| DEI Shares Outstanding |
|
0.00 |
32,812,500.00 |
32,812,500.00 |
32,812,500.00 |
40,746,369.00 |
59,903,154.00 |
73,880,351.00 |
90,036,637.00 |
104,577,460.00 |
104,577,460.00 |
3,189,606.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
820,313.00 |
820,313.00 |
820,313.00 |
1,018,659.00 |
1,497,579.00 |
1,847,009.00 |
2,250,916.00 |
2,614,437.00 |
2,614,437.00 |
3,189,606.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-33.52 |
-87.41 |
-19.68 |
-7.77 |
-8.71 |
-4.60 |
-5.77 |
-7.33 |
-7.75 |
-5.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
58.71% |
-66.49% |
22.16% |
-54.10% |
4,172.85% |
-77.77% |
132.06% |
-37.56% |
-49.61% |
-100.00% |
0.00% |
| EBITDA Growth |
|
2.29% |
-60.24% |
-40.62% |
9.11% |
61.36% |
-1.61% |
40.25% |
-50.38% |
-43.40% |
-4.85% |
8.56% |
| EBIT Growth |
|
17.44% |
-31.14% |
-39.80% |
7.58% |
59.87% |
1.72% |
39.58% |
-45.23% |
-43.20% |
-4.82% |
8.53% |
| NOPAT Growth |
|
19.36% |
-31.99% |
-44.25% |
7.88% |
60.89% |
-5.39% |
43.27% |
-82.77% |
-4.05% |
-13.14% |
5.18% |
| Net Income Growth |
|
25.11% |
-13.87% |
-34.66% |
1.28% |
56.37% |
8.00% |
41.64% |
-38.50% |
-41.41% |
-3.56% |
12.56% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
58.68% |
14.49% |
69.49% |
-38.50% |
-41.41% |
2.71% |
67.04% |
| Operating Cash Flow Growth |
|
26.16% |
-20.04% |
-30.49% |
7.57% |
39.73% |
14.29% |
21.80% |
-7.27% |
17.02% |
-19.09% |
-32.63% |
| Free Cash Flow Firm Growth |
|
0.00% |
-927.85% |
29.48% |
18.05% |
23.30% |
22.10% |
43.68% |
-60.05% |
33.67% |
82.97% |
-1,212.12% |
| Invested Capital Growth |
|
0.00% |
82.96% |
-99.84% |
-85.06% |
45.92% |
23.20% |
16.12% |
-2.17% |
-99.23% |
-138.64% |
19.27% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-22.87% |
203.13% |
0.00% |
0.00% |
29,054.55% |
-61.47% |
0.00% |
-100.00% |
1.70% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-4.19% |
2.70% |
38.15% |
-36.77% |
41.46% |
-175.19% |
11.43% |
6.11% |
-1.45% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-4.28% |
0.69% |
36.68% |
-33.30% |
40.60% |
-172.78% |
11.39% |
6.09% |
-1.44% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-4.21% |
1.06% |
38.52% |
-40.64% |
40.95% |
-148.33% |
17.45% |
6.03% |
-0.77% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-5.03% |
-1.64% |
0.00% |
0.00% |
39.87% |
-166.99% |
11.92% |
5.97% |
0.02% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.95% |
25.00% |
-166.99% |
11.92% |
5.91% |
4.76% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-5.70% |
-5.37% |
10.26% |
1.69% |
-0.03% |
16.91% |
-27.84% |
-2.98% |
17.21% |
-8.17% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
22.18% |
-38.47% |
7.34% |
39.99% |
-67.74% |
-6.71% |
59.98% |
-12.54% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-24.14% |
-130.76% |
37.53% |
-3.18% |
-14.39% |
-172.76% |
2.17% |
-4.28% |
5.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-1,564.95% |
-7,484.39% |
-8,615.62% |
-17,060.48% |
-154.29% |
-705.25% |
-181.60% |
-437.35% |
-1,244.70% |
0.00% |
-2,367.85% |
| Operating Margin |
|
-1,865.53% |
-7,349.13% |
-8,678.23% |
-17,416.49% |
-159.43% |
-755.86% |
-184.78% |
-540.87% |
-1,116.95% |
0.00% |
-2,377.58% |
| EBIT Margin |
|
-1,938.22% |
-7,586.13% |
-8,681.70% |
-17,481.79% |
-164.19% |
-725.90% |
-188.99% |
-439.58% |
-1,249.26% |
0.00% |
-2,376.60% |
| Profit (Net Income) Margin |
|
-2,330.60% |
-7,920.42% |
-8,730.76% |
-18,779.04% |
-191.77% |
-793.70% |
-199.59% |
-442.72% |
-1,242.47% |
0.00% |
-2,232.55% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
101.49% |
100.85% |
100.46% |
100.00% |
100.65% |
100.80% |
100.00% |
100.44% |
| Interest Burden Percent |
|
120.24% |
104.41% |
100.57% |
105.85% |
115.82% |
108.84% |
105.61% |
100.06% |
98.66% |
98.26% |
93.53% |
| 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) |
|
59.45% |
-359.94% |
-96.16% |
-913.60% |
119.29% |
150.20% |
507.31% |
-186.49% |
-238.10% |
408.59% |
1,068.97% |
| 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) |
|
-231.82% |
-75.37% |
-75.39% |
-123.46% |
-111.94% |
-225.12% |
-100.79% |
-87.45% |
-85.88% |
0.00% |
-98.08% |
| Return on Assets (ROA) |
|
-278.75% |
-78.69% |
-75.81% |
-132.62% |
-130.74% |
-246.15% |
-106.44% |
-88.08% |
-85.41% |
0.00% |
-92.14% |
| Return on Common Equity (ROCE) |
|
488.41% |
9,094.32% |
141.63% |
18,530.90% |
698.92% |
678.11% |
12,979.31% |
881.15% |
231.53% |
1,138.66% |
3,140.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.24% |
52.72% |
60.86% |
36.18% |
28.78% |
44.75% |
15.98% |
182.04% |
233.45% |
105.21% |
-186.12% |
| Net Operating Profit after Tax (NOPAT) |
|
-20 |
-27 |
-39 |
-35 |
-14 |
-15 |
-8.30 |
-15 |
-16 |
-18 |
-17 |
| NOPAT Margin |
|
-1,305.87% |
-5,144.39% |
-6,074.76% |
-12,191.55% |
-111.60% |
-529.10% |
-129.35% |
-378.61% |
-781.86% |
0.00% |
-1,664.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
91.61% |
-54.01% |
-26.22% |
-102.87% |
135.95% |
108.33% |
-120.13% |
-16.79% |
-48.21% |
-60.68% |
-25.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
150.04% |
72.90% |
-118.36% |
| 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 |
|
756.42% |
1,748.94% |
1,562.46% |
3,894.50% |
74.18% |
308.86% |
113.05% |
308.19% |
604.61% |
0.00% |
1,342.28% |
| R&D to Revenue |
|
1,209.10% |
5,700.19% |
7,215.77% |
13,621.99% |
185.26% |
547.00% |
171.73% |
332.68% |
612.34% |
0.00% |
1,135.30% |
| Operating Expenses to Revenue |
|
1,965.53% |
7,449.13% |
8,778.23% |
17,516.49% |
259.43% |
855.86% |
284.78% |
640.87% |
1,216.95% |
0.00% |
2,477.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-30 |
-39 |
-55 |
-51 |
-20 |
-20 |
-12 |
-18 |
-25 |
-26 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-39 |
-55 |
-50 |
-19 |
-19 |
-12 |
-18 |
-25 |
-26 |
-24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.61 |
| 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 |
0.00 |
3.61 |
| Price to Revenue (P/Rev) |
|
0.00 |
430.55 |
249.98 |
677.67 |
8.68 |
36.84 |
21.42 |
22.37 |
34.35 |
0.00 |
43.31 |
| 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 |
572.22 |
379.42 |
1,147.18 |
14.64 |
52.07 |
32.57 |
23.03 |
33.90 |
0.00 |
9.24 |
| 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 |
|
-0.60 |
0.00 |
0.35 |
-1.00 |
-0.77 |
-0.70 |
0.02 |
0.02 |
0.04 |
-0.01 |
0.00 |
| Long-Term Debt to Equity |
|
-0.59 |
0.00 |
0.35 |
-0.78 |
-0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.57 |
-2.34 |
-1.12 |
-3.12 |
-0.37 |
-0.46 |
1.49 |
-1.61 |
-1.83 |
2.10 |
10.83 |
| Leverage Ratio |
|
-0.21 |
4.57 |
1.27 |
6.89 |
-0.91 |
-0.61 |
-4.77 |
2.12 |
2.79 |
-3.48 |
-11.60 |
| Compound Leverage Factor |
|
-0.26 |
4.78 |
1.28 |
7.29 |
-1.06 |
-0.66 |
-5.03 |
2.12 |
2.75 |
-3.42 |
-10.85 |
| Debt to Total Capital |
|
-147.32% |
0.00% |
25.94% |
-97,935.00% |
-337.33% |
-231.33% |
2.17% |
1.65% |
3.69% |
-1.04% |
0.00% |
| Short-Term Debt to Total Capital |
|
-0.63% |
0.00% |
0.00% |
-21,355.00% |
-201.44% |
-231.33% |
2.17% |
1.65% |
3.69% |
-1.04% |
0.00% |
| Long-Term Debt to Total Capital |
|
-146.69% |
0.00% |
25.94% |
-76,580.00% |
-135.90% |
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 |
|
-1,784.39% |
193.31% |
287.41% |
-657,200.00% |
-1,341.39% |
-1,506.11% |
2,163.92% |
161.27% |
273.45% |
-33.40% |
14.70% |
| Common Equity to Total Capital |
|
2,031.71% |
-93.70% |
-214.12% |
756,880.00% |
1,778.72% |
1,837.44% |
-2,066.08% |
-62.93% |
-177.14% |
134.44% |
85.30% |
| Debt to EBITDA |
|
-1.49 |
0.00 |
-0.20 |
-0.39 |
-0.82 |
-0.32 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
0.00 |
| Net Debt to EBITDA |
|
-1.43 |
0.00 |
0.74 |
-0.10 |
-0.60 |
-0.10 |
1.06 |
1.27 |
0.70 |
0.35 |
0.00 |
| Long-Term Debt to EBITDA |
|
-1.49 |
0.00 |
-0.20 |
-0.31 |
-0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.79 |
0.00 |
-0.29 |
-0.55 |
-1.13 |
-0.42 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
| Net Debt to NOPAT |
|
-1.71 |
0.00 |
1.05 |
-0.15 |
-0.83 |
-0.13 |
1.49 |
1.47 |
1.11 |
0.52 |
0.00 |
| Long-Term Debt to NOPAT |
|
-1.78 |
0.00 |
-0.29 |
-0.43 |
-0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
13.48 |
-3.81 |
-17.79 |
-44.59 |
-40.12 |
-22.16 |
-10.22 |
-11.41 |
-43.01 |
-10.89 |
| Noncontrolling Interest Sharing Ratio |
|
-721.49% |
2,626.62% |
247.29% |
2,128.34% |
-485.89% |
-351.46% |
-2,458.45% |
572.48% |
197.24% |
-178.68% |
-193.81% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.23 |
11.54 |
4.56 |
0.76 |
0.18 |
0.21 |
1.13 |
1.84 |
3.52 |
1.00 |
7.34 |
| Quick Ratio |
|
0.20 |
11.40 |
4.50 |
0.73 |
0.09 |
0.13 |
0.92 |
1.59 |
3.18 |
0.90 |
7.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.84 |
-48 |
-34 |
-28 |
-21 |
-17 |
-9.40 |
-15 |
-9.98 |
-1.70 |
-22 |
| Operating Cash Flow to CapEx |
|
0.00% |
-46,767.09% |
-58,083.13% |
-178,240.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-76,295.24% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.97 |
-27.22 |
-85.63 |
-9.03 |
-6.51 |
-9.13 |
-13.58 |
-1,253.28 |
-665.00 |
-130.65 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-5.12 |
-20.81 |
-121.13 |
-14.41 |
-8.16 |
-12.60 |
-26.01 |
-1,609.00 |
-1,068.13 |
-1,467.77 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.07 |
-20.86 |
-121.34 |
-14.42 |
-8.16 |
-12.47 |
-26.01 |
-1,609.00 |
-1,069.53 |
-1,467.77 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.12 |
0.01 |
0.01 |
0.01 |
0.68 |
0.31 |
0.53 |
0.20 |
0.07 |
0.00 |
0.04 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
78.70 |
37.26 |
17.55 |
0.00 |
12.40 |
| 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 |
|
0.41 |
0.24 |
1.19 |
0.80 |
70.45 |
10.41 |
15.49 |
12.42 |
8.32 |
0.00 |
14.03 |
| 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 |
4.64 |
9.80 |
20.80 |
0.00 |
29.43 |
| 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 |
4.64 |
9.80 |
20.80 |
0.00 |
29.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-26 |
-4.44 |
-8.88 |
-16 |
-8.89 |
-6.82 |
-5.72 |
-5.85 |
-12 |
-28 |
-22 |
| Invested Capital Turnover |
|
-0.12 |
-0.03 |
-0.10 |
-0.02 |
-0.98 |
-0.35 |
-1.02 |
-0.69 |
-0.23 |
0.00 |
-0.04 |
| Increase / (Decrease) in Invested Capital |
|
-26 |
22 |
-4.44 |
-7.55 |
7.54 |
2.06 |
1.10 |
-0.12 |
-5.80 |
-16 |
5.36 |
| Enterprise Value (EV) |
|
0.00 |
297 |
241 |
334 |
182 |
144 |
209 |
92 |
68 |
27 |
9.40 |
| Market Capitalization |
|
0.00 |
223 |
158 |
197 |
108 |
102 |
137 |
90 |
69 |
30 |
44 |
| Book Value per Share |
|
$0.00 |
($2.39) |
($2.78) |
($4.61) |
($2.03) |
($0.82) |
($1.08) |
($0.11) |
($0.10) |
($0.24) |
$3.82 |
| Tangible Book Value per Share |
|
$0.00 |
($2.39) |
($2.78) |
($4.61) |
($2.03) |
($0.82) |
($1.08) |
($0.11) |
($0.10) |
($0.24) |
$3.82 |
| Total Capital |
|
-25 |
84 |
43 |
-0.02 |
-4.66 |
-2.67 |
3.88 |
15 |
6.06 |
-18 |
14 |
| Total Debt |
|
36 |
0.00 |
11 |
20 |
16 |
6.17 |
0.08 |
0.26 |
0.22 |
0.19 |
0.00 |
| Total Long-Term Debt |
|
36 |
0.00 |
11 |
15 |
6.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
35 |
-88 |
-40 |
5.19 |
12 |
1.92 |
-12 |
-22 |
-17 |
-9.26 |
-37 |
| Capital Expenditures (CapEx) |
|
-0.30 |
0.08 |
0.08 |
0.03 |
-0.01 |
-0.24 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.61 |
-6.54 |
-11 |
-14 |
-7.66 |
-6.15 |
-4.84 |
-6.04 |
7.48 |
-9.22 |
-3.83 |
| Debt-free Net Working Capital (DFNWC) |
|
-5.10 |
81 |
41 |
-2.30 |
-5.98 |
-4.37 |
0.91 |
7.38 |
20 |
0.23 |
33 |
| Net Working Capital (NWC) |
|
-5.25 |
81 |
41 |
-6.57 |
-15 |
-11 |
0.83 |
7.12 |
19 |
0.04 |
33 |
| Net Nonoperating Expense (NNE) |
|
16 |
14 |
17 |
19 |
9.97 |
7.31 |
4.51 |
2.57 |
9.30 |
8.11 |
5.78 |
| Net Nonoperating Obligations (NNO) |
|
35 |
-88 |
-40 |
3.18 |
11 |
2.02 |
-9.52 |
-21 |
-17 |
-9.26 |
-37 |
| Total Depreciation and Amortization (D&A) |
|
5.78 |
0.53 |
0.42 |
1.23 |
1.23 |
0.57 |
0.47 |
0.09 |
0.09 |
0.09 |
0.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-426.86% |
-1,260.69% |
-1,706.94% |
-4,885.22% |
-61.64% |
-222.43% |
-75.43% |
-150.71% |
370.86% |
0.00% |
-376.50% |
| Debt-free Net Working Capital to Revenue |
|
-329.12% |
15,695.57% |
6,416.88% |
-789.00% |
-48.10% |
-158.14% |
14.17% |
184.24% |
971.75% |
0.00% |
3,236.68% |
| Net Working Capital to Revenue |
|
-339.12% |
15,695.57% |
6,416.88% |
-2,256.70% |
-123.56% |
-381.44% |
12.86% |
177.85% |
960.65% |
0.00% |
3,236.68% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($27.60) |
($23.60) |
($7.20) |
($8.40) |
($10.40) |
($9.71) |
($3.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
820.31K |
820.31K |
820.31K |
1.15M |
1.63M |
2.02M |
2.25M |
1.87M |
2.08M |
5.77M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($27.60) |
($23.60) |
($7.20) |
($8.40) |
($10.40) |
($9.71) |
($3.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
820.31K |
820.31K |
820.31K |
1.15M |
1.63M |
2.02M |
2.25M |
1.87M |
2.08M |
5.77M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($27.60) |
($23.60) |
($7.20) |
($8.40) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
820.31K |
820.31K |
820.31K |
311.23K |
757.30K |
1.18M |
1.52M |
2.61M |
3.01M |
3.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-20 |
-27 |
-39 |
-35 |
-14 |
-15 |
-8.30 |
-15 |
-16 |
-18 |
-17 |
| Normalized NOPAT Margin |
|
-1,305.87% |
-5,144.39% |
-6,074.76% |
-12,191.55% |
-111.60% |
-529.10% |
-129.35% |
-378.61% |
-781.86% |
0.00% |
-1,664.31% |
| Pre Tax Income Margin |
|
-2,330.60% |
-7,920.42% |
-8,730.76% |
-18,504.12% |
-190.16% |
-790.09% |
-199.59% |
-439.85% |
-1,232.56% |
0.00% |
-2,222.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.99 |
-22.18 |
-138.30 |
-16.45 |
-6.21 |
-10.98 |
-17.52 |
-1,467.08 |
-1,680.67 |
-2,032.69 |
0.00 |
| NOPAT to Interest Expense |
|
-3.36 |
-15.04 |
-96.77 |
-11.47 |
-4.22 |
-8.00 |
-11.99 |
-1,263.62 |
-1,051.87 |
-1,373.18 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-4.94 |
-22.23 |
-138.51 |
-16.46 |
-6.20 |
-10.85 |
-17.52 |
-1,467.08 |
-1,682.07 |
-2,032.69 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-3.31 |
-15.09 |
-96.98 |
-11.48 |
-4.22 |
-7.87 |
-11.99 |
-1,263.62 |
-1,053.27 |
-1,373.18 |
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 |
|
-6.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |