
-126.38% |
91.60% |
0.00% |
34.87% |
23.41% |
49.03% |
-129.13% |
| Net Income Growth |
|
0.00% |
-255.28% |
-109.21% |
57.23% |
-114.51% |
89.40% |
0.00% |
-17.53% |
34.58% |
54.51% |
-171.06% |
| EPS Growth |
|
0.00% |
54.20% |
34.41% |
57.23% |
26.06% |
89.40% |
0.00% |
0.00% |
0.00% |
86.73% |
53.79% |
| Operating Cash Flow Growth |
|
0.00% |
-394.35% |
-165.81% |
51.36% |
-80.23% |
100.43% |
0.00% |
10.07% |
22.22% |
38.59% |
-9.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-76.72% |
46.25% |
-61.07% |
38.97% |
0.00% |
0.00% |
-39.16% |
35.66% |
-144.63% |
| Invested Capital Growth |
|
0.00% |
4.02% |
-159.41% |
14.86% |
-116.07% |
88.92% |
0.00% |
-287.66% |
68.04% |
224.73% |
482.29% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
42.04% |
0.00% |
-100.00% |
100.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-40.98% |
40.44% |
-49.90% |
90.37% |
0.00% |
12.30% |
-4.41% |
26.59% |
-146.18% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-40.97% |
40.42% |
-49.72% |
88.61% |
0.00% |
12.44% |
-4.46% |
26.59% |
-146.18% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-40.29% |
40.43% |
-42.60% |
88.59% |
0.00% |
14.52% |
-1.19% |
14.07% |
-84.16% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-41.24% |
40.60% |
-35.38% |
85.45% |
0.00% |
-25.79% |
30.65% |
20.30% |
-134.81% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-34.21% |
40.60% |
-110.34% |
85.45% |
0.00% |
0.00% |
30.65% |
14.26% |
37.81% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-25.11% |
-73.08% |
43.17% |
-7.95% |
100.36% |
0.00% |
4.85% |
-49.98% |
34.97% |
2.07% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
42.83% |
-5.85% |
37.47% |
-100.00% |
68.34% |
-271.06% |
7.79% |
-80.90% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
16.17% |
-6.34% |
-163.40% |
68.33% |
33.94% |
-136.88% |
67.53% |
237.42% |
191.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
73.20% |
23.37% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-22.72% |
-311.23% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.05% |
-400.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.00% |
-317.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.16% |
-316.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
90.42% |
100.22% |
100.03% |
151.46% |
110.26% |
101.73% |
100.00% |
| Interest Burden Percent |
|
109.42% |
99.54% |
99.67% |
99.49% |
99.32% |
118.87% |
99.76% |
100.25% |
120.82% |
115.75% |
101.47% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-144.77% |
-107.21% |
-195.71% |
-64.91% |
-114.32% |
-34.09% |
-102.68% |
-166.08% |
-413.03% |
-2,175.30% |
-110.78% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-448.26% |
-321.44% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.56% |
-69.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-19.73% |
-68.88% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
1,228.93% |
-1.18% |
-195.71% |
-51.17% |
-63.17% |
-2.86% |
-102.68% |
-156.04% |
-318.14% |
19,432.57% |
25.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.60 |
-6.24 |
-13 |
-5.53 |
-13 |
-1.05 |
-16 |
-10 |
-7.91 |
-4.03 |
-9.24 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-18.93% |
-280.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-30.32% |
-27.28% |
-47.86% |
-15.72% |
-23.22% |
-8.91% |
-11.59% |
-71.16% |
-100.43% |
-1,606.08% |
-75.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
11.02% |
-42.46% |
-314.71% |
-27.49% |
-133.41% |
-95.66% |
-95.77% |
-117.86% |
983.84% |
-150.55% |
-32.90% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
26.80% |
76.63% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.17% |
207.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.23% |
207.24% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.25% |
424.22% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.26 |
-8.83 |
-18 |
-7.90 |
-19 |
-1.50 |
-18 |
-14 |
-10 |
-5.32 |
-17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.25 |
-8.83 |
-18 |
-7.90 |
-19 |
-1.26 |
-18 |
-14 |
-10 |
-5.32 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.90 |
7.09 |
1.09 |
2.63 |
0.00 |
1.88 |
0.75 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.90 |
7.09 |
1.09 |
2.63 |
0.00 |
1.90 |
0.75 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.20 |
5.51 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.08 |
2.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.17 |
2.41 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
209.91 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.62 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.69 |
-1.14 |
-1.22 |
-1.22 |
-1.27 |
-1.57 |
-1.06 |
-1.19 |
-1.75 |
-0.48 |
-0.66 |
| Leverage Ratio |
|
1.73 |
1.16 |
1.24 |
1.24 |
1.29 |
1.73 |
1.49 |
1.65 |
3.17 |
11.68 |
1.17 |
| Compound Leverage Factor |
|
1.90 |
1.15 |
1.23 |
1.23 |
1.28 |
2.05 |
1.49 |
1.66 |
3.83 |
13.52 |
1.19 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-161.53% |
0.00% |
0.51% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-161.53% |
0.00% |
0.51% |
| Long-Term Debt 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% |
| Preferred Equity to Total Capital |
|
0.52% |
0.00% |
0.00% |
25.48% |
86.04% |
139.00% |
0.00% |
0.00% |
0.00% |
213.38% |
113.35% |
| Noncontrolling Interests to Total Capital |
|
948.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.46% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-848.89% |
100.00% |
100.00% |
74.52% |
13.96% |
-39.00% |
100.00% |
82.54% |
261.53% |
-113.38% |
-13.85% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.13 |
0.00 |
-0.01 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
0.00 |
1.15 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
0.00 |
-0.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
0.00 |
2.08 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
2.78 |
-10.96 |
0.26 |
-9.38 |
-35.46 |
-3.71 |
-9.53 |
-98.53 |
-38.89 |
-4.80 |
| Noncontrolling Interest Sharing Ratio |
|
948.89% |
98.90% |
0.00% |
21.17% |
44.74% |
91.60% |
0.00% |
6.04% |
22.98% |
993.33% |
122.62% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.24 |
11.82 |
2.30 |
8.42 |
2.57 |
1.30 |
4.49 |
1.26 |
0.28 |
2.33 |
9.30 |
| Quick Ratio |
|
2.19 |
11.68 |
2.25 |
8.36 |
2.50 |
1.00 |
3.96 |
0.37 |
0.10 |
1.59 |
5.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-6.28 |
-11 |
-5.97 |
-9.61 |
-5.87 |
0.00 |
-7.53 |
-10 |
-6.74 |
-16 |
| Operating Cash Flow to CapEx |
|
-99,261.15% |
-33,658.24% |
-188,623.56% |
-96,352.07% |
-663,990.39% |
822.07% |
-10,954.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-20.72 |
0.00 |
-218.97 |
-4.87 |
-6.98 |
-16.69 |
| Operating Cash Flow to Interest Expense |
|
-5.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.00 |
-385.14 |
-4.79 |
-6.55 |
-7.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
-385.14 |
-4.79 |
-6.55 |
-7.03 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.86 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.31 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
310.36 |
25.04 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.18 |
0.27 |
0.21 |
0.00 |
0.00 |
0.50 |
6.25 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.42 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
84.64 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
2,000.26 |
1,366.49 |
1,765.12 |
0.00 |
0.00 |
726.53 |
58.43 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-726.53 |
72.64 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.18 |
-1.13 |
-2.94 |
-2.51 |
-5.41 |
-0.60 |
-0.97 |
-3.77 |
-1.21 |
1.50 |
8.76 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.85 |
-5.81 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.05 |
-1.81 |
0.44 |
-2.91 |
4.81 |
0.00 |
-2.80 |
2.57 |
2.71 |
7.26 |
| Enterprise Value (EV) |
|
0.00 |
-2.57 |
22 |
-1.20 |
-3.28 |
12 |
14 |
3.79 |
3.75 |
7.64 |
25 |
| Market Capitalization |
|
0.00 |
13 |
29 |
16 |
3.44 |
12 |
31 |
5.43 |
2.85 |
3.10 |
12 |
| Book Value per Share |
|
($32.05) |
$1.88 |
$0.38 |
$0.30 |
$0.23 |
($0.04) |
$0.57 |
$0.17 |
($0.41) |
($4.12) |
($0.75) |
| Tangible Book Value per Share |
|
($32.05) |
$1.88 |
$0.38 |
$0.30 |
$0.23 |
($0.04) |
$0.56 |
$0.17 |
($0.41) |
($4.12) |
($0.82) |
| Total Capital |
|
1.71 |
15 |
4.10 |
20 |
9.39 |
1.10 |
17 |
8.77 |
-0.80 |
2.68 |
28 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.30 |
0.00 |
0.14 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-2.75 |
-16 |
-7.05 |
-23 |
-15 |
-1.70 |
-18 |
-3.17 |
0.90 |
-1.17 |
-19 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.20 |
-1.17 |
-2.98 |
-2.54 |
-5.46 |
-1.19 |
-1.38 |
-0.95 |
-2.07 |
1.50 |
8.44 |
| Debt-free Net Working Capital (DFNWC) |
|
1.55 |
15 |
4.07 |
20 |
9.34 |
0.51 |
16 |
2.21 |
-1.67 |
2.68 |
28 |
| Net Working Capital (NWC) |
|
1.55 |
15 |
4.07 |
20 |
9.34 |
0.51 |
16 |
2.21 |
-2.97 |
2.68 |
28 |
| Net Nonoperating Expense (NNE) |
|
0.88 |
2.55 |
5.47 |
2.33 |
4.35 |
0.74 |
2.03 |
11 |
5.85 |
2.23 |
7.72 |
| Net Nonoperating Obligations (NNO) |
|
-2.89 |
-16 |
-7.05 |
-23 |
-15 |
-1.70 |
-18 |
-13 |
0.90 |
-1.17 |
-19 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.00 |
0.01 |
0.01 |
-0.01 |
0.24 |
0.34 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.35% |
-24.36% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.23% |
285.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.23% |
285.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($848,750.00) |
($388,750.00) |
($255,000.00) |
($62,500.00) |
($45,750.00) |
($13,250.00) |
($305.00) |
($242.50) |
$0.00 |
($17.55) |
($8.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.00 |
69.00 |
93.00 |
395.00 |
723.00 |
3.66K |
70.59K |
76.81K |
101.45K |
0.00 |
2.41M |
| Adjusted Diluted Earnings per Share |
|
($848,750.00) |
($388,750.00) |
($255,000.00) |
($62,500.00) |
($45,750.00) |
($13,250.00) |
($305.00) |
$0.00 |
$0.00 |
($17.55) |
($8.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.00 |
69.00 |
93.00 |
395.00 |
723.00 |
3.66K |
70.59K |
0.00 |
101.45K |
361.59K |
2.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
($848,750.00) |
($388,750.00) |
($255,000.00) |
($62,500.00) |
($45,750.00) |
($13,250.00) |
($305.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.00 |
24.00 |
72.00 |
177.00 |
424.00 |
766.00 |
58.67K |
0.00 |
126.15K |
0.00 |
20.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.60 |
-6.24 |
-13 |
-5.53 |
-13 |
-1.05 |
-16 |
-10 |
-7.91 |
-4.03 |
-9.24 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-18.93% |
-280.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.09% |
-316.46% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-10.59 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.30 |
0.00 |
-402.75 |
-4.80 |
-5.50 |
-16.91 |
| NOPAT to Interest Expense |
|
-7.48 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.72 |
0.00 |
-300.39 |
-3.68 |
-4.18 |
-9.35 |
| EBIT Less CapEx to Interest Expense |
|
-10.59 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.32 |
0.00 |
-402.75 |
-4.80 |
-5.50 |
-16.91 |
| NOPAT Less CapEx to Interest Expense |
|
-7.49 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.74 |
0.00 |
-300.39 |
-3.68 |
-4.18 |
-9.35 |
| 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% |
-24.97% |
-3.25% |
-25.92% |
0.00% |
0.00% |
-3.95% |
0.00% |
0.00% |
0.00% |
0.00% |