| DEI Shares Outstanding |
|
4,919,615.00 |
4,919,615.00 |
14,718,787.00 |
14,748,475.00 |
27,810,358.00 |
40,684,649.00 |
90,573,597.00 |
90,823,597.00 |
4,541,167.00 |
21,665,941.00 |
26,286,382.00 |
| DEI Adjusted Shares Outstanding |
|
245,981.00 |
245,981.00 |
735,939.00 |
737,424.00 |
1,390,518.00 |
2,034,232.00 |
4,528,680.00 |
4,541,180.00 |
4,541,167.00 |
21,665,941.00 |
26,286,382.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-52.64 |
-73.98 |
-30.77 |
-42.78 |
-21.12 |
-10.40 |
-5.78 |
-6.02 |
-3.46 |
-2.90 |
-1.90 |
| 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% |
-42.74% |
-28.40% |
-38.67% |
7.80% |
28.67% |
-22.85% |
-6.07% |
43.07% |
-313.09% |
21.41% |
| EBIT Growth |
|
0.00% |
-40.94% |
-26.63% |
-38.66% |
7.94% |
27.96% |
-23.67% |
-4.45% |
42.43% |
-309.53% |
21.49% |
| NOPAT Growth |
|
0.00% |
-40.94% |
-26.63% |
-38.66% |
6.10% |
31.58% |
-29.81% |
-3.92% |
41.13% |
-300.05% |
22.24% |
| Net Income Growth |
|
0.00% |
-40.73% |
-24.73% |
-39.56% |
6.90% |
27.96% |
-23.67% |
-4.45% |
42.43% |
-299.71% |
20.69% |
| EPS Growth |
|
0.00% |
-31.07% |
92.82% |
29.61% |
43.93% |
49.17% |
-23.67% |
-2.21% |
43.19% |
-2.63% |
44.16% |
| Operating Cash Flow Growth |
|
0.00% |
-28.22% |
-36.75% |
-36.02% |
5.20% |
22.66% |
-16.01% |
-4.68% |
20.34% |
-12.54% |
13.14% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-59.96% |
-52.89% |
18.22% |
27.57% |
-30.90% |
0.23% |
-406.30% |
93.53% |
-23.94% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-8.64% |
63.19% |
-101.34% |
0.84% |
8.14% |
-28.72% |
3,161.99% |
-48.71% |
-67.00% |
| 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% |
0.18% |
0.86% |
10.64% |
-9.02% |
7.53% |
-20.51% |
-120.98% |
16.29% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.18% |
0.74% |
10.55% |
-9.10% |
8.00% |
-23.29% |
-120.33% |
16.29% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.18% |
-1.24% |
13.35% |
-10.94% |
7.10% |
-18.90% |
-119.94% |
16.68% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.54% |
-0.69% |
9.57% |
-7.40% |
7.61% |
-21.58% |
-115.05% |
15.31% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-112.36% |
20.53% |
-3.39% |
-7.40% |
7.53% |
-20.00% |
-160.00% |
12.11% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-8.48% |
-3.04% |
1.33% |
7.31% |
-7.06% |
6.91% |
-43.27% |
20.02% |
7.60% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.01% |
13.66% |
-15.18% |
6.99% |
-726.61% |
93.80% |
-6.91% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
42.24% |
-27.40% |
-32.46% |
4.38% |
5.77% |
9,135.60% |
-46.45% |
-67.48% |
| 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% |
97.60% |
98.59% |
| Interest Burden Percent |
|
99.90% |
99.75% |
98.24% |
98.89% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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% |
-101.03% |
-68.77% |
-93.62% |
-164.77% |
-150.00% |
-93.33% |
-87.42% |
-26.91% |
-82.37% |
-139.87% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-117.34% |
-10.04% |
-27.59% |
| 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% |
629.65% |
66.97% |
-93.62% |
-164.77% |
-150.00% |
-93.33% |
-87.42% |
-5.87% |
-8.78% |
36.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
16.21% |
-47.29% |
-160.95% |
-183.01% |
-173.96% |
-59.59% |
-146.75% |
-228.43% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-9.02 |
-13 |
-16 |
-22 |
-21 |
-14 |
-19 |
-19 |
-11 |
-46 |
-35 |
| 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% |
-52.12% |
-18.16% |
-25.76% |
-43.05% |
-41.65% |
-24.99% |
-23.73% |
-22.48% |
-114.59% |
-179.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-165.43% |
-485.55% |
126.19% |
| 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) |
|
-13 |
-18 |
-23 |
-32 |
-29 |
-21 |
-26 |
-27 |
-16 |
-64 |
-51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-18 |
-23 |
-32 |
-29 |
-21 |
-26 |
-27 |
-16 |
-64 |
-51 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.25 |
0.63 |
0.99 |
3.48 |
1.16 |
0.58 |
2.01 |
5.31 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.25 |
0.63 |
0.99 |
3.48 |
1.16 |
0.58 |
0.00 |
0.00 |
0.00 |
| 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 |
1.09 |
1.97 |
5.27 |
| 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 |
0.00 |
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 |
|
0.00 |
-1.16 |
-1.09 |
-1.06 |
-1.09 |
-1.16 |
-1.08 |
-1.08 |
-0.33 |
-0.20 |
-0.23 |
| Leverage Ratio |
|
0.00 |
1.23 |
1.14 |
1.23 |
1.59 |
1.52 |
1.16 |
1.13 |
1.09 |
1.10 |
1.21 |
| Compound Leverage Factor |
|
0.00 |
1.22 |
1.12 |
1.22 |
1.59 |
1.52 |
1.16 |
1.13 |
1.09 |
1.10 |
1.21 |
| 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% |
723.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
92.99% |
82.74% |
266.02% |
| Common Equity to Total Capital |
|
0.00% |
-623.26% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
7.01% |
17.26% |
-166.02% |
| 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 |
|
0.00 |
0.00 |
15.02 |
-9.91 |
-12.60 |
-16.08 |
-1.10 |
-18.54 |
-3.07 |
-7.34 |
-27.73 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
723.26% |
197.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
78.18% |
89.34% |
126.22% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.18 |
10.60 |
4.05 |
3.35 |
4.12 |
10.69 |
6.46 |
4.17 |
2.38 |
0.70 |
| Quick Ratio |
|
0.00 |
5.09 |
10.38 |
3.85 |
3.13 |
3.49 |
10.19 |
6.28 |
3.95 |
2.24 |
0.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-9.92 |
-16 |
-24 |
-20 |
-14 |
-19 |
-19 |
-95 |
-6.15 |
-7.62 |
| Operating Cash Flow to CapEx |
|
-12,457.45% |
0.00% |
-14,458.45% |
-631.38% |
-17,532.45% |
0.00% |
-26,103.30% |
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 |
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 |
|
0.00 |
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 |
-2.80 |
-3.04 |
-1.12 |
-2.26 |
-2.24 |
-2.05 |
-2.64 |
81 |
42 |
14 |
| 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 |
-2.80 |
-0.24 |
1.92 |
-1.14 |
0.02 |
0.18 |
-0.59 |
84 |
-39 |
-28 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
104 |
-8.33 |
-2.37 |
28 |
5.03 |
-11 |
88 |
82 |
72 |
| Market Capitalization |
|
0.00 |
0.00 |
155 |
12 |
16 |
42 |
51 |
11 |
14 |
50 |
30 |
| Book Value per Share |
|
$0.00 |
($22.73) |
$3.25 |
$1.33 |
$0.58 |
$0.30 |
$0.48 |
$0.21 |
$1.52 |
$0.43 |
($1.07) |
| Tangible Book Value per Share |
|
$0.00 |
($22.73) |
$3.25 |
$1.33 |
$0.58 |
$0.30 |
$0.48 |
$0.21 |
($17.32) |
($1.81) |
($1.82) |
| Total Capital |
|
0.00 |
18 |
48 |
20 |
16 |
12 |
44 |
19 |
98 |
54 |
17 |
| 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 |
|
0.00 |
-21 |
-51 |
-21 |
-18 |
-14 |
-46 |
-21 |
-17 |
-13 |
-3.22 |
| Capital Expenditures (CapEx) |
|
0.09 |
0.00 |
0.14 |
4.42 |
0.15 |
-0.20 |
0.09 |
0.00 |
-0.04 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-3.74 |
-3.89 |
-4.32 |
-4.59 |
-2.03 |
-2.29 |
-2.78 |
-3.46 |
-4.96 |
-5.07 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
17 |
47 |
16 |
14 |
12 |
44 |
18 |
14 |
7.91 |
-1.85 |
| Net Working Capital (NWC) |
|
0.00 |
17 |
47 |
16 |
14 |
12 |
44 |
18 |
14 |
7.91 |
-1.85 |
| Net Nonoperating Expense (NNE) |
|
3.85 |
5.40 |
6.50 |
9.22 |
8.40 |
6.81 |
7.54 |
7.98 |
4.34 |
17 |
14 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-21 |
-51 |
-21 |
-18 |
-14 |
-46 |
-21 |
-17 |
-13 |
-3.22 |
| Total Depreciation and Amortization (D&A) |
|
0.33 |
0.23 |
-0.02 |
-0.04 |
-0.08 |
0.15 |
0.36 |
-0.04 |
0.15 |
0.06 |
0.00 |
| 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 |
|
($646.20) |
($847.00) |
($60.80) |
($42.80) |
($24.00) |
$0.00 |
($5.80) |
($6.02) |
($3.42) |
($3.51) |
($1.96) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.04K |
21.48K |
736.72K |
743.75K |
1.39M |
0.00 |
4.53M |
4.54M |
4.60M |
17.94M |
25.44M |
| Adjusted Diluted Earnings per Share |
|
($646.20) |
($847.00) |
($60.80) |
($42.80) |
($24.00) |
$0.00 |
($5.80) |
($6.02) |
($3.42) |
($3.51) |
($1.96) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.04K |
21.48K |
736.72K |
743.75K |
1.39M |
0.00 |
4.53M |
4.54M |
4.60M |
17.94M |
25.44M |
| Adjusted Basic & Diluted Earnings per Share |
|
($646.20) |
($847.00) |
($60.80) |
($42.80) |
($24.00) |
$0.00 |
($5.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.04K |
21.48K |
372.15K |
736.91K |
1.23M |
0.00 |
4.44M |
4.54M |
0.00 |
21.99M |
28.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.02 |
-13 |
-16 |
-22 |
-21 |
-14 |
-19 |
-19 |
-11 |
-20 |
-15 |
| 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 |
|
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 |
|
-10.25% |
-0.99% |
-10.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |