| DEI Shares Outstanding |
|
0.00 |
0.00 |
120,140,659.00 |
130,414,799.00 |
224,087,799.00 |
390,949,079.00 |
3,354,650,799.00 |
3,354,650,799.00 |
1,974,440.00 |
10,099,440.00 |
30,203,156.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
95.00 |
104.00 |
889.00 |
1,551.00 |
53,248.00 |
53,248.00 |
56,413.00 |
288,555.00 |
30,203,156.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-138,351.55 |
-1,778,858.46 |
-1,755.23 |
-1,350.98 |
-403.07 |
-177.41 |
-153.98 |
-31.06 |
-0.52 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-50.51% |
102.19% |
-16,965.25% |
99.88% |
-616.63% |
-928.29% |
54.61% |
-2.23% |
-1.55% |
-71.82% |
| EBIT Growth |
|
0.00% |
-52.87% |
100.00% |
0.00% |
99.29% |
-31.27% |
-881.14% |
54.33% |
-2.20% |
-1.49% |
-71.06% |
| NOPAT Growth |
|
0.00% |
-55.60% |
100.00% |
0.00% |
99.29% |
-7.02% |
-263.04% |
-52.70% |
-1.30% |
-1.60% |
-70.97% |
| Net Income Growth |
|
0.00% |
-48.38% |
77.68% |
-1,307.56% |
99.16% |
-34.28% |
-924.29% |
56.29% |
7.41% |
-3.18% |
-76.34% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-1,307.56% |
99.16% |
-34.28% |
-924.29% |
56.29% |
79.41% |
-3.18% |
78.24% |
| Operating Cash Flow Growth |
|
0.00% |
-102.98% |
-0.89% |
-27.20% |
33.78% |
97.42% |
-327.31% |
-48.26% |
7.27% |
0.09% |
-72.34% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
166.43% |
-902.97% |
97.66% |
82.41% |
-1,171.67% |
55.10% |
-68.70% |
1.90% |
-55.22% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-219.93% |
70.12% |
31.83% |
-6.85% |
71.75% |
-119.62% |
9.67% |
4.60% |
-20.86% |
| 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% |
-2.31% |
-14.90% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.28% |
-14.80% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.01% |
-14.92% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.00% |
-14.80% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.00% |
36.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.16% |
-26.05% |
| 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% |
-30.26% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.35% |
18.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.74% |
97.78% |
0.00% |
84.38% |
100.00% |
102.30% |
106.79% |
102.20% |
92.60% |
94.13% |
97.04% |
| 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) |
|
0.00% |
-53.77% |
-15.03% |
-314.78% |
-3.02% |
-9.38% |
721.40% |
-232.68% |
-132.92% |
-120.56% |
-141.59% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
-53.77% |
-15.03% |
-314.78% |
-3.02% |
-9.38% |
721.40% |
-232.68% |
-132.92% |
-120.56% |
-141.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-53.77% |
-20.11% |
-354.52% |
-3.04% |
31.71% |
-3,266.60% |
-126.66% |
-153.36% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-28 |
-43 |
0.00 |
-153 |
-1.09 |
-1.17 |
-4.24 |
-6.48 |
-6.56 |
-6.67 |
-11 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-26.75% |
-12.13% |
-39.69% |
-0.78% |
-3.19% |
-1,171.72% |
-40.51% |
-19.96% |
-20.42% |
-28.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
0.00% |
- |
- |
- |
- |
- |
-115.91% |
-72.46% |
-86.92% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-39 |
-60 |
0.00 |
-219 |
-1.56 |
-2.05 |
-20 |
-9.18 |
-9.38 |
-9.52 |
-16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-39 |
-59 |
1.29 |
-218 |
-0.27 |
-1.94 |
-20 |
-9.08 |
-9.28 |
-9.42 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.04 |
0.02 |
0.01 |
0.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.02 |
0.01 |
0.34 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 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 |
0.00 |
0.00 |
0.13 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.09 |
-1.24 |
-1.35 |
-1.15 |
-1.30 |
0.49 |
-1.78 |
-1.63 |
-1.51 |
-1.37 |
| Leverage Ratio |
|
0.00 |
1.19 |
1.35 |
1.55 |
1.46 |
1.68 |
-1.80 |
2.95 |
2.04 |
1.88 |
1.62 |
| Compound Leverage Factor |
|
0.00 |
1.16 |
0.00 |
1.31 |
1.46 |
1.72 |
-1.93 |
3.02 |
1.89 |
1.77 |
1.57 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
11.54% |
16.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
11.54% |
16.11% |
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
100.00% |
100.00% |
88.46% |
83.89% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.03 |
-36.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.28 |
198.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.03 |
-36.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.04 |
-9.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.40 |
49.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.04 |
-9.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-14.25 |
-5.85 |
-12.02 |
-10.81 |
-4.88 |
-7.09 |
-6.09 |
-6.30 |
| 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 |
|
0.00 |
9.30 |
6.97 |
3.80 |
5.11 |
0.48 |
1.79 |
3.79 |
3.15 |
3.57 |
3.61 |
| Quick Ratio |
|
0.00 |
9.30 |
6.97 |
3.80 |
5.11 |
0.34 |
1.64 |
3.64 |
2.99 |
3.36 |
3.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-33 |
22 |
-176 |
-4.12 |
-0.72 |
-9.22 |
-4.14 |
-6.98 |
-6.85 |
-11 |
| Operating Cash Flow to CapEx |
|
-3,023.53% |
-1,255.49% |
-6,680.45% |
-3,187.20% |
-12,206.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-259.75 |
1.62 |
-2,345.20 |
0.00 |
-15.41 |
-6.75 |
-13.88 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-97.59 |
-481.27 |
-4.57 |
-1,045.40 |
0.00 |
-28.47 |
-4.19 |
-28.45 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-100.82 |
-519.61 |
-4.63 |
-1,078.20 |
0.00 |
-28.47 |
-4.19 |
-28.45 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-9.95 |
-32 |
-9.52 |
-6.49 |
-6.93 |
-1.96 |
-4.30 |
-3.88 |
-3.71 |
-4.48 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-9.95 |
-22 |
22 |
3.03 |
-0.44 |
4.97 |
-2.34 |
0.42 |
0.18 |
-0.77 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-61 |
-54 |
0.08 |
-7.33 |
-13 |
-11 |
-14 |
-14 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.05 |
0.40 |
0.15 |
0.32 |
0.10 |
0.07 |
4.36 |
| Book Value per Share |
|
$0.00 |
$1.20 |
$0.58 |
$0.43 |
$0.39 |
($0.03) |
$0.00 |
$0.00 |
$2.87 |
$0.91 |
$0.43 |
| Tangible Book Value per Share |
|
$0.00 |
$1.20 |
$0.58 |
$0.43 |
$0.39 |
($0.03) |
$0.00 |
$0.00 |
$2.57 |
$0.86 |
$0.42 |
| Total Capital |
|
0.00 |
110 |
65 |
59 |
61 |
-6.61 |
0.66 |
7.41 |
5.66 |
9.20 |
13 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
6.81 |
9.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
6.81 |
9.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-119 |
-97 |
-61 |
-54 |
-0.32 |
-7.48 |
-13 |
-11 |
-14 |
-19 |
| Capital Expenditures (CapEx) |
|
1.00 |
4.86 |
0.92 |
2.46 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-8.32 |
-12 |
-17 |
-12 |
-0.82 |
-3.86 |
-3.01 |
-2.99 |
-3.31 |
-4.28 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
111 |
85 |
51 |
52 |
-0.50 |
3.62 |
9.84 |
7.70 |
11 |
14 |
| Net Working Capital (NWC) |
|
0.00 |
111 |
85 |
51 |
52 |
-0.50 |
3.62 |
9.84 |
7.70 |
11 |
14 |
| Net Nonoperating Expense (NNE) |
|
12 |
16 |
13 |
32 |
0.47 |
0.93 |
17 |
2.90 |
2.12 |
2.29 |
4.40 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-119 |
-97 |
-62 |
-58 |
-0.32 |
-2.62 |
-12 |
-9.55 |
-13 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.28 |
1.35 |
1.29 |
1.72 |
1.29 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2,628.00 |
$0.00 |
$165.60 |
$108.00 |
($18.00) |
($561.60) |
($9.64) |
($66.85) |
($14.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
3.34K |
3.62K |
31.12K |
54.30K |
880.50K |
16.82K |
900.92K |
133.96K |
1.07M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2,628.00 |
$0.00 |
$165.60 |
$108.00 |
($18.00) |
($561.60) |
($9.64) |
($66.85) |
($14.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.34K |
3.62K |
31.12K |
54.30K |
880.50K |
16.82K |
900.92K |
133.96K |
1.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2,628.00 |
$0.00 |
$165.60 |
$108.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.11K |
3.60K |
29.53K |
51.12K |
1.86M |
411.42M |
3.69M |
1.18M |
64.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-28 |
-43 |
0.00 |
-153 |
-1.09 |
-1.17 |
-4.24 |
-6.48 |
-6.56 |
-6.67 |
-11 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-127.81 |
-474.67 |
0.00 |
-2,924.70 |
0.00 |
-43.56 |
-14.72 |
-30.79 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-89.47 |
-338.21 |
0.00 |
-2,047.29 |
0.00 |
-24.86 |
-3.11 |
-21.74 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-131.04 |
-513.00 |
-0.07 |
-2,957.50 |
0.00 |
-43.56 |
-14.72 |
-30.79 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-92.69 |
-376.54 |
-0.07 |
-2,080.09 |
0.00 |
-24.86 |
-3.11 |
-21.74 |
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% |