| DEI Shares Outstanding |
|
0.00 |
0.00 |
20,331,000.00 |
10,165,500.00 |
10,415,500.00 |
13,876,477.00 |
17,243,610.00 |
17,243,610.00 |
33,468,011.00 |
257,115,400.00 |
274,382,064.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
20,331,000.00 |
10,165,500.00 |
10,415,500.00 |
13,876,477.00 |
17,243,610.00 |
17,243,610.00 |
33,468,011.00 |
257,115,400.00 |
274,382,064.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.08 |
-0.05 |
-0.11 |
-0.07 |
-0.04 |
0.09 |
0.36 |
-0.12 |
0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-7.41% |
-35.61% |
-22.31% |
-23.51% |
8.28% |
-10.94% |
26.00% |
- |
8.72% |
| EBITDA Growth |
|
0.00% |
0.00% |
-14,170.03% |
-310.81% |
25.75% |
-12.88% |
65.97% |
393.54% |
1,513.37% |
- |
4,057.06% |
| EBIT Growth |
|
0.00% |
0.00% |
-10,780.64% |
-310.63% |
23.92% |
-22.78% |
62.25% |
376.30% |
1,474.33% |
- |
3,660.31% |
| NOPAT Growth |
|
0.00% |
0.00% |
-10,780.64% |
-247.44% |
23.92% |
-22.78% |
62.25% |
-101.94% |
35.46% |
- |
-23.18% |
| Net Income Growth |
|
0.00% |
0.00% |
-4,399.77% |
-328.47% |
24.07% |
-29.37% |
62.19% |
381.75% |
1,178.45% |
- |
3,445.02% |
| EPS Growth |
|
0.00% |
0.00% |
-1,600.00% |
0.00% |
0.00% |
0.00% |
76.47% |
120.00% |
136.36% |
- |
225.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-676.75% |
-154.84% |
79.77% |
-231.92% |
82.35% |
112.22% |
-381.94% |
- |
-161.02% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.18% |
-5,232.14% |
-7,379.81% |
- |
-274.23% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
288.17% |
154.96% |
6,511.95% |
10,097.30% |
- |
254.88% |
| Revenue Q/Q Growth |
|
-51.83% |
6.70% |
-16.39% |
49.84% |
-41.88% |
5.06% |
18.35% |
23.25% |
-17.77% |
- |
-1.58% |
| EBITDA Q/Q Growth |
|
-700.05% |
47.53% |
-119.56% |
69.50% |
-111.34% |
20.23% |
33.80% |
363.02% |
917.58% |
- |
7,566.20% |
| EBIT Q/Q Growth |
|
-695.49% |
47.41% |
-119.12% |
69.30% |
-115.08% |
15.13% |
32.63% |
324.70% |
969.82% |
- |
5,011.88% |
| NOPAT Q/Q Growth |
|
-516.84% |
47.41% |
-119.12% |
69.30% |
-115.08% |
15.13% |
32.63% |
-64.22% |
31.26% |
- |
-69.95% |
| Net Income Q/Q Growth |
|
-752.02% |
49.07% |
-125.85% |
69.53% |
-116.69% |
13.23% |
33.99% |
327.02% |
729.39% |
- |
172.56% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
70.59% |
-120.00% |
0.00% |
0.00% |
125.00% |
300.00% |
- |
129.41% |
| Operating Cash Flow Q/Q Growth |
|
-242.99% |
59.39% |
-230.53% |
71.43% |
47.25% |
-566.34% |
82.43% |
119.79% |
-2,180.30% |
- |
-26.03% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
30.27% |
-54.14% |
-30.60% |
25.07% |
-3,434.88% |
-116.22% |
- |
94.31% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
42.22% |
-1.46% |
40.13% |
97.67% |
-6.59% |
2,455.45% |
116.11% |
- |
-92.63% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.33% |
28.60% |
16.25% |
21.53% |
22.42% |
30.57% |
24.46% |
21.76% |
26.98% |
- |
26.86% |
| EBITDA Margin |
|
-131.74% |
-64.79% |
-170.13% |
-34.62% |
-125.91% |
-95.61% |
-53.48% |
114.12% |
1,412.26% |
- |
1,946.35% |
| Operating Margin |
|
-131.95% |
-65.03% |
-170.42% |
-34.91% |
-129.20% |
-104.37% |
-59.41% |
-55.42% |
-59.47% |
- |
-50.37% |
| EBIT Margin |
|
-131.95% |
-65.03% |
-170.42% |
-34.91% |
-129.20% |
-104.37% |
-59.41% |
108.32% |
1,409.23% |
- |
1,945.56% |
| Profit (Net Income) Margin |
|
-131.80% |
-62.90% |
-169.92% |
-34.55% |
-128.81% |
-106.39% |
-59.34% |
109.30% |
1,102.45% |
- |
1,825.69% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
77.90% |
- |
93.56% |
| Interest Burden Percent |
|
99.89% |
96.73% |
99.71% |
98.95% |
99.69% |
101.93% |
99.88% |
100.91% |
100.43% |
- |
100.30% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.10% |
- |
6.44% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-229.32% |
-833.29% |
-147.81% |
-370.09% |
-112.86% |
-63.32% |
-4.36% |
-1.79% |
- |
-24.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-222.30% |
-777.00% |
-126.83% |
-304.57% |
-96.85% |
-48.71% |
-68.09% |
-216.43% |
- |
-42.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
160.67% |
409.31% |
60.31% |
95.54% |
39.43% |
15.31% |
4.13% |
10.53% |
- |
39.78% |
| Return on Equity (ROE) |
|
0.00% |
-68.65% |
-423.98% |
-87.51% |
-274.55% |
-73.43% |
-48.01% |
-0.23% |
8.74% |
- |
15.62% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-264.59% |
0.00% |
0.00% |
0.00% |
-226.78% |
-166.55% |
-198.58% |
-198.72% |
- |
-138.22% |
| Operating Return on Assets (OROA) |
|
0.00% |
-113.13% |
-254.83% |
-100.72% |
-207.14% |
-82.95% |
-54.34% |
7.93% |
50.19% |
- |
72.78% |
| Return on Assets (ROA) |
|
0.00% |
-109.43% |
-254.08% |
-99.67% |
-206.50% |
-84.54% |
-54.28% |
8.00% |
39.26% |
- |
68.30% |
| Return on Common Equity (ROCE) |
|
0.00% |
-68.65% |
-423.98% |
-87.51% |
-274.55% |
-73.43% |
-48.01% |
-0.23% |
8.74% |
- |
15.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-108.42% |
0.00% |
0.00% |
0.00% |
-65.75% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.04 |
-0.55 |
-1.20 |
-0.37 |
-0.79 |
-0.67 |
-0.45 |
-0.74 |
-0.51 |
-0.33 |
-0.56 |
| NOPAT Margin |
|
-92.36% |
-45.52% |
-119.29% |
-24.44% |
-90.44% |
-73.06% |
-41.59% |
-55.42% |
-46.33% |
- |
-47.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-7.02% |
-56.29% |
-20.99% |
-65.52% |
-16.01% |
-14.62% |
63.74% |
214.64% |
- |
18.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-13.28% |
-34.93% |
-12.06% |
-24.23% |
-11.62% |
-8.66% |
-0.67% |
-0.21% |
-0.16% |
-0.22% |
| Cost of Revenue to Revenue |
|
79.67% |
71.40% |
83.75% |
78.47% |
77.58% |
81.48% |
75.54% |
78.24% |
73.02% |
- |
73.14% |
| SG&A Expenses to Revenue |
|
152.28% |
93.63% |
186.67% |
56.44% |
151.63% |
122.89% |
83.87% |
77.18% |
86.45% |
- |
77.23% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
152.28% |
93.63% |
186.67% |
56.44% |
151.63% |
122.89% |
83.87% |
77.18% |
86.45% |
- |
77.23% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.49 |
-0.78 |
-1.72 |
-0.53 |
-1.13 |
-0.96 |
-0.65 |
1.45 |
16 |
-0.47 |
23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.49 |
-0.78 |
-1.71 |
-0.52 |
-1.10 |
-0.88 |
-0.58 |
1.53 |
16 |
-0.31 |
23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.19 |
2.38 |
1.21 |
1.42 |
1.20 |
0.27 |
- |
2.49 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
4.19 |
19.36 |
2.56 |
3.14 |
1.23 |
0.27 |
- |
2.49 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.64 |
1.70 |
1.48 |
1.61 |
31.60 |
14.49 |
- |
128.80 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.38 |
- |
114.00 |
| Dividend Yield |
|
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% |
18.60% |
- |
0.88% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
7.09 |
3.02 |
1.25 |
1.51 |
1.21 |
0.24 |
- |
26.34 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.34 |
1.47 |
1.29 |
1.42 |
30.30 |
12.07 |
- |
80.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
55.13 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
57.43 |
| 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 |
| 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 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.05 |
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 |
| Financial Leverage |
|
0.00 |
-0.72 |
-0.53 |
-0.48 |
-0.31 |
-0.41 |
-0.31 |
-0.06 |
-0.05 |
- |
-0.93 |
| Leverage Ratio |
|
0.00 |
1.61 |
1.11 |
1.10 |
1.75 |
1.15 |
1.14 |
1.01 |
1.03 |
- |
1.01 |
| Compound Leverage Factor |
|
0.00 |
1.55 |
1.10 |
1.09 |
1.75 |
1.17 |
1.14 |
1.02 |
1.03 |
- |
1.02 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.63% |
4.78% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.63% |
4.78% |
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% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
91.37% |
95.22% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.12 |
-0.08 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.27 |
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 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
-0.11 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.28 |
0.37 |
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 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
25.83 |
1.34 |
3.20 |
4.51 |
106.78 |
8.36 |
- |
135.87 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
35.57 |
38.33 |
50.43 |
4.07 |
4.53 |
5.59 |
17.21 |
15.04 |
- |
30.90 |
| Quick Ratio |
|
0.00 |
29.16 |
27.00 |
33.29 |
2.28 |
2.81 |
3.24 |
14.45 |
13.33 |
- |
12.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-2.83 |
-1.97 |
-3.04 |
-3.97 |
-2.97 |
-105 |
-227 |
-196 |
-11 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-340.75 |
-170.64 |
-539.99 |
-18,082.94 |
-48,247.71 |
- |
-848.37 |
| Operating Cash Flow to Interest Expense |
|
-76.70 |
0.00 |
0.00 |
0.00 |
-19.78 |
-50.54 |
-37.51 |
7.03 |
-180.47 |
- |
-41.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-71.00 |
0.00 |
0.00 |
0.00 |
-19.78 |
-39.79 |
-37.51 |
7.03 |
-180.47 |
- |
-41.10 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.74 |
1.50 |
2.88 |
1.60 |
0.79 |
0.91 |
0.07 |
0.04 |
- |
0.04 |
| Accounts Receivable Turnover |
|
0.00 |
8.67 |
6.80 |
0.00 |
0.00 |
5.74 |
5.83 |
6.22 |
8.29 |
- |
6.05 |
| Inventory Turnover |
|
0.00 |
14.88 |
7.41 |
0.00 |
0.00 |
6.34 |
4.42 |
4.50 |
4.39 |
- |
4.39 |
| Fixed Asset Turnover |
|
0.00 |
210.26 |
133.41 |
0.00 |
0.00 |
91.99 |
89.23 |
75.69 |
60.93 |
- |
80.65 |
| Accounts Payable Turnover |
|
0.00 |
12.24 |
45.25 |
0.00 |
0.00 |
17.70 |
17.61 |
13.50 |
5.18 |
- |
7.71 |
| Days Sales Outstanding (DSO) |
|
0.00 |
42.08 |
53.68 |
0.00 |
0.00 |
63.55 |
62.61 |
58.73 |
44.03 |
- |
60.30 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
24.53 |
49.23 |
0.00 |
0.00 |
57.60 |
82.54 |
81.19 |
83.07 |
- |
83.21 |
| Days Payable Outstanding (DPO) |
|
0.00 |
29.82 |
8.07 |
0.00 |
0.00 |
20.62 |
20.73 |
27.03 |
70.45 |
- |
47.36 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
36.79 |
94.84 |
0.00 |
0.00 |
100.53 |
124.42 |
112.89 |
56.66 |
- |
96.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1.14 |
1.63 |
1.60 |
2.25 |
4.44 |
4.15 |
106 |
229 |
200 |
15 |
| Invested Capital Turnover |
|
0.00 |
5.04 |
6.99 |
6.05 |
4.09 |
1.54 |
1.52 |
0.08 |
0.04 |
- |
0.51 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
1.63 |
1.60 |
2.25 |
3.30 |
2.52 |
104 |
227 |
195 |
11 |
| Enterprise Value (EV) |
|
6.25 |
0.00 |
0.00 |
11 |
6.77 |
5.54 |
6.25 |
128 |
54 |
- |
388 |
| Market Capitalization |
|
6.25 |
0.00 |
0.00 |
13 |
7.80 |
6.39 |
7.09 |
134 |
65 |
- |
623 |
| Book Value per Share |
|
$0.00 |
$0.54 |
$0.34 |
$0.30 |
$0.31 |
$0.52 |
$0.49 |
$6.46 |
$7.16 |
$0.82 |
$0.91 |
| Tangible Book Value per Share |
|
$0.00 |
$0.54 |
$0.34 |
$0.30 |
$0.04 |
$0.25 |
$0.22 |
$6.31 |
$7.09 |
$0.82 |
$0.91 |
| Total Capital |
|
0.00 |
4.12 |
3.44 |
3.06 |
3.27 |
5.79 |
5.23 |
111 |
240 |
210 |
250 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.50 |
0.25 |
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 |
-2.98 |
-1.81 |
-1.45 |
-1.03 |
-0.85 |
-0.84 |
-5.49 |
-11 |
-11 |
-235 |
| Capital Expenditures (CapEx) |
|
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.39 |
1.85 |
1.78 |
1.09 |
1.59 |
1.65 |
1.38 |
1.13 |
1.30 |
16 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
4.37 |
3.66 |
3.23 |
2.12 |
2.95 |
2.74 |
6.87 |
12 |
12 |
26 |
| Net Working Capital (NWC) |
|
0.00 |
4.37 |
3.66 |
3.23 |
2.12 |
2.45 |
2.49 |
6.87 |
12 |
12 |
26 |
| Net Nonoperating Expense (NNE) |
|
0.44 |
0.21 |
0.51 |
0.15 |
0.34 |
0.31 |
0.19 |
-2.21 |
-13 |
29 |
-22 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-2.98 |
-1.81 |
-1.45 |
-1.03 |
-0.85 |
-0.84 |
-5.49 |
-11 |
-11 |
-235 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.08 |
0.06 |
0.08 |
0.03 |
0.16 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
24.14% |
32.53% |
36.73% |
23.73% |
42.82% |
37.59% |
32.70% |
25.44% |
- |
329.19% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
75.88% |
64.40% |
66.71% |
46.07% |
74.19% |
62.31% |
162.46% |
267.59% |
- |
534.26% |
| Net Working Capital to Revenue |
|
0.00% |
75.88% |
64.40% |
66.71% |
46.07% |
62.59% |
56.62% |
162.46% |
267.59% |
- |
534.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.11) |
($0.17) |
($0.05) |
($0.11) |
($0.04) |
($0.04) |
$0.07 |
$0.11 |
($0.30) |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
7.69M |
10.04M |
10.19M |
10.58M |
11.62M |
17.23M |
21.57M |
110.05M |
102.64M |
274.63M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.17) |
$0.00 |
$0.00 |
($0.04) |
($0.04) |
$0.01 |
$0.04 |
($0.17) |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
10.17M |
10.04M |
10.42M |
13.88M |
11.62M |
17.23M |
224.10M |
317.76M |
102.64M |
476.45M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
10.17M |
10.17M |
10.42M |
13.88M |
17.24M |
17.24M |
33.47M |
257.12M |
274.38M |
474.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.04 |
-0.55 |
-1.20 |
-0.37 |
-0.79 |
-0.67 |
-0.45 |
-0.52 |
-0.51 |
-0.33 |
-0.56 |
| Normalized NOPAT Margin |
|
-92.36% |
-45.52% |
-119.29% |
-24.44% |
-90.44% |
-73.06% |
-41.59% |
-38.79% |
-46.33% |
- |
-47.12% |
| Pre Tax Income Margin |
|
-131.80% |
-62.90% |
-169.92% |
-34.55% |
-128.81% |
-106.39% |
-59.34% |
109.30% |
1,415.27% |
- |
1,951.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-130.94 |
0.00 |
0.00 |
0.00 |
-127.00 |
-41.33 |
-117.58 |
250.28 |
3,304.03 |
- |
1,757.42 |
| NOPAT to Interest Expense |
|
-91.66 |
0.00 |
0.00 |
0.00 |
-88.90 |
-28.93 |
-82.30 |
-128.05 |
-108.62 |
- |
-42.56 |
| EBIT Less CapEx to Interest Expense |
|
-125.24 |
0.00 |
0.00 |
0.00 |
-127.00 |
-30.58 |
-117.58 |
250.28 |
3,304.03 |
- |
1,757.42 |
| NOPAT Less CapEx to Interest Expense |
|
-85.96 |
0.00 |
0.00 |
0.00 |
-88.90 |
-18.18 |
-82.30 |
-128.05 |
-108.62 |
- |
-42.56 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |