| DEI Shares Outstanding |
|
2,272,406.00 |
8,581,471.00 |
22,902,615.00 |
31,120,465.00 |
47,963,042.00 |
141,694,413.00 |
206,527,955.00 |
219,326,526.00 |
27,025,209.00 |
28,862,085.00 |
39,620,317.00 |
| DEI Adjusted Shares Outstanding |
|
75,747.00 |
286,049.00 |
763,420.00 |
1,037,349.00 |
1,598,768.00 |
4,723,147.00 |
6,884,265.00 |
7,310,884.00 |
27,025,209.00 |
28,862,085.00 |
39,620,317.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-678.83 |
-40.64 |
-20.40 |
-24.80 |
-13.78 |
-8.96 |
-7.08 |
-8.10 |
-1.09 |
-1.78 |
-1.76 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
1.78% |
-100.00% |
0.00% |
-54.32% |
161.11% |
| EBITDA Growth |
|
-442.67% |
47.22% |
-38.21% |
-74.24% |
15.04% |
15.61% |
-169.64% |
-24.79% |
45.28% |
-72.16% |
-29.01% |
| EBIT Growth |
|
-184.27% |
48.10% |
-38.55% |
-72.94% |
15.29% |
13.79% |
-166.43% |
-24.05% |
44.81% |
-71.11% |
-28.86% |
| NOPAT Growth |
|
-163.39% |
42.59% |
-38.55% |
-72.94% |
15.29% |
13.79% |
-166.42% |
-24.05% |
44.29% |
-69.51% |
-28.86% |
| Net Income Growth |
|
-240.06% |
78.28% |
-39.88% |
-71.41% |
15.52% |
13.67% |
-166.32% |
-24.05% |
50.44% |
-75.12% |
-35.53% |
| EPS Growth |
|
-174.08% |
94.70% |
27.27% |
19.64% |
44.44% |
0.00% |
0.00% |
0.00% |
82.14% |
-9.87% |
-9.58% |
| Operating Cash Flow Growth |
|
-73.66% |
-51.03% |
-24.73% |
-60.38% |
-8.46% |
23.38% |
-274.84% |
-9.85% |
48.08% |
-63.08% |
-57.82% |
| Free Cash Flow Firm Growth |
|
-65.89% |
46.67% |
-6.15% |
-66.55% |
7.70% |
37.40% |
-381.57% |
-0.58% |
44.56% |
-49.72% |
-49.53% |
| Invested Capital Growth |
|
47.49% |
32.92% |
-51.85% |
-75.55% |
-17.84% |
-58.43% |
65.07% |
-14.53% |
-9.59% |
-106.80% |
3.02% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.77% |
452.03% |
0.00% |
0.00% |
-30.47% |
60.63% |
| EBITDA Q/Q Growth |
|
-54.89% |
37.51% |
-11.01% |
-6.63% |
10.47% |
9.24% |
1.76% |
0.00% |
0.00% |
-5.96% |
-3.19% |
| EBIT Q/Q Growth |
|
-30.90% |
36.74% |
-12.07% |
-7.18% |
10.57% |
8.52% |
1.74% |
0.00% |
0.00% |
-5.93% |
-3.19% |
| NOPAT Q/Q Growth |
|
-41.38% |
36.74% |
-12.07% |
-7.18% |
10.57% |
8.51% |
1.74% |
0.00% |
0.00% |
-5.94% |
-3.19% |
| Net Income Q/Q Growth |
|
-5.07% |
36.73% |
-11.94% |
-7.17% |
10.57% |
8.53% |
1.75% |
0.00% |
0.00% |
-8.70% |
-3.94% |
| EPS Q/Q Growth |
|
4.25% |
60.61% |
15.79% |
-12.50% |
15.25% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.44% |
-15.09% |
| Operating Cash Flow Q/Q Growth |
|
84.58% |
-137.23% |
-16.90% |
-7.03% |
5.84% |
-28.84% |
-29.49% |
14.03% |
1.86% |
-7.89% |
-10.18% |
| Free Cash Flow Firm Q/Q Growth |
|
-24.85% |
32.46% |
-11.09% |
-2.86% |
23.02% |
-28.29% |
-0.41% |
0.00% |
0.00% |
0.00% |
-10.67% |
| Invested Capital Q/Q Growth |
|
-25.70% |
-27.99% |
-25.19% |
-31.50% |
-114.05% |
-6.83% |
1.21% |
0.00% |
0.00% |
-35.68% |
6.53% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
-808.79% |
0.00% |
0.00% |
0.00% |
-1,602.17% |
-4,244.55% |
0.00% |
-3,020.77% |
-11,385.39% |
-5,625.37% |
| Operating Margin |
|
0.00% |
-819.88% |
0.00% |
0.00% |
0.00% |
-1,646.06% |
-4,308.68% |
0.00% |
-3,103.48% |
-11,517.08% |
-5,683.69% |
| EBIT Margin |
|
0.00% |
-819.88% |
0.00% |
0.00% |
0.00% |
-1,646.00% |
-4,308.68% |
0.00% |
-3,074.15% |
-11,516.05% |
-5,683.14% |
| Profit (Net Income) Margin |
|
0.00% |
-820.44% |
0.00% |
0.00% |
0.00% |
-1,646.09% |
-4,307.19% |
0.00% |
-2,759.59% |
-10,579.84% |
-5,491.33% |
| Tax Burden Percent |
|
100.00% |
100.02% |
100.02% |
100.01% |
100.01% |
100.01% |
100.01% |
100.01% |
100.01% |
100.01% |
100.01% |
| Interest Burden Percent |
|
239.11% |
100.04% |
101.01% |
100.13% |
99.86% |
99.99% |
99.96% |
99.96% |
89.76% |
91.86% |
96.62% |
| 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% |
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) |
|
401.65% |
872.47% |
-380.91% |
-351.49% |
-3,068.99% |
-41.59% |
-60.96% |
-154.30% |
-46.47% |
-55.68% |
-131.59% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
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) |
|
0.00% |
-435.92% |
0.00% |
0.00% |
0.00% |
-31.45% |
-52.24% |
0.00% |
-45.20% |
-53.82% |
-108.53% |
| Return on Assets (ROA) |
|
0.00% |
-436.22% |
0.00% |
0.00% |
0.00% |
-31.45% |
-52.22% |
0.00% |
-40.57% |
-49.44% |
-104.86% |
| Return on Common Equity (ROCE) |
|
401.88% |
880.27% |
-380.51% |
-351.28% |
-3,032.72% |
-41.58% |
-60.96% |
-154.30% |
-46.47% |
-55.68% |
-131.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1,589.54% |
-1,654.65% |
-207.53% |
-347.35% |
362.84% |
-19.50% |
-73.80% |
-490.46% |
-25.69% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-7.17 |
-9.94 |
-17 |
-15 |
-13 |
-33 |
-41 |
-23 |
-39 |
-50 |
| NOPAT Margin |
|
0.00% |
-573.92% |
0.00% |
0.00% |
0.00% |
-1,152.24% |
-3,016.07% |
0.00% |
-2,172.43% |
-8,061.95% |
-3,978.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
502.16% |
-191.44% |
-66.94% |
-63.39% |
-86.65% |
-10.31% |
-16.68% |
-41.72% |
-9.21% |
-12.26% |
-30.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-20.23% |
-55.66% |
-141.76% |
| 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 |
|
0.00% |
503.58% |
0.00% |
0.00% |
0.00% |
651.45% |
1,215.62% |
0.00% |
1,321.71% |
3,515.23% |
1,451.62% |
| R&D to Revenue |
|
0.00% |
416.30% |
0.00% |
0.00% |
0.00% |
1,094.60% |
3,193.06% |
0.00% |
1,881.77% |
8,101.85% |
4,332.07% |
| Operating Expenses to Revenue |
|
0.00% |
919.88% |
0.00% |
0.00% |
0.00% |
1,746.06% |
4,408.68% |
0.00% |
3,203.48% |
11,617.08% |
5,783.69% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-10 |
-14 |
-25 |
-21 |
-18 |
-48 |
-59 |
-33 |
-56 |
-72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-19 |
-10 |
-14 |
-24 |
-21 |
-17 |
-47 |
-59 |
-32 |
-55 |
-71 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
27.49 |
3.07 |
5.63 |
0.00 |
3.28 |
3.96 |
2.26 |
1.25 |
1.03 |
0.64 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
27.49 |
3.07 |
5.63 |
0.00 |
3.28 |
3.96 |
2.26 |
1.25 |
1.03 |
0.64 |
| Price to Revenue (P/Rev) |
|
0.00 |
13.46 |
0.00 |
0.00 |
0.00 |
277.02 |
230.94 |
0.00 |
134.11 |
148.47 |
17.84 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
11.18 |
0.00 |
0.00 |
0.00 |
182.38 |
169.50 |
0.00 |
22.11 |
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 |
|
-0.02 |
0.11 |
0.01 |
0.01 |
-0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.59 |
1.37 |
-1.75 |
-1.67 |
-10.59 |
-1.21 |
-1.10 |
-1.11 |
-1.07 |
-1.08 |
-1.19 |
| Leverage Ratio |
|
-0.05 |
-2.00 |
1.99 |
1.81 |
14.61 |
1.32 |
1.17 |
1.25 |
1.15 |
1.13 |
1.25 |
| Compound Leverage Factor |
|
-0.13 |
-2.00 |
2.01 |
1.81 |
14.59 |
1.32 |
1.17 |
1.25 |
1.03 |
1.03 |
1.21 |
| Debt to Total Capital |
|
-2.48% |
10.03% |
0.94% |
0.89% |
-1.05% |
0.00% |
0.00% |
0.86% |
0.00% |
0.00% |
0.27% |
| Short-Term Debt to Total Capital |
|
-1.54% |
8.30% |
0.81% |
0.80% |
-1.00% |
0.00% |
0.00% |
0.86% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
-0.94% |
1.73% |
0.13% |
0.09% |
-0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.27% |
| Preferred Equity to Total Capital |
|
-0.22% |
0.58% |
0.00% |
0.06% |
-0.07% |
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 |
|
102.93% |
88.81% |
99.06% |
99.00% |
101.19% |
100.00% |
100.00% |
99.14% |
100.00% |
100.00% |
99.73% |
| Debt to EBITDA |
|
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.02 |
0.28 |
0.74 |
0.54 |
0.06 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.63 |
| 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 |
|
-0.01 |
-0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.03 |
0.40 |
1.04 |
0.76 |
0.09 |
0.00 |
0.00 |
0.40 |
0.00 |
0.00 |
0.90 |
| 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 |
|
-253.10 |
-58.42 |
-19.65 |
-19.51 |
-65.19 |
8.84 |
9.41 |
-28.42 |
5.36 |
-4.86 |
-16.75 |
| Noncontrolling Interest Sharing Ratio |
|
-0.06% |
-0.89% |
0.11% |
0.06% |
1.18% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.48 |
2.47 |
7.56 |
4.87 |
0.06 |
24.86 |
12.32 |
3.83 |
23.55 |
6.51 |
3.67 |
| Quick Ratio |
|
0.24 |
2.14 |
7.12 |
4.78 |
0.05 |
24.61 |
11.82 |
3.64 |
23.26 |
6.38 |
3.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-16 |
-8.27 |
-8.78 |
-15 |
-13 |
-8.45 |
-41 |
-41 |
-23 |
-34 |
-51 |
| Operating Cash Flow to CapEx |
|
-18,283.27% |
-3,037.26% |
-566,143.75% |
-8,349.14% |
0.00% |
-4,383.99% |
0.00% |
-9,415.91% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.56 |
-1,798.12 |
-61.02 |
-476.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.18 |
-1,578.72 |
-62.95 |
-473.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.18 |
-1,630.70 |
-62.96 |
-478.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.53 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.00 |
0.01 |
0.00 |
0.02 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
|
0.00 |
6.68 |
0.00 |
0.00 |
0.00 |
3.78 |
2.84 |
0.00 |
2.26 |
1.07 |
2.81 |
| 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) |
|
0.00 |
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) |
|
0.00 |
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 |
|
-3.33 |
-2.24 |
-3.40 |
-5.96 |
-7.03 |
-11 |
-3.89 |
-4.45 |
-4.88 |
-10 |
-9.79 |
| Invested Capital Turnover |
|
0.00 |
-0.45 |
0.00 |
0.00 |
0.00 |
-0.12 |
-0.15 |
0.00 |
-0.23 |
-0.06 |
-0.13 |
| Increase / (Decrease) in Invested Capital |
|
3.02 |
1.10 |
-1.16 |
-2.57 |
-1.06 |
-4.10 |
7.24 |
-0.56 |
-0.43 |
-5.21 |
0.31 |
| Enterprise Value (EV) |
|
1.10 |
14 |
11 |
27 |
20 |
199 |
188 |
11 |
24 |
-8.33 |
-23 |
| Market Capitalization |
|
1.45 |
17 |
21 |
40 |
21 |
302 |
256 |
27 |
143 |
72 |
23 |
| Book Value per Share |
|
($1.31) |
$0.07 |
$0.30 |
$0.23 |
($0.12) |
$0.65 |
$0.31 |
$0.06 |
$4.23 |
$2.44 |
$0.90 |
| Tangible Book Value per Share |
|
($1.31) |
$0.07 |
$0.30 |
$0.23 |
($0.12) |
$0.65 |
$0.31 |
$0.06 |
$4.23 |
$2.44 |
$0.90 |
| Total Capital |
|
-2.90 |
0.69 |
6.98 |
7.14 |
-5.67 |
92 |
65 |
12 |
114 |
70 |
36 |
| Total Debt |
|
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.10 |
| Total Long-Term Debt |
|
0.03 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
| Net Debt |
|
-0.36 |
-2.85 |
-10 |
-13 |
-1.30 |
-103 |
-68 |
-17 |
-119 |
-80 |
-45 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.24 |
0.00 |
0.17 |
0.00 |
0.28 |
0.00 |
0.53 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.32 |
-0.85 |
-0.76 |
-2.22 |
-27 |
-3.18 |
-2.90 |
-3.60 |
-3.62 |
-11 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.89 |
2.07 |
9.62 |
11 |
-26 |
100 |
65 |
13 |
116 |
69 |
34 |
| Net Working Capital (NWC) |
|
-0.94 |
2.01 |
9.56 |
11 |
-26 |
100 |
65 |
13 |
116 |
69 |
34 |
| Net Nonoperating Expense (NNE) |
|
35 |
3.08 |
4.41 |
7.40 |
6.21 |
5.38 |
14 |
18 |
6.25 |
12 |
19 |
| Net Nonoperating Obligations (NNO) |
|
-0.36 |
-2.86 |
-10 |
-13 |
-1.30 |
-103 |
-69 |
-17 |
-119 |
-80 |
-45 |
| Total Depreciation and Amortization (D&A) |
|
0.59 |
0.14 |
0.23 |
0.21 |
0.12 |
0.48 |
0.71 |
0.53 |
0.57 |
0.64 |
0.73 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-68.30% |
0.00% |
0.00% |
0.00% |
-291.86% |
-261.74% |
0.00% |
-339.94% |
-2,267.08% |
-886.92% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
165.41% |
0.00% |
0.00% |
0.00% |
9,171.96% |
5,882.67% |
0.00% |
10,859.87% |
14,293.00% |
2,690.94% |
| Net Working Capital to Revenue |
|
0.00% |
160.83% |
0.00% |
0.00% |
0.00% |
9,171.96% |
5,882.67% |
0.00% |
10,859.87% |
14,293.00% |
2,690.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($872.40) |
($46.20) |
($33.60) |
($27.00) |
($15.00) |
$0.00 |
($7.50) |
$0.00 |
($1.52) |
($1.67) |
($1.83) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.93K |
310.05K |
767.92K |
1.42M |
1.86M |
0.00 |
6.60M |
0.00 |
19.35M |
30.88M |
38.07M |
| Adjusted Diluted Earnings per Share |
|
($872.40) |
($46.20) |
($33.60) |
($27.00) |
($15.00) |
$0.00 |
$0.00 |
$0.00 |
($1.52) |
($1.67) |
($1.83) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
58.93K |
310.05K |
767.92K |
1.42M |
1.86M |
0.00 |
6.89M |
0.00 |
19.35M |
30.88M |
38.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($46.20) |
($33.60) |
($27.00) |
($15.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
265.69K |
251.06K |
463.00K |
952.08K |
1.46M |
0.00 |
6.89M |
0.00 |
27.03M |
29.16M |
41.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-7.17 |
-9.94 |
-17 |
-15 |
-13 |
-33 |
-41 |
-23 |
-39 |
-50 |
| Normalized NOPAT Margin |
|
0.00% |
-573.92% |
0.00% |
0.00% |
0.00% |
-1,152.24% |
-3,016.07% |
0.00% |
-2,172.43% |
-8,061.95% |
-3,978.58% |
| Pre Tax Income Margin |
|
0.00% |
-820.25% |
0.00% |
0.00% |
0.00% |
-1,645.86% |
-4,306.88% |
0.00% |
-2,759.21% |
-10,578.40% |
-5,490.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.72 |
-2,227.93 |
-98.68 |
-799.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.45 |
-1,559.55 |
-69.07 |
-559.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-0.72 |
-2,279.91 |
-98.69 |
-805.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.46 |
-1,611.53 |
-69.08 |
-565.58 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |