| DEI Shares Outstanding |
|
35,851,400.00 |
42,246,954.00 |
56,806,352.00 |
72,780,549.00 |
124,598,198.00 |
23,118,233.00 |
39,409,176.00 |
50,735,770.00 |
51,025,060.00 |
59,234,689.00 |
72,952,235.00 |
| DEI Adjusted Shares Outstanding |
|
1,493,808.00 |
1,760,290.00 |
2,366,931.00 |
3,032,523.00 |
5,191,592.00 |
7,706,078.00 |
13,136,392.00 |
50,735,770.00 |
51,025,060.00 |
59,234,689.00 |
72,952,235.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-13.40 |
-18.85 |
-12.05 |
-11.57 |
-6.47 |
-2.06 |
-0.97 |
-0.27 |
-0.50 |
-0.40 |
-0.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
163.39% |
-55.47% |
99.85% |
-13.41% |
-51.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
5.93% |
-66.28% |
14.11% |
-23.42% |
3.42% |
56.10% |
11.91% |
-60.73% |
-23.22% |
10.19% |
-13.42% |
| EBIT Growth |
|
39.74% |
-65.66% |
13.85% |
-22.97% |
3.48% |
56.13% |
10.56% |
-59.43% |
-26.95% |
12.90% |
-13.30% |
| NOPAT Growth |
|
5.59% |
-65.66% |
13.85% |
-22.97% |
3.48% |
56.13% |
10.56% |
-59.43% |
-26.95% |
8.49% |
-11.67% |
| Net Income Growth |
|
43.13% |
-65.75% |
14.05% |
-23.07% |
4.28% |
55.70% |
14.16% |
-8.74% |
-84.69% |
8.44% |
-13.30% |
| EPS Growth |
|
60.28% |
-50.00% |
36.90% |
-23.07% |
4.28% |
68.42% |
0.00% |
0.00% |
-38.89% |
14.00% |
0.00% |
| Operating Cash Flow Growth |
|
-20.23% |
-22.00% |
4.48% |
-24.48% |
7.32% |
39.11% |
34.90% |
-71.56% |
-26.15% |
12.29% |
-17.00% |
| Free Cash Flow Firm Growth |
|
-129.16% |
59.39% |
31.61% |
-145.19% |
9.02% |
39.20% |
12.22% |
-22.66% |
-33.29% |
3.53% |
-9.94% |
| Invested Capital Growth |
|
2,002,500.00% |
-47.02% |
-99.59% |
-3,325.58% |
-192.14% |
59.30% |
117.40% |
-367.60% |
-60.29% |
39.72% |
32.35% |
| Revenue Q/Q Growth |
|
39.62% |
-45.64% |
42.98% |
-16.29% |
-27.32% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-32.49% |
0.20% |
9.46% |
-4.36% |
2.18% |
31.47% |
-34.91% |
-17.30% |
8.79% |
3.91% |
2.32% |
| EBIT Q/Q Growth |
|
-32.07% |
0.15% |
9.35% |
-4.28% |
2.16% |
31.51% |
-34.60% |
-17.11% |
5.56% |
3.88% |
2.19% |
| NOPAT Q/Q Growth |
|
-32.07% |
0.15% |
9.35% |
-4.28% |
2.16% |
31.51% |
-34.60% |
-17.11% |
5.56% |
-0.99% |
-1.29% |
| Net Income Q/Q Growth |
|
13.60% |
0.17% |
9.41% |
-4.31% |
2.86% |
30.65% |
-28.77% |
-29.21% |
4.68% |
-0.10% |
-2.24% |
| EPS Q/Q Growth |
|
38.46% |
-13.51% |
3.64% |
-4.31% |
2.86% |
22.58% |
0.00% |
99.87% |
5.66% |
-2.38% |
2.27% |
| Operating Cash Flow Q/Q Growth |
|
-30.49% |
-4.67% |
1.25% |
-3.53% |
1.23% |
26.07% |
-15.94% |
-13.56% |
6.77% |
-12.63% |
-3.87% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
66.07% |
32.92% |
-127.36% |
10.67% |
14.91% |
-75.84% |
6.87% |
55.45% |
-436.72% |
-2.58% |
| Invested Capital Q/Q Growth |
|
606.32% |
-47.80% |
-99.65% |
-28.43% |
-131.68% |
12.98% |
111.86% |
-172.34% |
-105.84% |
43.53% |
61.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.86% |
-152.85% |
35.75% |
29.12% |
36.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-220.25% |
-822.53% |
-353.49% |
-503.84% |
-993.10% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-223.99% |
-833.38% |
-359.23% |
-510.15% |
-1,004.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-223.99% |
-833.38% |
-359.23% |
-510.15% |
-1,004.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-223.66% |
-832.60% |
-358.06% |
-508.90% |
-994.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.87% |
100.00% |
100.00% |
100.00% |
100.00% |
93.70% |
100.00% |
65.39% |
95.13% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.99% |
99.91% |
99.67% |
99.76% |
98.93% |
106.61% |
95.87% |
100.00% |
100.00% |
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) |
|
-140.17% |
-151.78% |
-376.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-105.83% |
2,401.44% |
-173.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
67.22% |
-59.48% |
76.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-72.95% |
-211.26% |
-299.70% |
-640.05% |
-648.56% |
-450.70% |
-1,424.76% |
-59.39% |
-78.85% |
-122.42% |
-159.62% |
| Cash Return on Invested Capital (CROIC) |
|
-170.09% |
-90.31% |
-177.62% |
0.00% |
0.00% |
0.00% |
-3,924.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-56.22% |
-147.42% |
-182.76% |
-279.44% |
-248.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-56.14% |
-147.28% |
-182.17% |
-278.76% |
-246.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-72.95% |
-211.26% |
-299.70% |
-640.05% |
-648.56% |
-450.70% |
-1,424.76% |
-59.39% |
-78.85% |
-122.42% |
-159.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-98.79% |
-297.62% |
-361.79% |
-1,137.94% |
-461.75% |
2,214.29% |
-518.17% |
-31.35% |
-123.56% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-23 |
-20 |
-25 |
-24 |
-10 |
-9.33 |
-15 |
-19 |
-17 |
-19 |
| NOPAT Margin |
|
-156.79% |
-583.36% |
-251.46% |
-357.11% |
-703.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-34.34% |
-2,553.21% |
-202.67% |
-170.07% |
-124.37% |
-72.38% |
-218.50% |
4.15% |
-20.21% |
-30.80% |
-42.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-90.92% |
-98.09% |
-122.63% |
| Cost of Revenue to Revenue |
|
59.14% |
252.85% |
64.25% |
70.88% |
63.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
91.88% |
252.95% |
137.27% |
155.05% |
273.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
33.92% |
134.18% |
99.11% |
145.08% |
388.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
264.85% |
680.53% |
394.98% |
539.27% |
1,041.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-33 |
-29 |
-35 |
-34 |
-15 |
-13 |
-21 |
-27 |
-23 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-33 |
-28 |
-35 |
-34 |
-15 |
-13 |
-21 |
-26 |
-23 |
-26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.42 |
7.47 |
13.77 |
20.90 |
12.71 |
0.00 |
26.06 |
0.97 |
2.51 |
3.90 |
5.70 |
| Price to Tangible Book Value (P/TBV) |
|
10.42 |
7.47 |
13.77 |
20.90 |
12.71 |
0.00 |
26.06 |
0.97 |
2.51 |
3.90 |
5.70 |
| Price to Revenue (P/Rev) |
|
23.59 |
20.88 |
13.62 |
9.35 |
27.36 |
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 |
0.00 |
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) |
|
10.53 |
7.79 |
2,340.96 |
0.00 |
0.00 |
0.00 |
216.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
23.57 |
20.75 |
12.64 |
8.70 |
24.01 |
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 |
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 |
-3.27 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.64 |
-0.02 |
-0.44 |
-1.12 |
-1.53 |
-1.86 |
-1.76 |
-1.01 |
-1.03 |
-1.05 |
-1.04 |
| Leverage Ratio |
|
1.30 |
1.43 |
1.65 |
2.30 |
2.63 |
3.19 |
5.53 |
1.21 |
1.49 |
2.28 |
2.43 |
| Compound Leverage Factor |
|
1.30 |
1.43 |
1.64 |
2.29 |
2.61 |
3.40 |
5.30 |
1.21 |
1.49 |
2.28 |
2.43 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
143.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
143.98% |
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% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-43.98% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.09 |
-13.92 |
-18.21 |
-40.22 |
-25.86 |
-106.54 |
-10.20 |
1.38 |
-3.25 |
-3.83 |
-4.89 |
| 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 |
|
3.35 |
2.70 |
1.99 |
1.27 |
1.88 |
0.83 |
1.18 |
6.97 |
4.03 |
3.42 |
2.71 |
| Quick Ratio |
|
0.22 |
0.14 |
1.46 |
0.65 |
1.69 |
0.62 |
1.04 |
6.61 |
3.61 |
3.07 |
2.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-34 |
-14 |
-9.46 |
-23 |
-21 |
-13 |
-11 |
-14 |
-18 |
-18 |
-20 |
| Operating Cash Flow to CapEx |
|
-2,696.72% |
-5,116.33% |
-9,036.60% |
-18,288.34% |
-5,604.26% |
-5,097.58% |
-1,914.51% |
-5,558.28% |
-2,671.82% |
-3,738.49% |
-2,073.32% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.18 |
0.51 |
0.55 |
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
8.10 |
4.49 |
7.57 |
5.91 |
7.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.76 |
1.73 |
1.67 |
1.64 |
1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
7.35 |
2.73 |
5.71 |
5.93 |
3.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
8.66 |
10.80 |
5.36 |
4.75 |
1.79 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
45.04 |
81.29 |
48.24 |
61.79 |
51.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
480.33 |
210.56 |
218.13 |
222.15 |
362.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
42.17 |
33.80 |
68.05 |
76.80 |
203.36 |
576.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
483.21 |
258.05 |
198.32 |
207.15 |
211.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
20 |
11 |
0.04 |
-1.39 |
-4.05 |
-1.65 |
0.29 |
-0.77 |
-1.23 |
-0.74 |
-0.50 |
| Invested Capital Turnover |
|
0.89 |
0.26 |
1.50 |
-10.26 |
-1.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
20 |
-9.42 |
-11 |
-1.43 |
-2.67 |
2.40 |
1.94 |
-1.06 |
-0.46 |
0.49 |
0.24 |
| Enterprise Value (EV) |
|
211 |
83 |
101 |
60 |
81 |
42 |
62 |
-1.97 |
31 |
50 |
73 |
| Market Capitalization |
|
211 |
83 |
109 |
64 |
92 |
43 |
64 |
43 |
52 |
69 |
90 |
| Book Value per Share |
|
$0.57 |
$0.26 |
$0.14 |
$0.04 |
$0.06 |
($0.03) |
$0.06 |
$0.87 |
$0.41 |
$0.30 |
$0.22 |
| Tangible Book Value per Share |
|
$0.57 |
$0.26 |
$0.14 |
$0.04 |
$0.06 |
($0.03) |
$0.06 |
$0.87 |
$0.41 |
$0.30 |
$0.22 |
| Total Capital |
|
20 |
11 |
7.88 |
3.08 |
7.28 |
1.53 |
2.47 |
44 |
21 |
18 |
16 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.24 |
-0.54 |
-7.84 |
-4.47 |
-11 |
-0.98 |
-2.18 |
-45 |
-21 |
-18 |
-16 |
| Capital Expenditures (CapEx) |
|
0.76 |
0.49 |
0.27 |
0.16 |
0.49 |
0.33 |
0.57 |
0.34 |
0.89 |
0.56 |
1.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
19 |
9.08 |
-1.29 |
-2.45 |
-5.18 |
-1.84 |
-1.80 |
-4.37 |
-3.32 |
-3.90 |
-4.94 |
| Debt-free Net Working Capital (DFNWC) |
|
19 |
9.62 |
6.55 |
2.02 |
6.15 |
1.34 |
0.38 |
41 |
17 |
14 |
11 |
| Net Working Capital (NWC) |
|
19 |
9.62 |
6.55 |
2.02 |
6.15 |
-0.86 |
0.38 |
41 |
17 |
14 |
11 |
| Net Nonoperating Expense (NNE) |
|
5.99 |
9.93 |
8.49 |
10 |
9.82 |
4.45 |
3.45 |
-0.98 |
6.78 |
6.21 |
7.32 |
| Net Nonoperating Obligations (NNO) |
|
-0.24 |
-0.54 |
-7.84 |
-4.47 |
-11 |
-0.98 |
-2.18 |
-45 |
-22 |
-18 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
0.34 |
0.43 |
0.46 |
0.44 |
0.40 |
0.16 |
0.35 |
0.38 |
1.26 |
0.40 |
0.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
207.18% |
227.88% |
-16.19% |
-35.51% |
-153.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
209.85% |
241.41% |
82.25% |
29.32% |
182.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
209.85% |
241.41% |
82.25% |
29.32% |
182.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($13.44) |
($20.16) |
($12.72) |
($12.72) |
($6.84) |
($2.16) |
($0.81) |
$0.00 |
($0.50) |
($0.43) |
($0.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.50M |
2.35M |
2.49M |
5.17M |
5.22M |
7.75M |
15.70M |
58.42M |
54.98M |
54.98M |
62.39M |
| Adjusted Diluted Earnings per Share |
|
($13.44) |
($20.16) |
($12.72) |
($12.72) |
($6.84) |
($2.16) |
($0.81) |
$0.00 |
($0.50) |
($0.43) |
($0.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.50M |
2.35M |
2.49M |
5.17M |
5.22M |
7.75M |
15.70M |
58.42M |
54.98M |
54.98M |
62.39M |
| Adjusted Basic & Diluted Earnings per Share |
|
($13.44) |
($20.16) |
($12.72) |
($12.72) |
($6.84) |
($2.16) |
($0.81) |
$0.00 |
($0.50) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.48M |
1.65M |
2.26M |
2.77M |
4.90M |
6.86M |
10.94M |
38.24K |
50.85M |
59.24M |
84.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-23 |
-20 |
-24 |
-21 |
-8.87 |
-9.33 |
-15 |
-19 |
-17 |
-19 |
| Normalized NOPAT Margin |
|
-156.79% |
-583.36% |
-251.46% |
-351.47% |
-633.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-223.97% |
-832.60% |
-358.06% |
-508.90% |
-994.14% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.89% |
0.00% |
0.00% |
0.00% |
58.28% |
0.00% |