| DEI Shares Outstanding |
|
16,484,508.00 |
16,594,445.00 |
17,619,418.00 |
19,221,292.00 |
19,585,394.00 |
11,211,840.00 |
11,235,731.00 |
11,267,389.00 |
11,364,903.00 |
- |
11,364,903.00 |
| DEI Adjusted Shares Outstanding |
|
412,113.00 |
414,861.00 |
440,485.00 |
480,532.00 |
489,635.00 |
11,211,840.00 |
11,235,731.00 |
11,267,389.00 |
11,364,903.00 |
- |
11,364,903.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-51.87 |
-68.76 |
-83.34 |
-43.14 |
-15.99 |
-3.03 |
-4.21 |
-5.85 |
-3.56 |
- |
-5.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-1,153.78% |
-33.00% |
-5.66% |
29.84% |
62.97% |
-339.48% |
-32.20% |
-44.67% |
33.44% |
-12.36% |
-31.72% |
| EBIT Growth |
|
-781.23% |
-29.89% |
-5.24% |
29.97% |
63.01% |
-339.90% |
-37.19% |
-41.92% |
34.97% |
-11.82% |
-30.87% |
| NOPAT Growth |
|
-175.33% |
-37.54% |
-5.77% |
29.61% |
63.36% |
-339.90% |
-37.87% |
-41.22% |
34.97% |
-12.70% |
-31.32% |
| Net Income Growth |
|
-539.65% |
-33.44% |
-5.04% |
30.82% |
62.23% |
-333.95% |
-39.07% |
-39.58% |
38.71% |
-10.33% |
-28.80% |
| EPS Growth |
|
58.86% |
-32.31% |
-23.84% |
30.82% |
62.23% |
-54.61% |
0.00% |
0.00% |
0.00% |
39.22% |
38.25% |
| Operating Cash Flow Growth |
|
-75.84% |
-34.85% |
5.64% |
-3.94% |
78.43% |
-367.11% |
-47.40% |
23.32% |
-41.95% |
4.66% |
-57.41% |
| Free Cash Flow Firm Growth |
|
-43.08% |
-37.37% |
12.31% |
-25.17% |
79.88% |
-1,262.40% |
41.00% |
54.08% |
-115.04% |
14.75% |
-64.39% |
| Invested Capital Growth |
|
-63.70% |
-54.79% |
-157.37% |
80.76% |
-89.04% |
1,236.52% |
2.04% |
-100.55% |
1,684.39% |
-215.21% |
53.20% |
| 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 |
|
-176.87% |
-1.48% |
3.92% |
1.16% |
26.83% |
-23.00% |
-1.37% |
-81.79% |
39.28% |
-6.68% |
-8.25% |
| EBIT Q/Q Growth |
|
-164.35% |
-2.12% |
4.64% |
1.24% |
26.79% |
-22.98% |
-2.37% |
-77.23% |
39.49% |
-6.29% |
-8.33% |
| NOPAT Q/Q Growth |
|
-16.23% |
-2.42% |
4.03% |
0.95% |
26.79% |
-22.98% |
-2.88% |
-77.23% |
39.49% |
-7.13% |
-7.97% |
| Net Income Q/Q Growth |
|
-173.99% |
-2.22% |
4.50% |
1.39% |
25.92% |
-22.31% |
-3.31% |
-77.23% |
41.56% |
-6.06% |
-8.58% |
| EPS Q/Q Growth |
|
-102.05% |
-1.78% |
1.84% |
1.39% |
25.92% |
-7.06% |
0.00% |
0.00% |
0.00% |
0.00% |
-11.67% |
| Operating Cash Flow Q/Q Growth |
|
-21.73% |
-1.69% |
-0.54% |
5.63% |
39.15% |
-32.02% |
-0.41% |
6.64% |
-10.84% |
-1.73% |
-15.68% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-2.12% |
-0.52% |
3.61% |
43.77% |
-14.84% |
3.97% |
41.52% |
-57.17% |
3.32% |
-16.52% |
| Invested Capital Q/Q Growth |
|
-22.56% |
-17.20% |
7.01% |
-6.19% |
-101.50% |
5.35% |
-2.43% |
-100.54% |
-6.19% |
-1,181.51% |
-10.63% |
| 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 |
|
97.32% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.50% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.35% |
99.33% |
99.14% |
97.94% |
100.00% |
98.65% |
99.50% |
98.34% |
92.68% |
91.45% |
90.00% |
| 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% |
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) |
|
-29.31% |
-56.02% |
-81.89% |
-75.13% |
-85.50% |
-34.48% |
-26.17% |
-49.96% |
-47.44% |
-37.88% |
-31.60% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-187.61% |
-109.57% |
0.00% |
-1,220.11% |
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) |
|
-29.31% |
-56.02% |
-81.89% |
-45.83% |
14.98% |
-34.48% |
-26.17% |
-49.96% |
-47.44% |
-37.88% |
-31.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-33.72% |
-74.21% |
-86.25% |
-101.40% |
367.95% |
-17.05% |
-29.18% |
-64.61% |
-59.16% |
-26.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-20 |
-21 |
-15 |
-5.48 |
-24 |
-33 |
-47 |
-31 |
-34 |
-45 |
| 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) |
|
-9.09% |
-15.82% |
-20.87% |
-18.02% |
-20.94% |
-11.66% |
-9.36% |
-16.32% |
-11.79% |
-8.64% |
-6.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-44.68% |
-20.59% |
-23.00% |
| 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) |
|
-22 |
-29 |
-30 |
-21 |
-7.83 |
-34 |
-47 |
-67 |
-44 |
-49 |
-64 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-28 |
-30 |
-21 |
-7.81 |
-34 |
-45 |
-66 |
-44 |
-49 |
-65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.03 |
0.82 |
0.94 |
0.00 |
0.00 |
0.88 |
0.47 |
0.30 |
0.31 |
0.65 |
1.16 |
| Price to Tangible Book Value (P/TBV) |
|
4.03 |
0.82 |
0.94 |
0.00 |
0.00 |
1.03 |
0.57 |
0.30 |
0.31 |
0.65 |
1.16 |
| 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 |
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 |
0.21 |
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 |
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 |
0.00 |
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 |
0.00 |
| Financial Leverage |
|
-1.02 |
-1.05 |
-1.14 |
-1.16 |
-1.22 |
-0.86 |
-0.83 |
-0.88 |
-0.98 |
-1.00 |
-1.01 |
| Leverage Ratio |
|
1.04 |
1.09 |
1.20 |
1.22 |
1.35 |
1.04 |
1.04 |
1.08 |
1.13 |
1.11 |
1.08 |
| Compound Leverage Factor |
|
1.04 |
1.08 |
1.19 |
1.20 |
1.35 |
1.02 |
1.04 |
1.07 |
1.05 |
1.01 |
0.97 |
| 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% |
| 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% |
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% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
105.28% |
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% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
-5.28% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| 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 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Altman Z-Score |
|
34.38 |
-2.56 |
-5.24 |
-6.46 |
-30.73 |
26.95 |
3.21 |
-1.46 |
-3.23 |
2.84 |
8.32 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
39.00% |
117.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
16.12 |
8.42 |
4.71 |
7.55 |
0.23 |
58.13 |
21.66 |
15.01 |
11.17 |
15.71 |
14.58 |
| Quick Ratio |
|
15.79 |
8.13 |
4.56 |
7.10 |
0.17 |
57.84 |
21.23 |
14.70 |
10.67 |
15.54 |
14.22 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
-19 |
-17 |
-21 |
-4.21 |
-57 |
-34 |
-16 |
-33 |
-29 |
-47 |
| Operating Cash Flow to CapEx |
|
-8,871.72% |
-8,740.59% |
-63,862.86% |
-19,523.53% |
-1,054.95% |
-2,647.85% |
-5,788.93% |
-22,047.50% |
-83,460.00% |
-56,838.10% |
-59,962.77% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,688.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-688.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-714.44 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-1.86 |
-2.88 |
-7.40 |
-1.42 |
-2.69 |
31 |
31 |
-0.17 |
2.74 |
-3.16 |
-1.48 |
| 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 |
|
-0.72 |
-1.02 |
-4.53 |
5.98 |
-1.27 |
33 |
0.62 |
-31 |
2.91 |
-5.90 |
1.68 |
| Enterprise Value (EV) |
|
190 |
-9.85 |
-9.32 |
41 |
42 |
6.49 |
-55 |
-72 |
-44 |
-62 |
30 |
| Market Capitalization |
|
255 |
31 |
33 |
41 |
42 |
175 |
76 |
30 |
21 |
109 |
228 |
| Book Value per Share |
|
$3.85 |
$2.32 |
$1.97 |
($0.06) |
($0.11) |
$17.77 |
$14.41 |
$9.06 |
$6.01 |
$8.12 |
$4.59 |
| Tangible Book Value per Share |
|
$3.85 |
$2.32 |
$1.97 |
($0.06) |
($0.11) |
$15.14 |
$11.78 |
$9.06 |
$6.01 |
$8.12 |
$4.59 |
| Total Capital |
|
63 |
38 |
35 |
20 |
-2.13 |
199 |
162 |
102 |
68 |
167 |
196 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
-65 |
-41 |
-42 |
-22 |
-0.56 |
-169 |
-131 |
-102 |
-66 |
-170 |
-198 |
| Capital Expenditures (CapEx) |
|
0.20 |
0.27 |
0.04 |
0.12 |
0.48 |
0.88 |
0.60 |
0.12 |
0.05 |
0.06 |
0.09 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.79 |
-3.64 |
-7.90 |
-1.71 |
-3.15 |
-2.13 |
-2.42 |
-3.96 |
-3.02 |
-9.10 |
-6.99 |
| Debt-free Net Working Capital (DFNWC) |
|
62 |
38 |
34 |
20 |
-2.59 |
167 |
89 |
80 |
63 |
161 |
149 |
| Net Working Capital (NWC) |
|
62 |
38 |
34 |
20 |
-2.59 |
167 |
89 |
80 |
63 |
161 |
149 |
| Net Nonoperating Expense (NNE) |
|
6.77 |
8.43 |
8.71 |
5.77 |
2.35 |
9.87 |
14 |
19 |
9.89 |
10 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-65 |
-41 |
-42 |
-22 |
-0.56 |
-169 |
-131 |
-102 |
-66 |
-170 |
-198 |
| Total Depreciation and Amortization (D&A) |
|
0.71 |
0.25 |
0.15 |
0.06 |
0.02 |
0.10 |
1.85 |
1.39 |
-0.10 |
-0.35 |
-0.88 |
| 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 |
|
($52.00) |
($68.80) |
($85.20) |
($46.00) |
($30.15) |
($4.70) |
($4.21) |
($5.86) |
($3.57) |
($2.17) |
($1.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
412.70K |
415.09K |
441.87K |
481.09K |
5.84M |
11.23M |
11.25M |
11.31M |
11.33M |
20.59M |
42.84M |
| Adjusted Diluted Earnings per Share |
|
($52.00) |
($68.80) |
($85.20) |
($46.00) |
($30.15) |
($4.70) |
($4.21) |
$0.00 |
$0.00 |
($2.17) |
($1.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
412.70K |
415.09K |
441.87K |
481.09K |
5.84M |
11.23M |
11.25M |
11.26M |
11.43M |
20.59M |
42.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
($52.00) |
($68.80) |
($85.20) |
($46.00) |
($30.15) |
($4.70) |
($4.21) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
411.60K |
414.05K |
431.86K |
452.56K |
497.28K |
7.23M |
11.23M |
11.31M |
11.43M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-20 |
-21 |
-15 |
-5.48 |
-24 |
-33 |
-26 |
-31 |
-34 |
-45 |
| 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 |
0.00 |
0.00 |
0.00 |
-1,013.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-709.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,039.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-735.14 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
-0.48% |
-0.14% |
0.00% |
0.00% |
0.00% |