| DEI Shares Outstanding |
|
107,346,916.00 |
109,689,909.00 |
112,223,854.00 |
236,642,901.00 |
3,571,001.00 |
6,293,968.00 |
7,632,044.00 |
8,303,729.00 |
8,538,489.00 |
- |
8,935,657.00 |
| DEI Adjusted Shares Outstanding |
|
107,346,916.00 |
109,689,909.00 |
112,223,854.00 |
236,642,901.00 |
3,571,001.00 |
6,293,968.00 |
7,632,044.00 |
8,303,729.00 |
8,538,489.00 |
- |
8,935,657.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.02 |
-0.01 |
0.00 |
0.00 |
-0.79 |
-0.69 |
-1.04 |
-0.96 |
-0.50 |
- |
-4.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
28.09% |
63.33% |
14.47% |
-7.41% |
101.56% |
32.47% |
54.90% |
89.87% |
41.77% |
33.36% |
18.97% |
| EBITDA Growth |
|
49.32% |
80.07% |
239.57% |
-262.05% |
-539.65% |
-81.17% |
-43.37% |
-49.67% |
94.73% |
-195.85% |
80.57% |
| EBIT Growth |
|
51.36% |
75.00% |
170.93% |
-387.44% |
-454.95% |
-83.88% |
-46.94% |
-69.70% |
66.33% |
-59.32% |
481.13% |
| NOPAT Growth |
|
53.21% |
71.80% |
163.23% |
-391.67% |
-445.98% |
-83.74% |
-46.51% |
-69.70% |
66.33% |
-59.32% |
480.26% |
| Net Income Growth |
|
41.16% |
68.98% |
179.69% |
-281.27% |
-368.57% |
-57.96% |
-79.83% |
-1.23% |
45.13% |
-123.25% |
-279.02% |
| EPS Growth |
|
33.33% |
50.00% |
100.00% |
0.00% |
0.00% |
42.42% |
0.00% |
0.00% |
48.00% |
-119.23% |
-282.46% |
| Operating Cash Flow Growth |
|
28.68% |
134.02% |
-134.18% |
298.15% |
-882.05% |
-86.15% |
-19.33% |
-15.38% |
41.57% |
99.27% |
28,634.43% |
| Free Cash Flow Firm Growth |
|
-82.67% |
84.85% |
-137.41% |
155.21% |
-937.70% |
-86.76% |
-11.19% |
-363.45% |
36.05% |
83.86% |
-32.10% |
| Invested Capital Growth |
|
117.15% |
58.95% |
270.07% |
-64.75% |
354.56% |
148.77% |
39.67% |
365.64% |
59.01% |
-2.81% |
-25.47% |
| Revenue Q/Q Growth |
|
-0.57% |
23.21% |
-0.75% |
-22.04% |
39.07% |
10.15% |
10.25% |
22.05% |
3.79% |
11.04% |
1.19% |
| EBITDA Q/Q Growth |
|
5.35% |
73.61% |
-54.49% |
-1,038.95% |
-67.76% |
11.84% |
-56.27% |
8.17% |
85.60% |
21.01% |
297.42% |
| EBIT Q/Q Growth |
|
4.96% |
67.58% |
-62.44% |
-1,340.77% |
-59.43% |
10.68% |
-53.17% |
2.26% |
40.73% |
-2.27% |
425.48% |
| NOPAT Q/Q Growth |
|
-17.57% |
71.13% |
-71.65% |
-466.00% |
-57.02% |
10.81% |
-53.17% |
2.26% |
40.73% |
-2.27% |
425.00% |
| Net Income Q/Q Growth |
|
-18.35% |
57.10% |
4.03% |
-547.79% |
-53.12% |
21.90% |
-71.77% |
-8.11% |
46.77% |
-16.97% |
0.24% |
| EPS Q/Q Growth |
|
-100.00% |
50.00% |
0.00% |
100.00% |
-60.98% |
100.00% |
0.00% |
0.00% |
0.00% |
-15.15% |
-3.32% |
| Operating Cash Flow Q/Q Growth |
|
8.33% |
291.95% |
-1,885.55% |
2.03% |
-105.10% |
5.67% |
-32.95% |
17.02% |
-6.69% |
98.68% |
79.84% |
| Free Cash Flow Firm Q/Q Growth |
|
-145.53% |
56.62% |
-64.61% |
-44.53% |
-51.83% |
-5.21% |
1.10% |
1.64% |
-3.08% |
22.97% |
-30.56% |
| Invested Capital Q/Q Growth |
|
-45.72% |
-23.79% |
-9.09% |
-16.73% |
24.95% |
31.51% |
-10.47% |
-3.51% |
3.34% |
0.97% |
-14.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
73.55% |
82.87% |
87.22% |
91.31% |
89.72% |
89.63% |
90.43% |
86.12% |
87.92% |
90.61% |
92.71% |
| EBITDA Margin |
|
-26.84% |
-3.28% |
3.99% |
-6.99% |
-22.18% |
-30.34% |
-28.08% |
-22.13% |
-0.82% |
-1.83% |
11.19% |
| Operating Margin |
|
-28.62% |
-4.94% |
1.91% |
-8.60% |
-23.29% |
-32.30% |
-30.55% |
-27.30% |
-6.49% |
-7.75% |
7.08% |
| EBIT Margin |
|
-28.62% |
-4.38% |
2.71% |
-8.43% |
-23.20% |
-32.21% |
-30.55% |
-27.30% |
-6.49% |
-7.75% |
7.09% |
| Profit (Net Income) Margin |
|
-39.75% |
-7.55% |
5.25% |
-10.29% |
-23.92% |
-28.52% |
-33.11% |
-17.65% |
-6.83% |
-11.44% |
-36.43% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.24% |
100.00% |
100.00% |
58.06% |
100.00% |
100.00% |
9,556.28% |
| Interest Burden Percent |
|
138.87% |
172.31% |
193.60% |
122.09% |
103.88% |
88.55% |
108.37% |
111.34% |
105.33% |
147.60% |
-5.37% |
| 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% |
-74.33% |
16.29% |
-44.62% |
-168.56% |
-108.34% |
-92.84% |
-47.80% |
-7.55% |
-9.93% |
19.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-94.74% |
39.72% |
-100.93% |
-130.46% |
-76.17% |
-70.08% |
-51.59% |
28.59% |
-103.55% |
-1,098.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
123.40% |
-223.01% |
-129.63% |
87.92% |
35.66% |
48.43% |
25.31% |
-2.73% |
-13.81% |
-187.05% |
| Return on Equity (ROE) |
|
127.87% |
49.07% |
-206.72% |
-174.25% |
-80.64% |
-72.68% |
-44.42% |
-22.49% |
-10.28% |
-23.74% |
-167.56% |
| Cash Return on Invested Capital (CROIC) |
|
-1,024.40% |
-119.86% |
-98.62% |
51.14% |
-296.43% |
-193.65% |
-125.95% |
-177.08% |
-53.11% |
-7.08% |
48.67% |
| Operating Return on Assets (OROA) |
|
-66.80% |
-13.54% |
7.80% |
-25.05% |
-42.57% |
-47.94% |
-31.92% |
-25.69% |
-6.25% |
-8.29% |
9.09% |
| Return on Assets (ROA) |
|
-92.76% |
-23.34% |
15.10% |
-30.58% |
-43.88% |
-42.45% |
-34.59% |
-16.61% |
-6.58% |
-12.24% |
-46.66% |
| Return on Common Equity (ROCE) |
|
219.73% |
97.12% |
-1,310.90% |
2,915.63% |
179.51% |
-8.30% |
-45.41% |
-22.64% |
-10.30% |
-23.95% |
-169.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
105.44% |
98.27% |
323.11% |
-102.35% |
-42.55% |
-72.27% |
-26.09% |
-19.40% |
-9.90% |
-25.15% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.68 |
-0.19 |
0.12 |
-0.35 |
-1.92 |
-3.52 |
-5.16 |
-8.76 |
-2.95 |
-4.70 |
5.11 |
| NOPAT Margin |
|
-20.03% |
-3.46% |
1.91% |
-6.02% |
-16.30% |
-22.61% |
-21.39% |
-19.11% |
-4.54% |
-5.42% |
4.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
116.63% |
20.41% |
-23.44% |
56.31% |
-38.10% |
-32.16% |
-22.76% |
3.79% |
-36.14% |
93.61% |
1,118.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-5.25% |
-6.64% |
9.75% |
| Cost of Revenue to Revenue |
|
26.45% |
17.13% |
12.78% |
8.69% |
10.28% |
10.37% |
9.57% |
13.88% |
12.08% |
9.39% |
7.29% |
| SG&A Expenses to Revenue |
|
100.19% |
86.51% |
83.67% |
98.25% |
111.05% |
119.80% |
116.19% |
100.29% |
87.70% |
88.33% |
76.34% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.26% |
2.31% |
7.34% |
6.36% |
6.58% |
4.92% |
| Operating Expenses to Revenue |
|
102.17% |
87.81% |
85.31% |
99.90% |
113.01% |
121.93% |
120.98% |
113.43% |
94.40% |
98.36% |
85.62% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.97 |
-0.24 |
0.17 |
-0.49 |
-2.73 |
-5.02 |
-7.38 |
-13 |
-4.22 |
-6.72 |
7.32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.91 |
-0.18 |
0.25 |
-0.41 |
-2.61 |
-4.73 |
-6.78 |
-10 |
-0.53 |
-1.58 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.06 |
7.36 |
9.03 |
7.83 |
7.37 |
35.14 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
102.87 |
8.70 |
56.26 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.18 |
1.99 |
1.78 |
1.70 |
4.89 |
20.15 |
9.34 |
8.24 |
5.40 |
3.35 |
2.02 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
58.36 |
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% |
1.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
64.33 |
38.76 |
11.01 |
51.49 |
34.31 |
67.35 |
31.07 |
12.13 |
7.38 |
6.38 |
9.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.78 |
2.21 |
2.03 |
3.62 |
5.44 |
20.05 |
8.34 |
7.99 |
5.45 |
3.43 |
2.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
50.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
74.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.61 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
106.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
43.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
29.80 |
0.00 |
76.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
52.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.54 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.08 |
-2.85 |
11.70 |
0.00 |
0.31 |
0.06 |
0.00 |
0.01 |
0.26 |
0.82 |
7.85 |
| Long-Term Debt to Equity |
|
-0.95 |
-2.84 |
0.00 |
0.00 |
0.31 |
0.06 |
0.00 |
0.01 |
0.25 |
0.82 |
7.85 |
| Financial Leverage |
|
-0.54 |
-1.30 |
-5.61 |
1.28 |
-0.67 |
-0.47 |
-0.69 |
-0.49 |
-0.10 |
0.13 |
0.17 |
| Leverage Ratio |
|
-1.38 |
-2.10 |
-13.69 |
5.70 |
1.84 |
1.71 |
1.28 |
1.35 |
1.56 |
1.94 |
3.59 |
| Compound Leverage Factor |
|
-1.91 |
-3.62 |
-26.51 |
6.96 |
1.91 |
1.52 |
1.39 |
1.51 |
1.64 |
2.86 |
-0.19 |
| Debt to Total Capital |
|
1,285.80% |
154.19% |
92.13% |
0.00% |
23.66% |
5.74% |
0.00% |
1.19% |
20.69% |
45.05% |
88.69% |
| Short-Term Debt to Total Capital |
|
162.77% |
0.48% |
92.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.03% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
1,123.03% |
153.71% |
0.00% |
0.00% |
23.66% |
5.74% |
0.00% |
1.19% |
19.66% |
45.05% |
88.69% |
| Preferred Equity to Total Capital |
|
748.25% |
109.70% |
65.69% |
1,937.32% |
135.76% |
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% |
-2.65% |
-5.01% |
-1.62% |
-0.25% |
-0.43% |
-0.69% |
-0.02% |
| Common Equity to Total Capital |
|
-1,934.04% |
-163.90% |
-57.82% |
-1,837.32% |
-56.77% |
99.27% |
101.62% |
98.81% |
79.74% |
55.64% |
11.32% |
| Debt to EBITDA |
|
-1.52 |
-6.67 |
4.77 |
0.00 |
-0.76 |
-0.08 |
0.00 |
-0.05 |
-21.75 |
-20.16 |
4.03 |
| Net Debt to EBITDA |
|
-1.32 |
-2.05 |
2.93 |
0.00 |
1.77 |
0.25 |
0.00 |
1.14 |
-6.36 |
-4.88 |
1.33 |
| Long-Term Debt to EBITDA |
|
-1.33 |
-6.65 |
0.00 |
0.00 |
-0.76 |
-0.08 |
0.00 |
-0.05 |
-20.66 |
-20.16 |
4.03 |
| Debt to NOPAT |
|
-2.04 |
-6.32 |
9.96 |
0.00 |
-1.03 |
-0.10 |
0.00 |
-0.06 |
-3.94 |
-6.79 |
9.10 |
| Net Debt to NOPAT |
|
-1.77 |
-1.94 |
6.12 |
0.00 |
2.41 |
0.34 |
0.00 |
1.32 |
-1.15 |
-1.64 |
2.99 |
| Long-Term Debt to NOPAT |
|
-1.78 |
-6.30 |
0.00 |
0.00 |
-1.03 |
-0.10 |
0.00 |
-0.06 |
-3.75 |
-6.79 |
9.10 |
| Altman Z-Score |
|
-44.77 |
-25.39 |
-23.35 |
8.29 |
7.88 |
46.29 |
21.69 |
11.43 |
7.44 |
3.92 |
2.41 |
| Noncontrolling Interest Sharing Ratio |
|
-71.84% |
-97.89% |
-534.13% |
1,773.27% |
322.60% |
88.58% |
-2.22% |
-0.68% |
-0.28% |
-0.88% |
-1.12% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.79 |
1.43 |
0.96 |
1.51 |
3.35 |
1.27 |
4.09 |
1.61 |
1.38 |
2.18 |
1.80 |
| Quick Ratio |
|
0.30 |
1.13 |
0.59 |
1.07 |
2.99 |
0.76 |
3.59 |
1.24 |
0.99 |
1.92 |
1.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.03 |
-0.31 |
-0.73 |
0.40 |
-3.37 |
-6.30 |
-7.00 |
-32 |
-21 |
-3.35 |
13 |
| Operating Cash Flow to CapEx |
|
-22,551.35% |
13,510.89% |
-318.63% |
3,267.41% |
-1,187.46% |
-741.13% |
-2,801.31% |
-3,818.67% |
-1,226.61% |
-11.55% |
148.65% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.40 |
-1.76 |
0.00 |
4.65 |
-31.85 |
0.00 |
-9,851.55 |
0.00 |
-43.63 |
-1.07 |
1.89 |
| Operating Cash Flow to Interest Expense |
|
-3.21 |
2.35 |
0.00 |
3.20 |
-20.46 |
0.00 |
-6,771.49 |
0.00 |
-6.82 |
-0.01 |
1.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.22 |
2.33 |
0.00 |
3.10 |
-22.19 |
0.00 |
-7,013.21 |
0.00 |
-7.38 |
-0.07 |
0.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.33 |
3.09 |
2.87 |
2.97 |
1.83 |
1.49 |
1.04 |
0.94 |
0.96 |
1.07 |
1.28 |
| Accounts Receivable Turnover |
|
12.73 |
11.06 |
8.24 |
6.46 |
10.20 |
8.90 |
9.36 |
9.31 |
8.45 |
7.87 |
8.07 |
| Inventory Turnover |
|
2.20 |
2.49 |
1.52 |
0.86 |
2.00 |
1.71 |
1.45 |
2.27 |
1.90 |
2.18 |
2.24 |
| Fixed Asset Turnover |
|
77.35 |
143.62 |
128.47 |
142.41 |
105.19 |
35.28 |
20.92 |
30.10 |
48.60 |
102.55 |
231.91 |
| Accounts Payable Turnover |
|
3.93 |
3.28 |
2.61 |
2.12 |
4.04 |
3.59 |
4.25 |
6.30 |
4.58 |
4.61 |
3.89 |
| Days Sales Outstanding (DSO) |
|
28.67 |
32.99 |
44.30 |
56.54 |
35.79 |
41.01 |
38.99 |
39.19 |
43.21 |
46.40 |
45.22 |
| Days Inventory Outstanding (DIO) |
|
166.20 |
146.65 |
239.97 |
423.22 |
182.88 |
213.90 |
252.40 |
160.59 |
192.12 |
167.49 |
162.62 |
| Days Payable Outstanding (DPO) |
|
92.83 |
111.28 |
139.78 |
172.06 |
90.41 |
101.71 |
85.98 |
57.98 |
79.68 |
79.20 |
93.89 |
| Cash Conversion Cycle (CCC) |
|
102.04 |
68.36 |
144.49 |
307.70 |
128.26 |
153.20 |
205.42 |
141.81 |
155.65 |
134.69 |
113.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.20 |
0.31 |
1.16 |
0.41 |
1.87 |
4.64 |
6.48 |
30 |
48 |
47 |
22 |
| Invested Capital Turnover |
|
-7.05 |
21.49 |
8.53 |
7.41 |
10.34 |
4.79 |
4.34 |
2.50 |
1.66 |
1.83 |
3.93 |
| Increase / (Decrease) in Invested Capital |
|
1.35 |
0.12 |
0.85 |
-0.75 |
1.46 |
2.78 |
1.84 |
24 |
18 |
-1.35 |
-7.66 |
| Enterprise Value (EV) |
|
13 |
12 |
13 |
21 |
64 |
313 |
201 |
366 |
354 |
297 |
224 |
| Market Capitalization |
|
11 |
11 |
11 |
9.94 |
57 |
314 |
226 |
378 |
351 |
290 |
209 |
| Book Value per Share |
|
($0.02) |
($0.01) |
($0.01) |
($0.05) |
($1.33) |
$0.98 |
$4.01 |
$5.04 |
$5.25 |
$4.51 |
$0.66 |
| Tangible Book Value per Share |
|
($0.02) |
($0.01) |
($0.01) |
($0.05) |
($1.74) |
$0.49 |
$3.40 |
$0.81 |
($0.43) |
($0.60) |
($1.82) |
| Total Capital |
|
0.11 |
0.78 |
1.30 |
0.59 |
8.37 |
6.20 |
30 |
42 |
56 |
71 |
52 |
| Total Debt |
|
1.38 |
1.20 |
1.20 |
0.00 |
1.98 |
0.36 |
0.00 |
0.51 |
12 |
32 |
47 |
| Total Long-Term Debt |
|
1.20 |
1.20 |
0.00 |
0.00 |
1.98 |
0.36 |
0.00 |
0.51 |
11 |
32 |
47 |
| Net Debt |
|
1.20 |
0.37 |
0.74 |
-0.18 |
-4.63 |
-1.20 |
-24 |
-12 |
3.40 |
7.73 |
15 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.00 |
0.04 |
0.01 |
0.18 |
0.54 |
0.17 |
0.15 |
0.26 |
0.21 |
4.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.31 |
-0.23 |
0.66 |
0.39 |
-0.40 |
0.49 |
-0.07 |
-1.15 |
0.67 |
2.14 |
-1.66 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.13 |
0.61 |
1.12 |
0.57 |
6.22 |
0.94 |
19 |
7.81 |
5.82 |
18 |
15 |
| Net Working Capital (NWC) |
|
-0.30 |
0.60 |
-0.08 |
0.57 |
6.22 |
0.94 |
19 |
7.81 |
5.24 |
18 |
15 |
| Net Nonoperating Expense (NNE) |
|
0.66 |
0.23 |
-0.21 |
0.25 |
0.90 |
0.92 |
2.83 |
-0.67 |
1.49 |
5.21 |
43 |
| Net Nonoperating Obligations (NNO) |
|
1.47 |
0.74 |
1.06 |
-0.18 |
-4.53 |
-1.20 |
-24 |
-12 |
3.40 |
7.73 |
16 |
| Total Depreciation and Amortization (D&A) |
|
0.06 |
0.06 |
0.08 |
0.08 |
0.12 |
0.29 |
0.60 |
2.37 |
3.68 |
5.13 |
4.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.14% |
-4.14% |
10.45% |
6.71% |
-3.37% |
3.12% |
-0.28% |
-2.51% |
1.03% |
2.47% |
-1.61% |
| Debt-free Net Working Capital to Revenue |
|
-3.73% |
10.99% |
17.80% |
9.73% |
52.83% |
6.05% |
76.98% |
17.04% |
8.95% |
20.79% |
14.46% |
| Net Working Capital to Revenue |
|
-8.91% |
10.92% |
-1.24% |
9.73% |
52.83% |
6.05% |
76.98% |
17.04% |
8.06% |
20.79% |
14.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.02) |
($0.01) |
$0.00 |
$0.00 |
($1.32) |
($0.76) |
($1.08) |
($1.00) |
($0.52) |
($1.14) |
($4.36) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
106.70M |
108.60M |
111.38M |
217.16M |
2.13M |
5.73M |
7.81M |
7.91M |
8.28M |
8.48M |
8.62M |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
($0.01) |
$0.00 |
$0.00 |
($1.32) |
($0.76) |
($1.08) |
$0.00 |
($0.52) |
($1.14) |
($4.36) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
110.54M |
208.65M |
217.16M |
2.13M |
5.73M |
7.81M |
8.38M |
8.28M |
8.48M |
8.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.02) |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.08) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
110.54M |
236.64M |
0.00 |
6.02M |
7.62M |
7.34M |
8.38M |
8.62M |
8.90M |
9.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.68 |
-0.19 |
0.08 |
-0.35 |
-1.92 |
-3.52 |
-5.16 |
-8.76 |
-2.95 |
-4.70 |
6.40 |
| Normalized NOPAT Margin |
|
-20.03% |
-3.46% |
1.34% |
-6.02% |
-16.30% |
-22.61% |
-21.39% |
-19.11% |
-4.54% |
-5.42% |
6.21% |
| Pre Tax Income Margin |
|
-39.75% |
-7.55% |
5.25% |
-10.29% |
-24.10% |
-28.52% |
-33.11% |
-30.40% |
-6.83% |
-11.44% |
-0.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.57 |
-1.38 |
0.00 |
-5.68 |
-25.77 |
0.00 |
-10,374.34 |
0.00 |
-8.86 |
-2.15 |
1.08 |
| NOPAT to Interest Expense |
|
-1.80 |
-1.09 |
0.00 |
-4.06 |
-18.11 |
0.00 |
-7,262.04 |
0.00 |
-6.20 |
-1.50 |
0.76 |
| EBIT Less CapEx to Interest Expense |
|
-2.59 |
-1.40 |
0.00 |
-5.78 |
-27.50 |
0.00 |
-10,616.07 |
0.00 |
-9.42 |
-2.21 |
0.41 |
| NOPAT Less CapEx to Interest Expense |
|
-1.81 |
-1.11 |
0.00 |
-4.16 |
-19.83 |
0.00 |
-7,503.77 |
0.00 |
-6.76 |
-1.57 |
0.08 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.11% |
0.00% |
-2.50% |
-2.72% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.11% |
0.00% |
-2.50% |
-2.72% |
0.00% |
0.00% |
0.00% |