| DEI Shares Outstanding |
|
130,888,901.00 |
131,732,423.00 |
141,962,789.00 |
142,379,770.00 |
181,030,020.00 |
214,291,057.00 |
216,145,826.00 |
216,182,042.00 |
240,627,055.00 |
1,601,252.00 |
2,231,829.00 |
| DEI Adjusted Shares Outstanding |
|
872,593.00 |
878,216.00 |
946,419.00 |
949,198.00 |
1,206,867.00 |
1,428,607.00 |
1,440,972.00 |
1,441,214.00 |
1,604,180.00 |
1,601,252.00 |
2,231,829.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-137.62 |
-196.33 |
-77.41 |
144.59 |
-97.60 |
-55.98 |
-54.65 |
-26.18 |
-21.91 |
-2.92 |
-1.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
215.51% |
58.38% |
-6.88% |
-97.71% |
-100.00% |
0.00% |
0.00% |
634.17% |
-99.83% |
100.00% |
-50.00% |
| EBITDA Growth |
|
-282.39% |
-37.91% |
67.05% |
3.45% |
-123.00% |
32.38% |
5.87% |
58.65% |
4.12% |
84.18% |
11.52% |
| EBIT Growth |
|
-277.96% |
-37.74% |
66.88% |
3.05% |
-121.77% |
31.78% |
3.48% |
55.42% |
3.92% |
85.91% |
11.41% |
| NOPAT Growth |
|
-176.10% |
-37.64% |
67.64% |
-0.77% |
-7.33% |
-38.89% |
3.50% |
54.73% |
2.39% |
85.96% |
12.20% |
| Net Income Growth |
|
-277.86% |
-37.65% |
67.14% |
2.22% |
-121.77% |
32.11% |
1.53% |
52.09% |
6.86% |
86.68% |
10.75% |
| EPS Growth |
|
-209.68% |
-37.50% |
59.85% |
281.13% |
-172.92% |
100.00% |
0.00% |
52.09% |
6.86% |
86.71% |
24.66% |
| Operating Cash Flow Growth |
|
99.97% |
-583,150.00% |
6.27% |
9.53% |
17.39% |
-39.55% |
-7.81% |
52.44% |
-3.11% |
83.51% |
42.29% |
| Free Cash Flow Firm Growth |
|
1.54% |
-242.77% |
65.66% |
-82.66% |
62.57% |
-56.25% |
-3.20% |
59.65% |
-5.44% |
81.31% |
32.77% |
| Invested Capital Growth |
|
-495.25% |
38.08% |
28.07% |
200.32% |
-35.94% |
-41.63% |
-31.34% |
-62.03% |
-89.46% |
296.73% |
-20.99% |
| Revenue Q/Q Growth |
|
57.36% |
-4.48% |
0.00% |
-93.77% |
100.00% |
0.00% |
0.00% |
0.38% |
-66.67% |
66.67% |
-28.57% |
| EBITDA Q/Q Growth |
|
0.87% |
-1.07% |
-7.03% |
-7.63% |
-99.13% |
-8.93% |
14.09% |
8.54% |
-1.28% |
59.46% |
-2.81% |
| EBIT Q/Q Growth |
|
0.92% |
-1.07% |
-7.07% |
-7.66% |
-98.13% |
-9.15% |
13.12% |
7.44% |
1.27% |
60.28% |
-3.01% |
| NOPAT Q/Q Growth |
|
0.92% |
-1.00% |
-4.54% |
-8.44% |
2.69% |
-9.15% |
13.13% |
6.72% |
1.65% |
59.92% |
-3.76% |
| Net Income Q/Q Growth |
|
0.76% |
-1.07% |
-3.92% |
-8.35% |
1.36% |
-9.63% |
12.23% |
6.53% |
3.61% |
60.28% |
-3.78% |
| EPS Q/Q Growth |
|
6.80% |
-7.32% |
-1.92% |
0.00% |
0.00% |
100.00% |
11.90% |
6.53% |
3.61% |
60.33% |
-61.76% |
| Operating Cash Flow Q/Q Growth |
|
-100.07% |
15.55% |
1.63% |
0.68% |
0.51% |
-10.52% |
3.01% |
21.48% |
-0.85% |
57.74% |
1.38% |
| Free Cash Flow Firm Q/Q Growth |
|
-62.03% |
7.64% |
2.61% |
-164.84% |
63.44% |
-16.15% |
5.06% |
26.28% |
6.01% |
45.32% |
-2.96% |
| Invested Capital Q/Q Growth |
|
23.79% |
11.42% |
5.47% |
186.01% |
-15.29% |
-5.65% |
412.99% |
-23.45% |
-87.47% |
-6.63% |
-11.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-2,764.15% |
-2,406.95% |
-851.76% |
-35,987.67% |
0.00% |
0.00% |
-18,739.20% |
-1,055.30% |
-591,300.00% |
-46,770.00% |
-82,760.00% |
| Operating Margin |
|
-2,772.39% |
-2,409.37% |
-837.27% |
-36,921.92% |
0.00% |
0.00% |
-19,484.67% |
-1,201.40% |
-685,340.00% |
-48,120.00% |
-84,500.00% |
| EBIT Margin |
|
-2,772.39% |
-2,411.18% |
-857.54% |
-36,381.51% |
0.00% |
0.00% |
-19,487.94% |
-1,183.30% |
-664,380.00% |
-46,790.00% |
-82,900.00% |
| Profit (Net Income) Margin |
|
-2,772.11% |
-2,409.23% |
-850.26% |
-36,381.51% |
0.00% |
0.00% |
-19,786.68% |
-1,291.24% |
-702,800.00% |
-46,790.00% |
-83,520.00% |
| Tax Burden Percent |
|
99.99% |
99.92% |
99.15% |
100.00% |
100.00% |
99.52% |
100.00% |
100.00% |
100.00% |
100.00% |
100.75% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.53% |
109.12% |
105.78% |
100.00% |
100.00% |
| 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% |
-100,624.53% |
0.00% |
0.00% |
-722.20% |
-582.03% |
-1,867.41% |
-553.56% |
-339.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-100,601.34% |
0.00% |
0.00% |
-692.90% |
-552.19% |
-1,814.67% |
-516.91% |
-241.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
100,544.51% |
0.00% |
0.00% |
635.68% |
503.93% |
1,710.75% |
441.75% |
141.84% |
| Return on Equity (ROE) |
|
-198.15% |
-244.17% |
-114.11% |
-80.03% |
-130.47% |
-73.04% |
-86.52% |
-78.11% |
-156.66% |
-111.80% |
-198.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-358.00% |
-163.33% |
-412.68% |
-685.04% |
-492.12% |
-1,705.56% |
-673.03% |
-316.49% |
| Operating Return on Assets (OROA) |
|
-120.73% |
-127.22% |
-51.70% |
-52.94% |
0.00% |
0.00% |
-64.31% |
-43.27% |
-90.76% |
-84.93% |
-144.90% |
| Return on Assets (ROA) |
|
-120.72% |
-127.12% |
-51.26% |
-52.94% |
0.00% |
0.00% |
-65.30% |
-47.22% |
-96.01% |
-84.93% |
-145.99% |
| Return on Common Equity (ROCE) |
|
-198.15% |
-18.17% |
208.67% |
6.78% |
-130.47% |
-73.04% |
-86.52% |
-78.11% |
-156.66% |
-111.80% |
-198.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-137.45% |
213.84% |
56.12% |
-62.08% |
-123.98% |
-64.51% |
-135.64% |
-97.86% |
-557.16% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-84 |
-116 |
-37 |
-38 |
-41 |
-56 |
-54 |
-25 |
-24 |
-3.37 |
-2.96 |
| NOPAT Margin |
|
-1,940.67% |
-1,686.56% |
-586.09% |
-25,845.34% |
0.00% |
0.00% |
-13,639.27% |
-840.98% |
-479,738.00% |
-33,684.00% |
-59,150.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-39.25% |
-44.71% |
-22.21% |
-23.19% |
-109.27% |
-24.36% |
-29.30% |
-29.84% |
-52.74% |
-36.64% |
-98.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-380.32% |
-163.28% |
-137.37% |
| 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 |
|
407.36% |
209.55% |
231.62% |
13,642.47% |
0.00% |
0.00% |
6,925.63% |
449.76% |
244,380.00% |
44,600.00% |
57,340.00% |
| R&D to Revenue |
|
2,465.03% |
2,299.83% |
705.65% |
23,379.45% |
0.00% |
0.00% |
12,473.12% |
856.19% |
325,580.00% |
3,620.00% |
27,260.00% |
| Operating Expenses to Revenue |
|
2,872.39% |
2,509.37% |
937.27% |
37,021.92% |
0.00% |
0.00% |
19,398.74% |
1,301.40% |
685,440.00% |
48,220.00% |
84,600.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-120 |
-165 |
-55 |
-53 |
-118 |
-80 |
-78 |
-35 |
-33 |
-4.68 |
-4.15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-120 |
-165 |
-54 |
-53 |
-117 |
-79 |
-75 |
-31 |
-30 |
-4.68 |
-4.14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.45 |
0.00 |
0.00 |
3.11 |
8.99 |
4.36 |
4.06 |
3.64 |
2.70 |
1.48 |
3.35 |
| Price to Tangible Book Value (P/TBV) |
|
12.45 |
0.00 |
0.00 |
3.11 |
8.99 |
4.36 |
4.06 |
3.64 |
2.70 |
1.48 |
3.35 |
| Price to Revenue (P/Rev) |
|
251.08 |
102.72 |
91.99 |
1,823.63 |
0.00 |
0.00 |
591.96 |
48.02 |
3,402.47 |
305.04 |
1,441.76 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1.94 |
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% |
51.55% |
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 |
8.58 |
50.74 |
47.68 |
30.01 |
44.79 |
44.70 |
2.02 |
7.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
218.60 |
109.17 |
103.42 |
1,400.83 |
0.00 |
0.00 |
461.46 |
35.62 |
2,190.07 |
195.94 |
1,164.76 |
| 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 |
0.42 |
0.43 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.51 |
-1.64 |
-1.60 |
-1.00 |
-0.78 |
-0.89 |
-0.92 |
-0.91 |
-0.94 |
-0.85 |
-0.59 |
| Leverage Ratio |
|
1.64 |
1.92 |
2.23 |
1.51 |
1.13 |
1.17 |
1.33 |
1.65 |
1.63 |
1.32 |
1.36 |
| Compound Leverage Factor |
|
1.64 |
1.92 |
2.23 |
1.51 |
1.13 |
1.17 |
1.35 |
1.80 |
1.73 |
1.32 |
1.36 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.35% |
30.31% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.57% |
30.31% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.77% |
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 |
|
0.00% |
260.96% |
305.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
-160.96% |
-205.16% |
100.00% |
100.00% |
100.00% |
70.65% |
69.69% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.32 |
-0.54 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.70 |
1.18 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.44 |
-0.68 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.96 |
1.47 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.85 |
-5.48 |
-4.27 |
7.60 |
25.03 |
6.29 |
-10.50 |
-16.96 |
-162.29 |
-469.80 |
-435.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
92.56% |
282.87% |
108.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.42 |
6.63 |
4.35 |
8.89 |
8.42 |
7.11 |
4.91 |
2.23 |
4.22 |
3.98 |
2.45 |
| Quick Ratio |
|
7.79 |
5.13 |
3.40 |
6.71 |
6.63 |
6.52 |
4.81 |
1.62 |
3.10 |
1.58 |
1.71 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-40 |
-136 |
-47 |
-85 |
-32 |
-50 |
-51 |
-21 |
-22 |
-4.10 |
-2.75 |
| Operating Cash Flow to CapEx |
|
-2.43% |
-10,585.30% |
-7,417.77% |
-10,774.95% |
-14,385.21% |
-583.07% |
-1,849.77% |
-15,146.11% |
0.00% |
0.00% |
-2,927.55% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-43.31 |
-6.59 |
-11.40 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-51.70 |
-9.27 |
-15.69 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-54.49 |
-9.33 |
-14.99 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.05 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
14.66 |
29.38 |
319.45 |
0.16 |
0.00 |
0.00 |
0.14 |
5.24 |
2.00 |
3.33 |
1.25 |
| 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 |
|
7.79 |
9.64 |
6.22 |
0.13 |
0.00 |
0.00 |
0.04 |
0.30 |
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) |
|
24.90 |
12.42 |
1.14 |
2,353.75 |
0.00 |
0.00 |
2,648.54 |
69.64 |
182.50 |
109.50 |
292.00 |
| 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) |
|
24.90 |
12.42 |
1.14 |
2,353.75 |
0.00 |
0.00 |
2,648.54 |
69.64 |
182.50 |
109.50 |
292.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-53 |
-33 |
-24 |
24 |
15 |
8.91 |
6.12 |
2.32 |
0.25 |
0.97 |
0.77 |
| Invested Capital Turnover |
|
-0.14 |
-0.16 |
-0.23 |
3.89 |
0.00 |
0.00 |
0.05 |
0.69 |
0.00 |
0.02 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
-44 |
20 |
9.27 |
48 |
-8.57 |
-6.36 |
-2.79 |
-3.80 |
-2.08 |
0.73 |
-0.20 |
| Enterprise Value (EV) |
|
947 |
749 |
661 |
205 |
775 |
425 |
184 |
104 |
11 |
1.96 |
5.82 |
| Market Capitalization |
|
1,088 |
705 |
588 |
266 |
854 |
540 |
236 |
140 |
17 |
3.05 |
7.21 |
| Book Value per Share |
|
$0.67 |
($0.59) |
($0.68) |
$0.60 |
$0.52 |
$0.58 |
$0.27 |
$0.18 |
$0.03 |
$1.29 |
$0.96 |
| Tangible Book Value per Share |
|
$0.67 |
($0.59) |
($0.68) |
$0.60 |
$0.52 |
$0.58 |
$0.27 |
$0.18 |
$0.03 |
$1.29 |
$0.96 |
| Total Capital |
|
87 |
48 |
47 |
86 |
95 |
124 |
82 |
55 |
6.31 |
2.06 |
2.15 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24 |
17 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-141 |
-81 |
-71 |
-62 |
-80 |
-115 |
-52 |
-36 |
-6.06 |
-1.09 |
-1.39 |
| Capital Expenditures (CapEx) |
|
0.41 |
0.55 |
0.74 |
0.46 |
0.28 |
9.78 |
3.32 |
0.19 |
-1.35 |
0.00 |
0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.32 |
8.02 |
-1.02 |
13 |
13 |
-2.85 |
-5.40 |
-6.60 |
0.24 |
0.97 |
-0.21 |
| Debt-free Net Working Capital (DFNWC) |
|
134 |
89 |
70 |
75 |
93 |
112 |
71 |
46 |
6.31 |
2.06 |
1.18 |
| Net Working Capital (NWC) |
|
134 |
89 |
70 |
75 |
93 |
112 |
63 |
30 |
6.31 |
2.06 |
1.18 |
| Net Nonoperating Expense (NNE) |
|
36 |
50 |
17 |
15 |
77 |
24 |
24 |
13 |
11 |
1.31 |
1.22 |
| Net Nonoperating Obligations (NNO) |
|
-141 |
-81 |
-71 |
-62 |
-80 |
-115 |
-52 |
-36 |
-6.06 |
-1.09 |
-1.39 |
| Total Depreciation and Amortization (D&A) |
|
0.36 |
0.29 |
0.37 |
0.58 |
0.63 |
1.13 |
2.98 |
3.74 |
3.65 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-145.87% |
116.92% |
-15.95% |
8,954.11% |
0.00% |
0.00% |
-1,355.78% |
-225.80% |
4,860.00% |
9,720.00% |
-4,200.00% |
| Debt-free Net Working Capital to Revenue |
|
3,102.45% |
1,298.28% |
1,094.49% |
51,234.25% |
0.00% |
0.00% |
17,753.27% |
1,587.89% |
126,100.00% |
20,630.00% |
23,500.00% |
| Net Working Capital to Revenue |
|
3,102.45% |
1,298.28% |
1,094.49% |
51,234.25% |
0.00% |
0.00% |
15,776.38% |
1,014.13% |
126,100.00% |
20,630.00% |
23,500.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($144.00) |
($198.00) |
($79.50) |
$144.00 |
($105.00) |
($57.00) |
$0.00 |
($25.50) |
($22.00) |
($2.92) |
($2.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
878.12K |
882.51K |
949.33K |
956.72K |
1.12M |
1.40M |
1.43M |
1.45M |
1.60M |
1.60M |
1.95M |
| Adjusted Diluted Earnings per Share |
|
($144.00) |
($198.00) |
($79.50) |
$144.00 |
($105.00) |
($57.00) |
$0.00 |
($25.50) |
($22.00) |
($2.92) |
($2.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
878.12K |
882.51K |
949.33K |
958.07K |
1.12M |
1.40M |
0.00 |
1.45M |
1.60M |
1.60M |
1.95M |
| Adjusted Basic & Diluted Earnings per Share |
|
($144.00) |
($198.00) |
($79.50) |
$0.00 |
$0.00 |
$0.00 |
($55.50) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
836.11K |
869.28K |
912.92K |
1.08M |
1.42M |
1.43M |
1.44M |
1.60M |
1.60M |
1.60M |
2.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-84 |
-116 |
-37 |
-38 |
-41 |
-56 |
-54 |
-25 |
-20 |
-3.37 |
-2.96 |
| Normalized NOPAT Margin |
|
-1,940.67% |
-1,686.56% |
-586.09% |
-25,845.34% |
0.00% |
0.00% |
-13,509.12% |
-840.98% |
-394,730.00% |
-33,684.00% |
-59,150.00% |
| Pre Tax Income Margin |
|
-2,772.39% |
-2,411.18% |
-857.54% |
-36,381.51% |
0.00% |
0.00% |
-19,786.68% |
-1,291.24% |
-702,800.00% |
-46,790.00% |
-82,900.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-65.23 |
-10.96 |
-17.29 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-45.66 |
-7.79 |
-12.49 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-68.03 |
-11.02 |
-16.59 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-48.45 |
-7.85 |
-11.79 |
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 |
|
-0.46% |
-0.91% |
-3.79% |
-3.05% |
-0.55% |
0.00% |
0.00% |
-0.12% |
0.00% |
0.00% |
0.00% |