| DEI Shares Outstanding |
|
129,039,249.00 |
52,805,002.00 |
9,066,219.00 |
21,793,641.00 |
2,434,008.00 |
25,551,059.00 |
24,707,574.00 |
51,933,095.00 |
4,259,758.00 |
1,342,853.00 |
3,851,956.00 |
| DEI Adjusted Shares Outstanding |
|
1.00 |
7.00 |
15.00 |
36.00 |
122.00 |
1,278.00 |
1,235.00 |
2,597.00 |
21,299.00 |
1,342,853.00 |
3,851,956.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-23,912,000.00 |
-3,005,857.14 |
-621.93 |
-626,444.44 |
-61,475.41 |
-12,984.35 |
-7,537.65 |
-6,349.25 |
-388.99 |
-8.21 |
-4.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-14.55% |
-21.73% |
-100.00% |
0.00% |
625.26% |
-13.79% |
2.02% |
157.59% |
68.29% |
9.90% |
-64.74% |
| EBITDA Growth |
|
22.91% |
72.77% |
7.57% |
-79.58% |
39.22% |
-43.70% |
-27.35% |
-26.87% |
39.23% |
-44.29% |
-1.10% |
| EBIT Growth |
|
18.71% |
55.89% |
53.10% |
-77.01% |
34.15% |
-40.32% |
-27.57% |
-28.34% |
30.33% |
-32.29% |
5.54% |
| NOPAT Growth |
|
50.18% |
4.20% |
35.11% |
-75.23% |
49.73% |
-28.97% |
-24.88% |
-6.73% |
-17.85% |
-5.16% |
23.68% |
| Net Income Growth |
|
31.65% |
33.71% |
36.81% |
7.26% |
44.56% |
-46.53% |
-32.44% |
-29.33% |
31.40% |
-33.48% |
5.99% |
| EPS Growth |
|
31.65% |
33.71% |
100.00% |
7.26% |
87.44% |
88.80% |
-32.44% |
23.82% |
31.40% |
97.57% |
59.45% |
| Operating Cash Flow Growth |
|
37.59% |
20.89% |
34.73% |
-99.74% |
31.16% |
-41.60% |
-11.14% |
-1.34% |
-37.53% |
38.77% |
0.82% |
| Free Cash Flow Firm Growth |
|
-312.67% |
98.24% |
398.64% |
-886.83% |
26.35% |
33.90% |
-197.32% |
55.17% |
-230.51% |
68.45% |
-27.54% |
| Invested Capital Growth |
|
77.11% |
-40.71% |
-54.00% |
-43.37% |
16.29% |
-75.27% |
304.12% |
-100.38% |
42,238.46% |
-94.01% |
-467.07% |
| Revenue Q/Q Growth |
|
-0.29% |
-8.66% |
-100.00% |
101.63% |
29.51% |
-18.52% |
8.60% |
62.60% |
5.46% |
-11.09% |
-19.84% |
| EBITDA Q/Q Growth |
|
24.98% |
21.87% |
-154.10% |
7.83% |
1.18% |
-11.29% |
-2.95% |
-19.01% |
21.05% |
3.89% |
-6.40% |
| EBIT Q/Q Growth |
|
22.43% |
7.19% |
-36.10% |
8.80% |
-1.10% |
-10.57% |
-3.50% |
-18.19% |
16.26% |
5.26% |
-5.28% |
| NOPAT Q/Q Growth |
|
9.15% |
-6.56% |
15.36% |
2.72% |
-0.37% |
-7.54% |
-3.44% |
-2.61% |
1.15% |
6.59% |
-5.78% |
| Net Income Q/Q Growth |
|
28.50% |
-2.08% |
-72.50% |
38.21% |
-37.10% |
-11.77% |
-4.51% |
-17.86% |
16.54% |
5.37% |
-5.28% |
| EPS Q/Q Growth |
|
28.50% |
-2.08% |
100.00% |
38.21% |
-220.27% |
-54.29% |
-4.51% |
-47.20% |
16.54% |
-16.85% |
-10.20% |
| Operating Cash Flow Q/Q Growth |
|
10.74% |
1.17% |
25.82% |
-13.49% |
-2.57% |
-5.81% |
-3.31% |
2.81% |
-8.00% |
18.82% |
-16.60% |
| Free Cash Flow Firm Q/Q Growth |
|
-308.51% |
97.04% |
109.69% |
-284.40% |
41.24% |
8.65% |
-18.14% |
56.29% |
-66.84% |
31.99% |
-46.73% |
| Invested Capital Q/Q Growth |
|
173.50% |
21.13% |
-57.41% |
410.08% |
9.93% |
-33.41% |
33.71% |
-100.25% |
20.61% |
-63.60% |
43.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.87% |
75.19% |
0.00% |
41.05% |
20.03% |
20.03% |
25.91% |
83.02% |
70.16% |
71.91% |
45.28% |
| EBITDA Margin |
|
-89.33% |
-31.07% |
0.00% |
-8,266.32% |
-692.74% |
-1,154.71% |
-1,441.42% |
-709.93% |
-256.38% |
-336.61% |
-965.13% |
| Operating Margin |
|
-61.90% |
-75.76% |
0.00% |
-13,806.32% |
-957.04% |
-1,431.65% |
-1,752.48% |
-726.14% |
-508.49% |
-486.56% |
-1,053.14% |
| EBIT Margin |
|
-111.78% |
-62.99% |
0.00% |
-8,381.05% |
-760.96% |
-1,238.55% |
-1,548.68% |
-771.62% |
-319.45% |
-384.55% |
-1,030.16% |
| Profit (Net Income) Margin |
|
-114.48% |
-96.96% |
0.00% |
-9,107.37% |
-696.23% |
-1,183.33% |
-1,536.14% |
-771.24% |
-314.39% |
-381.85% |
-1,018.07% |
| Tax Burden Percent |
|
93.13% |
100.00% |
161.93% |
89.30% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
109.97% |
153.93% |
128.08% |
121.69% |
91.49% |
95.54% |
99.19% |
99.95% |
98.42% |
99.30% |
98.83% |
| 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) |
|
-56.37% |
-53.04% |
0.00% |
-224.89% |
-144.58% |
-278.04% |
-347.38% |
-464.28% |
-342.20% |
-338.72% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-372.24% |
-321.82% |
0.00% |
-243.54% |
-139.56% |
-269.98% |
-337.70% |
-422.14% |
-366.43% |
-303.99% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-154.33% |
-62.89% |
0.00% |
99.87% |
74.04% |
232.70% |
304.08% |
359.13% |
228.09% |
164.64% |
0.00% |
| Return on Equity (ROE) |
|
-210.70% |
-115.94% |
-111.88% |
-125.02% |
-70.54% |
-45.34% |
-43.30% |
-105.15% |
-114.11% |
-174.07% |
-303.80% |
| Cash Return on Invested Capital (CROIC) |
|
-112.03% |
-1.93% |
10.63% |
-169.51% |
-159.65% |
-157.35% |
-468.04% |
0.00% |
-270.93% |
-161.31% |
0.00% |
| Operating Return on Assets (OROA) |
|
-52.12% |
-30.88% |
0.00% |
-60.88% |
-50.75% |
-37.16% |
-35.90% |
-64.05% |
-53.90% |
-89.61% |
-110.86% |
| Return on Assets (ROA) |
|
-53.38% |
-47.53% |
0.00% |
-66.16% |
-46.43% |
-35.51% |
-35.61% |
-64.02% |
-53.05% |
-88.98% |
-109.56% |
| Return on Common Equity (ROCE) |
|
-210.70% |
-115.94% |
-111.88% |
-125.02% |
-70.54% |
-45.34% |
-43.30% |
-105.15% |
-114.11% |
-174.07% |
-303.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-156.48% |
-131.40% |
-171.43% |
-103.01% |
-92.21% |
-27.24% |
-54.14% |
-211.06% |
-94.15% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.43 |
-8.07 |
-5.24 |
-9.18 |
-4.62 |
-5.95 |
-7.43 |
-7.93 |
-9.35 |
-9.83 |
-7.50 |
| NOPAT Margin |
|
-43.33% |
-53.03% |
0.00% |
-9,664.42% |
-669.93% |
-1,002.15% |
-1,226.73% |
-508.30% |
-355.94% |
-340.59% |
-737.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
315.87% |
268.78% |
-6,196.21% |
18.65% |
-5.02% |
-8.05% |
-9.69% |
-42.14% |
24.23% |
-34.73% |
-74.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-106.04% |
-250.46% |
-255.61% |
| Cost of Revenue to Revenue |
|
32.13% |
24.81% |
0.00% |
58.95% |
79.97% |
79.97% |
74.09% |
16.98% |
29.84% |
28.09% |
54.72% |
| SG&A Expenses to Revenue |
|
33.08% |
41.32% |
0.00% |
4,069.47% |
422.06% |
527.27% |
594.55% |
255.61% |
160.72% |
138.45% |
608.74% |
| R&D to Revenue |
|
32.83% |
41.67% |
0.00% |
3,148.42% |
492.60% |
809.43% |
971.29% |
413.20% |
331.67% |
180.15% |
450.59% |
| Operating Expenses to Revenue |
|
129.77% |
150.95% |
0.00% |
13,847.37% |
977.07% |
1,451.68% |
1,778.38% |
809.16% |
578.64% |
558.47% |
1,098.43% |
| Earnings before Interest and Taxes (EBIT) |
|
-22 |
-9.59 |
-4.50 |
-7.96 |
-5.24 |
-7.36 |
-9.39 |
-12 |
-8.39 |
-11 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-17 |
-4.73 |
-4.37 |
-7.85 |
-4.77 |
-6.86 |
-8.74 |
-11 |
-6.74 |
-9.72 |
-9.83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.08 |
1.48 |
1.82 |
0.47 |
0.70 |
1.55 |
0.92 |
0.88 |
0.19 |
1.21 |
5.08 |
| Price to Tangible Book Value (P/TBV) |
|
3.50 |
8.83 |
0.00 |
0.47 |
0.70 |
1.56 |
0.92 |
0.89 |
0.19 |
1.21 |
5.98 |
| Price to Revenue (P/Rev) |
|
0.79 |
1.09 |
0.00 |
41.29 |
5.26 |
67.53 |
26.17 |
3.22 |
0.62 |
1.63 |
14.61 |
| 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) |
|
1.06 |
1.48 |
1.91 |
0.00 |
0.54 |
17.86 |
0.61 |
0.00 |
0.00 |
3.46 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.04 |
1.10 |
0.00 |
0.00 |
2.70 |
25.52 |
3.46 |
0.00 |
0.00 |
0.39 |
10.55 |
| 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 |
11.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.15 |
0.62 |
0.11 |
0.00 |
0.00 |
0.02 |
0.03 |
0.09 |
0.01 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.41 |
0.20 |
-0.01 |
-0.41 |
-0.53 |
-0.86 |
-0.90 |
-0.85 |
-0.62 |
-0.54 |
-1.13 |
| Leverage Ratio |
|
3.95 |
2.44 |
2.45 |
1.89 |
1.52 |
1.28 |
1.22 |
1.64 |
2.15 |
1.96 |
2.77 |
| Compound Leverage Factor |
|
4.34 |
3.75 |
3.14 |
2.30 |
1.39 |
1.22 |
1.21 |
1.64 |
2.12 |
1.94 |
2.74 |
| Debt to Total Capital |
|
53.49% |
38.43% |
10.01% |
0.00% |
0.34% |
1.51% |
2.88% |
8.47% |
0.52% |
0.82% |
0.24% |
| Short-Term Debt to Total Capital |
|
53.49% |
38.43% |
10.01% |
0.00% |
0.11% |
0.42% |
2.88% |
2.57% |
0.52% |
0.82% |
0.24% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.23% |
1.10% |
0.00% |
5.91% |
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 |
|
46.51% |
61.57% |
90.00% |
100.00% |
99.66% |
98.49% |
97.12% |
91.53% |
99.48% |
99.18% |
99.76% |
| Debt to EBITDA |
|
-0.94 |
-1.48 |
-0.14 |
0.00 |
0.00 |
-0.06 |
-0.06 |
-0.05 |
-0.01 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.28 |
-0.02 |
-0.02 |
0.00 |
0.37 |
3.64 |
1.58 |
0.52 |
0.49 |
0.37 |
0.42 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.04 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.94 |
-0.87 |
-0.12 |
0.00 |
0.00 |
-0.07 |
-0.07 |
-0.07 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.58 |
-0.01 |
-0.01 |
0.00 |
0.38 |
4.19 |
1.85 |
0.72 |
0.35 |
0.36 |
0.55 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.05 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-8.60 |
-11.13 |
-21.84 |
-28.91 |
-36.83 |
-5.71 |
-14.72 |
-25.48 |
-25.94 |
-44.65 |
-44.95 |
| 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 |
|
1.15 |
1.14 |
0.44 |
2.95 |
1.97 |
9.58 |
5.47 |
0.89 |
1.90 |
2.28 |
1.51 |
| Quick Ratio |
|
0.69 |
0.61 |
0.22 |
2.85 |
1.77 |
9.46 |
5.23 |
0.81 |
1.39 |
1.91 |
1.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-0.29 |
0.88 |
-6.92 |
-5.10 |
-3.37 |
-10 |
-4.49 |
-15 |
-4.68 |
-5.97 |
| Operating Cash Flow to CapEx |
|
-1,377.36% |
-1,162.07% |
-78,000.00% |
-84,981.82% |
0.00% |
0.00% |
-611.53% |
-730.98% |
-2,817.37% |
-1,289.85% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.73 |
-0.06 |
0.70 |
-4.01 |
-1,274.20 |
-1,684.40 |
-400.64 |
-264.15 |
-7,420.80 |
-161.48 |
-114.86 |
| Operating Cash Flow to Interest Expense |
|
-4.18 |
-1.39 |
-3.71 |
-5.41 |
-1,608.75 |
-4,556.00 |
-405.08 |
-603.71 |
-7,057.50 |
-298.00 |
-164.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.48 |
-1.51 |
-3.71 |
-5.42 |
-1,263.50 |
-3,680.50 |
-471.32 |
-686.29 |
-7,308.00 |
-321.10 |
-161.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.47 |
0.49 |
0.00 |
0.01 |
0.07 |
0.03 |
0.02 |
0.08 |
0.17 |
0.23 |
0.11 |
| Accounts Receivable Turnover |
|
7.52 |
7.12 |
0.00 |
0.13 |
3.45 |
6.71 |
8.48 |
7.26 |
5.19 |
6.55 |
5.44 |
| Inventory Turnover |
|
0.60 |
0.46 |
0.00 |
0.66 |
6.97 |
4.63 |
2.23 |
0.90 |
1.34 |
1.17 |
0.84 |
| Fixed Asset Turnover |
|
6.50 |
9.06 |
0.00 |
0.56 |
4.39 |
1.80 |
0.27 |
0.32 |
0.50 |
1.00 |
1.46 |
| Accounts Payable Turnover |
|
8.80 |
5.81 |
0.00 |
0.06 |
2.24 |
2.47 |
2.06 |
0.79 |
1.47 |
1.73 |
1.64 |
| Days Sales Outstanding (DSO) |
|
48.53 |
51.30 |
0.00 |
2,887.34 |
105.69 |
54.38 |
43.07 |
50.27 |
70.37 |
55.69 |
67.05 |
| Days Inventory Outstanding (DIO) |
|
607.54 |
789.72 |
0.00 |
550.76 |
52.33 |
78.76 |
163.40 |
404.25 |
272.82 |
312.79 |
434.79 |
| Days Payable Outstanding (DPO) |
|
41.49 |
62.86 |
0.00 |
6,625.40 |
162.96 |
147.92 |
176.81 |
464.86 |
249.08 |
210.40 |
223.13 |
| Cash Conversion Cycle (CCC) |
|
614.57 |
778.16 |
0.00 |
-3,187.30 |
-4.94 |
-14.78 |
29.65 |
-10.33 |
94.12 |
158.08 |
278.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
19 |
11 |
5.21 |
2.95 |
3.43 |
0.85 |
3.43 |
-0.01 |
5.48 |
0.33 |
-1.20 |
| Invested Capital Turnover |
|
1.30 |
1.00 |
0.00 |
0.02 |
0.22 |
0.28 |
0.28 |
0.91 |
0.96 |
0.99 |
-2.32 |
| Increase / (Decrease) in Invested Capital |
|
8.32 |
-7.78 |
-6.12 |
-2.26 |
0.48 |
-2.58 |
2.58 |
-3.44 |
5.49 |
-5.15 |
-1.53 |
| Enterprise Value (EV) |
|
20 |
17 |
9.95 |
-1.52 |
1.86 |
15 |
2.10 |
-0.69 |
-1.67 |
1.13 |
11 |
| Market Capitalization |
|
15 |
17 |
9.88 |
3.92 |
3.63 |
40 |
16 |
5.03 |
1.62 |
4.70 |
15 |
| Book Value per Share |
|
$0.11 |
$0.43 |
$1.80 |
$0.39 |
$2.14 |
$1.01 |
$0.70 |
$0.11 |
$2.06 |
$2.90 |
$0.76 |
| Tangible Book Value per Share |
|
$0.03 |
$0.07 |
($0.24) |
$0.38 |
$2.12 |
$1.01 |
$0.69 |
$0.11 |
$2.05 |
$2.89 |
$0.65 |
| Total Capital |
|
31 |
18 |
6.05 |
8.40 |
5.22 |
26 |
18 |
6.23 |
8.82 |
3.93 |
2.94 |
| Total Debt |
|
16 |
7.01 |
0.61 |
0.00 |
0.02 |
0.40 |
0.51 |
0.53 |
0.05 |
0.03 |
0.01 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.29 |
0.00 |
0.37 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
4.88 |
0.10 |
0.07 |
-5.45 |
-1.77 |
-25 |
-14 |
-5.72 |
-3.29 |
-3.57 |
-4.13 |
| Capital Expenditures (CapEx) |
|
0.66 |
0.62 |
0.01 |
0.01 |
-1.38 |
-1.75 |
1.66 |
1.40 |
0.50 |
0.67 |
-0.16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7.96 |
2.09 |
-4.53 |
-0.81 |
0.22 |
-0.53 |
-1.48 |
-6.95 |
-0.67 |
-1.03 |
-2.22 |
| Debt-free Net Working Capital (DFNWC) |
|
19 |
9.01 |
-4.00 |
4.64 |
2.00 |
25 |
13 |
-0.71 |
2.67 |
2.57 |
1.92 |
| Net Working Capital (NWC) |
|
3.08 |
2.00 |
-4.60 |
4.64 |
2.00 |
25 |
12 |
-0.87 |
2.63 |
2.54 |
1.92 |
| Net Nonoperating Expense (NNE) |
|
14 |
6.69 |
4.09 |
-0.53 |
0.18 |
1.08 |
1.88 |
4.10 |
-1.09 |
1.19 |
2.86 |
| Net Nonoperating Obligations (NNO) |
|
4.88 |
0.10 |
-0.23 |
-5.45 |
-1.77 |
-25 |
-14 |
-5.72 |
-3.29 |
-3.57 |
-4.13 |
| Total Depreciation and Amortization (D&A) |
|
4.37 |
4.86 |
0.13 |
0.11 |
0.47 |
0.50 |
0.65 |
0.96 |
1.66 |
1.38 |
0.66 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
40.90% |
13.75% |
0.00% |
-852.63% |
31.35% |
-89.39% |
-244.72% |
-445.48% |
-25.43% |
-35.57% |
-217.68% |
| Debt-free Net Working Capital to Revenue |
|
99.94% |
59.17% |
0.00% |
4,881.05% |
290.71% |
4,178.45% |
2,110.56% |
-45.42% |
101.71% |
89.05% |
189.00% |
| Net Working Capital to Revenue |
|
15.81% |
13.12% |
0.00% |
4,881.05% |
289.84% |
4,160.10% |
2,026.57% |
-55.67% |
99.96% |
87.95% |
188.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($39,600,000.00) |
($8,856,000.00) |
($1,878,000.00) |
($1,236,000.00) |
($96,400.00) |
($20,200.00) |
($7,200.00) |
($10,934.00) |
($444.00) |
($14.87) |
($6.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.00 |
0.00 |
7.00 |
18.00 |
78.00 |
820.00 |
1.24K |
1.51K |
18.68K |
741.25K |
2.77M |
| Adjusted Diluted Earnings per Share |
|
($39,600,000.00) |
($8,856,000.00) |
($1,878,000.00) |
($1,536,000.00) |
($113,800.00) |
($21,600.00) |
($15,200.00) |
($12,162.00) |
($626.00) |
($15.19) |
($6.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.00 |
0.00 |
7.00 |
19.00 |
78.00 |
872.00 |
1.25K |
1.59K |
21.79K |
744.78K |
2.77M |
| Adjusted Basic & Diluted Earnings per Share |
|
($39,600,000.00) |
($8,856,000.00) |
($1,878,000.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.00 |
3.00 |
5.00 |
36.00 |
528.00 |
1.23K |
1.24K |
19.62K |
113.40K |
2.52M |
4.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.43 |
-8.07 |
-5.24 |
-4.87 |
-4.62 |
-5.95 |
-7.43 |
-7.93 |
-9.35 |
-9.83 |
-7.50 |
| Normalized NOPAT Margin |
|
-43.33% |
-53.03% |
0.00% |
-5,123.26% |
-669.93% |
-1,002.15% |
-1,226.73% |
-508.30% |
-355.94% |
-340.59% |
-737.20% |
| Pre Tax Income Margin |
|
-122.92% |
-96.96% |
0.00% |
-10,198.95% |
-696.23% |
-1,183.33% |
-1,536.14% |
-771.24% |
-314.39% |
-381.85% |
-1,018.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-10.03 |
-1.85 |
-3.56 |
-4.61 |
-1,310.75 |
-3,678.50 |
-375.40 |
-708.53 |
-4,196.00 |
-382.83 |
-201.67 |
| NOPAT to Interest Expense |
|
-3.89 |
-1.56 |
-4.15 |
-5.32 |
-1,153.95 |
-2,976.40 |
-297.36 |
-466.74 |
-4,675.30 |
-339.07 |
-144.32 |
| EBIT Less CapEx to Interest Expense |
|
-10.33 |
-1.97 |
-3.57 |
-4.62 |
-965.50 |
-2,803.00 |
-441.64 |
-791.12 |
-4,446.50 |
-405.93 |
-198.54 |
| NOPAT Less CapEx to Interest Expense |
|
-4.19 |
-1.68 |
-4.15 |
-5.32 |
-808.70 |
-2,100.90 |
-363.60 |
-549.32 |
-4,925.80 |
-362.17 |
-141.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.54% |
0.00% |
0.00% |
0.00% |
-3.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.28% |