| DEI Shares Outstanding |
|
24,043,846.00 |
24,043,846.00 |
24,043,846.00 |
27,662,211.00 |
31,090,291.00 |
31,575,786.00 |
31,650,396.00 |
33,150,396.00 |
33,509,287.00 |
33,517,787.00 |
33,648,221.00 |
| DEI Adjusted Shares Outstanding |
|
24,043,846.00 |
24,043,846.00 |
24,043,846.00 |
27,662,211.00 |
31,090,291.00 |
31,575,786.00 |
31,650,396.00 |
33,150,396.00 |
33,509,287.00 |
33,517,787.00 |
33,648,221.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.18 |
-0.18 |
-0.10 |
-0.10 |
-0.12 |
-0.07 |
-0.06 |
-0.08 |
-0.06 |
-0.04 |
-0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
25.56% |
-38.43% |
22.08% |
-1.35% |
5.06% |
-47.03% |
52.46% |
-57.27% |
68.54% |
46.83% |
-16.04% |
| EBITDA Growth |
|
5.30% |
2.48% |
45.02% |
-12.14% |
-43.37% |
35.99% |
27.66% |
-46.72% |
24.03% |
38.58% |
-66.04% |
| EBIT Growth |
|
2.83% |
1.28% |
43.33% |
-11.48% |
-40.99% |
37.51% |
22.27% |
-42.18% |
22.54% |
30.82% |
-48.20% |
| NOPAT Growth |
|
2.83% |
1.28% |
43.33% |
0.02% |
-30.23% |
18.16% |
28.66% |
-42.76% |
22.54% |
29.09% |
-47.87% |
| Net Income Growth |
|
3.03% |
0.97% |
43.05% |
-11.28% |
-41.80% |
38.54% |
21.13% |
-44.57% |
28.51% |
31.28% |
-55.99% |
| EPS Growth |
|
5.26% |
0.00% |
44.44% |
0.00% |
-30.00% |
46.15% |
0.00% |
0.00% |
25.00% |
33.33% |
-50.00% |
| Operating Cash Flow Growth |
|
-7.73% |
-11.86% |
63.29% |
-40.84% |
-0.56% |
-8.16% |
19.91% |
-20.98% |
-5.15% |
65.63% |
-68.50% |
| Free Cash Flow Firm Growth |
|
8.84% |
16.05% |
70.56% |
-19.31% |
-155.57% |
25.38% |
21.25% |
-10.25% |
-15.47% |
69.58% |
-99.36% |
| Invested Capital Growth |
|
22.70% |
-8.63% |
-50.92% |
-84.32% |
256.83% |
19.42% |
36.90% |
-25.42% |
84.08% |
-41.43% |
-55.86% |
| Revenue Q/Q Growth |
|
-3.05% |
-7.55% |
0.11% |
6.54% |
0.69% |
-23.25% |
6.94% |
-13.27% |
25.07% |
-9.12% |
-8.64% |
| EBITDA Q/Q Growth |
|
-8.19% |
9.64% |
24.23% |
-11.25% |
-19.24% |
17.69% |
13.38% |
-2.12% |
14.41% |
0.90% |
-14.42% |
| EBIT Q/Q Growth |
|
-8.97% |
9.28% |
22.95% |
-10.49% |
-18.19% |
18.58% |
5.47% |
-1.97% |
13.40% |
-6.33% |
-7.71% |
| NOPAT Q/Q Growth |
|
-8.97% |
9.28% |
22.95% |
0.90% |
-22.41% |
11.65% |
5.85% |
-1.97% |
13.40% |
-8.99% |
-7.53% |
| Net Income Q/Q Growth |
|
-8.98% |
9.20% |
22.90% |
1.26% |
-19.54% |
13.77% |
5.15% |
-1.24% |
14.95% |
-10.82% |
-8.35% |
| EPS Q/Q Growth |
|
-12.50% |
10.00% |
23.08% |
9.09% |
-18.18% |
12.50% |
0.00% |
0.00% |
0.00% |
0.00% |
14.29% |
| Operating Cash Flow Q/Q Growth |
|
-2.77% |
-16.51% |
36.37% |
0.76% |
0.45% |
-9.13% |
27.28% |
-40.64% |
0.80% |
43.03% |
-62.86% |
| Free Cash Flow Firm Q/Q Growth |
|
15.05% |
-8.38% |
42.79% |
6.86% |
-11.24% |
-13.18% |
34.86% |
-61.41% |
-0.48% |
54.61% |
-97.82% |
| Invested Capital Q/Q Growth |
|
-22.84% |
-1.36% |
-14.60% |
-60.54% |
-42.75% |
25.32% |
-44.41% |
-2.73% |
25.77% |
-48.07% |
-27.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-208.37% |
-330.03% |
-148.63% |
-168.96% |
-230.56% |
-278.62% |
-132.21% |
-453.96% |
-204.61% |
-85.60% |
-169.29% |
| Operating Margin |
|
-215.35% |
-345.28% |
-160.27% |
-162.44% |
-201.36% |
-311.11% |
-145.59% |
-486.42% |
-223.54% |
-107.96% |
-190.16% |
| EBIT Margin |
|
-215.35% |
-345.28% |
-160.27% |
-181.12% |
-243.05% |
-286.72% |
-146.18% |
-486.42% |
-223.54% |
-105.33% |
-185.94% |
| Profit (Net Income) Margin |
|
-213.20% |
-342.89% |
-159.96% |
-180.44% |
-243.54% |
-282.56% |
-146.18% |
-494.61% |
-209.80% |
-98.19% |
-182.44% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
101.35% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.00% |
99.31% |
99.80% |
99.62% |
98.87% |
98.55% |
100.00% |
101.68% |
93.86% |
93.22% |
98.12% |
| 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) |
|
-180.28% |
-168.80% |
-134.39% |
-352.81% |
-741.99% |
-354.30% |
-196.04% |
-277.41% |
-177.06% |
-122.20% |
-339.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-166.19% |
-144.84% |
-105.29% |
-310.60% |
-708.43% |
-344.85% |
-181.70% |
-254.49% |
-162.60% |
-108.68% |
-297.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
139.82% |
108.17% |
69.79% |
258.01% |
666.98% |
316.49% |
155.51% |
215.20% |
131.16% |
79.36% |
223.77% |
| Return on Equity (ROE) |
|
-40.46% |
-60.63% |
-64.61% |
-94.80% |
-75.01% |
-37.81% |
-40.53% |
-62.22% |
-45.90% |
-42.84% |
-115.64% |
| Cash Return on Invested Capital (CROIC) |
|
-200.66% |
-159.78% |
-66.09% |
-207.03% |
-854.43% |
-372.00% |
-227.20% |
-248.29% |
-236.25% |
-69.94% |
-261.91% |
| Operating Return on Assets (OROA) |
|
-39.11% |
-57.60% |
-59.31% |
-77.71% |
-61.74% |
-32.86% |
-34.37% |
-52.97% |
-44.12% |
-35.66% |
-66.28% |
| Return on Assets (ROA) |
|
-38.72% |
-57.21% |
-59.20% |
-77.41% |
-61.86% |
-32.39% |
-34.37% |
-53.86% |
-41.41% |
-33.24% |
-65.03% |
| Return on Common Equity (ROCE) |
|
-40.46% |
-60.63% |
-64.61% |
-94.80% |
-75.01% |
-37.81% |
-40.53% |
-62.22% |
-45.90% |
-42.84% |
-115.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-47.16% |
-86.41% |
-94.02% |
-86.66% |
-53.98% |
-43.94% |
-48.79% |
-55.65% |
-54.25% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.03 |
-2.99 |
-1.69 |
-1.69 |
-2.20 |
-1.80 |
-1.29 |
-1.84 |
-1.42 |
-1.01 |
-1.49 |
| NOPAT Margin |
|
-150.75% |
-241.69% |
-112.19% |
-113.71% |
-140.95% |
-217.78% |
-101.91% |
-340.49% |
-156.48% |
-75.57% |
-133.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
-14.09% |
-23.96% |
-29.11% |
-42.21% |
-33.56% |
-9.44% |
-14.34% |
-22.93% |
-14.46% |
-13.52% |
-41.61% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-40.46% |
-38.76% |
-159.86% |
| 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 |
|
236.22% |
330.59% |
207.28% |
204.45% |
235.15% |
335.27% |
199.67% |
473.55% |
259.42% |
165.28% |
235.87% |
| R&D to Revenue |
|
79.13% |
114.69% |
52.99% |
58.00% |
66.22% |
75.84% |
45.92% |
112.87% |
64.12% |
42.68% |
54.29% |
| Operating Expenses to Revenue |
|
315.35% |
445.28% |
260.27% |
262.44% |
301.36% |
411.11% |
245.59% |
586.42% |
323.54% |
207.96% |
290.16% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.32 |
-4.27 |
-2.42 |
-2.70 |
-3.80 |
-2.38 |
-1.85 |
-2.63 |
-2.03 |
-1.41 |
-2.08 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.18 |
-4.08 |
-2.24 |
-2.52 |
-3.61 |
-2.31 |
-1.67 |
-2.45 |
-1.86 |
-1.14 |
-1.90 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13.80 |
8.92 |
9.74 |
13.92 |
13.26 |
16.66 |
14.39 |
13.20 |
9.62 |
22.01 |
47.21 |
| Price to Tangible Book Value (P/TBV) |
|
13.80 |
8.92 |
9.74 |
13.92 |
13.26 |
16.66 |
14.39 |
13.20 |
9.62 |
22.01 |
47.21 |
| Price to Revenue (P/Rev) |
|
62.40 |
35.40 |
16.57 |
28.99 |
59.83 |
107.10 |
43.10 |
117.32 |
37.21 |
42.92 |
39.31 |
| 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) |
|
63.82 |
23.99 |
28.05 |
308.93 |
187.42 |
151.46 |
67.75 |
104.40 |
30.11 |
90.67 |
161.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
58.80 |
32.80 |
15.42 |
26.99 |
55.62 |
101.34 |
40.71 |
109.48 |
34.49 |
41.42 |
38.72 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-0.84 |
-0.75 |
-0.66 |
-0.83 |
-0.94 |
-0.92 |
-0.86 |
-0.85 |
-0.81 |
-0.73 |
-0.75 |
| Leverage Ratio |
|
1.04 |
1.06 |
1.09 |
1.22 |
1.21 |
1.17 |
1.18 |
1.16 |
1.11 |
1.29 |
1.78 |
| Compound Leverage Factor |
|
1.03 |
1.05 |
1.09 |
1.22 |
1.20 |
1.15 |
1.18 |
1.17 |
1.04 |
1.20 |
1.74 |
| 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% |
| 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% |
0.00% |
0.00% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
| Net 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 |
| 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 |
0.00 |
0.00 |
0.00 |
| Net 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 |
| 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 |
|
145.25 |
41.32 |
-6.57 |
-12.39 |
26.88 |
34.30 |
5.90 |
34.30 |
15.36 |
-19.64 |
-61.39 |
| 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 |
|
18.53 |
12.43 |
7.54 |
8.11 |
18.86 |
24.01 |
13.26 |
16.30 |
12.89 |
10.21 |
3.84 |
| Quick Ratio |
|
18.24 |
11.73 |
7.44 |
6.49 |
17.01 |
21.11 |
10.15 |
15.97 |
12.54 |
9.86 |
3.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.37 |
-2.83 |
-0.83 |
-0.99 |
-2.54 |
-1.89 |
-1.49 |
-1.64 |
-1.90 |
-0.58 |
-1.15 |
| Operating Cash Flow to CapEx |
|
-1,132.51% |
-70,086.49% |
-22,454.42% |
-17,757.52% |
-3,190.34% |
-4,264.60% |
-167,529.53% |
-171,734.46% |
-147,307.51% |
-48,602.53% |
-183,080.03% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.18 |
0.17 |
0.37 |
0.43 |
0.25 |
0.11 |
0.24 |
0.11 |
0.20 |
0.34 |
0.36 |
| Accounts Receivable Turnover |
|
1.61 |
1.02 |
1.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.14 |
1.61 |
2.10 |
| 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 |
|
2.68 |
1.66 |
2.66 |
3.74 |
6.88 |
6.29 |
11.76 |
6.82 |
17.33 |
48.88 |
121.58 |
| 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) |
|
226.36 |
359.04 |
207.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
319.62 |
227.06 |
173.65 |
| 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) |
|
226.36 |
359.04 |
207.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
319.62 |
227.06 |
173.65 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.85 |
1.69 |
0.83 |
0.13 |
0.46 |
0.55 |
0.76 |
0.57 |
1.04 |
0.61 |
0.27 |
| Invested Capital Turnover |
|
1.20 |
0.70 |
1.20 |
3.10 |
5.26 |
1.63 |
1.92 |
0.81 |
1.13 |
1.62 |
2.55 |
| Increase / (Decrease) in Invested Capital |
|
0.34 |
-0.16 |
-0.86 |
-0.70 |
0.33 |
0.09 |
0.20 |
-0.19 |
0.48 |
-0.43 |
-0.34 |
| Enterprise Value (EV) |
|
118 |
41 |
23 |
40 |
87 |
84 |
51 |
59 |
31 |
55 |
43 |
| Market Capitalization |
|
125 |
44 |
25 |
43 |
94 |
89 |
54 |
63 |
34 |
57 |
44 |
| Book Value per Share |
|
$0.38 |
$0.20 |
$0.11 |
$0.11 |
$0.23 |
$0.17 |
$0.12 |
$0.14 |
$0.11 |
$0.08 |
$0.03 |
| Tangible Book Value per Share |
|
$0.38 |
$0.20 |
$0.11 |
$0.11 |
$0.23 |
$0.17 |
$0.12 |
$0.14 |
$0.11 |
$0.08 |
$0.03 |
| Total Capital |
|
9.08 |
4.90 |
2.57 |
3.10 |
7.06 |
5.33 |
3.78 |
4.80 |
3.52 |
2.60 |
0.93 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-7.23 |
-3.21 |
-1.74 |
-2.97 |
-6.59 |
-4.77 |
-3.03 |
-4.23 |
-2.48 |
-1.99 |
-0.66 |
| Capital Expenditures (CapEx) |
|
0.32 |
0.01 |
0.01 |
0.01 |
0.07 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.98 |
1.00 |
0.31 |
0.28 |
0.33 |
0.43 |
0.63 |
0.39 |
0.82 |
0.48 |
0.18 |
| Debt-free Net Working Capital (DFNWC) |
|
8.21 |
4.22 |
2.05 |
3.25 |
6.92 |
5.20 |
3.65 |
4.62 |
3.30 |
2.48 |
0.85 |
| Net Working Capital (NWC) |
|
8.21 |
4.22 |
2.05 |
3.25 |
6.92 |
5.20 |
3.65 |
4.62 |
3.30 |
2.48 |
0.85 |
| Net Nonoperating Expense (NNE) |
|
1.25 |
1.25 |
0.72 |
0.99 |
1.60 |
0.54 |
0.56 |
0.83 |
0.49 |
0.30 |
0.55 |
| Net Nonoperating Obligations (NNO) |
|
-7.23 |
-3.21 |
-1.74 |
-2.97 |
-6.59 |
-4.77 |
-3.03 |
-4.23 |
-2.48 |
-1.99 |
-0.66 |
| Total Depreciation and Amortization (D&A) |
|
0.14 |
0.19 |
0.18 |
0.18 |
0.20 |
0.07 |
0.18 |
0.18 |
0.17 |
0.26 |
0.19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
48.81% |
81.29% |
20.77% |
19.13% |
20.94% |
51.75% |
49.61% |
72.03% |
90.45% |
36.14% |
16.21% |
| Debt-free Net Working Capital to Revenue |
|
408.77% |
341.37% |
135.93% |
218.60% |
442.41% |
627.85% |
289.12% |
855.98% |
362.66% |
185.46% |
75.46% |
| Net Working Capital to Revenue |
|
408.77% |
341.37% |
135.93% |
218.60% |
442.41% |
627.85% |
289.12% |
855.98% |
362.66% |
185.46% |
75.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.18) |
($0.18) |
($0.10) |
($0.10) |
($0.13) |
($0.07) |
($0.06) |
($0.08) |
($0.06) |
($0.04) |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.04M |
24.04M |
24.04M |
28.67M |
31.41M |
31.65M |
31.65M |
32.07M |
33.45M |
33.52M |
33.65M |
| Adjusted Diluted Earnings per Share |
|
($0.18) |
($0.18) |
($0.10) |
($0.10) |
($0.13) |
($0.07) |
($0.06) |
$0.00 |
($0.06) |
($0.04) |
($0.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.04M |
24.04M |
24.04M |
28.67M |
31.41M |
31.65M |
31.65M |
33.51M |
33.45M |
33.52M |
33.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.18) |
($0.18) |
($0.10) |
($0.10) |
($0.13) |
($0.07) |
($0.06) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.01M |
24.04M |
24.04M |
25.96M |
30.01M |
31.49M |
31.65M |
33.51M |
33.51M |
33.65M |
34.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.03 |
-2.99 |
-1.69 |
-1.69 |
-2.20 |
-1.80 |
-1.29 |
-1.84 |
-1.42 |
-1.01 |
-1.49 |
| Normalized NOPAT Margin |
|
-150.75% |
-241.69% |
-112.19% |
-113.71% |
-140.95% |
-217.78% |
-101.91% |
-340.49% |
-156.48% |
-75.57% |
-133.11% |
| Pre Tax Income Margin |
|
-213.20% |
-342.89% |
-159.96% |
-180.44% |
-240.30% |
-282.56% |
-146.18% |
-494.61% |
-209.80% |
-98.19% |
-182.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
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% |