| DEI Shares Outstanding |
|
63,575,000.00 |
92,819,899.00 |
118,262,345.00 |
180,832,359.00 |
23,524,753.00 |
46,693,790.00 |
70,470,415.00 |
116,166,300.00 |
16,408,287.00 |
993,071.00 |
59,090,521.00 |
| DEI Adjusted Shares Outstanding |
|
530.00 |
773.00 |
986.00 |
1,507.00 |
2,941.00 |
5,837.00 |
8,809.00 |
14,521.00 |
82,041.00 |
993,071.00 |
59,090,521.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-13,123.07 |
-5,529.24 |
-9,992.90 |
-8,047.11 |
-5,412.44 |
-4,952.37 |
-3,954.36 |
-2,595.07 |
-270.08 |
-11.55 |
-2.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
9.51% |
5.61% |
-99.92% |
687.50% |
1,320.63% |
1,327.82% |
| EBITDA Growth |
|
-8.77% |
48.53% |
-181.26% |
-10.90% |
-51.79% |
-71.30% |
-34.27% |
56.34% |
14.61% |
9.78% |
-1,426.87% |
| EBIT Growth |
|
-39.84% |
54.76% |
-156.69% |
-23.55% |
-59.89% |
-54.16% |
-37.25% |
55.95% |
6.17% |
19.68% |
-1,264.85% |
| NOPAT Growth |
|
-39.84% |
53.98% |
-50.27% |
-65.61% |
-103.21% |
-56.23% |
-36.28% |
44.01% |
26.91% |
15.59% |
-212.97% |
| Net Income Growth |
|
-34.29% |
38.55% |
-70.00% |
-66.90% |
-31.26% |
-56.78% |
-38.19% |
-8.56% |
41.25% |
52.21% |
-1,311.90% |
| EPS Growth |
|
15.38% |
54.55% |
-1,960.00% |
-19.42% |
35.77% |
-1.27% |
0.00% |
0.00% |
41.25% |
95.61% |
69.21% |
| Operating Cash Flow Growth |
|
23.13% |
44.04% |
-4.55% |
-147.88% |
-95.29% |
-100.71% |
-58.72% |
24.96% |
45.39% |
17.29% |
-136.95% |
| Free Cash Flow Firm Growth |
|
18.83% |
44.61% |
28.38% |
-204.38% |
-539.88% |
39.53% |
-54.06% |
97.66% |
-1,659.36% |
9.60% |
-4,036.82% |
| Invested Capital Growth |
|
-131.98% |
-80.60% |
-348.70% |
-49.39% |
441.37% |
-7.05% |
14.90% |
-94.88% |
113.51% |
87.83% |
13,346.83% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
218.63% |
-29.25% |
6.12% |
-99.85% |
102.38% |
345.27% |
64.68% |
| EBITDA Q/Q Growth |
|
33.31% |
3.41% |
-109.60% |
34.60% |
-171.60% |
-23.14% |
21.75% |
27.60% |
-49.53% |
-17.83% |
-262.80% |
| EBIT Q/Q Growth |
|
16.54% |
29.01% |
-103.72% |
28.56% |
-91.04% |
-22.79% |
18.09% |
27.03% |
-34.37% |
-10.22% |
-266.50% |
| NOPAT Q/Q Growth |
|
16.54% |
27.79% |
-21.31% |
-10.62% |
-31.96% |
-11.50% |
3.51% |
24.33% |
-15.11% |
-6.38% |
17.74% |
| Net Income Q/Q Growth |
|
17.49% |
12.71% |
-20.10% |
-14.32% |
-28.35% |
-23.90% |
16.35% |
-39.09% |
37.38% |
-4.51% |
-293.82% |
| EPS Q/Q Growth |
|
-83.33% |
16.67% |
-1,616.67% |
36.92% |
-5.33% |
-37.93% |
0.00% |
-39.09% |
37.38% |
-25.55% |
-396.52% |
| Operating Cash Flow Q/Q Growth |
|
40.79% |
-11.28% |
-14.99% |
-25.84% |
-3.26% |
-42.90% |
4.27% |
9.00% |
10.99% |
2.87% |
-41.86% |
| Free Cash Flow Firm Q/Q Growth |
|
38.44% |
24.87% |
36.61% |
5.13% |
-1.47% |
-15.33% |
-13.47% |
97.72% |
-184.79% |
-3.34% |
36.51% |
| Invested Capital Q/Q Growth |
|
-622.33% |
-12.75% |
-145.26% |
-151.87% |
-26.50% |
-26.12% |
-1.69% |
-96.91% |
8.59% |
-2.46% |
-37.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
-33.33% |
0.00% |
46.48% |
51.82% |
57.20% |
100.00% |
69.84% |
74.97% |
69.53% |
| EBITDA Margin |
|
0.00% |
0.00% |
-124,350.00% |
0.00% |
-138.01% |
-215.89% |
-274.47% |
-157,650.00% |
-17,093.65% |
-1,085.59% |
-1,160.90% |
| Operating Margin |
|
0.00% |
0.00% |
-78,416.67% |
0.00% |
-174.00% |
-248.24% |
-320.33% |
-235,925.00% |
-21,896.83% |
-1,301.01% |
-285.17% |
| EBIT Margin |
|
0.00% |
0.00% |
-131,683.33% |
0.00% |
-171.52% |
-241.46% |
-313.79% |
-181,850.00% |
-21,668.25% |
-1,225.14% |
-1,171.11% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-121,100.00% |
0.00% |
-174.92% |
-250.44% |
-327.69% |
-467,962.50% |
-34,911.11% |
-1,174.30% |
-1,161.21% |
| Tax Burden Percent |
|
100.00% |
100.02% |
100.03% |
100.01% |
100.01% |
100.00% |
100.00% |
234.60% |
148.17% |
100.00% |
99.84% |
| Interest Burden Percent |
|
102.23% |
138.83% |
91.94% |
124.22% |
101.97% |
103.72% |
104.43% |
109.69% |
108.74% |
95.85% |
99.31% |
| 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% |
-251.76% |
-144.13% |
-189.74% |
-189.00% |
-904.59% |
-389.52% |
-13.79% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-652.11% |
-975.48% |
-2,884.69% |
886.01% |
-503.76% |
-357.99% |
454.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-246.45% |
-80.80% |
-96.85% |
-215.99% |
374.04% |
279.74% |
-56.47% |
| Return on Equity (ROE) |
|
4,243.30% |
147.11% |
156.98% |
223.66% |
-498.22% |
-224.93% |
-286.58% |
-404.99% |
-530.55% |
-109.79% |
-70.26% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-218.30% |
-136.82% |
-203.61% |
-8.48% |
-977.00% |
-450.55% |
-210.84% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-8,053.90% |
0.00% |
-106.70% |
-79.02% |
-98.62% |
-49.38% |
-77.27% |
-69.68% |
-69.32% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-7,406.61% |
0.00% |
-108.82% |
-81.96% |
-102.98% |
-127.07% |
-124.50% |
-66.79% |
-68.73% |
| Return on Common Equity (ROCE) |
|
4,243.30% |
147.11% |
156.98% |
223.66% |
-498.22% |
-224.93% |
-286.58% |
-404.99% |
-339.86% |
-93.74% |
-70.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
296.93% |
123.24% |
125.51% |
239.90% |
-139.08% |
-232.26% |
-258.87% |
-724.68% |
-703.81% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.76 |
-2.19 |
-3.29 |
-5.45 |
-11 |
-17 |
-24 |
-13 |
-9.66 |
-8.15 |
-26 |
| NOPAT Margin |
|
0.00% |
0.00% |
-54,891.67% |
0.00% |
-121.80% |
-173.77% |
-224.23% |
-165,147.50% |
-15,327.78% |
-910.70% |
-199.62% |
| Net Nonoperating Expense Percent (NNEP) |
|
452.66% |
83.88% |
126.69% |
280.72% |
400.35% |
831.35% |
2,694.95% |
-1,075.00% |
-400.83% |
-31.54% |
-468.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-183.10% |
-50.50% |
-6.27% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
133.33% |
0.00% |
53.52% |
48.18% |
42.80% |
0.00% |
30.16% |
25.03% |
30.47% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
72,133.33% |
0.00% |
161.65% |
205.30% |
244.30% |
222,137.50% |
18,266.67% |
1,255.64% |
319.99% |
| R&D to Revenue |
|
0.00% |
0.00% |
6,250.00% |
0.00% |
47.38% |
79.61% |
117.30% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
78,383.33% |
0.00% |
220.48% |
300.06% |
377.54% |
236,025.00% |
21,996.83% |
1,375.98% |
354.70% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.80 |
-3.08 |
-7.90 |
-9.76 |
-16 |
-24 |
-33 |
-15 |
-14 |
-11 |
-150 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.15 |
-2.65 |
-7.46 |
-8.27 |
-13 |
-22 |
-29 |
-13 |
-11 |
-9.72 |
-148 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.19 |
7.17 |
6.56 |
3.69 |
19.47 |
0.40 |
0.29 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.41 |
0.29 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.01 |
7.73 |
8.30 |
2,382.86 |
44.82 |
7.26 |
9.20 |
| 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 |
3.00 |
6.73 |
6.57 |
34.73 |
2.48 |
0.00 |
0.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.11 |
7.81 |
8.30 |
2,956.49 |
57.14 |
0.00 |
6.13 |
| 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 |
|
-0.89 |
-0.81 |
-0.54 |
-0.39 |
0.17 |
0.25 |
0.07 |
1.36 |
0.69 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
-0.58 |
0.00 |
0.00 |
-0.21 |
0.09 |
0.14 |
0.07 |
0.24 |
0.12 |
0.01 |
0.00 |
| Financial Leverage |
|
-2.96 |
-0.85 |
-0.68 |
-0.44 |
0.38 |
0.08 |
0.03 |
-0.24 |
-0.74 |
-0.78 |
-0.12 |
| Leverage Ratio |
|
-8.13 |
-0.06 |
-0.02 |
-0.09 |
4.58 |
2.74 |
2.78 |
3.19 |
4.26 |
1.64 |
1.02 |
| Compound Leverage Factor |
|
-8.32 |
-0.08 |
-0.02 |
-0.11 |
4.67 |
2.85 |
2.91 |
3.50 |
4.63 |
1.58 |
1.02 |
| Debt to Total Capital |
|
-779.94% |
-437.20% |
-116.09% |
-65.20% |
14.30% |
19.75% |
6.43% |
57.60% |
40.75% |
0.73% |
0.12% |
| Short-Term Debt to Total Capital |
|
-272.35% |
-437.20% |
-116.09% |
-30.39% |
6.32% |
8.86% |
0.28% |
47.63% |
33.88% |
0.12% |
0.12% |
| Long-Term Debt to Total Capital |
|
-507.59% |
0.00% |
0.00% |
-34.80% |
7.98% |
10.89% |
6.15% |
9.97% |
6.86% |
0.61% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
56.50% |
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% |
-1.12% |
-0.02% |
| Common Equity to Total Capital |
|
879.94% |
537.20% |
216.09% |
165.20% |
85.70% |
80.25% |
93.57% |
42.40% |
2.75% |
100.39% |
99.90% |
| Debt to EBITDA |
|
-0.40 |
-1.06 |
-0.42 |
-0.24 |
-0.15 |
-0.12 |
-0.03 |
-0.56 |
-0.20 |
-0.01 |
0.00 |
| Net Debt to EBITDA |
|
-0.38 |
-1.06 |
-0.42 |
-0.16 |
-0.07 |
-0.04 |
0.00 |
-0.36 |
0.20 |
1.37 |
0.26 |
| Long-Term Debt to EBITDA |
|
-0.26 |
0.00 |
0.00 |
-0.13 |
-0.08 |
-0.07 |
-0.03 |
-0.10 |
-0.03 |
-0.01 |
0.00 |
| Debt to NOPAT |
|
-0.44 |
-1.29 |
-0.94 |
-0.37 |
-0.17 |
-0.15 |
-0.04 |
-0.53 |
-0.22 |
-0.01 |
-0.02 |
| Net Debt to NOPAT |
|
-0.41 |
-1.28 |
-0.94 |
-0.25 |
-0.08 |
-0.05 |
0.00 |
-0.35 |
0.23 |
1.63 |
1.54 |
| Long-Term Debt to NOPAT |
|
-0.28 |
0.00 |
0.00 |
-0.20 |
-0.10 |
-0.08 |
-0.04 |
-0.09 |
-0.04 |
-0.01 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-100.12 |
-3.36 |
-4.01 |
-5.61 |
-10.75 |
-26.89 |
-12.85 |
12.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.94% |
14.62% |
-0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.14 |
0.01 |
0.01 |
0.15 |
0.23 |
0.22 |
0.18 |
0.25 |
0.65 |
3.84 |
9.23 |
| Quick Ratio |
|
0.08 |
0.01 |
0.00 |
0.13 |
0.20 |
0.16 |
0.13 |
0.15 |
0.61 |
3.00 |
8.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3.52 |
-1.95 |
-1.40 |
-4.25 |
-27 |
-16 |
-25 |
-0.59 |
-10 |
-9.43 |
-390 |
| Operating Cash Flow to CapEx |
|
-4,621.08% |
-64,314.88% |
0.00% |
0.00% |
-5,560.27% |
-5,140.06% |
-1,142.82% |
-415.99% |
-3,910.33% |
-2,562.87% |
-7.04% |
| Free Cash Flow to Firm to Interest Expense |
|
-23.15 |
-1.63 |
-0.72 |
-1.80 |
-88.26 |
-18.39 |
-17.31 |
-0.42 |
-8.74 |
-39.78 |
-390,011.40 |
| Operating Cash Flow to Interest Expense |
|
-18.86 |
-1.34 |
-0.86 |
-1.76 |
-26.36 |
-18.23 |
-17.68 |
-13.76 |
-8.88 |
-36.98 |
-20,769.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-19.27 |
-1.34 |
-0.86 |
-1.76 |
-26.83 |
-18.58 |
-19.22 |
-17.07 |
-9.11 |
-38.43 |
-315,957.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.06 |
0.00 |
0.62 |
0.33 |
0.31 |
0.00 |
0.00 |
0.06 |
0.06 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.31 |
9.10 |
9.15 |
0.00 |
0.00 |
0.00 |
32.31 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
70.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.14 |
0.00 |
24.90 |
12.60 |
13.46 |
0.01 |
0.22 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.01 |
0.02 |
1.78 |
1.39 |
1.43 |
0.00 |
0.01 |
0.21 |
2.71 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
25.51 |
40.11 |
39.90 |
0.00 |
0.00 |
0.00 |
11.30 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
25,017.33 |
16,543.63 |
205.58 |
262.44 |
255.96 |
0.00 |
51,705.13 |
1,742.71 |
134.70 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-25,017.33 |
0.00 |
-180.07 |
-217.13 |
-216.06 |
0.00 |
-51,705.13 |
-1,742.71 |
-123.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.30 |
-0.54 |
-2.44 |
-3.65 |
12 |
12 |
13 |
0.68 |
1.45 |
2.73 |
367 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.07 |
0.83 |
0.85 |
0.00 |
0.06 |
0.43 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
-1.24 |
-0.24 |
-1.90 |
-1.21 |
16 |
-0.88 |
1.73 |
-13 |
0.77 |
1.28 |
365 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
48 |
37 |
78 |
87 |
24 |
3.60 |
-6.98 |
78 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
47 |
36 |
77 |
87 |
19 |
2.82 |
6.49 |
118 |
| Book Value per Share |
|
($0.04) |
($0.04) |
($0.05) |
($0.03) |
$0.49 |
$0.23 |
$0.19 |
$0.04 |
$0.01 |
$16.32 |
$6.88 |
| Tangible Book Value per Share |
|
($0.04) |
($0.04) |
($0.05) |
($0.03) |
($0.44) |
($0.31) |
($0.21) |
($0.01) |
($0.24) |
$16.14 |
$6.79 |
| Total Capital |
|
-0.27 |
-0.65 |
-2.68 |
-3.06 |
13 |
13 |
14 |
12 |
5.27 |
16 |
407 |
| Total Debt |
|
2.08 |
2.82 |
3.11 |
2.00 |
1.91 |
2.65 |
0.92 |
7.02 |
2.15 |
0.12 |
0.50 |
| Total Long-Term Debt |
|
1.35 |
0.00 |
0.00 |
1.07 |
1.07 |
1.46 |
0.88 |
1.22 |
0.36 |
0.10 |
0.00 |
| Net Debt |
|
1.97 |
2.81 |
3.10 |
1.36 |
0.93 |
0.83 |
-0.02 |
4.59 |
-2.20 |
-13 |
-39 |
| Capital Expenditures (CapEx) |
|
0.06 |
0.00 |
0.00 |
0.00 |
0.15 |
0.32 |
2.26 |
4.67 |
0.27 |
0.34 |
295 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.44 |
-0.73 |
-2.73 |
-3.87 |
-8.76 |
-14 |
-16 |
-9.10 |
-5.07 |
-1.21 |
-1.39 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.34 |
-0.71 |
-2.72 |
-3.24 |
-7.78 |
-12 |
-15 |
-6.67 |
-0.72 |
12 |
38 |
| Net Working Capital (NWC) |
|
-1.06 |
-3.54 |
-5.83 |
-4.17 |
-8.62 |
-13 |
-15 |
-12 |
-2.50 |
12 |
38 |
| Net Nonoperating Expense (NNE) |
|
2.19 |
2.08 |
3.97 |
6.67 |
4.83 |
7.64 |
11 |
24 |
12 |
2.36 |
123 |
| Net Nonoperating Obligations (NNO) |
|
2.04 |
2.92 |
3.35 |
1.41 |
1.01 |
0.83 |
-0.02 |
-4.49 |
-1.67 |
-13 |
-39 |
| Total Depreciation and Amortization (D&A) |
|
1.65 |
0.43 |
0.44 |
1.49 |
3.05 |
2.55 |
4.14 |
1.94 |
2.88 |
1.25 |
1.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-45,500.00% |
0.00% |
-96.29% |
-138.84% |
-148.59% |
-113,725.00% |
-8,047.62% |
-135.64% |
-10.85% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-45,316.67% |
0.00% |
-85.48% |
-120.62% |
-139.69% |
-83,362.50% |
-1,138.10% |
1,362.46% |
299.51% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
-97,150.00% |
0.00% |
-94.76% |
-132.53% |
-140.07% |
-155,900.00% |
-3,974.60% |
1,360.22% |
295.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($4.40) |
($2.00) |
($2.80) |
($49.20) |
($31.60) |
($32.00) |
($22.00) |
($15.60) |
($442.00) |
($19.36) |
($5.96) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.60M |
2.39M |
3.80M |
305.34K |
504.66K |
1.56M |
2.00M |
2.43M |
34.00K |
592.48K |
25.11M |
| Adjusted Diluted Earnings per Share |
|
($4.40) |
($2.00) |
($2.80) |
($49.20) |
($31.60) |
($32.00) |
($22.00) |
$0.00 |
($442.00) |
($19.36) |
($5.96) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.60M |
2.39M |
3.80M |
305.34K |
504.66K |
1.56M |
2.00M |
0.00 |
34.00K |
592.48K |
25.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
($4.40) |
($2.00) |
($2.80) |
($49.20) |
($31.60) |
($32.00) |
($22.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.57M |
1.99M |
2.65M |
246.77K |
504.66K |
900.31K |
1.58M |
0.00 |
396.50K |
1.11M |
56.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.79 |
-2.19 |
-3.29 |
-5.45 |
-11 |
-17 |
-24 |
-13 |
-9.66 |
-8.15 |
-23 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-54,891.67% |
0.00% |
-121.80% |
-173.77% |
-224.23% |
-165,147.50% |
-15,327.78% |
-910.70% |
-182.47% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-121,066.67% |
0.00% |
-174.90% |
-250.43% |
-327.69% |
-199,475.00% |
-23,561.90% |
-1,174.30% |
-1,163.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-44.77 |
-2.58 |
-4.05 |
-4.13 |
-50.68 |
-26.91 |
-22.57 |
-10.32 |
-11.44 |
-46.27 |
-149,656.00 |
| NOPAT to Interest Expense |
|
-31.34 |
-1.83 |
-1.69 |
-2.31 |
-35.99 |
-19.37 |
-16.13 |
-9.37 |
-8.09 |
-34.39 |
-25,509.40 |
| EBIT Less CapEx to Interest Expense |
|
-45.17 |
-2.58 |
-4.05 |
-4.13 |
-51.15 |
-27.27 |
-24.12 |
-13.63 |
-11.67 |
-47.71 |
-444,844.00 |
| NOPAT Less CapEx to Interest Expense |
|
-31.74 |
-1.84 |
-1.69 |
-2.31 |
-36.46 |
-19.72 |
-17.68 |
-12.68 |
-8.32 |
-35.83 |
-320,697.40 |
| 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% |
-3.89% |
0.00% |
-0.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.00% |
-18.01% |