| DEI Shares Outstanding |
|
15,325,889.00 |
19,962,728.00 |
22,544,260.00 |
63,727,843.00 |
31,201,669.00 |
31,201,669.00 |
34,753,669.00 |
29,567,928.00 |
14,783,964.00 |
21,179,686.00 |
10,670,392.00 |
| DEI Adjusted Shares Outstanding |
|
15,325,889.00 |
19,962,728.00 |
22,544,260.00 |
63,727,843.00 |
31,201,669.00 |
31,201,669.00 |
34,753,669.00 |
29,567,928.00 |
14,783,964.00 |
5,294,922.00 |
10,670,392.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.48 |
- |
-0.07 |
-0.01 |
-0.04 |
-0.01 |
0.01 |
0.00 |
-0.50 |
-2.28 |
-1.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-17.46% |
-53.85% |
47,008.33% |
113.61% |
-17.59% |
-93.76% |
-68.42% |
| EBITDA Growth |
|
5,253.93% |
-32.77% |
-109.21% |
-15.87% |
-74.13% |
56.53% |
669.27% |
71.39% |
-236.15% |
58.17% |
-391.91% |
| EBIT Growth |
|
5,376.88% |
-32.64% |
-116.03% |
33.17% |
-73.70% |
56.08% |
222.68% |
134.75% |
-789.21% |
60.62% |
-289.82% |
| NOPAT Growth |
|
6,778.95% |
-32.93% |
-107.23% |
-3.71% |
-73.70% |
54.78% |
247.74% |
410.67% |
-318.15% |
88.80% |
-160.93% |
| Net Income Growth |
|
-8,235.41% |
0.00% |
0.00% |
63.47% |
-94.26% |
60.34% |
233.41% |
89.00% |
-877.71% |
-62.38% |
-47.56% |
| EPS Growth |
|
-8,000.00% |
0.00% |
0.00% |
0.00% |
96.21% |
117.50% |
0.00% |
0.00% |
-877.71% |
-62.38% |
-15.24% |
| Operating Cash Flow Growth |
|
-1,076.06% |
0.00% |
0.00% |
104.76% |
-550.00% |
60.74% |
8,337.74% |
-25.86% |
-71.15% |
49.89% |
-297.79% |
| Free Cash Flow Firm Growth |
|
25,189.29% |
-23.94% |
-117.44% |
121.30% |
55.23% |
-78.30% |
-37,143.96% |
77.19% |
156.18% |
476.73% |
-112.03% |
| Invested Capital Growth |
|
32.84% |
-955.55% |
87.37% |
-649.37% |
-144.78% |
-22.11% |
1,318.80% |
33.31% |
-25.02% |
-80.89% |
19.37% |
| Revenue Q/Q Growth |
|
100.00% |
-100.00% |
0.00% |
472.73% |
-31.80% |
-51.52% |
451.24% |
20.39% |
-32.02% |
-87.42% |
-85.81% |
| EBITDA Q/Q Growth |
|
18.95% |
312.06% |
-105.74% |
73.72% |
-152.91% |
62.45% |
403.45% |
5.11% |
-258.12% |
82.20% |
43.42% |
| EBIT Q/Q Growth |
|
19.02% |
295.36% |
-109.99% |
73.73% |
-152.99% |
62.18% |
167.96% |
-5.51% |
-1,345.09% |
79.40% |
46.00% |
| NOPAT Q/Q Growth |
|
9.29% |
353.04% |
-104.51% |
73.73% |
-152.99% |
61.06% |
184.26% |
188.97% |
-1,162.87% |
93.75% |
84.04% |
| Net Income Q/Q Growth |
|
-12.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
229.32% |
184.22% |
-847.33% |
14.75% |
14.17% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.75% |
-24.00% |
| Operating Cash Flow Q/Q Growth |
|
-38.10% |
0.00% |
0.00% |
-10.99% |
-73.08% |
52.68% |
182.04% |
-34.96% |
-48.14% |
-35.93% |
7.64% |
| Free Cash Flow Firm Q/Q Growth |
|
9.16% |
387.27% |
-111.79% |
112.18% |
-86.67% |
133.99% |
-11,004.44% |
83.93% |
-90.73% |
178.98% |
-997.64% |
| Invested Capital Q/Q Growth |
|
38.64% |
-489.83% |
79.99% |
-332.95% |
-20.65% |
-5.17% |
1,218.09% |
-8.20% |
0.00% |
-70.27% |
-15.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
70.24% |
99.04% |
94.79% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
-228.57% |
-482.21% |
-454.17% |
5.49% |
4.40% |
-7.28% |
-48.76% |
-759.66% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
-229.37% |
-482.69% |
-472.92% |
1.20% |
2.82% |
-9.39% |
-16.84% |
-139.20% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
-229.37% |
-482.69% |
-459.38% |
1.20% |
1.31% |
-10.99% |
-69.37% |
-856.41% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
-228.17% |
-537.02% |
-461.46% |
1.31% |
1.16% |
-10.91% |
-283.88% |
-1,326.64% |
| Tax Burden Percent |
|
-119.45% |
0.00% |
181.99% |
102.68% |
101.36% |
100.45% |
86.78% |
87.95% |
99.25% |
409.23% |
154.91% |
| Interest Burden Percent |
|
91.53% |
100.00% |
100.00% |
96.89% |
109.76% |
100.00% |
125.88% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.22% |
12.05% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.86% |
7.75% |
-16.91% |
-3.71% |
-27.52% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.93% |
-11.28% |
-68.72% |
-500.50% |
2,757.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.33% |
-3.14% |
-18.90% |
-104.25% |
-305.63% |
| Return on Equity (ROE) |
|
7,869.88% |
0.00% |
111.41% |
50.80% |
94.34% |
23.50% |
7.19% |
4.61% |
-35.81% |
-107.96% |
-333.15% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-106.43% |
-20.81% |
11.69% |
132.12% |
-45.18% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-616.43% |
-517.53% |
-193.85% |
2.10% |
2.21% |
-16.36% |
-10.57% |
-82.13% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-613.24% |
-575.77% |
-194.73% |
2.30% |
1.94% |
-16.24% |
-43.24% |
-127.22% |
| Return on Common Equity (ROCE) |
|
7,869.88% |
0.00% |
111.41% |
51.84% |
96.17% |
23.50% |
5.09% |
3.40% |
-27.18% |
-85.07% |
-286.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
496.82% |
99.08% |
79.75% |
65.98% |
21.32% |
4.31% |
5.07% |
-58.62% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.04 |
5.39 |
-0.39 |
-0.40 |
-0.70 |
-0.32 |
0.47 |
2.40 |
-5.23 |
-0.59 |
-1.53 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-160.56% |
-337.88% |
-331.04% |
1.04% |
2.48% |
-6.57% |
-11.79% |
-97.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
81,689.02% |
2,070.35% |
120.85% |
23.69% |
-583.38% |
-133.90% |
-3.07% |
19.03% |
51.82% |
496.79% |
-2,785.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-18.40% |
-4.40% |
-19.90% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
29.76% |
0.96% |
5.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
125.79% |
346.15% |
455.21% |
3.06% |
2.23% |
3.61% |
37.29% |
103.57% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
102.38% |
112.02% |
112.50% |
5.24% |
3.37% |
3.63% |
16.70% |
4.40% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
299.60% |
581.73% |
567.71% |
98.80% |
97.18% |
109.39% |
116.84% |
239.20% |
| Earnings before Interest and Taxes (EBIT) |
|
8.01 |
5.39 |
-0.86 |
-0.58 |
-1.00 |
-0.44 |
0.54 |
1.27 |
-8.75 |
-3.45 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.02 |
5.39 |
-0.50 |
-0.58 |
-1.00 |
-0.44 |
2.48 |
4.25 |
-5.79 |
-2.42 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.95 |
0.39 |
0.11 |
3.97 |
2.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.18 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.64 |
4.88 |
0.89 |
0.09 |
0.02 |
4.61 |
8.26 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
134.87 |
306.27 |
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% |
0.74% |
0.33% |
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 |
2.01 |
0.62 |
0.50 |
6.01 |
2.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.22 |
3.85 |
1.18 |
0.23 |
0.17 |
6.12 |
8.94 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.46 |
5.15 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98.47 |
17.26 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
113.46 |
9.14 |
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 |
12.20 |
6.77 |
14.32 |
21.73 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.31 |
4.86 |
0.00 |
0.00 |
3.70 |
1.46 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.18 |
-0.36 |
-0.60 |
0.00 |
0.00 |
-0.02 |
0.73 |
0.33 |
0.53 |
0.78 |
0.54 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
-0.38 |
0.00 |
0.00 |
0.00 |
0.26 |
0.11 |
0.18 |
0.07 |
0.12 |
| Financial Leverage |
|
-0.18 |
-0.38 |
-0.69 |
-0.64 |
0.06 |
0.05 |
0.48 |
0.28 |
0.28 |
0.21 |
-0.11 |
| Leverage Ratio |
|
-0.92 |
-0.16 |
-0.03 |
-0.08 |
-0.16 |
-0.12 |
3.13 |
2.37 |
2.20 |
2.50 |
2.62 |
| Compound Leverage Factor |
|
-0.84 |
-0.16 |
-0.03 |
-0.08 |
-0.18 |
-0.12 |
3.94 |
2.37 |
2.20 |
2.50 |
2.62 |
| Debt to Total Capital |
|
642.90% |
-55.08% |
-152.17% |
0.00% |
0.00% |
-2.47% |
42.07% |
24.76% |
34.50% |
43.67% |
35.07% |
| Short-Term Debt to Total Capital |
|
642.90% |
-55.08% |
-55.95% |
0.00% |
0.00% |
-2.47% |
27.17% |
16.53% |
22.65% |
39.94% |
27.45% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
-96.22% |
0.00% |
0.00% |
0.00% |
14.90% |
8.23% |
11.85% |
3.72% |
7.63% |
| 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% |
-6.81% |
0.00% |
0.00% |
15.04% |
19.84% |
13.39% |
13.03% |
0.00% |
| Common Equity to Total Capital |
|
-542.90% |
155.08% |
252.17% |
106.81% |
100.00% |
102.47% |
42.90% |
55.40% |
52.12% |
43.31% |
64.93% |
| Debt to EBITDA |
|
0.02 |
0.08 |
-1.93 |
0.00 |
0.00 |
-0.11 |
5.42 |
2.31 |
-1.69 |
-2.40 |
-0.23 |
| Net Debt to EBITDA |
|
0.00 |
0.08 |
-1.92 |
0.00 |
0.00 |
0.22 |
3.22 |
1.28 |
-1.36 |
-2.38 |
-0.09 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-1.22 |
0.00 |
0.00 |
0.00 |
1.92 |
0.77 |
-0.58 |
-0.20 |
-0.05 |
| Debt to NOPAT |
|
0.02 |
0.08 |
-2.46 |
0.00 |
0.00 |
-0.16 |
28.64 |
4.10 |
-1.88 |
-9.93 |
-1.76 |
| Net Debt to NOPAT |
|
0.00 |
0.08 |
-2.45 |
0.00 |
0.00 |
0.31 |
17.05 |
2.28 |
-1.51 |
-9.84 |
-0.69 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-1.55 |
0.00 |
0.00 |
0.00 |
10.14 |
1.36 |
-0.64 |
-0.85 |
-0.38 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-111.73 |
-111.29 |
1.65 |
1.69 |
0.81 |
-1.07 |
-8.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
-2.03% |
-1.94% |
0.00% |
29.24% |
26.21% |
24.09% |
21.21% |
13.89% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.49 |
0.01 |
0.02 |
0.18 |
0.12 |
0.10 |
1.09 |
1.05 |
0.90 |
0.60 |
0.41 |
| Quick Ratio |
|
0.49 |
0.01 |
0.00 |
0.17 |
0.11 |
0.08 |
1.05 |
1.01 |
0.85 |
0.35 |
0.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
8.01 |
6.09 |
-1.06 |
0.23 |
0.35 |
0.08 |
-28 |
-6.44 |
3.62 |
21 |
-2.51 |
| Operating Cash Flow to CapEx |
|
-4,964.24% |
0.00% |
0.00% |
0.00% |
-13,500.00% |
0.00% |
752.76% |
4,374.32% |
5,837.50% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
11.81 |
0.00 |
0.00 |
56.56 |
3.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-1.92 |
0.00 |
0.00 |
7.50 |
-1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.96 |
0.00 |
0.00 |
7.50 |
-1.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
2.69 |
1.07 |
0.42 |
1.76 |
1.68 |
1.49 |
0.15 |
0.10 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.96 |
1.25 |
3.96 |
4.09 |
4.02 |
0.51 |
0.65 |
| 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 |
26.13 |
41.60 |
0.00 |
0.00 |
303.78 |
291.09 |
37.93 |
42.99 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.89 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
186.01 |
292.76 |
92.15 |
89.33 |
90.77 |
721.66 |
564.48 |
| 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 |
408.12 |
32,485.00 |
18,651.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-408.12 |
-32,298.99 |
-18,358.74 |
92.15 |
89.33 |
90.77 |
721.66 |
564.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.07 |
-0.77 |
-0.10 |
-0.73 |
-1.78 |
-2.18 |
27 |
35 |
27 |
5.07 |
6.05 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
-0.61 |
-0.17 |
-0.05 |
3.72 |
3.12 |
2.57 |
0.31 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
0.04 |
-0.70 |
0.67 |
-0.63 |
-1.05 |
-0.39 |
29 |
8.84 |
-8.85 |
-21 |
0.98 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.46 |
0.37 |
53 |
22 |
13 |
30 |
14 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.55 |
0.47 |
40 |
8.58 |
1.68 |
23 |
13 |
| Book Value per Share |
|
($0.01) |
($0.06) |
($0.07) |
($0.01) |
($0.05) |
($0.07) |
$0.39 |
$1.49 |
$1.00 |
$0.27 |
$0.47 |
| Tangible Book Value per Share |
|
($0.01) |
($0.06) |
($0.07) |
($0.01) |
($0.05) |
($0.07) |
($0.21) |
($0.72) |
($0.67) |
$0.13 |
($0.32) |
| Total Capital |
|
0.02 |
-0.80 |
-0.63 |
-0.68 |
-1.69 |
-2.03 |
32 |
40 |
28 |
13 |
7.68 |
| Total Debt |
|
0.15 |
0.44 |
0.96 |
0.00 |
0.00 |
0.05 |
13 |
9.84 |
9.81 |
5.82 |
2.70 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.61 |
0.00 |
0.00 |
0.00 |
4.76 |
3.27 |
3.37 |
0.50 |
0.59 |
| Net Debt |
|
0.03 |
0.43 |
0.96 |
-0.05 |
-0.09 |
-0.10 |
8.00 |
5.46 |
7.89 |
5.77 |
1.06 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.58 |
0.07 |
0.02 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.11 |
-0.85 |
-0.65 |
-0.73 |
-1.79 |
-2.18 |
5.72 |
3.51 |
2.55 |
0.09 |
-1.34 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-0.84 |
-0.64 |
-0.68 |
-1.70 |
-2.03 |
11 |
7.89 |
4.47 |
0.15 |
-0.30 |
| Net Working Capital (NWC) |
|
-0.15 |
-1.28 |
-1.00 |
-0.68 |
-1.70 |
-2.08 |
2.48 |
1.32 |
-1.97 |
-5.18 |
-2.41 |
| Net Nonoperating Expense (NNE) |
|
17 |
5.39 |
1.18 |
0.17 |
0.41 |
0.13 |
-0.12 |
1.28 |
3.46 |
14 |
19 |
| Net Nonoperating Obligations (NNO) |
|
0.05 |
0.47 |
1.49 |
-0.05 |
-0.09 |
-0.10 |
8.00 |
5.46 |
7.89 |
-2.44 |
1.06 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.00 |
0.37 |
0.00 |
0.00 |
0.01 |
1.94 |
2.98 |
2.96 |
1.02 |
1.52 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-290.87% |
-859.13% |
-2,266.67% |
12.65% |
3.63% |
3.20% |
1.85% |
-85.40% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-269.84% |
-816.35% |
-2,112.50% |
24.68% |
8.17% |
5.62% |
2.94% |
-19.25% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-269.84% |
-816.35% |
-2,164.58% |
5.48% |
1.37% |
-2.47% |
-104.19% |
-153.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($22.68) |
($8.68) |
($1.96) |
$0.00 |
($2.24) |
($0.39) |
$0.31 |
$0.00 |
($1.96) |
$2.69 |
$2.28 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
547.35K |
712.96K |
777.89K |
3.96M |
1.11M |
1.24M |
1.24M |
14.78M |
3.72M |
4.48M |
8.47M |
| Adjusted Diluted Earnings per Share |
|
($22.68) |
($8.68) |
($1.96) |
$0.00 |
($2.24) |
($0.39) |
$0.31 |
$0.00 |
($1.96) |
$2.69 |
$2.28 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
547.35K |
712.96K |
777.89K |
3.96M |
1.11M |
1.24M |
1.24M |
15.04M |
3.72M |
4.48M |
8.47M |
| Adjusted Basic & Diluted Earnings per Share |
|
($22.68) |
($8.68) |
($1.96) |
$0.00 |
($2.24) |
($0.39) |
$0.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
388.31K |
677.36K |
723.09K |
2.18M |
490.93K |
1.11M |
1.24M |
14.78M |
3.73M |
5.30M |
13.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.63 |
3.78 |
-0.39 |
-0.40 |
-0.70 |
-0.32 |
0.66 |
2.54 |
48 |
0.63 |
-1.32 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
-160.56% |
-337.88% |
-331.04% |
1.46% |
2.63% |
59.86% |
12.58% |
-84.19% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
-222.22% |
-529.81% |
-459.38% |
1.51% |
1.31% |
-10.99% |
-69.37% |
-856.41% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.81 |
0.00 |
0.00 |
-144.50 |
-9.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
11.86 |
0.00 |
0.00 |
-101.15 |
-6.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
11.77 |
0.00 |
0.00 |
-144.50 |
-9.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
11.82 |
0.00 |
0.00 |
-101.15 |
-6.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.83% |
151.21% |
-38.60% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.83% |
151.21% |
-38.60% |
0.00% |
0.00% |