| DEI Shares Outstanding |
|
5,022,436.00 |
5,804,005.00 |
9,902,914.00 |
18,380,349.00 |
21,799,300.00 |
7,202,832.00 |
26,868,391.00 |
26,868,391.00 |
42,834,513.00 |
7,987,959.00 |
10,627,426.00 |
| DEI Adjusted Shares Outstanding |
|
55,805.00 |
64,489.00 |
110,032.00 |
204,226.00 |
242,214.00 |
400,157.00 |
1,492,688.00 |
1,492,688.00 |
2,379,695.00 |
7,987,959.00 |
10,627,426.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-90.84 |
-94.92 |
-42.16 |
-32.52 |
-15.26 |
-6.80 |
-2.37 |
9.56 |
-3.43 |
-0.86 |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-91.12% |
-22.93% |
38.46% |
44.13% |
16.94% |
-37.68% |
-20.31% |
68.70% |
-26.00% |
2.37% |
-2.34% |
| EBITDA Growth |
|
78.16% |
-10.80% |
24.89% |
-50.63% |
49.39% |
27.56% |
51.49% |
1,325.04% |
-152.26% |
-26.23% |
28.83% |
| EBIT Growth |
|
78.34% |
-11.71% |
24.57% |
-50.15% |
48.23% |
18.76% |
-36.88% |
444.16% |
-164.69% |
-16.44% |
22.51% |
| NOPAT Growth |
|
78.61% |
-4.42% |
24.44% |
-36.60% |
42.69% |
19.25% |
-233.63% |
-85.55% |
45.89% |
-3.10% |
18.83% |
| Net Income Growth |
|
81.74% |
-20.76% |
24.81% |
-48.58% |
45.03% |
24.28% |
-40.52% |
451.89% |
-160.23% |
16.52% |
13.81% |
| EPS Growth |
|
-3,683.33% |
-12.09% |
32.23% |
-48.58% |
45.03% |
35.90% |
-40.52% |
451.89% |
-160.23% |
64.06% |
93.33% |
| Operating Cash Flow Growth |
|
-1,104.42% |
98.29% |
-2,445.49% |
-597.51% |
38.15% |
84.25% |
-611.63% |
25.59% |
-81.91% |
15.55% |
21.69% |
| Free Cash Flow Firm Growth |
|
134.73% |
440.86% |
-101.75% |
-414.24% |
-10.20% |
86.03% |
1,484.20% |
-387.82% |
63.49% |
-90.35% |
45.25% |
| Invested Capital Growth |
|
-16.93% |
-88.92% |
-21.53% |
26.19% |
48.23% |
-7.84% |
-161.36% |
338.77% |
39.72% |
77.30% |
19.79% |
| Revenue Q/Q Growth |
|
-86.84% |
251.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
82.95% |
70.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
82.95% |
69.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
84.21% |
65.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
84.43% |
66.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS 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% |
| Operating Cash Flow Q/Q Growth |
|
66.37% |
-100.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
184.39% |
298.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
838.17% |
-20.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.63% |
-16.92% |
23.64% |
4.90% |
29.17% |
29.81% |
15.05% |
23.19% |
28.11% |
30.32% |
22.99% |
| EBITDA Margin |
|
-63.41% |
-91.16% |
-49.45% |
-51.68% |
-22.37% |
-26.00% |
-15.83% |
114.92% |
-81.16% |
-100.09% |
-72.94% |
| Operating Margin |
|
-68.95% |
-93.41% |
-50.97% |
-48.31% |
-23.68% |
-30.68% |
-128.45% |
-98.25% |
-103.31% |
-104.04% |
-86.47% |
| EBIT Margin |
|
-64.43% |
-93.39% |
-50.88% |
-53.00% |
-23.46% |
-30.59% |
-52.54% |
107.19% |
-93.71% |
-106.59% |
-84.58% |
| Profit (Net Income) Margin |
|
-61.07% |
-95.68% |
-51.96% |
-53.56% |
-25.18% |
-30.60% |
-53.96% |
112.55% |
-91.60% |
-74.70% |
-65.93% |
| Tax Burden Percent |
|
92.50% |
101.35% |
101.00% |
100.04% |
101.57% |
101.42% |
98.01% |
100.66% |
100.03% |
100.00% |
100.00% |
| Interest Burden Percent |
|
102.46% |
101.08% |
101.12% |
101.02% |
105.66% |
98.63% |
104.77% |
104.31% |
97.72% |
70.08% |
77.95% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.66% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-4.43% |
-9.18% |
-38.96% |
-53.51% |
-22.14% |
-15.58% |
-280.54% |
-236.21% |
-30.99% |
-19.77% |
-11.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.74% |
-14.61% |
-147.87% |
108.77% |
18.63% |
8.73% |
-289.93% |
-291.52% |
-26.47% |
-19.16% |
-8.37% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.27% |
-52.63% |
-28.83% |
-17.56% |
-4.10% |
-1.87% |
267.53% |
262.74% |
17.11% |
8.72% |
2.10% |
| Return on Equity (ROE) |
|
-8.70% |
-61.81% |
-67.79% |
-71.07% |
-26.24% |
-17.45% |
-13.00% |
26.53% |
-13.88% |
-11.05% |
-9.32% |
| Cash Return on Invested Capital (CROIC) |
|
14.07% |
150.93% |
-14.83% |
-76.67% |
-61.01% |
-7.43% |
0.00% |
-210.52% |
-64.12% |
-75.52% |
-29.42% |
| Operating Return on Assets (OROA) |
|
-3.61% |
-8.17% |
-40.25% |
-46.91% |
-16.99% |
-11.29% |
-6.77% |
16.67% |
-11.84% |
-13.52% |
-10.48% |
| Return on Assets (ROA) |
|
-3.42% |
-8.37% |
-41.11% |
-47.40% |
-18.23% |
-11.30% |
-6.95% |
17.51% |
-11.57% |
-9.48% |
-8.17% |
| Return on Common Equity (ROCE) |
|
-12.68% |
-250.37% |
-55.41% |
-60.41% |
-23.26% |
-15.78% |
-12.93% |
27.12% |
-14.16% |
-11.31% |
-9.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-6.85% |
-98.81% |
-93.86% |
-59.70% |
-26.96% |
-18.29% |
-8.77% |
22.42% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.01 |
-4.18 |
-3.16 |
-4.32 |
-2.47 |
-2.00 |
-6.67 |
-12 |
-6.69 |
-6.90 |
-5.60 |
| NOPAT Margin |
|
-48.26% |
-65.38% |
-35.68% |
-33.82% |
-16.58% |
-21.48% |
-89.92% |
-98.90% |
-72.31% |
-72.83% |
-60.53% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.31% |
5.43% |
108.92% |
-162.28% |
-40.78% |
-24.31% |
9.39% |
55.31% |
-4.52% |
-0.61% |
-3.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-10.29% |
-9.58% |
-8.26% |
| Cost of Revenue to Revenue |
|
80.37% |
116.92% |
76.36% |
95.10% |
70.83% |
70.19% |
84.95% |
76.03% |
71.89% |
69.68% |
77.01% |
| SG&A Expenses to Revenue |
|
52.21% |
47.27% |
54.54% |
40.95% |
40.33% |
39.72% |
95.85% |
99.41% |
114.41% |
92.61% |
74.90% |
| R&D to Revenue |
|
8.09% |
16.05% |
12.65% |
3.80% |
3.06% |
10.71% |
12.20% |
10.70% |
13.12% |
20.75% |
24.78% |
| Operating Expenses to Revenue |
|
88.58% |
76.49% |
74.61% |
53.21% |
52.85% |
60.50% |
143.50% |
122.22% |
146.29% |
134.36% |
109.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.35 |
-5.98 |
-4.51 |
-6.77 |
-3.50 |
-2.85 |
-3.90 |
13 |
-8.67 |
-10 |
-7.83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.26 |
-5.83 |
-4.38 |
-6.60 |
-3.34 |
-2.42 |
-1.17 |
14 |
-7.51 |
-9.48 |
-6.75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.10 |
1.06 |
1.42 |
1.19 |
1.01 |
0.32 |
0.68 |
0.28 |
0.15 |
0.05 |
0.31 |
| Price to Tangible Book Value (P/TBV) |
|
0.10 |
1.06 |
1.42 |
1.19 |
1.01 |
0.32 |
0.72 |
0.29 |
0.15 |
0.05 |
0.31 |
| Price to Revenue (P/Rev) |
|
0.91 |
1.03 |
0.79 |
1.07 |
0.95 |
0.53 |
4.21 |
1.42 |
1.00 |
0.35 |
2.18 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.24 |
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% |
80.47% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.38 |
1.04 |
1.29 |
1.25 |
1.03 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.71 |
1.48 |
1.04 |
0.88 |
0.92 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.90 |
| 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) |
|
2.42 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.37 |
0.26 |
0.25 |
0.22 |
0.20 |
0.23 |
0.12 |
0.06 |
0.07 |
0.07 |
0.07 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.08 |
0.06 |
0.02 |
0.01 |
0.00 |
0.02 |
0.02 |
| Financial Leverage |
|
0.55 |
3.60 |
0.20 |
-0.16 |
-0.22 |
-0.21 |
-0.92 |
-0.90 |
-0.65 |
-0.46 |
-0.25 |
| Leverage Ratio |
|
2.54 |
7.38 |
1.65 |
1.50 |
1.44 |
1.54 |
1.87 |
1.52 |
1.20 |
1.17 |
1.14 |
| Compound Leverage Factor |
|
2.60 |
7.46 |
1.67 |
1.51 |
1.52 |
1.52 |
1.96 |
1.58 |
1.17 |
0.82 |
0.89 |
| Debt to Total Capital |
|
57.74% |
20.69% |
20.06% |
17.70% |
16.82% |
18.93% |
11.02% |
5.82% |
6.88% |
6.20% |
6.51% |
| Short-Term Debt to Total Capital |
|
57.74% |
20.69% |
20.06% |
9.23% |
10.43% |
13.98% |
9.01% |
4.56% |
6.88% |
4.29% |
4.45% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.47% |
6.39% |
4.96% |
2.01% |
1.26% |
0.00% |
1.91% |
2.06% |
| 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 |
|
28.07% |
13.15% |
16.22% |
10.29% |
8.64% |
7.13% |
-2.35% |
-1.77% |
-2.13% |
-2.22% |
-2.77% |
| Common Equity to Total Capital |
|
252.73% |
66.16% |
63.71% |
72.01% |
74.54% |
73.93% |
91.32% |
95.95% |
95.25% |
96.02% |
96.26% |
| Debt to EBITDA |
|
-3.21 |
-0.33 |
-0.35 |
-0.43 |
-0.94 |
-1.65 |
-4.69 |
0.27 |
-0.60 |
-0.47 |
-0.65 |
| Net Debt to EBITDA |
|
-2.86 |
-0.29 |
-0.22 |
0.61 |
0.61 |
1.97 |
44.33 |
-3.03 |
4.71 |
2.42 |
1.47 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.20 |
-0.36 |
-0.43 |
-0.86 |
0.06 |
0.00 |
-0.15 |
-0.21 |
| Debt to NOPAT |
|
-4.22 |
-0.46 |
-0.49 |
-0.65 |
-1.27 |
-2.00 |
-0.83 |
-0.31 |
-0.67 |
-0.65 |
-0.79 |
| Net Debt to NOPAT |
|
-3.76 |
-0.40 |
-0.31 |
0.93 |
0.83 |
2.39 |
7.80 |
3.53 |
5.29 |
3.32 |
1.77 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.31 |
-0.48 |
-0.52 |
-0.15 |
-0.07 |
0.00 |
-0.20 |
-0.25 |
| Altman Z-Score |
|
0.42 |
-0.69 |
-0.83 |
0.17 |
0.26 |
-0.65 |
0.73 |
2.34 |
0.72 |
0.36 |
0.96 |
| Noncontrolling Interest Sharing Ratio |
|
-45.84% |
-305.08% |
18.26% |
14.99% |
11.36% |
9.56% |
0.54% |
-2.19% |
-2.08% |
-2.33% |
-2.66% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.39 |
2.49 |
2.32 |
3.88 |
2.32 |
1.98 |
6.39 |
8.43 |
8.26 |
10.67 |
5.88 |
| Quick Ratio |
|
1.47 |
2.23 |
1.82 |
3.04 |
2.02 |
1.41 |
5.02 |
6.73 |
5.27 |
5.09 |
2.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
69 |
-1.20 |
-6.19 |
-6.82 |
-0.95 |
13 |
-38 |
-14 |
-26 |
-14 |
| Operating Cash Flow to CapEx |
|
-923.08% |
-235.95% |
-1,259.18% |
-3,424.71% |
-1,855.58% |
-6,148.27% |
-6,517.86% |
-3,791.81% |
-5,688.00% |
-286.64% |
-3,347.61% |
| Free Cash Flow to Firm to Interest Expense |
|
71.08 |
508.60 |
-14.86 |
-45.73 |
-29.42 |
-4.64 |
38.57 |
-166.90 |
-39.94 |
-178.99 |
-93.08 |
| Operating Cash Flow to Interest Expense |
|
-13.95 |
-0.32 |
-13.45 |
-56.15 |
-20.27 |
-3.60 |
-15.41 |
-17.24 |
-20.55 |
-40.87 |
-30.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-15.46 |
-0.45 |
-14.52 |
-57.78 |
-21.36 |
-3.66 |
-15.64 |
-17.69 |
-20.91 |
-55.13 |
-31.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.09 |
0.79 |
0.89 |
0.72 |
0.37 |
0.13 |
0.16 |
0.13 |
0.13 |
0.12 |
| Accounts Receivable Turnover |
|
0.11 |
0.16 |
1.15 |
2.35 |
1.89 |
0.96 |
1.11 |
2.66 |
2.24 |
1.91 |
1.63 |
| Inventory Turnover |
|
0.19 |
0.48 |
4.20 |
4.85 |
6.40 |
19.00 |
12.15 |
14.21 |
7.19 |
6.26 |
4.61 |
| Fixed Asset Turnover |
|
4.16 |
4.12 |
21.00 |
11.69 |
6.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.85 |
| Accounts Payable Turnover |
|
0.33 |
0.61 |
5.73 |
9.52 |
6.27 |
2.46 |
1.89 |
3.23 |
3.34 |
4.57 |
3.47 |
| Days Sales Outstanding (DSO) |
|
3,266.13 |
2,263.20 |
317.68 |
155.59 |
192.90 |
382.03 |
328.83 |
137.05 |
163.26 |
190.74 |
223.95 |
| Days Inventory Outstanding (DIO) |
|
1,924.45 |
756.45 |
86.98 |
75.25 |
57.07 |
19.21 |
30.04 |
25.69 |
50.76 |
58.26 |
79.23 |
| Days Payable Outstanding (DPO) |
|
1,095.65 |
602.57 |
63.70 |
38.35 |
58.23 |
148.50 |
192.83 |
113.13 |
109.37 |
79.89 |
105.26 |
| Cash Conversion Cycle (CCC) |
|
4,094.93 |
2,417.09 |
340.95 |
192.49 |
191.75 |
252.74 |
166.04 |
49.60 |
104.65 |
169.11 |
197.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
82 |
9.09 |
7.13 |
9.00 |
13 |
12 |
-7.55 |
18 |
25 |
45 |
53 |
| Invested Capital Turnover |
|
0.09 |
0.14 |
1.09 |
1.58 |
1.34 |
0.73 |
3.12 |
2.39 |
0.43 |
0.27 |
0.19 |
| Increase / (Decrease) in Invested Capital |
|
-17 |
-73 |
-1.96 |
1.87 |
4.34 |
-1.05 |
-20 |
26 |
7.16 |
19 |
8.83 |
| Enterprise Value (EV) |
|
31 |
9.46 |
9.21 |
11 |
14 |
1.70 |
-22 |
-27 |
-28 |
-21 |
8.36 |
| Market Capitalization |
|
7.53 |
6.56 |
6.98 |
14 |
14 |
4.97 |
31 |
18 |
9.25 |
3.32 |
20 |
| Book Value per Share |
|
$14.74 |
$1.07 |
$0.79 |
$1.16 |
$0.76 |
$0.71 |
$6.34 |
$2.34 |
$2.31 |
$29.98 |
$8.17 |
| Tangible Book Value per Share |
|
$14.74 |
$1.07 |
$0.79 |
$1.16 |
$0.76 |
$0.71 |
$6.04 |
$2.28 |
$2.31 |
$29.98 |
$8.17 |
| Total Capital |
|
29 |
9.36 |
7.70 |
16 |
19 |
21 |
50 |
65 |
65 |
72 |
68 |
| Total Debt |
|
17 |
1.94 |
1.54 |
2.82 |
3.15 |
3.99 |
5.51 |
3.81 |
4.48 |
4.46 |
4.41 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1.35 |
1.20 |
1.04 |
1.00 |
0.82 |
0.00 |
1.38 |
1.40 |
| Net Debt |
|
15 |
1.67 |
0.98 |
-4.02 |
-2.05 |
-4.77 |
-52 |
-44 |
-35 |
-23 |
-9.89 |
| Capital Expenditures (CapEx) |
|
0.27 |
0.02 |
0.09 |
0.22 |
0.25 |
0.01 |
0.08 |
0.10 |
0.13 |
2.10 |
0.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
87 |
8.32 |
6.73 |
5.91 |
9.42 |
7.72 |
15 |
14 |
26 |
39 |
30 |
| Debt-free Net Working Capital (DFNWC) |
|
89 |
8.60 |
7.29 |
13 |
10 |
12 |
68 |
62 |
66 |
66 |
44 |
| Net Working Capital (NWC) |
|
72 |
6.66 |
5.74 |
11 |
8.13 |
9.07 |
64 |
59 |
61 |
63 |
41 |
| Net Nonoperating Expense (NNE) |
|
1.06 |
1.94 |
1.44 |
2.52 |
1.28 |
0.85 |
-2.67 |
-26 |
1.78 |
0.18 |
0.50 |
| Net Nonoperating Obligations (NNO) |
|
70 |
1.67 |
0.98 |
-4.09 |
-2.21 |
-4.77 |
-52 |
-44 |
-35 |
-23 |
-9.89 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
0.14 |
0.13 |
0.17 |
0.16 |
0.43 |
2.72 |
0.97 |
1.16 |
0.62 |
1.08 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1,053.97% |
130.12% |
75.93% |
46.32% |
63.09% |
82.97% |
202.70% |
113.45% |
278.34% |
410.29% |
323.91% |
| Debt-free Net Working Capital to Revenue |
|
1,076.35% |
134.37% |
82.27% |
99.84% |
67.50% |
129.10% |
920.28% |
492.67% |
709.01% |
699.21% |
478.52% |
| Net Working Capital to Revenue |
|
872.56% |
104.08% |
64.84% |
88.35% |
54.44% |
97.48% |
859.52% |
468.79% |
660.63% |
666.64% |
445.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($32.25) |
($5.45) |
($3.60) |
($2.90) |
($0.95) |
($0.59) |
($5.04) |
$8.64 |
$0.00 |
($0.19) |
($0.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
975.30K |
1.13M |
1.98M |
3.68M |
4.36M |
7.20M |
1.49M |
1.67M |
0.00 |
5.05M |
9.09M |
| Adjusted Diluted Earnings per Share |
|
($32.25) |
($5.45) |
($3.60) |
($2.90) |
($0.95) |
($0.59) |
($5.04) |
$8.64 |
$0.00 |
($0.19) |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
975.30K |
1.13M |
1.98M |
3.68M |
4.36M |
7.20M |
1.49M |
1.67M |
0.00 |
5.05M |
9.09M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.60) |
($2.90) |
($0.95) |
($0.59) |
($5.04) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.09M |
1.20M |
1.28M |
2.30M |
3.91M |
4.62M |
705.39K |
1.49M |
0.00 |
7.99M |
10.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.01 |
-4.18 |
-3.16 |
-4.32 |
-2.47 |
-2.00 |
-6.58 |
-8.60 |
-5.63 |
-6.90 |
-5.60 |
| Normalized NOPAT Margin |
|
-48.26% |
-65.38% |
-35.68% |
-33.82% |
-16.58% |
-21.48% |
-88.80% |
-68.78% |
-60.85% |
-72.83% |
-60.53% |
| Pre Tax Income Margin |
|
-66.02% |
-94.40% |
-51.45% |
-53.54% |
-24.79% |
-30.17% |
-55.05% |
111.81% |
-91.57% |
-74.70% |
-65.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-29.89 |
-44.17 |
-55.67 |
-50.03 |
-15.12 |
-13.86 |
-11.40 |
58.98 |
-25.01 |
-68.56 |
-50.46 |
| NOPAT to Interest Expense |
|
-22.39 |
-30.93 |
-39.04 |
-31.92 |
-10.68 |
-9.73 |
-19.50 |
-54.42 |
-19.30 |
-46.85 |
-36.12 |
| EBIT Less CapEx to Interest Expense |
|
-31.40 |
-44.31 |
-56.73 |
-51.67 |
-16.21 |
-13.91 |
-11.63 |
58.53 |
-25.37 |
-82.82 |
-51.37 |
| NOPAT Less CapEx to Interest Expense |
|
-23.90 |
-31.06 |
-40.11 |
-33.56 |
-11.77 |
-9.79 |
-19.74 |
-54.87 |
-19.66 |
-61.10 |
-37.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.78% |
0.00% |
0.00% |
0.00% |
0.00% |
-63.41% |
0.00% |