| DEI Shares Outstanding |
|
0.00 |
0.00 |
28,313,748.00 |
16,663,978.00 |
22,172,170.00 |
30,248,713.00 |
35,310,627.00 |
48,020,467.00 |
88,107,565.00 |
17,234,929.00 |
39,540,603.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,132,550.00 |
1,666,398.00 |
2,217,217.00 |
3,024,871.00 |
3,531,063.00 |
4,802,047.00 |
8,810,756.00 |
17,234,929.00 |
39,540,603.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-11.32 |
-21.77 |
-15.37 |
-17.27 |
-9.04 |
-5.68 |
-3.30 |
-0.61 |
-11.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35.15% |
-93.71% |
122.22% |
-100.00% |
| EBITDA Growth |
|
-12.89% |
-30.60% |
-9.54% |
-36.03% |
-98.29% |
-71.43% |
44.11% |
17.70% |
-5.06% |
64.22% |
-4,411.99% |
| EBIT Growth |
|
-11.80% |
-22.48% |
-9.57% |
-35.97% |
-100.46% |
-71.04% |
43.55% |
18.40% |
-5.26% |
64.01% |
-4,377.36% |
| NOPAT Growth |
|
-53.07% |
7.30% |
-15.60% |
-33.75% |
-100.46% |
-71.03% |
43.55% |
18.40% |
-4.57% |
54.89% |
-452.74% |
| Net Income Growth |
|
-11.67% |
-22.47% |
-9.57% |
-178.73% |
2.59% |
-71.56% |
44.44% |
17.03% |
-5.24% |
63.96% |
-4,375.87% |
| EPS Growth |
|
23.08% |
14.29% |
-108.33% |
0.00% |
-32.00% |
-13.33% |
49.20% |
17.03% |
-5.24% |
81.01% |
-1,186.67% |
| Operating Cash Flow Growth |
|
-126.52% |
-12.90% |
-46.26% |
-37.29% |
-50.97% |
-71.81% |
0.76% |
17.78% |
20.24% |
72.52% |
-119.36% |
| Free Cash Flow Firm Growth |
|
-23.73% |
-5.81% |
-8.43% |
-86.07% |
-63.08% |
-57.43% |
29.32% |
31.93% |
11.74% |
35.26% |
-1,715.11% |
| Invested Capital Growth |
|
-207.84% |
-17.57% |
-39.42% |
87.87% |
74.64% |
-2,719.73% |
133.86% |
-51.21% |
-738.80% |
52.35% |
9,741.99% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.56% |
85.71% |
-87.84% |
0.00% |
-100.00% |
| EBITDA Q/Q Growth |
|
6.16% |
5.32% |
-33.27% |
-3.79% |
-36.64% |
7.52% |
5.63% |
6.99% |
2.26% |
32.89% |
-1,087.71% |
| EBIT Q/Q Growth |
|
5.80% |
5.31% |
-33.27% |
-3.79% |
-38.01% |
6.78% |
5.47% |
6.84% |
2.19% |
32.76% |
-1,038.52% |
| NOPAT Q/Q Growth |
|
4.13% |
2.86% |
-34.57% |
-3.79% |
-38.01% |
6.78% |
5.47% |
6.84% |
2.83% |
27.93% |
-131.99% |
| Net Income Q/Q Growth |
|
5.81% |
5.31% |
-33.27% |
-82.00% |
24.49% |
14.19% |
-40.48% |
6.84% |
2.94% |
32.72% |
-1,061.23% |
| EPS Q/Q Growth |
|
19.54% |
9.09% |
-160.42% |
20.38% |
-13.01% |
16.89% |
1.04% |
6.84% |
2.94% |
21.05% |
-704.17% |
| Operating Cash Flow Q/Q Growth |
|
-16.20% |
-3.46% |
-15.30% |
-7.49% |
-6.41% |
-9.03% |
1.39% |
6.93% |
6.34% |
34.15% |
-32.28% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-1.77% |
-36.26% |
1.60% |
-36.31% |
6.47% |
6.15% |
8.99% |
8.03% |
17.15% |
-4,289.58% |
| Invested Capital Q/Q Growth |
|
3.94% |
15.54% |
7.53% |
-9,064.69% |
-123.11% |
-7.79% |
-39.50% |
-69.12% |
-167.74% |
-76.96% |
890.61% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
54.88% |
80.07% |
100.00% |
100.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,431.29% |
-9,430.77% |
-157,433.33% |
-25,350.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,576.19% |
-9,533.22% |
-158,400.00% |
-32,155.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,576.19% |
-9,533.22% |
-159,438.89% |
-25,820.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,450.34% |
-9,532.17% |
-159,388.89% |
-25,847.50% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
205.13% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.73% |
| Interest Burden Percent |
|
100.01% |
100.00% |
100.00% |
99.94% |
99.62% |
99.92% |
98.34% |
99.99% |
99.97% |
100.11% |
100.34% |
| 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% |
-2,596.67% |
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% |
-2,454.37% |
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% |
2,176.02% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
818.57% |
734.10% |
637.65% |
-4,612.46% |
-439.81% |
-318.36% |
-173.65% |
-420.65% |
2,304.42% |
479.88% |
-701.65% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2,762.52% |
-2,527.82% |
0.00% |
0.00% |
-136.22% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-145.57% |
-277.80% |
-971.53% |
-782.42% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-143.15% |
-277.77% |
-971.23% |
-783.26% |
0.00% |
| Return on Common Equity (ROCE) |
|
2,299.42% |
1,324.99% |
966.72% |
-223.72% |
-406.00% |
-304.33% |
-168.00% |
-407.40% |
2,503.39% |
508.06% |
-700.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
325.07% |
415.73% |
390.66% |
-1,064.52% |
-309.27% |
-242.68% |
-268.41% |
0.00% |
950.63% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.43 |
-7.81 |
-9.03 |
-12 |
-24 |
-41 |
-23 |
-19 |
-20 |
-9.00 |
-50 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5,303.33% |
-6,673.25% |
-110,880.00% |
-22,508.50% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-505.64% |
-576.37% |
-407.79% |
-878.24% |
-126.62% |
-88.17% |
-47.61% |
-142.30% |
-16,320.75% |
-1,127.09% |
10,228.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
667.06% |
589.61% |
-29.06% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
45.12% |
19.93% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6,315.87% |
7,475.52% |
128,205.56% |
29,072.50% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,270.29% |
2,035.31% |
28,288.89% |
2,080.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7,631.07% |
9,613.29% |
158,500.00% |
32,255.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.46 |
-12 |
-13 |
-17 |
-35 |
-59 |
-33 |
-27 |
-29 |
-10 |
-462 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.86 |
-12 |
-13 |
-17 |
-34 |
-59 |
-33 |
-27 |
-28 |
-10 |
-458 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
18.63 |
10.99 |
4.47 |
6.11 |
57.80 |
0.00 |
0.00 |
1.09 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
20.28 |
11.36 |
4.53 |
6.27 |
3,015.07 |
0.00 |
0.00 |
8.27 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
169.46 |
63.25 |
1,940.06 |
523.06 |
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 |
64.17 |
37.69 |
0.00 |
0.00 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
143.76 |
63.53 |
1,931.06 |
522.23 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.14 |
0.00 |
0.00 |
0.29 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.14 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.18 |
0.41 |
0.45 |
-3.46 |
-1.03 |
-1.08 |
-1.05 |
-0.89 |
0.04 |
0.06 |
0.06 |
| Leverage Ratio |
|
-0.60 |
-0.72 |
-0.74 |
4.36 |
1.23 |
1.20 |
1.21 |
1.51 |
-2.37 |
-0.61 |
1.43 |
| Compound Leverage Factor |
|
-0.60 |
-0.72 |
-0.74 |
4.36 |
1.22 |
1.20 |
1.19 |
1.51 |
-2.37 |
-0.61 |
1.43 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
53.24% |
0.00% |
0.00% |
22.19% |
| Short-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% |
22.19% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
53.24% |
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 |
|
-102.18% |
-62.31% |
-43.49% |
12.50% |
6.15% |
3.59% |
2.58% |
9.89% |
-4.54% |
-8.58% |
0.08% |
| Common Equity to Total Capital |
|
202.18% |
162.31% |
143.49% |
87.50% |
93.85% |
96.41% |
97.42% |
36.87% |
104.54% |
108.58% |
77.73% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
-0.08 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
-0.76 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.64 |
13.96 |
0.08 |
-8.07 |
-93.09 |
-241.68 |
-462.12 |
-11.70 |
| Noncontrolling Interest Sharing Ratio |
|
-180.91% |
-80.49% |
-51.61% |
95.15% |
7.69% |
4.41% |
3.25% |
3.15% |
-8.63% |
-5.87% |
0.20% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.40 |
0.40 |
0.42 |
3.87 |
6.32 |
5.74 |
5.39 |
0.35 |
0.12 |
0.17 |
1.68 |
| Quick Ratio |
|
0.39 |
0.36 |
0.39 |
3.72 |
5.97 |
5.53 |
4.53 |
0.14 |
0.07 |
0.12 |
0.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.05 |
-7.45 |
-8.08 |
-15 |
-25 |
-39 |
-27 |
-19 |
-16 |
-11 |
-193 |
| Operating Cash Flow to CapEx |
|
-28,517.63% |
-31,420.81% |
-79,165.47% |
-26,375.09% |
-8,898.28% |
-30,575.86% |
-4,870.66% |
-12,919.64% |
-9,308.06% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-5,427.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-965.04 |
-121.03 |
| Operating Cash Flow to Interest Expense |
|
-3,485.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-432.55 |
-6.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3,497.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-432.55 |
-6.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.03 |
0.01 |
0.03 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.09 |
0.60 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
0.05 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.94 |
0.43 |
0.03 |
0.13 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.02 |
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 |
334.58 |
606.81 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,429.36 |
7,098.29 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6,328.81 |
16,108.03 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3,899.45 |
-9,009.74 |
334.58 |
606.81 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.05 |
-2.41 |
-3.36 |
-0.41 |
-0.10 |
-2.92 |
0.99 |
0.48 |
-3.08 |
-1.47 |
141 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.46 |
0.39 |
-0.01 |
-0.02 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1.39 |
-0.36 |
-0.95 |
2.96 |
0.30 |
-2.81 |
3.91 |
-0.51 |
-3.56 |
1.61 |
143 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
58 |
111 |
81 |
63 |
18 |
35 |
21 |
153 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
62 |
123 |
109 |
75 |
18 |
35 |
21 |
145 |
| Book Value per Share |
|
($0.21) |
($0.14) |
($0.11) |
$0.20 |
$0.50 |
$0.81 |
$0.35 |
$0.01 |
($0.03) |
($0.09) |
$3.37 |
| Tangible Book Value per Share |
|
($0.21) |
($0.14) |
($0.11) |
$0.18 |
$0.49 |
$0.79 |
$0.34 |
$0.00 |
($0.04) |
($0.11) |
$0.44 |
| Total Capital |
|
-1.44 |
-1.72 |
-2.26 |
3.80 |
12 |
25 |
13 |
0.85 |
-2.89 |
-1.42 |
171 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
0.00 |
38 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.95 |
-1.06 |
-1.55 |
-4.45 |
-12 |
-28 |
-12 |
-0.01 |
-0.29 |
-0.16 |
8.00 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.02 |
0.01 |
0.04 |
0.17 |
0.09 |
0.54 |
0.17 |
0.19 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.44 |
-2.82 |
-3.85 |
-1.02 |
-1.31 |
-4.04 |
-0.34 |
-2.59 |
-4.35 |
-2.03 |
37 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.49 |
-1.77 |
-2.30 |
3.43 |
11 |
24 |
11 |
-2.13 |
-4.05 |
-1.88 |
67 |
| Net Working Capital (NWC) |
|
-1.49 |
-1.77 |
-2.30 |
3.43 |
11 |
24 |
11 |
-2.13 |
-4.05 |
-1.88 |
29 |
| Net Nonoperating Expense (NNE) |
|
1.03 |
3.77 |
3.66 |
23 |
10 |
18 |
9.47 |
8.18 |
8.73 |
1.34 |
413 |
| Net Nonoperating Obligations (NNO) |
|
-0.61 |
-0.70 |
-1.10 |
-4.21 |
-12 |
-28 |
-12 |
0.09 |
-0.19 |
-0.05 |
8.12 |
| Total Depreciation and Amortization (D&A) |
|
0.60 |
0.01 |
0.01 |
0.01 |
0.40 |
0.55 |
0.64 |
0.29 |
0.36 |
0.19 |
4.91 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-77.32% |
-905.94% |
-24,150.00% |
-5,077.50% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,566.44% |
-745.80% |
-22,522.22% |
-4,690.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,566.44% |
-745.80% |
-22,522.22% |
-4,690.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($7.00) |
($6.00) |
($5.00) |
($12.50) |
($16.50) |
($18.70) |
($9.50) |
($6.40) |
($3.95) |
($0.75) |
($9.65) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.73M |
2.41M |
3.00M |
1.97M |
2.60M |
3.18M |
3.84M |
6.69M |
7.35M |
14.04M |
47.97M |
| Adjusted Diluted Earnings per Share |
|
($7.00) |
($6.00) |
($5.00) |
($12.50) |
($16.50) |
($18.70) |
($9.50) |
($6.40) |
($3.95) |
($0.75) |
($9.65) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.73M |
2.41M |
3.00M |
1.97M |
2.60M |
3.18M |
3.84M |
6.69M |
7.35M |
14.04M |
47.97M |
| Adjusted Basic & Diluted Earnings per Share |
|
($7.00) |
($6.00) |
($5.00) |
($12.50) |
($16.50) |
($18.70) |
($9.50) |
($6.40) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.41M |
1.95M |
2.56M |
1.45M |
2.07M |
2.79M |
3.35M |
4.26M |
0.00 |
0.00 |
97.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.43 |
-7.81 |
-9.03 |
-12 |
-24 |
-41 |
-23 |
-19 |
-20 |
-8.83 |
-50 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5,303.33% |
-6,673.25% |
-110,880.00% |
-22,065.75% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7,450.34% |
-9,532.17% |
-159,388.89% |
-25,847.50% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7,288.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-938.91 |
-290.47 |
| NOPAT to Interest Expense |
|
-6,495.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-818.49 |
-31.26 |
| EBIT Less CapEx to Interest Expense |
|
-7,300.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-938.91 |
-290.47 |
| NOPAT Less CapEx to Interest Expense |
|
-6,507.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-818.49 |
-31.26 |
| 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% |