| DEI Shares Outstanding |
|
43,707,390.00 |
45,333,790.00 |
50,338,389.00 |
61,907,272.00 |
79,573,001.00 |
90,477,613.00 |
119,318,584.00 |
7,449,366.00 |
16,952,269.00 |
17,029,218.00 |
46,609,618.00 |
| DEI Adjusted Shares Outstanding |
|
43,707,390.00 |
45,333,790.00 |
50,338,389.00 |
61,907,272.00 |
79,573,001.00 |
90,477,613.00 |
119,318,584.00 |
7,449,366.00 |
16,952,269.00 |
17,029,218.00 |
46,609,618.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.56 |
-0.95 |
-1.02 |
-0.76 |
-0.67 |
-0.45 |
-0.29 |
5.68 |
-1.09 |
-0.76 |
-0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
269.24% |
-9.89% |
-53.94% |
-73.10% |
6.42% |
136.61% |
-47.97% |
-100.00% |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
|
53.31% |
-70.02% |
-22.89% |
3.18% |
-50.05% |
32.98% |
13.07% |
305.11% |
-118.13% |
-19.42% |
-11.42% |
| EBIT Growth |
|
47.00% |
-60.15% |
-21.04% |
7.64% |
-51.72% |
30.54% |
12.55% |
281.88% |
-119.32% |
-14.87% |
-11.36% |
| NOPAT Growth |
|
47.00% |
-60.15% |
-21.04% |
7.64% |
-51.72% |
24.43% |
12.20% |
-0.47% |
53.26% |
9.69% |
11.59% |
| Net Income Growth |
|
26.85% |
-76.88% |
-19.35% |
8.46% |
-12.92% |
24.16% |
13.08% |
236.06% |
-138.52% |
29.31% |
-9.89% |
| EPS Growth |
|
34.07% |
-58.33% |
-15.79% |
26.36% |
17.28% |
29.85% |
13.08% |
197.61% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
42.09% |
-47.32% |
-1.26% |
2.32% |
-76.03% |
24.77% |
22.08% |
5.57% |
38.26% |
27.49% |
10.40% |
| Free Cash Flow Firm Growth |
|
207.49% |
-143.01% |
25.65% |
-0.95% |
-235.37% |
23.74% |
3.22% |
-180.49% |
80.55% |
71.96% |
-35.40% |
| Invested Capital Growth |
|
-1,364.55% |
-7.53% |
-21.50% |
-14.88% |
7.89% |
6.85% |
10.48% |
98.77% |
745.56% |
-102.55% |
-1,839.57% |
| Revenue Q/Q Growth |
|
8.47% |
37.19% |
-41.60% |
-5.58% |
-5.69% |
-16.95% |
28.91% |
-100.00% |
75.95% |
-100.00% |
0.00% |
| EBITDA Q/Q Growth |
|
21.73% |
-0.59% |
-2.41% |
-11.16% |
-7.29% |
20.45% |
11.94% |
0.46% |
2.86% |
16.85% |
-16.60% |
| EBIT Q/Q Growth |
|
17.54% |
1.23% |
-1.76% |
-9.74% |
-8.00% |
19.39% |
11.09% |
0.84% |
6.03% |
16.93% |
-15.64% |
| NOPAT Q/Q Growth |
|
17.54% |
1.23% |
-1.76% |
-9.74% |
-8.00% |
12.31% |
2.89% |
8.32% |
8.67% |
7.78% |
-3.51% |
| Net Income Q/Q Growth |
|
11.82% |
1.96% |
-0.40% |
-6.01% |
-3.63% |
12.00% |
2.77% |
0.92% |
13.89% |
16.91% |
-15.35% |
| EPS Q/Q Growth |
|
3.23% |
3.06% |
1.79% |
2.41% |
-1.52% |
25.40% |
2.77% |
6.52% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
44.37% |
-143.24% |
10.89% |
-8.65% |
-11.22% |
16.90% |
-5.92% |
8.38% |
7.72% |
11.79% |
-1.63% |
| Free Cash Flow Firm Q/Q Growth |
|
66.16% |
-1,242.06% |
29.34% |
-20.29% |
-18.63% |
14.63% |
-22.58% |
21.10% |
-341.86% |
1.62% |
18.17% |
| Invested Capital Q/Q Growth |
|
-36.00% |
5.80% |
-2.69% |
-2.28% |
2.67% |
0.52% |
9.56% |
-105.83% |
-3.59% |
81.54% |
-84.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
90.81% |
29.05% |
-33.32% |
-84.84% |
-197.34% |
-11.37% |
-33.18% |
0.00% |
100.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-88.63% |
-167.24% |
-446.19% |
-1,605.72% |
-2,264.09% |
-641.27% |
-1,071.43% |
0.00% |
-1,724.88% |
0.00% |
-53,360.71% |
| Operating Margin |
|
-103.59% |
-184.12% |
-483.83% |
-1,660.95% |
-2,368.06% |
-756.33% |
-1,276.26% |
0.00% |
-2,594.32% |
0.00% |
-48,157.14% |
| EBIT Margin |
|
-103.59% |
-184.12% |
-483.83% |
-1,660.95% |
-2,368.06% |
-695.22% |
-1,168.45% |
0.00% |
-1,777.11% |
0.00% |
-52,853.57% |
| Profit (Net Income) Margin |
|
-126.66% |
-248.64% |
-644.25% |
-2,191.96% |
-2,325.91% |
-745.55% |
-1,245.53% |
0.00% |
-2,825.96% |
0.00% |
-51,035.71% |
| Tax Burden Percent |
|
103.22% |
99.92% |
98.66% |
100.00% |
100.01% |
100.01% |
100.01% |
80.75% |
178.84% |
100.00% |
99.49% |
| Interest Burden Percent |
|
118.47% |
135.15% |
134.97% |
131.96% |
98.21% |
107.23% |
106.58% |
98.75% |
88.92% |
97.86% |
97.05% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
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% |
-512.90% |
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% |
-470.90% |
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% |
410.46% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-61.17% |
-310.75% |
246.18% |
292.34% |
286.51% |
83.11% |
76.60% |
-678.39% |
-102.44% |
-117.65% |
-114.16% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-332.21% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-18.63% |
-28.06% |
-44.07% |
-36.44% |
-51.16% |
-47.77% |
-45.67% |
0.00% |
-34.09% |
0.00% |
-61.72% |
| Return on Assets (ROA) |
|
-22.78% |
-37.89% |
-58.68% |
-48.09% |
-50.25% |
-51.23% |
-48.69% |
0.00% |
-54.20% |
0.00% |
-59.60% |
| Return on Common Equity (ROCE) |
|
-61.17% |
-310.75% |
246.18% |
292.34% |
286.51% |
83.11% |
76.60% |
-678.39% |
-102.44% |
-117.65% |
-114.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-73.68% |
808.64% |
141.08% |
-1,108.61% |
128.54% |
72.43% |
97.79% |
218.92% |
-130.43% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-22 |
-27 |
-25 |
-38 |
-29 |
-25 |
-25 |
-12 |
-11 |
-9.44 |
| NOPAT Margin |
|
-72.51% |
-128.88% |
-338.68% |
-1,162.66% |
-1,657.65% |
-529.43% |
-893.38% |
0.00% |
-1,816.02% |
0.00% |
-33,710.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-14.54% |
-27.45% |
-48.80% |
-32.78% |
-22.71% |
-37.76% |
-36.86% |
263.31% |
-42.00% |
-27.73% |
-34.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-83.82% |
-133.44% |
-55.41% |
| Cost of Revenue to Revenue |
|
9.19% |
70.95% |
133.32% |
184.84% |
297.34% |
111.37% |
133.18% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
73.73% |
89.86% |
207.74% |
965.36% |
1,967.10% |
670.79% |
1,097.76% |
0.00% |
1,842.40% |
0.00% |
26,710.71% |
| R&D to Revenue |
|
116.74% |
123.30% |
242.76% |
610.74% |
203.63% |
74.17% |
145.32% |
0.00% |
851.92% |
0.00% |
21,546.43% |
| Operating Expenses to Revenue |
|
194.40% |
213.16% |
450.51% |
1,576.10% |
2,170.73% |
744.96% |
1,243.08% |
0.00% |
2,694.32% |
0.00% |
48,257.14% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-32 |
-39 |
-36 |
-54 |
-38 |
-33 |
60 |
-12 |
-13 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-17 |
-29 |
-36 |
-35 |
-52 |
-35 |
-30 |
62 |
-11 |
-13 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
672.49 |
0.00 |
0.00 |
0.00 |
0.77 |
0.88 |
1.12 |
3.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
672.49 |
0.00 |
0.00 |
0.00 |
1.30 |
2.36 |
0.00 |
6.47 |
| Price to Revenue (P/Rev) |
|
0.00 |
135.82 |
255.00 |
1,329.67 |
1,467.01 |
414.30 |
474.40 |
0.00 |
19.14 |
0.00 |
1,897.68 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.40 |
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% |
251.43% |
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 |
0.00 |
0.00 |
0.56 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
132.43 |
249.82 |
1,286.10 |
1,449.10 |
410.42 |
462.75 |
0.00 |
4.73 |
0.00 |
1,169.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
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 |
0.02 |
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 |
|
0.63 |
-4.04 |
-0.52 |
2.82 |
-0.61 |
-0.39 |
-0.38 |
0.25 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.49 |
-3.49 |
-0.31 |
0.79 |
-0.50 |
-0.24 |
-0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.80 |
-5.45 |
2.39 |
4.19 |
3.62 |
0.64 |
0.59 |
3.94 |
-0.87 |
-0.76 |
-1.11 |
| Leverage Ratio |
|
2.69 |
8.20 |
-4.20 |
-6.08 |
-5.70 |
-1.62 |
-1.57 |
-8.91 |
1.89 |
1.75 |
1.92 |
| Compound Leverage Factor |
|
3.18 |
11.08 |
-5.66 |
-8.02 |
-5.60 |
-1.74 |
-1.68 |
-8.79 |
1.68 |
1.71 |
1.86 |
| Debt to Total Capital |
|
38.72% |
132.92% |
-109.67% |
73.82% |
-154.55% |
-64.58% |
-62.49% |
19.73% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
8.40% |
17.96% |
-44.37% |
53.01% |
-28.46% |
-25.79% |
-39.82% |
19.73% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
30.32% |
114.96% |
-65.29% |
20.81% |
-126.10% |
-38.79% |
-22.67% |
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% |
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 |
|
61.28% |
-32.92% |
209.67% |
26.18% |
254.55% |
164.58% |
162.49% |
80.27% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-1.23 |
-0.74 |
-0.54 |
-0.35 |
-0.49 |
-0.63 |
-0.46 |
0.09 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
5.42 |
2.02 |
1.16 |
2.71 |
0.79 |
0.61 |
1.09 |
-0.25 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.96 |
-0.64 |
-0.32 |
-0.10 |
-0.40 |
-0.38 |
-0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.50 |
-0.96 |
-0.71 |
-0.48 |
-0.66 |
-0.76 |
-0.55 |
-0.21 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
6.63 |
2.63 |
1.53 |
3.75 |
1.08 |
0.73 |
1.30 |
0.61 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-1.17 |
-0.83 |
-0.42 |
-0.14 |
-0.54 |
-0.46 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
10.04 |
4.60 |
10.71 |
7.90 |
0.51 |
-2.33 |
-7.73 |
-30.73 |
-36.54 |
-20.65 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
9.31 |
8.74 |
4.64 |
6.78 |
5.27 |
2.66 |
2.73 |
1.78 |
2.57 |
3.56 |
5.49 |
| Quick Ratio |
|
9.14 |
8.45 |
4.54 |
6.64 |
4.89 |
2.47 |
2.53 |
1.15 |
2.08 |
3.35 |
5.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
42 |
-18 |
-13 |
-13 |
-45 |
-34 |
-33 |
-93 |
-18 |
-5.08 |
-6.88 |
| Operating Cash Flow to CapEx |
|
-1,370.40% |
-790.19% |
-1,237.63% |
-3,550.06% |
-1,474.93% |
-2,075.74% |
-1,642.15% |
-7,783.24% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
7.69 |
-1.47 |
-0.95 |
-1.07 |
-37.57 |
-10.38 |
-14.50 |
-83.49 |
-135.24 |
-12.90 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-3.69 |
-2.42 |
-2.12 |
-2.32 |
-42.72 |
-11.65 |
-13.10 |
-25.39 |
-130.54 |
-32.19 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.96 |
-2.73 |
-2.29 |
-2.38 |
-45.62 |
-12.21 |
-13.89 |
-25.71 |
-110.96 |
-32.19 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.18 |
0.15 |
0.09 |
0.02 |
0.02 |
0.07 |
0.04 |
0.00 |
0.02 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
3.81 |
2.17 |
2.72 |
9.52 |
10.15 |
7.09 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
9.40 |
6.85 |
4.39 |
3.28 |
2.45 |
2.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
2.09 |
1.80 |
0.73 |
0.19 |
0.18 |
0.36 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.89 |
7.90 |
7.15 |
2.28 |
3.59 |
2.71 |
1.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
95.88 |
168.14 |
134.22 |
38.35 |
35.95 |
51.49 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
38.83 |
53.25 |
83.08 |
111.25 |
148.89 |
133.09 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
411.60 |
46.22 |
51.06 |
160.38 |
101.63 |
134.85 |
236.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-411.60 |
88.49 |
170.33 |
56.93 |
47.98 |
49.99 |
-51.65 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-60 |
-64 |
-78 |
-89 |
-82 |
-77 |
-69 |
-0.85 |
5.46 |
-0.14 |
-2.70 |
| Invested Capital Turnover |
|
-0.61 |
-0.28 |
-0.11 |
-0.03 |
-0.03 |
-0.07 |
-0.04 |
0.00 |
0.28 |
0.00 |
-0.02 |
| Increase / (Decrease) in Invested Capital |
|
-56 |
-4.49 |
-14 |
-12 |
7.06 |
5.65 |
8.04 |
68 |
6.30 |
-5.59 |
-2.56 |
| Enterprise Value (EV) |
|
0.00 |
2,299 |
1,997 |
2,766 |
3,317 |
2,223 |
1,304 |
1.43 |
3.08 |
0.06 |
33 |
| Market Capitalization |
|
0.00 |
2,357 |
2,039 |
2,860 |
3,358 |
2,244 |
1,337 |
17 |
12 |
8.93 |
53 |
| Book Value per Share |
|
$0.75 |
($0.12) |
($0.73) |
$0.07 |
($0.52) |
($0.62) |
($0.30) |
$2.93 |
$0.83 |
$0.47 |
$0.37 |
| Tangible Book Value per Share |
|
$0.75 |
($0.12) |
($0.73) |
$0.07 |
($0.52) |
($0.62) |
($0.30) |
$1.74 |
$0.31 |
($0.05) |
$0.18 |
| Total Capital |
|
54 |
16 |
-17 |
16 |
-16 |
-34 |
-22 |
27 |
14 |
8.00 |
17 |
| Total Debt |
|
21 |
22 |
19 |
12 |
25 |
22 |
14 |
5.36 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
16 |
19 |
11 |
3.38 |
21 |
13 |
5.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-93 |
-59 |
-41 |
-94 |
-41 |
-21 |
-33 |
-15 |
-9.38 |
-8.86 |
-20 |
| Capital Expenditures (CapEx) |
|
1.46 |
3.72 |
2.41 |
0.82 |
3.47 |
1.86 |
1.83 |
0.36 |
-2.62 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.76 |
1.46 |
-2.99 |
-5.04 |
-3.43 |
-4.96 |
-5.85 |
-4.61 |
-2.32 |
-2.09 |
-3.29 |
| Debt-free Net Working Capital (DFNWC) |
|
111 |
82 |
57 |
101 |
63 |
38 |
41 |
16 |
7.06 |
6.77 |
17 |
| Net Working Capital (NWC) |
|
106 |
79 |
50 |
92 |
58 |
29 |
32 |
11 |
7.06 |
6.77 |
17 |
| Net Nonoperating Expense (NNE) |
|
10 |
21 |
24 |
22 |
15 |
12 |
9.92 |
-73 |
6.57 |
2.33 |
4.85 |
| Net Nonoperating Obligations (NNO) |
|
-93 |
-59 |
-41 |
-94 |
-41 |
-21 |
-33 |
-23 |
-8.65 |
-8.14 |
-20 |
| Total Depreciation and Amortization (D&A) |
|
2.88 |
2.93 |
3.01 |
1.19 |
2.38 |
2.92 |
2.73 |
2.04 |
0.34 |
-0.12 |
-0.14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-14.31% |
8.43% |
-37.39% |
-234.22% |
-149.85% |
-91.51% |
-207.74% |
0.00% |
-355.91% |
0.00% |
-11,750.00% |
| Debt-free Net Working Capital to Revenue |
|
574.72% |
471.13% |
718.95% |
4,680.47% |
2,739.49% |
700.33% |
1,446.98% |
0.00% |
1,085.10% |
0.00% |
61,039.29% |
| Net Working Capital to Revenue |
|
551.14% |
454.35% |
622.30% |
4,280.15% |
2,537.22% |
539.05% |
1,134.85% |
0.00% |
1,085.10% |
0.00% |
61,039.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.55) |
($0.95) |
($1.10) |
($0.81) |
($0.67) |
($0.47) |
($0.29) |
$5.73 |
($1.29) |
($0.50) |
($0.34) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
44.30M |
45.31M |
46.88M |
78.76M |
80.41M |
118.95M |
146.95M |
7.39M |
14.26M |
25.85M |
42.41M |
| Adjusted Diluted Earnings per Share |
|
($0.60) |
($0.95) |
($1.10) |
($0.81) |
($0.67) |
($0.47) |
($0.29) |
$5.72 |
($1.29) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
44.47M |
45.31M |
46.88M |
78.76M |
80.41M |
118.95M |
146.95M |
7.41M |
14.26M |
17.10M |
50.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.81) |
($0.67) |
($0.47) |
($0.29) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.27M |
45.34M |
50.90M |
58.41M |
79.18M |
85.26M |
119.86M |
10.92M |
16.97M |
17.10M |
50.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-22 |
-27 |
-25 |
-38 |
-29 |
-25 |
-20 |
-12 |
-11 |
-9.44 |
| Normalized NOPAT Margin |
|
-69.76% |
-128.88% |
-338.68% |
-1,162.66% |
-1,657.65% |
-529.43% |
-893.38% |
0.00% |
-1,816.02% |
0.00% |
-33,710.00% |
| Pre Tax Income Margin |
|
-122.72% |
-248.84% |
-653.02% |
-2,191.86% |
-2,325.78% |
-745.48% |
-1,245.35% |
0.00% |
-1,580.18% |
0.00% |
-51,296.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.69 |
-2.63 |
-2.76 |
-2.85 |
-45.25 |
-11.39 |
-14.37 |
53.66 |
-86.34 |
-33.73 |
0.00 |
| NOPAT to Interest Expense |
|
-2.58 |
-1.84 |
-1.93 |
-1.99 |
-31.67 |
-8.68 |
-10.99 |
-22.67 |
-88.23 |
-27.10 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-3.96 |
-2.94 |
-2.93 |
-2.91 |
-48.14 |
-11.95 |
-15.17 |
53.34 |
-66.76 |
-33.73 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2.85 |
-2.15 |
-2.10 |
-2.06 |
-34.57 |
-9.24 |
-11.79 |
-22.99 |
-68.65 |
-27.10 |
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% |