| DEI Shares Outstanding |
|
19,278,163.00 |
20,798,163.00 |
30,970,663.00 |
133,870,080.00 |
134,095,247.00 |
250,074,415.00 |
476,108,455.00 |
912,195,626.00 |
12,338,910.00 |
30,338,290.00 |
32,057,461.00 |
| DEI Adjusted Shares Outstanding |
|
19,278,163.00 |
20,798,163.00 |
30,970,663.00 |
133,870,080.00 |
134,095,247.00 |
250,074,415.00 |
476,108,455.00 |
912,195,626.00 |
12,338,910.00 |
30,338,290.00 |
32,057,461.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.25 |
-0.17 |
-0.13 |
-0.14 |
0.01 |
-0.03 |
-0.02 |
-0.02 |
-3.05 |
-1.02 |
-1.74 |
| 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 |
|
-55.49% |
26.73% |
1.80% |
-504.04% |
118.49% |
-255.61% |
-36.45% |
-151.68% |
-92.04% |
20.17% |
-104.30% |
| EBIT Growth |
|
-77.16% |
34.36% |
2.66% |
-498.56% |
115.02% |
-310.57% |
-34.45% |
-139.28% |
-88.28% |
18.66% |
-100.45% |
| NOPAT Growth |
|
-58.04% |
-3.55% |
13.68% |
-21.59% |
-101.61% |
33.53% |
-24.78% |
-133.34% |
-89.69% |
13.08% |
-92.64% |
| Net Income Growth |
|
-77.06% |
34.35% |
2.64% |
-520.31% |
105.48% |
-723.74% |
-29.90% |
-128.60% |
-93.23% |
29.43% |
-110.50% |
| EPS Growth |
|
-7.41% |
41.38% |
35.29% |
-45.45% |
68.75% |
40.00% |
33.33% |
-43,750.00% |
38.77% |
86.41% |
-93.15% |
| Operating Cash Flow Growth |
|
-112.40% |
4.70% |
6.24% |
-18.36% |
-52.88% |
-0.43% |
-6.95% |
-96.82% |
-9.48% |
-80.89% |
-70.63% |
| Free Cash Flow Firm Growth |
|
23.68% |
-387.51% |
21.51% |
448.74% |
-282.36% |
78.37% |
-4.71% |
-4.20% |
-394.10% |
-12.61% |
-23.28% |
| Invested Capital Growth |
|
-321.82% |
44.28% |
46.60% |
-1,836.10% |
94.40% |
34.46% |
-94.84% |
-668.41% |
12.35% |
96.59% |
-2,063.89% |
| 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 |
|
12.71% |
-18.46% |
14.06% |
-44.27% |
138.21% |
-375.74% |
-15.28% |
-72.76% |
14.69% |
-30.72% |
-8.00% |
| EBIT Q/Q Growth |
|
0.50% |
-15.63% |
13.72% |
-44.21% |
129.60% |
-539.99% |
-14.51% |
-66.74% |
14.08% |
-29.02% |
-7.90% |
| NOPAT Q/Q Growth |
|
11.24% |
5.14% |
-1.97% |
-7.54% |
-54.98% |
7.70% |
-17.04% |
-59.37% |
13.01% |
-27.87% |
-7.84% |
| Net Income Q/Q Growth |
|
17.28% |
-15.62% |
13.73% |
-41.13% |
110.49% |
-3,076.48% |
-13.46% |
-60.97% |
12.69% |
-25.08% |
-9.17% |
| EPS Q/Q Growth |
|
32.56% |
-30.77% |
45.00% |
-45.45% |
50.00% |
-200.00% |
0.00% |
-448.13% |
57.07% |
-43.14% |
-9.30% |
| Operating Cash Flow Q/Q Growth |
|
14.82% |
11.26% |
-80.02% |
22.26% |
-8.83% |
-4.90% |
-2.91% |
-29.49% |
6.86% |
-20.70% |
-3.84% |
| Free Cash Flow Firm Q/Q Growth |
|
-199.12% |
17.30% |
-82.75% |
98.69% |
-1,952.86% |
73.42% |
4.25% |
34.37% |
-22.00% |
-18.27% |
1.95% |
| Invested Capital Q/Q Growth |
|
16.89% |
-12.83% |
61.45% |
-43.15% |
93.77% |
59.88% |
-13.80% |
-623.99% |
7.34% |
61.71% |
-130.73% |
| 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 |
|
100.04% |
100.05% |
100.05% |
100.01% |
99.85% |
100.02% |
100.02% |
100.03% |
100.01% |
100.04% |
100.01% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.02% |
103.70% |
37.90% |
112.07% |
108.28% |
103.43% |
106.18% |
92.10% |
96.74% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.15% |
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) |
|
-55,492.45% |
648.65% |
274.93% |
234.62% |
-14.01% |
-1,313.66% |
-269.90% |
-1,364.20% |
1,464.81% |
-80.48% |
-126.85% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
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) |
|
4,280,093.44% |
2,519.68% |
791.91% |
274.33% |
-14.01% |
-1,313.66% |
-269.90% |
-1,364.20% |
1,464.81% |
-80.48% |
-126.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
542.61% |
109.05% |
86.69% |
123.34% |
191.92% |
-1,455.39% |
-145.33% |
647.65% |
1,765.85% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.02 |
-3.13 |
-2.70 |
-3.28 |
-6.62 |
-4.40 |
-5.49 |
-13 |
-24 |
-21 |
-41 |
| 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) |
|
-104.97% |
-2.90% |
-596.55% |
-6,045.68% |
789.39% |
-173.53% |
-75.22% |
-103.87% |
-233.43% |
-14.68% |
-32.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-1,085.39% |
-31.01% |
-203.33% |
| 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) |
|
-4.84 |
-3.18 |
-3.09 |
-19 |
2.78 |
-5.85 |
-7.87 |
-19 |
-35 |
-29 |
-58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.24 |
-3.11 |
-3.05 |
-18 |
3.41 |
-5.31 |
-7.24 |
-18 |
-35 |
-28 |
-57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
31.93 |
22.19 |
4.22 |
0.00 |
0.00 |
1.26 |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
31.93 |
22.19 |
4.22 |
0.00 |
0.00 |
1.26 |
1.20 |
| 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 |
16.64 |
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% |
6.01% |
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 |
4.71 |
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 |
5.78 |
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 |
4.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
-0.29 |
-0.09 |
0.71 |
3.18 |
0.34 |
-0.61 |
-2.05 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-0.09 |
0.71 |
3.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-198.65 |
3.43 |
0.06 |
0.03 |
0.13 |
-2.49 |
-1.28 |
-4.49 |
2.22 |
-1.12 |
-1.07 |
| Leverage Ratio |
|
221.19 |
-3.91 |
-0.39 |
-0.15 |
-0.26 |
4.67 |
1.98 |
6.64 |
-4.10 |
1.28 |
1.15 |
| Compound Leverage Factor |
|
221.19 |
-3.91 |
-0.39 |
-0.16 |
-0.10 |
5.24 |
2.15 |
6.87 |
-4.35 |
1.18 |
1.11 |
| Debt to Total Capital |
|
0.00% |
0.00% |
-41.59% |
-9.58% |
41.39% |
76.08% |
25.19% |
-159.39% |
195.16% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
-41.59% |
0.00% |
0.00% |
0.00% |
25.19% |
-159.39% |
195.16% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
-9.58% |
41.39% |
76.08% |
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 |
|
289.43% |
-100.86% |
-490.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-189.43% |
200.86% |
631.68% |
109.58% |
58.61% |
23.92% |
74.81% |
259.39% |
-95.16% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.08 |
-0.07 |
0.11 |
-0.27 |
-0.27 |
-0.10 |
-0.12 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.01 |
0.03 |
-0.42 |
0.20 |
0.97 |
-0.03 |
0.17 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.07 |
0.11 |
-0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.09 |
-0.41 |
-0.06 |
-0.33 |
-0.36 |
-0.14 |
-0.18 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.01 |
0.15 |
0.22 |
0.24 |
1.28 |
-0.05 |
0.25 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.41 |
-0.06 |
-0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-4.00 |
-79.06 |
-52.02 |
-61.71 |
-10.10 |
-23.98 |
-4.93 |
-16.76 |
-20.83 |
8.44 |
-13.44 |
| Noncontrolling Interest Sharing Ratio |
|
7,812.93% |
-288.45% |
-188.04% |
-16.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.94 |
0.42 |
0.69 |
0.12 |
2.05 |
3.38 |
2.46 |
0.74 |
0.84 |
16.32 |
3.30 |
| Quick Ratio |
|
5.54 |
0.10 |
0.32 |
0.12 |
1.89 |
3.14 |
2.30 |
0.10 |
0.09 |
15.77 |
3.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.90 |
-4.36 |
-3.43 |
12 |
-22 |
-4.71 |
-4.93 |
-5.14 |
-25 |
-29 |
-35 |
| Operating Cash Flow to CapEx |
|
-188,092.28% |
-31,959.53% |
-16,949.65% |
-89,920.50% |
0.00% |
-83,736.25% |
-7,125.75% |
-45,417.22% |
-111,172.73% |
-1,573.38% |
-682,232.72% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-5,135.27 |
17.43 |
-12.62 |
-6.67 |
-7.58 |
-7.73 |
-11.10 |
-38.18 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-4,994.43 |
-5.75 |
-3.49 |
-8.57 |
-9.94 |
-19.16 |
-6.09 |
-33.68 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-5,023.90 |
-5.76 |
-3.49 |
-8.58 |
-10.08 |
-19.20 |
-6.10 |
-35.82 |
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 |
|
-2.79 |
-1.55 |
-0.83 |
-16 |
-0.90 |
-0.59 |
-1.15 |
-8.83 |
-7.74 |
-0.26 |
-5.71 |
| 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 |
|
-2.13 |
1.23 |
0.72 |
-15 |
15 |
0.31 |
-0.56 |
-7.68 |
1.09 |
7.47 |
-5.45 |
| Enterprise Value (EV) |
|
12 |
7.64 |
7.45 |
53 |
16 |
8.96 |
18 |
15 |
28 |
17 |
-1.70 |
| Market Capitalization |
|
13 |
6.28 |
4.71 |
54 |
17 |
10 |
25 |
15 |
34 |
86 |
24 |
| Book Value per Share |
|
($0.05) |
($0.14) |
($0.12) |
($0.12) |
$0.00 |
$0.00 |
$0.01 |
$0.00 |
($0.17) |
$2.25 |
$0.62 |
| Tangible Book Value per Share |
|
($0.05) |
($0.14) |
($0.12) |
($0.12) |
$0.00 |
$0.00 |
$0.01 |
$0.00 |
($0.17) |
$2.25 |
$0.62 |
| Total Capital |
|
0.47 |
-1.45 |
-0.57 |
-14 |
0.94 |
1.88 |
7.84 |
-1.16 |
2.24 |
68 |
20 |
| Total Debt |
|
0.00 |
0.00 |
0.24 |
1.36 |
0.39 |
1.43 |
1.97 |
1.85 |
4.37 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1.36 |
0.39 |
1.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-3.26 |
-0.10 |
-0.03 |
-0.50 |
-1.45 |
-1.04 |
-7.01 |
0.60 |
-5.96 |
-68 |
-26 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.01 |
0.09 |
0.03 |
0.01 |
1.60 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.39 |
-0.48 |
-0.28 |
-16 |
-0.81 |
-0.60 |
-1.31 |
-2.58 |
-8.21 |
-1.93 |
-6.85 |
| Debt-free Net Working Capital (DFNWC) |
|
2.87 |
-0.38 |
-0.02 |
-14 |
1.02 |
1.88 |
7.67 |
-1.33 |
2.12 |
66 |
19 |
| Net Working Capital (NWC) |
|
2.87 |
-0.38 |
-0.25 |
-14 |
1.02 |
1.88 |
5.70 |
-3.18 |
-2.25 |
66 |
19 |
| Net Nonoperating Expense (NNE) |
|
1.82 |
0.05 |
0.39 |
16 |
-7.67 |
2.16 |
3.03 |
6.66 |
13 |
5.43 |
15 |
| Net Nonoperating Obligations (NNO) |
|
-3.26 |
-0.10 |
-0.03 |
-0.50 |
-1.45 |
-1.04 |
-7.01 |
-5.82 |
-5.60 |
-68 |
-26 |
| Total Depreciation and Amortization (D&A) |
|
0.60 |
0.07 |
0.04 |
0.06 |
0.63 |
0.55 |
0.63 |
0.60 |
0.45 |
0.90 |
0.72 |
| 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 |
|
($0.29) |
($0.17) |
($0.11) |
($0.16) |
$0.01 |
($0.03) |
($0.02) |
($0.04) |
($5.37) |
($0.73) |
($1.41) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
19.90M |
25.73M |
27.91M |
133.91M |
135.15M |
230.75M |
406.60M |
555.27M |
7.01M |
36.49M |
39.66M |
| Adjusted Diluted Earnings per Share |
|
($0.29) |
($0.17) |
($0.11) |
($0.16) |
($0.05) |
($0.03) |
($0.02) |
($0.04) |
($5.37) |
($0.73) |
($1.41) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
19.90M |
25.73M |
27.91M |
133.91M |
169.56M |
231.42M |
406.60M |
555.27M |
7.01M |
36.49M |
39.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.29) |
($0.17) |
($0.11) |
($0.16) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
16.94M |
18.95M |
100.08M |
121.15M |
183.21M |
350.01M |
495.93M |
971.55M |
56.13M |
30.97M |
33.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.02 |
-3.13 |
-2.70 |
-3.28 |
-6.62 |
-4.40 |
-5.49 |
-8.47 |
-24 |
-23 |
-41 |
| 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 |
-4,635.73 |
-27.01 |
1.61 |
-8.29 |
-12.08 |
-28.31 |
-15.48 |
-38.48 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-4,050.17 |
-4.79 |
-3.84 |
-6.23 |
-8.44 |
-19.27 |
-10.62 |
-28.21 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-4,665.19 |
-27.02 |
1.61 |
-8.30 |
-12.22 |
-28.35 |
-15.49 |
-40.62 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-4,079.63 |
-4.80 |
-3.84 |
-6.24 |
-8.58 |
-19.31 |
-10.63 |
-30.35 |
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% |