| DEI Shares Outstanding |
|
28,119,436.00 |
28,119,934.00 |
28,236,546.00 |
1,465,496.00 |
6,741,860.00 |
12,619,369.00 |
25,206,914.00 |
44,696,215.00 |
23,862,434.00 |
3,408,906.00 |
6,243,575.00 |
| DEI Adjusted Shares Outstanding |
|
879.00 |
879.00 |
882.00 |
916.00 |
4,214.00 |
7,887.00 |
15,754.00 |
27,935.00 |
298,280.00 |
3,408,906.00 |
6,243,575.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-16,020.26 |
-49,970.31 |
-10,022.32 |
-15,441.10 |
-1,992.02 |
-1,249.00 |
-2,061.34 |
395.49 |
-25.85 |
-5.16 |
-8.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-82.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
22.95% |
0.00% |
83.16% |
21.39% |
-24.38% |
218.23% |
-423.88% |
134.48% |
-173.17% |
-138.80% |
-189.43% |
| EBIT Growth |
|
18.87% |
0.00% |
82.99% |
22.04% |
-24.11% |
215.34% |
-429.08% |
134.01% |
-173.99% |
-138.56% |
-189.43% |
| NOPAT Growth |
|
10.80% |
0.00% |
82.52% |
25.12% |
-24.11% |
215.34% |
-431.66% |
133.77% |
-174.50% |
-136.75% |
-189.24% |
| Net Income Growth |
|
27.94% |
0.00% |
79.88% |
-60.01% |
40.65% |
-17.36% |
-229.64% |
134.02% |
-169.80% |
-128.27% |
-198.82% |
| EPS Growth |
|
81.55% |
0.00% |
79.88% |
-44.18% |
85.07% |
29.63% |
-229.64% |
134.02% |
-169.80% |
96.30% |
-16.52% |
| Operating Cash Flow Growth |
|
-5.26% |
0.00% |
23.51% |
54.70% |
-37.40% |
-22.72% |
-17.08% |
-4.90% |
48.16% |
-150.86% |
-141.71% |
| Free Cash Flow Firm Growth |
|
78.12% |
0.00% |
0.00% |
58.25% |
-24.20% |
230.65% |
-428.70% |
127.35% |
-171.48% |
-161.74% |
-249.17% |
| Invested Capital Growth |
|
-9.97% |
0.00% |
86.14% |
-66.53% |
-49.24% |
-13.23% |
27.32% |
99.50% |
-17,869.57% |
-139.56% |
82.72% |
| Revenue Q/Q Growth |
|
37.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
32.46% |
0.00% |
82.01% |
44.51% |
-47.47% |
186.12% |
-187.62% |
121.00% |
-281.08% |
12.38% |
-19.45% |
| EBIT Q/Q Growth |
|
30.30% |
0.00% |
81.69% |
44.24% |
-47.06% |
184.21% |
-188.23% |
120.74% |
-281.43% |
12.38% |
-19.45% |
| NOPAT Q/Q Growth |
|
26.54% |
0.00% |
80.94% |
44.24% |
-47.06% |
184.21% |
-188.92% |
120.56% |
-288.48% |
12.38% |
-19.38% |
| Net Income Q/Q Growth |
|
27.58% |
0.00% |
77.89% |
-20.49% |
36.11% |
13.77% |
-5.93% |
196.36% |
-177.56% |
15.04% |
-21.40% |
| EPS Q/Q Growth |
|
-194.34% |
0.00% |
77.89% |
-12.58% |
30.77% |
24.60% |
-5.93% |
196.36% |
-177.56% |
-69.12% |
-22.94% |
| Operating Cash Flow Q/Q Growth |
|
12.18% |
0.00% |
13.06% |
1.51% |
-7.52% |
-2.90% |
-7.75% |
8.66% |
8.01% |
-18.88% |
-38.16% |
| Free Cash Flow Firm Q/Q Growth |
|
48.22% |
0.00% |
0.00% |
51.94% |
-47.50% |
192.10% |
-190.68% |
116.47% |
-258.64% |
15.42% |
-34.98% |
| Invested Capital Q/Q Growth |
|
-11.86% |
0.00% |
5.67% |
-407.91% |
-175.36% |
-73.87% |
-20.07% |
-104.50% |
-472.78% |
-162.72% |
84.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-26,857.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-30,062.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-28,526.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-28,571.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.81% |
84.47% |
99.97% |
205.19% |
98.12% |
99.67% |
99.22% |
-99.83% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.35% |
100.00% |
100.00% |
100.00% |
100.00% |
-100.17% |
100.79% |
-100.21% |
94.37% |
90.30% |
93.23% |
| 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) |
|
-43.82% |
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) |
|
-36.82% |
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) |
|
25.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-18.37% |
-256.25% |
-67.94% |
-136.97% |
-108.01% |
-234.61% |
-732.21% |
385.12% |
-160.80% |
-35.17% |
-55.64% |
| Cash Return on Invested Capital (CROIC) |
|
-33.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-15.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-15.97% |
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) |
|
-18.37% |
-256.25% |
-67.94% |
-136.96% |
-108.01% |
-234.58% |
-732.11% |
385.12% |
-160.80% |
-35.17% |
-55.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-37 |
-6.44 |
-4.83 |
-5.99 |
6.91 |
-23 |
7.74 |
-5.76 |
-14 |
-39 |
| NOPAT Margin |
|
-21,043.95% |
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) |
|
-7.00% |
-32.32% |
-15.26% |
-83.21% |
-26.35% |
-282.42% |
-158.72% |
93.49% |
-36.09% |
-7.60% |
-13.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-14.71% |
-215.01% |
-72.55% |
-40.99% |
-158.75% |
141.83% |
-539.73% |
365.46% |
-67.03% |
-14.83% |
-40.66% |
| 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 |
|
14,549.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
13,513.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
30,162.78% |
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) |
|
-14 |
-52 |
-8.84 |
-6.89 |
-8.56 |
9.87 |
-32 |
11 |
-8.17 |
-19 |
-56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
-51 |
-8.64 |
-6.79 |
-8.45 |
9.99 |
-32 |
11 |
-8.16 |
-19 |
-56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.37 |
3.20 |
1.56 |
0.15 |
2.52 |
5.08 |
6.18 |
3.34 |
0.81 |
0.23 |
0.78 |
| Price to Tangible Book Value (P/TBV) |
|
2.59 |
3.20 |
1.56 |
0.15 |
2.52 |
5.08 |
6.18 |
3.34 |
0.81 |
0.23 |
0.78 |
| Price to Revenue (P/Rev) |
|
1,951.23 |
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 |
0.45 |
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% |
221.88% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
977.30 |
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 |
1.70 |
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.72 |
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.46 |
0.00 |
0.45 |
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 |
2.39 |
0.00 |
0.54 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.42 |
0.06 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.69 |
-1.28 |
-1.21 |
-1.08 |
-1.17 |
-1.41 |
-1.36 |
-1.23 |
-1.13 |
-1.04 |
-1.02 |
| Leverage Ratio |
|
1.15 |
1.36 |
1.28 |
1.12 |
1.27 |
1.58 |
1.45 |
1.64 |
1.57 |
1.08 |
1.06 |
| Compound Leverage Factor |
|
1.15 |
1.36 |
1.28 |
1.12 |
1.27 |
-1.58 |
1.46 |
-1.64 |
1.48 |
0.98 |
0.99 |
| Debt to Total Capital |
|
0.14% |
0.00% |
0.00% |
0.00% |
0.00% |
5.02% |
0.00% |
29.49% |
5.83% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.14% |
0.00% |
0.00% |
0.00% |
0.00% |
2.47% |
0.00% |
29.49% |
5.83% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.55% |
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% |
0.03% |
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 |
|
99.86% |
100.00% |
100.00% |
100.00% |
100.00% |
94.95% |
100.00% |
70.51% |
94.17% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.06 |
-0.06 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
3.63 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.65 |
0.00 |
-0.13 |
1.14 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
0.08 |
-0.09 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
4.63 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.94 |
0.00 |
-0.19 |
1.61 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
1.71 |
-13.94 |
-24.09 |
-23.88 |
-53.49 |
-38.31 |
-73.12 |
-106.31 |
-35.99 |
-1.38 |
0.78 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.88 |
2.20 |
7.99 |
8.51 |
2.44 |
3.21 |
3.64 |
1.74 |
3.26 |
20.60 |
14.57 |
| Quick Ratio |
|
3.81 |
2.15 |
7.71 |
8.22 |
2.13 |
3.17 |
3.57 |
1.15 |
2.73 |
20.21 |
13.63 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7.89 |
0.00 |
-11 |
-4.39 |
-5.45 |
7.12 |
-23 |
6.40 |
-4.58 |
-12 |
-42 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-267,589.09% |
-72,408.97% |
-211,420.73% |
-265,697.88% |
-206,706.07% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-160.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24,671.47 |
1,441.42 |
-190.73 |
-520.90 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-198.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11,439.62 |
-2,563.26 |
-246.00 |
-643.96 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-198.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11,445.16 |
-2,563.26 |
-245.88 |
-643.96 |
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 |
|
0.87 |
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 |
|
0.56 |
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) |
|
417.81 |
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) |
|
417.81 |
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 |
|
22 |
-4.73 |
-0.65 |
-1.09 |
-1.63 |
-1.84 |
-1.34 |
-0.01 |
-1.19 |
-2.86 |
-0.49 |
| 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 |
|
-2.48 |
0.00 |
4.07 |
-0.44 |
-0.54 |
-0.22 |
0.50 |
1.33 |
-1.19 |
-1.67 |
2.36 |
| Enterprise Value (EV) |
|
48 |
33 |
4.30 |
-11 |
4.11 |
17 |
21 |
3.48 |
-2.74 |
-74 |
-21 |
| Market Capitalization |
|
96 |
55 |
14 |
1.77 |
9.51 |
23 |
26 |
4.98 |
6.55 |
21 |
76 |
| Book Value per Share |
|
$2.50 |
$0.61 |
$0.31 |
$8.03 |
$0.56 |
$0.37 |
$0.17 |
$0.03 |
$0.34 |
$26.99 |
$15.55 |
| Tangible Book Value per Share |
|
$1.32 |
$0.61 |
$0.31 |
$8.03 |
$0.56 |
$0.37 |
$0.17 |
$0.03 |
$0.34 |
$26.99 |
$15.55 |
| Total Capital |
|
71 |
17 |
8.88 |
12 |
3.77 |
4.87 |
4.24 |
2.12 |
8.60 |
92 |
97 |
| Total Debt |
|
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
0.62 |
0.50 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-48 |
-22 |
-9.54 |
-13 |
-5.40 |
-6.47 |
-5.58 |
-1.50 |
-9.29 |
-95 |
-98 |
| Capital Expenditures (CapEx) |
|
-0.00 |
-0.07 |
0.00 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
-0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.03 |
-5.85 |
-0.67 |
-1.11 |
-1.75 |
-1.92 |
-1.46 |
-0.14 |
-1.19 |
-2.86 |
-0.49 |
| Debt-free Net Working Capital (DFNWC) |
|
13 |
7.43 |
7.05 |
12 |
3.65 |
4.80 |
4.13 |
1.98 |
8.60 |
92 |
97 |
| Net Working Capital (NWC) |
|
13 |
7.43 |
7.05 |
12 |
3.65 |
4.68 |
4.13 |
1.36 |
8.10 |
92 |
97 |
| Net Nonoperating Expense (NNE) |
|
3.71 |
7.07 |
2.40 |
9.32 |
2.41 |
17 |
9.56 |
-3.31 |
1.95 |
3.96 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-48 |
-22 |
-9.54 |
-13 |
-5.40 |
-6.47 |
-5.58 |
-1.50 |
-9.29 |
-95 |
-98 |
| Total Depreciation and Amortization (D&A) |
|
0.82 |
0.67 |
0.20 |
0.10 |
0.11 |
0.12 |
0.12 |
0.11 |
0.01 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8,181.73% |
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 |
|
26,567.64% |
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 |
|
26,364.42% |
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 |
|
($16,000.00) |
($49,920.00) |
($10,032.00) |
($14,464.00) |
($2,160.00) |
$0.00 |
($2,528.00) |
($600.80) |
($31.04) |
($1.15) |
($1.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
879.00 |
879.00 |
893.00 |
3.85K |
4.76K |
0.00 |
15.75K |
279.98K |
1.96M |
15.27M |
39.22M |
| Adjusted Diluted Earnings per Share |
|
($16,000.00) |
($49,920.00) |
($10,032.00) |
($14,464.00) |
($2,160.00) |
$0.00 |
($2,528.00) |
($600.80) |
($31.04) |
($1.15) |
($1.34) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
879.00 |
879.00 |
893.00 |
3.85K |
4.76K |
0.00 |
15.75K |
279.98K |
1.96M |
15.27M |
39.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
($16,000.00) |
($49,920.00) |
($10,032.00) |
($14,464.00) |
($2,160.00) |
$0.00 |
($2,528.00) |
($600.80) |
($31.04) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
877.00 |
879.00 |
882.00 |
978.00 |
3.87K |
0.00 |
12.86K |
18.39K |
248.45K |
3.97M |
17.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.65 |
-14 |
-6.44 |
-4.83 |
-5.99 |
6.91 |
-23 |
7.74 |
-5.76 |
-14 |
-39 |
| Normalized NOPAT Margin |
|
-19,574.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-28,625.84% |
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 |
|
-286.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-34,218.56 |
2,485.58 |
-340.46 |
-847.52 |
0.00 |
| NOPAT to Interest Expense |
|
-211.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24,140.96 |
1,741.36 |
-240.16 |
-593.30 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-286.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-34,224.09 |
2,485.58 |
-340.33 |
-847.52 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-211.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-24,146.49 |
1,741.36 |
-240.03 |
-593.30 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |