| DEI Shares Outstanding |
|
24,338,219.00 |
24,338,219.00 |
47,678,640.00 |
62,166,319.00 |
210,389,859.00 |
293,320,891.00 |
8,352,277.00 |
33,582,831.00 |
36,827,567.00 |
- |
85,519,318.00 |
| DEI Adjusted Shares Outstanding |
|
24,338,219.00 |
24,338,219.00 |
47,678,640.00 |
62,166,319.00 |
210,389,859.00 |
293,320,891.00 |
8,352,277.00 |
33,582,831.00 |
36,827,567.00 |
- |
85,519,318.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.47 |
-0.86 |
-0.50 |
-0.48 |
-0.16 |
-0.21 |
-2.50 |
-1.22 |
-1.42 |
- |
-0.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-219.10% |
-32.87% |
-35.67% |
-36.69% |
55.87% |
14.00% |
-0.36% |
-70.36% |
-63.55% |
-32.79% |
-8.05% |
| EBIT Growth |
|
-107.04% |
-35.47% |
-35.99% |
-35.56% |
52.90% |
20.90% |
-0.34% |
-82.43% |
-49.06% |
-30.97% |
-8.95% |
| NOPAT Growth |
|
-107.37% |
-39.76% |
-35.94% |
-35.59% |
52.93% |
20.90% |
-11.56% |
-82.77% |
-33.81% |
-25.78% |
-13.45% |
| Net Income Growth |
|
-16.77% |
-31.45% |
-35.76% |
-47.27% |
-1.96% |
33.22% |
-2.80% |
-96.44% |
-26.13% |
-32.19% |
-8.70% |
| EPS Growth |
|
48.08% |
-55.56% |
32.14% |
5.26% |
-3,309.26% |
80.77% |
23.16% |
14.71% |
56.47% |
-31.68% |
26.32% |
| Operating Cash Flow Growth |
|
-123.50% |
-48.17% |
-26.91% |
-6.02% |
-8.44% |
-57.92% |
15.42% |
-93.81% |
-12.28% |
-28.97% |
-20.41% |
| Free Cash Flow Firm Growth |
|
-129.66% |
-23.83% |
-24.62% |
-16.81% |
67.51% |
-105.44% |
18.34% |
-66.32% |
-29.34% |
-19.55% |
-24.19% |
| Invested Capital Growth |
|
547.00% |
36.82% |
-15.70% |
-153.57% |
-352.16% |
73.63% |
62.16% |
4.18% |
-133.65% |
-179.58% |
6.57% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
-100.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-5.78% |
-4.97% |
-13.47% |
-16.95% |
63.57% |
-688.58% |
-40.77% |
5.68% |
-11.88% |
-14.93% |
-1.75% |
| EBIT Q/Q Growth |
|
-5.90% |
-5.68% |
-13.08% |
-16.52% |
60.54% |
-683.84% |
-40.73% |
-1.03% |
-5.54% |
-15.45% |
-2.33% |
| NOPAT Q/Q Growth |
|
-5.22% |
-5.47% |
-13.08% |
-16.56% |
60.54% |
-683.84% |
-56.48% |
-12.54% |
-5.54% |
-14.40% |
-3.56% |
| Net Income Q/Q Growth |
|
-10.01% |
-5.89% |
-12.91% |
-26.75% |
23.48% |
-2.01% |
-16.39% |
-7.69% |
-6.82% |
-17.60% |
-1.94% |
| EPS Q/Q Growth |
|
-74.19% |
-44.83% |
30.49% |
-17.39% |
-2,568.12% |
83.04% |
-7.09% |
26.35% |
-44.29% |
-15.65% |
14.78% |
| Operating Cash Flow Q/Q Growth |
|
1.87% |
-12.78% |
-3.84% |
-1.72% |
0.76% |
-1.31% |
-5.97% |
-21.02% |
1.68% |
-14.29% |
-5.29% |
| Free Cash Flow Firm Q/Q Growth |
|
-5.87% |
3.03% |
-11.32% |
-6.20% |
69.03% |
-145.20% |
-59.00% |
7.35% |
-17.08% |
-32.18% |
4.36% |
| Invested Capital Q/Q Growth |
|
183.06% |
11.43% |
0.44% |
-254.86% |
8.06% |
30.13% |
65.70% |
-133.81% |
-12.17% |
42.85% |
1.82% |
| 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 |
|
51.51% |
49.97% |
49.94% |
53.10% |
100.00% |
100.00% |
100.00% |
100.00% |
100.01% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.01% |
100.01% |
99.91% |
102.09% |
117.35% |
99.08% |
101.52% |
109.31% |
92.48% |
93.36% |
93.14% |
| 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) |
|
-146.99% |
-167.56% |
-234.41% |
-1,307.74% |
2,756.54% |
-446.05% |
-124.92% |
-46.77% |
-38.99% |
-57.73% |
-52.56% |
| Cash Return on Invested Capital (CROIC) |
|
-884.55% |
-534.02% |
-625.03% |
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) |
|
-146.99% |
-167.56% |
-234.41% |
-1,307.74% |
2,756.54% |
-446.05% |
-124.92% |
-46.77% |
-38.99% |
-57.73% |
-52.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-125.50% |
-170.25% |
-237.77% |
753.90% |
-1,737.79% |
-276.08% |
-80.09% |
-27.47% |
-44.58% |
-56.58% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-21 |
-28 |
-39 |
-18 |
-14 |
-16 |
-29 |
-39 |
-49 |
-56 |
| 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) |
|
63.40% |
126.20% |
193.81% |
649.42% |
-251.13% |
-55.45% |
-26.33% |
-13.26% |
-9.37% |
-15.61% |
-12.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-34.50% |
| 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) |
|
-22 |
-30 |
-41 |
-55 |
-26 |
-21 |
-21 |
-38 |
-56 |
-73 |
-80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-22 |
-29 |
-40 |
-54 |
-24 |
-21 |
-21 |
-35 |
-57 |
-76 |
-82 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.78 |
2.81 |
4.57 |
0.73 |
0.63 |
1.43 |
2.35 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.18 |
2.81 |
4.57 |
0.73 |
0.63 |
1.43 |
2.35 |
| 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 |
|
0.02 |
0.01 |
0.00 |
-0.87 |
0.00 |
0.00 |
0.54 |
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 |
0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.74 |
-0.53 |
-0.49 |
-0.59 |
4.43 |
-2.36 |
-1.11 |
-1.01 |
-1.01 |
-1.04 |
-1.04 |
| Leverage Ratio |
|
1.21 |
1.24 |
1.24 |
2.88 |
-6.68 |
2.55 |
1.60 |
1.11 |
1.04 |
1.08 |
1.09 |
| Compound Leverage Factor |
|
1.21 |
1.24 |
1.24 |
2.94 |
-7.84 |
2.52 |
1.63 |
1.21 |
0.96 |
1.01 |
1.01 |
| Debt to Total Capital |
|
1.92% |
0.94% |
0.12% |
-653.04% |
0.00% |
0.00% |
34.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.67% |
0.94% |
0.12% |
-653.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.86% |
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 |
|
98.08% |
99.06% |
99.88% |
753.04% |
100.00% |
100.00% |
65.14% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
-0.06 |
0.00 |
0.00 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.25 |
0.14 |
0.11 |
-0.03 |
0.00 |
0.00 |
1.32 |
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 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
0.00 |
0.00 |
-0.09 |
0.00 |
0.00 |
-0.87 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.37 |
0.19 |
0.16 |
-0.05 |
0.00 |
0.00 |
1.69 |
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 |
-0.87 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-125.78 |
-18.74 |
-20.73 |
-1.66 |
20.51 |
2.32 |
4.60 |
13.49 |
| 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 |
|
3.59 |
2.60 |
2.78 |
0.32 |
1.45 |
3.26 |
21.34 |
61.78 |
20.18 |
13.39 |
14.37 |
| Quick Ratio |
|
3.09 |
2.35 |
2.53 |
0.26 |
1.38 |
3.09 |
20.86 |
61.09 |
19.60 |
13.21 |
14.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-18 |
-22 |
-28 |
-32 |
-11 |
-22 |
-18 |
-29 |
-38 |
-45 |
-56 |
| Operating Cash Flow to CapEx |
|
-227.77% |
-501.41% |
-3,263.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-29,072.55% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-2,667.37 |
-4,410.77 |
-17,366.03 |
-25.06 |
-2.12 |
0.00 |
0.00 |
-16.56 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-1,052.00 |
-2,081.46 |
-8,345.74 |
-10.93 |
-3.09 |
0.00 |
0.00 |
-22.37 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1,513.87 |
-2,496.58 |
-8,601.50 |
-9.74 |
-3.04 |
0.00 |
0.00 |
-22.37 |
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 |
|
5.63 |
6.61 |
11.67 |
14.39 |
17.76 |
11.34 |
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) |
|
64.79 |
55.26 |
31.28 |
25.36 |
20.56 |
32.18 |
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 |
|
3.51 |
4.81 |
4.05 |
-2.17 |
-9.82 |
-2.59 |
-0.98 |
-0.94 |
-2.19 |
-6.13 |
-5.73 |
| 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 |
|
2.97 |
1.29 |
-0.75 |
-6.23 |
-7.65 |
7.23 |
1.61 |
0.04 |
-1.26 |
-3.94 |
0.40 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
30 |
30 |
11 |
92 |
-42 |
-45 |
45 |
214 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
28 |
42 |
21 |
119 |
108 |
73 |
173 |
381 |
| Book Value per Share |
|
$0.37 |
$0.36 |
$0.18 |
($0.06) |
$0.01 |
$0.03 |
$3.12 |
$4.45 |
$3.15 |
$3.01 |
$1.90 |
| Tangible Book Value per Share |
|
$0.37 |
$0.36 |
$0.18 |
($0.06) |
$0.01 |
$0.03 |
$3.12 |
$4.45 |
$3.15 |
$3.01 |
$1.90 |
| Total Capital |
|
9.23 |
8.86 |
8.54 |
-0.53 |
1.75 |
7.37 |
40 |
149 |
116 |
121 |
162 |
| Total Debt |
|
0.18 |
0.08 |
0.01 |
3.44 |
0.00 |
0.00 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-5.55 |
-3.98 |
-4.48 |
1.79 |
-12 |
-9.96 |
-27 |
-150 |
-118 |
-127 |
-168 |
| Capital Expenditures (CapEx) |
|
3.11 |
2.09 |
0.41 |
-1.54 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.15 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.16 |
-1.22 |
-1.32 |
-2.45 |
-7.81 |
-2.66 |
-1.02 |
-0.77 |
-2.19 |
-7.83 |
-8.63 |
| Debt-free Net Working Capital (DFNWC) |
|
4.56 |
2.84 |
3.17 |
-0.81 |
3.77 |
7.29 |
40 |
150 |
100 |
119 |
159 |
| Net Working Capital (NWC) |
|
4.41 |
2.76 |
3.16 |
-4.24 |
3.77 |
7.29 |
40 |
150 |
100 |
119 |
159 |
| Net Nonoperating Expense (NNE) |
|
-3.61 |
-6.00 |
-8.18 |
-8.72 |
12 |
5.97 |
4.88 |
12 |
13 |
19 |
18 |
| Net Nonoperating Obligations (NNO) |
|
-5.54 |
-3.96 |
-4.47 |
1.79 |
-12 |
-9.96 |
-27 |
-150 |
-118 |
-127 |
-168 |
| Total Depreciation and Amortization (D&A) |
|
0.13 |
0.75 |
1.11 |
1.07 |
2.10 |
0.02 |
0.01 |
2.51 |
-1.34 |
-2.80 |
-2.36 |
| 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 |
|
($0.54) |
($0.84) |
($0.57) |
($0.53) |
($0.37) |
($3.54) |
($2.72) |
($2.26) |
($1.01) |
($1.33) |
($0.98) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.34M |
35.53M |
53.73M |
55.66M |
293.32M |
5.75M |
8.62M |
18.20M |
51.19M |
51.47M |
76.00M |
| Adjusted Diluted Earnings per Share |
|
($0.54) |
($0.84) |
($0.57) |
($0.53) |
($0.37) |
($3.54) |
($2.72) |
($2.32) |
($1.01) |
($1.33) |
($0.98) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.34M |
35.53M |
53.73M |
55.66M |
293.32M |
5.75M |
8.62M |
19.49M |
51.19M |
51.47M |
76.00M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.54) |
($0.84) |
($0.57) |
($0.53) |
($0.37) |
($3.54) |
($2.72) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.95M |
24.77M |
41.30M |
55.65M |
88.87M |
5.75M |
7.67M |
38.83M |
36.83M |
55.37M |
90.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-21 |
-28 |
-37 |
-18 |
-14 |
-16 |
-29 |
-39 |
-49 |
-56 |
| 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 |
|
-3,278.12 |
-5,930.30 |
-25,477.57 |
-42.67 |
-5.23 |
0.00 |
0.00 |
-21.21 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-2,225.74 |
-4,153.96 |
-17,839.29 |
-29.88 |
-3.66 |
0.00 |
0.00 |
-16.54 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-3,740.00 |
-6,345.42 |
-25,733.33 |
-41.47 |
-5.19 |
0.00 |
0.00 |
-21.21 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2,687.62 |
-4,569.08 |
-18,095.04 |
-28.69 |
-3.62 |
0.00 |
0.00 |
-16.54 |
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 |
|
-9.43% |
-5.96% |
-3.37% |
-0.20% |
0.00% |
-7.38% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.42% |