| DEI Shares Outstanding |
|
39,331,364.00 |
40,231,159.00 |
40,231,159.00 |
41,760,163.00 |
42,000,163.00 |
8,486,956.00 |
46,540,815.00 |
15,600,789.00 |
2,891,822.00 |
13,384,088.00 |
9,552,783.00 |
| DEI Adjusted Shares Outstanding |
|
21,851.00 |
22,351.00 |
22,351.00 |
23,200.00 |
23,333.00 |
28,290.00 |
155,136.00 |
52,003.00 |
96,394.00 |
446,136.00 |
9,552,783.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-343.43 |
-812.97 |
-50.14 |
-14.52 |
-153.53 |
-625.48 |
-63.98 |
-136.18 |
-7.24 |
-4.08 |
-1.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-94.48% |
378.39% |
78.44% |
13.13% |
-32.98% |
-19.78% |
75.28% |
24.98% |
59.43% |
-5.08% |
-15.97% |
| EBITDA Growth |
|
-15.65% |
33.91% |
117.22% |
57.68% |
-123.25% |
-1,309.25% |
53.29% |
213.68% |
-57.60% |
-77.16% |
-1,113.86% |
| EBIT Growth |
|
-11.44% |
30.47% |
99.09% |
444.19% |
-790.91% |
-356.17% |
43.16% |
101.46% |
-53.23% |
-2,119.54% |
-545.60% |
| NOPAT Growth |
|
-12.77% |
45.93% |
96.91% |
58.64% |
-2,138.24% |
-316.25% |
41.61% |
68.78% |
93.75% |
-713.65% |
-474.03% |
| Net Income Growth |
|
75.81% |
-157.44% |
105.07% |
100.02% |
-291.31% |
-410.01% |
45.86% |
28.65% |
90.14% |
-160.68% |
-453.03% |
| EPS Growth |
|
77.08% |
-104.55% |
104.44% |
0.00% |
0.00% |
-344.44% |
45.86% |
28.65% |
90.14% |
-160.68% |
-3.68% |
| Operating Cash Flow Growth |
|
-105.19% |
89.11% |
260.94% |
-45.51% |
-168.00% |
-5.99% |
-805.83% |
53.49% |
69.03% |
-2.52% |
-6.99% |
| Free Cash Flow Firm Growth |
|
-140.97% |
150.54% |
-116.48% |
-23.58% |
52.89% |
180.79% |
-1,137.87% |
64.07% |
-29.21% |
151.36% |
-492.28% |
| Invested Capital Growth |
|
37.62% |
-60.37% |
13.22% |
15.79% |
-6.55% |
-64.84% |
73.03% |
17.83% |
38.01% |
-20.02% |
31.43% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT 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% |
| NOPAT 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% |
| Net Income 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% |
| EPS 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% |
| Operating Cash Flow 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% |
| Free Cash Flow Firm 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% |
| Invested Capital 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
183.20% |
25.37% |
45.75% |
46.91% |
47.87% |
35.65% |
34.41% |
29.84% |
22.91% |
21.19% |
10.93% |
| EBITDA Margin |
|
-1,109.69% |
-153.30% |
14.80% |
20.62% |
-7.16% |
-125.71% |
-33.50% |
30.47% |
8.10% |
1.95% |
-23.53% |
| Operating Margin |
|
-1,265.40% |
-143.01% |
-2.48% |
0.82% |
-30.25% |
-156.98% |
-52.30% |
-13.06% |
-0.51% |
-4.39% |
-29.96% |
| EBIT Margin |
|
-1,228.97% |
-178.62% |
-0.91% |
2.77% |
-28.52% |
-162.22% |
-52.61% |
0.61% |
0.18% |
-3.83% |
-29.44% |
| Profit (Net Income) Margin |
|
-337.70% |
-181.73% |
5.16% |
9.13% |
-26.06% |
-165.70% |
-51.18% |
-29.22% |
-1.81% |
-4.96% |
-32.65% |
| Tax Burden Percent |
|
163.92% |
100.31% |
-716.84% |
277.29% |
92.91% |
99.61% |
84.42% |
1,381.78% |
311.34% |
100.78% |
100.43% |
| Interest Burden Percent |
|
16.76% |
101.42% |
79.21% |
119.00% |
98.34% |
102.55% |
115.26% |
-344.43% |
-322.11% |
128.44% |
110.41% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
177.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-51.55% |
-34.47% |
-1.76% |
-0.64% |
-13.70% |
-87.37% |
-71.82% |
-16.24% |
-0.79% |
-6.14% |
-34.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
505.92% |
-138.74% |
27.71% |
44.31% |
-26.65% |
-188.21% |
1,157.81% |
600.14% |
-9.56% |
-23.41% |
-347.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
30.71% |
-51.18% |
8.64% |
12.33% |
-8.61% |
-147.88% |
-26.31% |
-32.82% |
-5.45% |
-6.57% |
-22.55% |
| Return on Equity (ROE) |
|
-20.85% |
-85.65% |
6.88% |
11.70% |
-22.32% |
-235.25% |
-98.14% |
-49.06% |
-6.24% |
-12.71% |
-56.83% |
| Cash Return on Invested Capital (CROIC) |
|
-83.21% |
52.00% |
-14.16% |
-15.27% |
-6.93% |
8.58% |
-125.32% |
-32.61% |
-32.73% |
16.11% |
-61.44% |
| Operating Return on Assets (OROA) |
|
-21.33% |
-36.28% |
-0.46% |
1.44% |
-9.57% |
-50.27% |
-26.18% |
0.39% |
0.22% |
-4.14% |
-24.33% |
| Return on Assets (ROA) |
|
-5.86% |
-36.91% |
2.62% |
4.75% |
-8.74% |
-51.35% |
-25.47% |
-18.55% |
-2.25% |
-5.35% |
-26.98% |
| Return on Common Equity (ROCE) |
|
-12.14% |
-48.30% |
2.29% |
4.97% |
-9.37% |
36.18% |
-56.22% |
-49.07% |
-6.24% |
-12.71% |
-56.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-34.79% |
-499.56% |
17.45% |
22.75% |
-68.23% |
239.17% |
-51.55% |
-73.64% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-10 |
-0.32 |
-0.13 |
-2.92 |
-12 |
-7.10 |
-2.22 |
-0.14 |
-1.13 |
-6.46 |
| NOPAT Margin |
|
-885.78% |
-100.11% |
-1.73% |
-0.63% |
-21.18% |
-109.89% |
-36.61% |
-9.14% |
-0.36% |
-3.07% |
-20.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
-557.47% |
104.28% |
-29.47% |
-44.95% |
12.94% |
100.85% |
-1,229.63% |
-616.38% |
8.77% |
17.26% |
313.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-13.17% |
-0.64% |
-6.27% |
-27.45% |
| Cost of Revenue to Revenue |
|
218.51% |
74.63% |
54.25% |
53.09% |
52.13% |
64.35% |
65.59% |
70.17% |
77.09% |
78.81% |
89.07% |
| SG&A Expenses to Revenue |
|
651.63% |
94.93% |
26.07% |
22.98% |
52.07% |
157.48% |
63.60% |
28.02% |
15.74% |
18.96% |
35.34% |
| R&D to Revenue |
|
161.76% |
29.87% |
22.16% |
23.11% |
26.05% |
35.16% |
23.10% |
14.88% |
7.68% |
6.61% |
5.56% |
| Operating Expenses to Revenue |
|
40.97% |
168.38% |
48.23% |
46.09% |
78.12% |
192.63% |
86.70% |
42.90% |
23.42% |
25.58% |
40.89% |
| Earnings before Interest and Taxes (EBIT) |
|
-26 |
-18 |
-0.17 |
0.57 |
-3.93 |
-18 |
-10 |
0.15 |
0.07 |
-1.41 |
-9.07 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-16 |
2.69 |
4.24 |
-0.99 |
-14 |
-6.50 |
7.38 |
3.13 |
0.72 |
-7.25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.62 |
7.65 |
11.06 |
5.85 |
4.44 |
0.00 |
0.83 |
1.05 |
0.18 |
0.08 |
0.03 |
| Price to Tangible Book Value (P/TBV) |
|
4.04 |
13.18 |
13.02 |
5.89 |
4.44 |
0.00 |
0.83 |
1.06 |
0.18 |
0.08 |
0.05 |
| Price to Revenue (P/Rev) |
|
25.42 |
2.78 |
3.27 |
2.35 |
1.70 |
1.80 |
0.83 |
0.42 |
0.06 |
0.03 |
0.02 |
| 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) |
|
1.79 |
2.47 |
3.85 |
2.82 |
1.88 |
4.80 |
1.50 |
1.10 |
0.48 |
0.10 |
0.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
35.61 |
4.07 |
4.02 |
3.02 |
2.81 |
3.14 |
0.97 |
0.67 |
0.26 |
0.04 |
0.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
27.19 |
14.62 |
0.00 |
0.00 |
0.00 |
2.19 |
3.15 |
2.30 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
108.98 |
0.00 |
0.00 |
0.00 |
108.77 |
141.84 |
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 |
16.12 |
25.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.69 |
0.00 |
0.00 |
0.00 |
29.15 |
0.00 |
0.00 |
0.00 |
0.56 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.54 |
0.61 |
0.54 |
0.35 |
0.51 |
7.57 |
0.40 |
0.75 |
0.70 |
0.13 |
0.21 |
| 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 |
0.00 |
| Financial Leverage |
|
0.06 |
0.37 |
0.31 |
0.28 |
0.32 |
0.79 |
-0.02 |
-0.05 |
0.57 |
0.28 |
0.06 |
| Leverage Ratio |
|
3.56 |
2.32 |
2.63 |
2.46 |
2.55 |
4.58 |
3.85 |
2.65 |
2.77 |
2.37 |
2.11 |
| Compound Leverage Factor |
|
0.60 |
2.35 |
2.08 |
2.93 |
2.51 |
4.70 |
4.44 |
-9.11 |
-8.93 |
3.05 |
2.33 |
| Debt to Total Capital |
|
35.27% |
37.86% |
35.00% |
25.68% |
33.93% |
88.33% |
28.81% |
42.83% |
41.35% |
11.62% |
17.01% |
| Short-Term Debt to Total Capital |
|
35.27% |
37.86% |
35.00% |
25.68% |
33.93% |
88.33% |
28.81% |
42.83% |
41.35% |
11.62% |
17.01% |
| 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% |
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 |
|
20.76% |
44.14% |
40.90% |
39.46% |
42.25% |
103.27% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
43.96% |
18.00% |
24.10% |
34.86% |
23.83% |
-91.60% |
71.19% |
57.17% |
58.65% |
88.38% |
82.99% |
| Debt to EBITDA |
|
-0.70 |
-0.50 |
2.90 |
1.43 |
-7.60 |
-0.53 |
-1.20 |
0.98 |
2.87 |
2.92 |
-0.55 |
| Net Debt to EBITDA |
|
-0.51 |
-0.26 |
1.68 |
1.04 |
-6.06 |
-0.45 |
-0.42 |
0.83 |
2.43 |
0.59 |
-0.26 |
| 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 |
0.00 |
| Debt to NOPAT |
|
-0.88 |
-0.76 |
-24.78 |
-46.62 |
-2.57 |
-0.61 |
-1.10 |
-3.25 |
-65.01 |
-1.85 |
-0.62 |
| Net Debt to NOPAT |
|
-0.63 |
-0.39 |
-14.30 |
-33.95 |
-2.05 |
-0.52 |
-0.39 |
-2.75 |
-54.98 |
-0.38 |
-0.29 |
| 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 |
0.00 |
| Altman Z-Score |
|
-3.68 |
-7.93 |
-4.42 |
-3.86 |
-5.66 |
-10.59 |
-5.86 |
-8.82 |
-7.46 |
-6.89 |
-7.42 |
| Noncontrolling Interest Sharing Ratio |
|
41.78% |
43.61% |
66.72% |
57.53% |
58.01% |
115.38% |
42.71% |
-0.01% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.95 |
0.73 |
0.98 |
1.20 |
0.73 |
0.42 |
1.14 |
0.99 |
1.26 |
2.19 |
1.87 |
| Quick Ratio |
|
0.57 |
0.32 |
0.61 |
0.89 |
0.60 |
0.29 |
0.42 |
0.53 |
0.50 |
0.71 |
0.81 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-30 |
15 |
-2.54 |
-3.14 |
-1.48 |
1.19 |
-12 |
-4.45 |
-5.75 |
2.95 |
-12 |
| Operating Cash Flow to CapEx |
|
0.00% |
-89.14% |
120.26% |
137.67% |
-103.89% |
-108.53% |
-142.99% |
-1,056.39% |
-192.29% |
-226.33% |
-189.08% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.77 |
30.86 |
-5.64 |
-6.47 |
-2.96 |
1.17 |
-13.34 |
-8.00 |
-9.90 |
6.41 |
-11.83 |
| Operating Cash Flow to Interest Expense |
|
-8.31 |
-5.65 |
10.09 |
5.11 |
-3.37 |
-1.75 |
-17.40 |
-13.50 |
-4.01 |
-5.18 |
-2.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.17 |
-12.00 |
1.70 |
1.40 |
-6.60 |
-3.36 |
-29.56 |
-14.78 |
-6.09 |
-7.47 |
-3.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.20 |
0.51 |
0.52 |
0.34 |
0.31 |
0.50 |
0.63 |
1.25 |
1.08 |
0.83 |
| Accounts Receivable Turnover |
|
0.18 |
1.05 |
2.76 |
1.49 |
0.87 |
1.04 |
2.71 |
2.95 |
4.30 |
4.41 |
3.59 |
| Inventory Turnover |
|
0.95 |
2.38 |
4.96 |
6.31 |
5.60 |
2.95 |
2.44 |
2.58 |
3.06 |
1.78 |
1.81 |
| Fixed Asset Turnover |
|
0.25 |
1.20 |
1.77 |
1.76 |
1.18 |
0.98 |
1.70 |
2.45 |
5.32 |
6.00 |
5.49 |
| Accounts Payable Turnover |
|
0.32 |
0.74 |
0.94 |
0.75 |
0.42 |
0.36 |
0.73 |
1.66 |
4.47 |
5.10 |
4.47 |
| Days Sales Outstanding (DSO) |
|
1,990.36 |
348.61 |
132.04 |
245.50 |
418.13 |
350.39 |
134.52 |
123.52 |
84.96 |
82.70 |
101.65 |
| Days Inventory Outstanding (DIO) |
|
384.16 |
153.09 |
73.54 |
57.81 |
65.13 |
123.69 |
149.50 |
141.36 |
119.33 |
204.73 |
201.33 |
| Days Payable Outstanding (DPO) |
|
1,132.79 |
496.45 |
390.32 |
485.90 |
877.56 |
1,002.66 |
498.10 |
219.33 |
81.74 |
71.62 |
81.71 |
| Cash Conversion Cycle (CCC) |
|
1,241.73 |
5.25 |
-184.74 |
-182.60 |
-394.30 |
-528.59 |
-214.07 |
45.55 |
122.55 |
215.81 |
221.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
42 |
17 |
19 |
22 |
21 |
7.24 |
13 |
15 |
20 |
16 |
21 |
| Invested Capital Turnover |
|
0.06 |
0.34 |
1.02 |
1.00 |
0.65 |
0.80 |
1.96 |
1.78 |
2.20 |
2.00 |
1.63 |
| Increase / (Decrease) in Invested Capital |
|
12 |
-26 |
2.22 |
3.01 |
-1.44 |
-13 |
5.29 |
2.23 |
5.61 |
-4.08 |
5.12 |
| Enterprise Value (EV) |
|
76 |
41 |
73 |
62 |
39 |
35 |
19 |
16 |
9.87 |
1.65 |
2.50 |
| Market Capitalization |
|
54 |
28 |
60 |
48 |
23 |
20 |
16 |
10 |
2.26 |
1.22 |
0.62 |
| Book Value per Share |
|
$0.64 |
$0.09 |
$0.13 |
$0.21 |
$0.13 |
($0.18) |
$2.27 |
$0.62 |
$0.82 |
$5.49 |
$1.46 |
| Tangible Book Value per Share |
|
$0.42 |
$0.05 |
$0.11 |
$0.20 |
$0.13 |
($0.18) |
$2.27 |
$0.62 |
$0.82 |
$5.49 |
$0.92 |
| Total Capital |
|
47 |
21 |
22 |
24 |
22 |
8.37 |
27 |
17 |
22 |
18 |
24 |
| Total Debt |
|
17 |
7.80 |
7.82 |
6.08 |
7.50 |
7.39 |
7.79 |
7.20 |
9.00 |
2.09 |
4.01 |
| 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 |
|
12 |
4.00 |
4.51 |
4.43 |
5.98 |
6.26 |
2.76 |
6.09 |
7.61 |
0.42 |
1.87 |
| Capital Expenditures (CapEx) |
|
-42 |
3.16 |
3.78 |
1.80 |
1.62 |
1.64 |
11 |
0.71 |
1.21 |
1.05 |
1.35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
10 |
-1.69 |
4.07 |
9.30 |
-0.99 |
-11 |
7.12 |
6.01 |
13 |
17 |
14 |
| Debt-free Net Working Capital (DFNWC) |
|
15 |
2.06 |
7.33 |
11 |
0.53 |
-9.98 |
12 |
7.03 |
14 |
18 |
16 |
| Net Working Capital (NWC) |
|
-1.65 |
-5.74 |
-0.49 |
4.87 |
-6.98 |
-17 |
3.85 |
-0.18 |
5.19 |
16 |
12 |
| Net Nonoperating Expense (NNE) |
|
-12 |
8.32 |
-1.25 |
-2.01 |
0.67 |
6.17 |
2.83 |
4.87 |
0.56 |
0.69 |
3.60 |
| Net Nonoperating Obligations (NNO) |
|
12 |
4.00 |
4.51 |
4.43 |
5.98 |
6.26 |
-6.72 |
5.14 |
7.61 |
0.42 |
1.87 |
| Total Depreciation and Amortization (D&A) |
|
2.54 |
2.58 |
2.86 |
3.67 |
2.95 |
4.04 |
3.70 |
7.24 |
3.06 |
2.12 |
1.82 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
482.96% |
-16.60% |
22.38% |
45.17% |
-7.21% |
-100.12% |
36.71% |
24.81% |
33.35% |
45.10% |
46.00% |
| Debt-free Net Working Capital to Revenue |
|
701.43% |
20.22% |
40.31% |
53.20% |
3.81% |
-90.21% |
60.05% |
29.00% |
36.71% |
49.40% |
52.92% |
| Net Working Capital to Revenue |
|
-77.42% |
-56.30% |
-2.67% |
23.65% |
-50.58% |
-157.02% |
19.86% |
-0.73% |
13.43% |
43.71% |
39.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($13.20) |
($27.00) |
$1.20 |
$2.40 |
($5.40) |
($24.00) |
$0.00 |
($4.50) |
($10.80) |
($8.70) |
($7.88) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
655.52K |
670.52K |
670.52K |
696.00K |
700.00K |
848.70K |
0.00 |
0.00 |
96.39K |
446.14K |
9.55M |
| Adjusted Diluted Earnings per Share |
|
($13.20) |
($27.00) |
$1.20 |
$2.40 |
($5.40) |
($24.00) |
$0.00 |
($4.50) |
($10.80) |
($8.70) |
($7.88) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
655.52K |
670.52K |
670.52K |
696.00K |
700.00K |
848.70K |
0.00 |
0.00 |
96.39K |
446.14K |
9.55M |
| 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 |
670.52K |
670.52K |
696.00K |
700.00K |
848.70K |
0.00 |
1.56M |
96.39K |
446.14K |
9.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-30 |
-7.09 |
-0.32 |
0.12 |
-2.92 |
-12 |
-7.10 |
-2.22 |
-0.14 |
-1.13 |
-6.46 |
| Normalized NOPAT Margin |
|
-1,426.47% |
-69.60% |
-1.73% |
0.57% |
-21.18% |
-109.89% |
-36.61% |
-9.14% |
-0.36% |
-3.07% |
-20.97% |
| Pre Tax Income Margin |
|
-206.01% |
-181.16% |
-0.72% |
3.29% |
-28.05% |
-166.35% |
-60.63% |
-2.11% |
-0.58% |
-4.92% |
-32.51% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-8.40 |
-36.49 |
-0.37 |
1.18 |
-7.87 |
-17.63 |
-10.99 |
0.27 |
0.12 |
-3.05 |
-9.27 |
| NOPAT to Interest Expense |
|
-6.06 |
-20.45 |
-0.70 |
-0.27 |
-5.84 |
-11.94 |
-7.65 |
-3.98 |
-0.24 |
-2.44 |
-6.60 |
| EBIT Less CapEx to Interest Expense |
|
5.09 |
-42.84 |
-8.76 |
-2.53 |
-11.11 |
-19.24 |
-23.15 |
-1.01 |
-1.96 |
-5.34 |
-10.65 |
| NOPAT Less CapEx to Interest Expense |
|
7.43 |
-26.80 |
-9.09 |
-3.98 |
-9.08 |
-13.56 |
-19.81 |
-5.26 |
-2.32 |
-4.73 |
-7.98 |
| 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 |
|
-18.21% |
-2.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |