| DEI Shares Outstanding |
|
27,231,583.00 |
27,282,863.00 |
32,608,485.00 |
39,446,757.00 |
46,678,977.00 |
49,832,104.00 |
53,458,679.00 |
53,733,607.00 |
54,480,704.00 |
54,855,514.00 |
9,381,344.00 |
| DEI Adjusted Shares Outstanding |
|
756,433.00 |
757,857.00 |
905,791.00 |
1,095,743.00 |
1,296,638.00 |
1,384,225.00 |
1,484,963.00 |
1,492,600.00 |
1,513,353.00 |
1,523,764.00 |
9,381,344.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-32.64 |
-75.58 |
-64.17 |
-67.55 |
-82.04 |
6.08 |
-59.56 |
-57.27 |
-78.31 |
-19.29 |
-1.94 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.70% |
-97.74% |
959.30% |
1,378.49% |
47.64% |
579.28% |
-82.95% |
81.81% |
-49.92% |
-100.00% |
0.00% |
| EBITDA Growth |
|
-41.39% |
-132.84% |
-1.33% |
-32.49% |
-42.08% |
108.25% |
-1,075.11% |
1.97% |
-38.94% |
76.27% |
4.14% |
| EBIT Growth |
|
-39.79% |
-130.19% |
-1.01% |
-27.56% |
-44.07% |
107.20% |
-1,254.07% |
4.05% |
-37.95% |
76.16% |
4.84% |
| NOPAT Growth |
|
-39.38% |
-131.86% |
-1.86% |
-30.09% |
-44.32% |
107.51% |
-1,162.85% |
1.74% |
-38.80% |
76.87% |
4.84% |
| Net Income Growth |
|
-39.14% |
-132.00% |
-1.48% |
-27.33% |
-43.72% |
107.91% |
-1,151.62% |
3.35% |
-38.65% |
75.20% |
38.04% |
| EPS Growth |
|
-17.65% |
-110.00% |
11.43% |
-10.75% |
-20.87% |
107.23% |
-1,066.67% |
3.35% |
-38.65% |
75.20% |
71.45% |
| Operating Cash Flow Growth |
|
-21.74% |
-120.60% |
-15.72% |
59.32% |
-389.78% |
94.98% |
-995.08% |
-31.03% |
-16.95% |
80.12% |
-28.37% |
| Free Cash Flow Firm Growth |
|
-35.53% |
-102.28% |
-30.98% |
76.72% |
-821.21% |
76.00% |
-140.65% |
-29.84% |
45.48% |
-44.30% |
72.10% |
| Invested Capital Growth |
|
-40.92% |
-276.30% |
35.82% |
-755.24% |
36.47% |
92.09% |
-272.32% |
117.50% |
-2,817.69% |
84.16% |
-41.27% |
| Revenue Q/Q Growth |
|
-19.38% |
0.00% |
0.00% |
69.72% |
-4.89% |
267.37% |
-81.58% |
6.19% |
-1.21% |
-100.00% |
-100.00% |
| EBITDA Q/Q Growth |
|
-27.57% |
-29.41% |
13.50% |
-12.17% |
-7.39% |
107.66% |
-306.39% |
3.88% |
0.74% |
62.76% |
20.01% |
| EBIT Q/Q Growth |
|
-26.73% |
-27.58% |
12.00% |
-9.69% |
-8.07% |
106.61% |
-324.11% |
4.76% |
1.90% |
62.59% |
19.08% |
| NOPAT Q/Q Growth |
|
-27.24% |
-27.47% |
11.52% |
-10.58% |
-7.71% |
106.99% |
-256.88% |
2.47% |
-1.08% |
62.59% |
19.08% |
| Net Income Q/Q Growth |
|
-27.72% |
-27.75% |
11.82% |
-9.59% |
-8.09% |
108.49% |
-470.82% |
3.44% |
-1.71% |
61.07% |
46.35% |
| EPS Q/Q Growth |
|
-20.48% |
-28.05% |
18.78% |
-7.29% |
-3.75% |
108.49% |
-394.92% |
3.44% |
-1.71% |
61.07% |
9.94% |
| Operating Cash Flow Q/Q Growth |
|
7.16% |
-23.51% |
3.14% |
-138.44% |
-6.64% |
95.38% |
-358.48% |
-39.43% |
6.25% |
40.65% |
63.99% |
| Free Cash Flow Firm Q/Q Growth |
|
13.86% |
-18.39% |
-4.91% |
-510.02% |
-4.25% |
80.36% |
-347.63% |
-32.80% |
51.30% |
-626.37% |
72.39% |
| Invested Capital Q/Q Growth |
|
-217.10% |
-729.81% |
-7.66% |
13.00% |
15.41% |
29.45% |
-167.27% |
-69.35% |
-2,365.21% |
83.70% |
-14.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
82.65% |
70.56% |
0.00% |
0.00% |
| EBITDA Margin |
|
-638.08% |
-65,698.84% |
-6,284.52% |
-563.16% |
-541.94% |
6.58% |
-376.36% |
-202.93% |
-563.00% |
0.00% |
0.00% |
| Operating Margin |
|
-662.32% |
-67,906.98% |
-6,529.64% |
-574.52% |
-561.60% |
3.99% |
-386.85% |
-209.08% |
-579.43% |
0.00% |
0.00% |
| EBIT Margin |
|
-659.66% |
-67,148.84% |
-6,402.74% |
-552.39% |
-539.02% |
5.71% |
-386.85% |
-204.16% |
-562.33% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-649.22% |
-66,604.65% |
-6,380.35% |
-549.51% |
-534.91% |
6.23% |
-384.06% |
-204.16% |
-565.21% |
0.00% |
0.00% |
| Tax Burden Percent |
|
98.42% |
99.19% |
99.65% |
99.48% |
99.24% |
108.95% |
99.28% |
100.00% |
100.00% |
107.45% |
71.79% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.51% |
97.34% |
94.86% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.95% |
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) |
|
-31.51% |
-73.54% |
-84.54% |
-67.16% |
-66.41% |
3.86% |
-37.12% |
-44.25% |
-109.80% |
-114.26% |
-237.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4,449.04% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-30.07% |
-66.10% |
-72.53% |
-51.70% |
-50.59% |
3.06% |
-34.38% |
-39.82% |
-76.54% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-29.60% |
-65.57% |
-72.28% |
-51.43% |
-50.20% |
3.34% |
-34.13% |
-39.82% |
-76.94% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-31.51% |
-73.54% |
-84.54% |
-67.16% |
-66.41% |
3.86% |
-37.12% |
-44.25% |
-109.80% |
75.60% |
1,089.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.50% |
-112.92% |
-66.98% |
-55.39% |
-56.97% |
3.38% |
-38.87% |
-53.83% |
-207.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-41 |
-42 |
-54 |
-78 |
5.87 |
-62 |
-61 |
-85 |
-20 |
-19 |
| NOPAT Margin |
|
-463.62% |
-47,534.88% |
-4,570.75% |
-402.16% |
-393.12% |
4.34% |
-270.79% |
-146.36% |
-405.60% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.78% |
-19.62% |
-21.65% |
-14.40% |
-14.05% |
1.08% |
-10.68% |
-12.29% |
-25.91% |
-18.97% |
3.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-38.59% |
-148.98% |
32.32% |
-89.39% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.36% |
29.44% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
204.31% |
10,736.05% |
1,303.18% |
113.74% |
89.23% |
16.17% |
127.71% |
72.27% |
132.48% |
0.00% |
0.00% |
| R&D to Revenue |
|
558.01% |
57,270.93% |
5,326.45% |
560.78% |
572.36% |
79.84% |
359.13% |
219.45% |
517.50% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
762.32% |
68,006.98% |
6,629.64% |
674.52% |
661.60% |
96.01% |
486.85% |
291.72% |
649.99% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-25 |
-58 |
-58 |
-74 |
-107 |
7.72 |
-89 |
-85 |
-118 |
-28 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-57 |
-57 |
-76 |
-108 |
8.89 |
-87 |
-85 |
-118 |
-28 |
-27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.37 |
5.00 |
4.60 |
3.84 |
4.03 |
3.03 |
2.86 |
3.63 |
0.71 |
0.00 |
1.93 |
| Price to Tangible Book Value (P/TBV) |
|
4.37 |
5.00 |
4.60 |
3.84 |
4.03 |
3.03 |
2.86 |
3.63 |
0.71 |
0.00 |
1.96 |
| Price to Revenue (P/Rev) |
|
120.73 |
2,947.18 |
438.12 |
38.07 |
37.82 |
5.58 |
28.28 |
13.78 |
1.93 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
89.65 |
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% |
1.12% |
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 |
0.00 |
0.00 |
258.90 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
92.66 |
2,261.42 |
336.51 |
24.48 |
26.84 |
3.72 |
17.99 |
10.03 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.53 |
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 |
65.10 |
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 |
85.64 |
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 |
-5.38 |
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 |
-5.38 |
0.00 |
| Financial Leverage |
|
-1.03 |
-1.07 |
-1.11 |
-1.25 |
-1.25 |
-1.08 |
-1.02 |
-1.02 |
-1.20 |
-1.99 |
-2.10 |
| Leverage Ratio |
|
1.06 |
1.12 |
1.17 |
1.31 |
1.32 |
1.16 |
1.09 |
1.11 |
1.43 |
3.13 |
4.39 |
| Compound Leverage Factor |
|
1.06 |
1.12 |
1.17 |
1.31 |
1.32 |
1.16 |
1.09 |
1.11 |
1.43 |
3.05 |
4.17 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
122.85% |
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% |
122.85% |
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% |
347.14% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-369.99% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.08 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
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 |
-1.08 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.54 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
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 |
-1.54 |
0.00 |
| Altman Z-Score |
|
46.15 |
6.00 |
19.34 |
2.81 |
6.55 |
19.77 |
16.93 |
10.05 |
-9.33 |
-5.17 |
-4.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
166.16% |
558.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
20.68 |
5.33 |
11.18 |
4.16 |
3.86 |
10.55 |
9.84 |
7.20 |
4.54 |
3.06 |
2.86 |
| Quick Ratio |
|
20.28 |
5.06 |
10.90 |
4.01 |
3.64 |
9.82 |
9.51 |
6.36 |
4.07 |
3.05 |
2.79 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-34 |
-45 |
-10 |
-96 |
-23 |
-56 |
-72 |
-39 |
-57 |
-16 |
| Operating Cash Flow to CapEx |
|
-107,390.00% |
-6,608.23% |
-322,511.76% |
-30,549.32% |
-606,805.56% |
-1,572.21% |
0.00% |
-183,093.02% |
-3,876.97% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-65.14 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-152.45 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-156.38 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.00 |
0.01 |
0.09 |
0.09 |
0.54 |
0.09 |
0.20 |
0.14 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
1.03 |
8.68 |
25.68 |
20.97 |
176.81 |
45.51 |
19.88 |
5.93 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.93 |
2.37 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
2.27 |
0.06 |
0.65 |
13.10 |
25.17 |
175.43 |
31.31 |
79.22 |
11.19 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
0.26 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
354.39 |
42.07 |
14.21 |
17.41 |
2.06 |
8.02 |
18.36 |
61.59 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
124.76 |
153.83 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
939.40 |
1,393.20 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
354.39 |
42.07 |
14.21 |
17.41 |
2.06 |
8.02 |
-796.29 |
-1,177.78 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.40 |
-9.02 |
-5.79 |
-50 |
-31 |
-2.49 |
-9.27 |
1.62 |
-44 |
-6.98 |
-9.87 |
| Invested Capital Turnover |
|
-1.86 |
-0.02 |
-0.12 |
-0.49 |
-0.49 |
-7.96 |
-3.92 |
-10.95 |
-0.99 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.70 |
-6.62 |
3.23 |
-44 |
18 |
29 |
-6.78 |
11 |
-46 |
37 |
-2.88 |
| Enterprise Value (EV) |
|
352 |
194 |
307 |
330 |
534 |
502 |
414 |
420 |
-61 |
112 |
9.53 |
| Market Capitalization |
|
459 |
253 |
399 |
513 |
752 |
754 |
651 |
577 |
40 |
28 |
40 |
| Book Value per Share |
|
$3.86 |
$1.86 |
$2.66 |
$3.39 |
$4.00 |
$5.00 |
$4.26 |
$2.95 |
$1.05 |
($1.66) |
$2.23 |
| Tangible Book Value per Share |
|
$3.86 |
$1.86 |
$2.66 |
$3.39 |
$4.00 |
$5.00 |
$4.26 |
$2.95 |
$1.05 |
($1.67) |
$2.20 |
| Total Capital |
|
105 |
51 |
87 |
134 |
187 |
249 |
228 |
159 |
57 |
25 |
21 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30 |
0.00 |
| Net Debt |
|
-107 |
-59 |
-93 |
-183 |
-218 |
-251 |
-237 |
-157 |
-101 |
-1.36 |
-31 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.72 |
0.02 |
0.07 |
0.02 |
0.35 |
-0.03 |
0.04 |
2.38 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.08 |
-9.06 |
-6.02 |
-34 |
-32 |
-4.34 |
-11 |
-0.36 |
-11 |
-10 |
-10 |
| Debt-free Net Working Capital (DFNWC) |
|
104 |
50 |
87 |
128 |
123 |
177 |
156 |
145 |
91 |
21 |
20 |
| Net Working Capital (NWC) |
|
104 |
50 |
87 |
128 |
123 |
177 |
156 |
145 |
91 |
21 |
20 |
| Net Nonoperating Expense (NNE) |
|
7.06 |
16 |
16 |
20 |
28 |
-2.54 |
26 |
24 |
33 |
9.72 |
-0.51 |
| Net Nonoperating Obligations (NNO) |
|
-107 |
-60 |
-93 |
-183 |
-218 |
-251 |
-237 |
-157 |
-101 |
-1.36 |
-31 |
| Total Depreciation and Amortization (D&A) |
|
0.82 |
1.25 |
1.08 |
-1.45 |
-0.58 |
1.17 |
2.42 |
0.51 |
-0.14 |
0.10 |
-0.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-80.86% |
-10,539.53% |
-660.48% |
-252.82% |
-162.14% |
-3.22% |
-49.34% |
-0.85% |
-50.55% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
2,725.90% |
58,037.21% |
9,500.77% |
948.04% |
617.33% |
130.72% |
676.02% |
347.41% |
431.92% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
2,725.90% |
58,037.21% |
9,500.77% |
948.04% |
617.33% |
130.72% |
676.02% |
347.41% |
431.92% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.00) |
($2.10) |
($1.86) |
($2.06) |
($2.49) |
$0.18 |
($1.74) |
($19.08) |
($26.28) |
($46.59) |
($2.46) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.25M |
27.30M |
32.69M |
39.55M |
46.73M |
47.41M |
50.72M |
4.47M |
4.51M |
1.52M |
7.42M |
| Adjusted Diluted Earnings per Share |
|
($1.00) |
($2.10) |
($1.86) |
($2.06) |
($2.49) |
$0.18 |
($1.74) |
($19.08) |
($26.28) |
($46.59) |
($3.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.25M |
27.30M |
32.69M |
39.55M |
46.73M |
47.92M |
50.72M |
4.47M |
4.51M |
1.52M |
7.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
($1.00) |
($2.10) |
($1.86) |
($2.06) |
($2.49) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.62M |
27.28M |
31.20M |
35.89M |
42.67M |
49.88M |
53.51M |
4.50M |
4.55M |
1.52M |
9.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-41 |
-42 |
-54 |
-78 |
3.77 |
-62 |
-61 |
-85 |
-20 |
-19 |
| Normalized NOPAT Margin |
|
-463.62% |
-47,534.88% |
-4,570.75% |
-402.16% |
-393.12% |
2.79% |
-270.79% |
-146.36% |
-405.60% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-659.66% |
-67,148.84% |
-6,402.74% |
-552.39% |
-539.02% |
5.71% |
-386.85% |
-204.16% |
-565.21% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-195.21 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-140.81 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-199.15 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-144.74 |
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% |
-4.43% |
-15.49% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.43% |
-15.49% |