| DEI Shares Outstanding |
|
0.00 |
0.00 |
13,557,356.00 |
13,557,356.00 |
13,557,376.00 |
18,506,064.00 |
21,318,118.00 |
51,576,520.00 |
4,439,733.00 |
25,054,424.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,355,736.00 |
1,355,736.00 |
1,355,738.00 |
1,850,606.00 |
2,131,812.00 |
5,157,652.00 |
4,439,733.00 |
25,054,424.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-20.56 |
-8.28 |
-3.76 |
-4.09 |
-9.86 |
-9.20 |
-21.31 |
-1.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
4.36% |
15.99% |
-15.13% |
-27.63% |
-57.62% |
-60.09% |
-99.61% |
281.25% |
| EBITDA Growth |
|
0.00% |
4,430.96% |
-370.15% |
71.88% |
148.40% |
-193.56% |
-319.30% |
42.31% |
32.29% |
-19.42% |
| EBIT Growth |
|
0.00% |
4,199.29% |
-396.35% |
68.76% |
125.40% |
-401.40% |
-189.77% |
50.51% |
28.00% |
-3.29% |
| NOPAT Growth |
|
0.00% |
4,629.22% |
-343.28% |
82.40% |
142.09% |
-320.20% |
-197.25% |
21.23% |
27.44% |
-2.39% |
| Net Income Growth |
|
0.00% |
2,086.12% |
-599.53% |
59.74% |
54.53% |
-57.30% |
-174.75% |
-10.43% |
-91.75% |
72.61% |
| EPS Growth |
|
0.00% |
1,560.00% |
-382.19% |
59.71% |
56.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-6,558.95% |
-38.37% |
24.35% |
46.01% |
-330.13% |
66.64% |
254.91% |
-421.20% |
95.53% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
77.23% |
133.86% |
106.43% |
-507.70% |
238.13% |
-199.60% |
216.66% |
-263.87% |
| Invested Capital Growth |
|
0.00% |
625.83% |
-22.52% |
-15.76% |
-12.79% |
69.17% |
-84.90% |
330.76% |
-134.04% |
511.87% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
84.57% |
15.25% |
16.16% |
16.38% |
18.19% |
-11.91% |
-100.84% |
268.75% |
18.03% |
| EBITDA Margin |
|
0.00% |
37.74% |
-97.69% |
-23.69% |
13.51% |
-17.46% |
-172.80% |
-249.77% |
-42,862.50% |
-13,426.23% |
| Operating Margin |
|
0.00% |
53.66% |
-91.34% |
-13.86% |
6.87% |
-20.91% |
-146.69% |
-289.52% |
-53,243.75% |
-14,300.00% |
| EBIT Margin |
|
0.00% |
35.72% |
-101.43% |
-27.32% |
8.18% |
-34.06% |
-232.87% |
-288.75% |
-52,687.50% |
-14,273.77% |
| Profit (Net Income) Margin |
|
0.00% |
17.31% |
-82.84% |
-28.75% |
-15.40% |
-33.48% |
-217.07% |
-600.62% |
-291,875.00% |
-20,970.49% |
| Tax Burden Percent |
|
100.00% |
51.11% |
81.67% |
105.22% |
125.07% |
98.31% |
93.21% |
124.86% |
105.62% |
84.54% |
| Interest Burden Percent |
|
100.00% |
94.79% |
100.00% |
100.00% |
-150.61% |
100.00% |
100.00% |
166.59% |
524.51% |
173.78% |
| Effective Tax Rate |
|
0.00% |
48.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
27.85% |
-43.43% |
-9.50% |
4.67% |
-8.21% |
-33.72% |
-38.14% |
-51.70% |
-32.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
841.96% |
461.10% |
-83.20% |
-43.48% |
-41.37% |
15,565.21% |
-220.16% |
-187.82% |
-56.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-10.50% |
-11.44% |
-28.21% |
-29.93% |
-19.33% |
-37.39% |
-153.92% |
305.57% |
158.10% |
| Return on Equity (ROE) |
|
100.00% |
17.35% |
-54.88% |
-37.71% |
-25.26% |
-27.53% |
-71.10% |
-192.07% |
253.87% |
125.21% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-123.71% |
-18.06% |
7.60% |
18.33% |
-59.60% |
113.80% |
-162.78% |
0.00% |
-136.73% |
| Operating Return on Assets (OROA) |
|
0.00% |
21.19% |
-38.54% |
-14.28% |
4.00% |
-11.76% |
-32.37% |
-17.87% |
-17.06% |
-12.94% |
| Return on Assets (ROA) |
|
0.00% |
10.26% |
-31.48% |
-15.02% |
-7.53% |
-11.56% |
-30.18% |
-37.16% |
-94.49% |
-19.01% |
| Return on Common Equity (ROCE) |
|
100.00% |
6.50% |
-11.44% |
13.25% |
25.13% |
27.54% |
130.23% |
1,356.19% |
1,725.26% |
1,901.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
100.00% |
8.64% |
-75.34% |
-49.84% |
-28.82% |
-19.86% |
-102.03% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.20 |
8.85 |
-22 |
-3.79 |
1.59 |
-3.51 |
-10 |
-8.22 |
-5.96 |
-6.11 |
| NOPAT Margin |
|
0.00% |
27.43% |
-63.94% |
-9.70% |
4.81% |
-14.64% |
-102.69% |
-202.66% |
-37,270.63% |
-10,010.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.07% |
-814.11% |
-504.53% |
73.70% |
48.15% |
33.17% |
-15,598.93% |
182.02% |
136.11% |
23.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
-20.79% |
-22.74% |
52.08% |
-12.39% |
| Cost of Revenue to Revenue |
|
0.00% |
15.43% |
84.75% |
83.84% |
83.62% |
81.81% |
93.40% |
105.89% |
-168.75% |
81.97% |
| SG&A Expenses to Revenue |
|
0.00% |
28.89% |
38.07% |
19.69% |
12.75% |
40.25% |
122.02% |
158.45% |
47,006.25% |
13,496.72% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
6.70% |
-4.80% |
-3.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
30.91% |
106.59% |
30.02% |
21.11% |
39.10% |
135.02% |
240.81% |
248,306.25% |
19,168.85% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.28 |
12 |
-34 |
-11 |
2.71 |
-8.17 |
-24 |
-12 |
-8.43 |
-8.71 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.28 |
12 |
-33 |
-9.25 |
4.48 |
-4.19 |
-18 |
-10 |
-6.86 |
-8.19 |
| 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 |
| 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 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.44 |
0.54 |
4.12 |
2.53 |
3.50 |
2,216.18 |
296.22 |
| 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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.96 |
2.27 |
3.50 |
18.63 |
4.30 |
0.00 |
4.66 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.83 |
2.18 |
7.86 |
14.88 |
37.10 |
10,767.12 |
3,748.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
26.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
45.29 |
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 |
18.93 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
23.60 |
11.54 |
0.00 |
4.29 |
0.00 |
4.21 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-28.47 |
0.31 |
0.60 |
0.96 |
1.45 |
0.57 |
1.32 |
8.65 |
-0.72 |
1.45 |
| Long-Term Debt to Equity |
|
0.00 |
0.31 |
0.50 |
0.86 |
1.38 |
0.55 |
1.09 |
8.01 |
-0.52 |
0.84 |
| Financial Leverage |
|
-28.37 |
-0.01 |
-0.02 |
0.34 |
0.69 |
0.47 |
0.00 |
0.70 |
-1.63 |
-2.82 |
| Leverage Ratio |
|
-28.14 |
1.69 |
1.74 |
2.51 |
3.35 |
2.38 |
2.36 |
5.17 |
-2.69 |
-6.59 |
| Compound Leverage Factor |
|
-28.14 |
1.60 |
1.74 |
2.51 |
-5.05 |
2.38 |
2.36 |
8.61 |
-14.09 |
-11.44 |
| Debt to Total Capital |
|
103.64% |
23.87% |
37.65% |
49.06% |
59.20% |
36.36% |
56.92% |
89.63% |
-254.00% |
59.22% |
| Short-Term Debt to Total Capital |
|
103.64% |
0.28% |
6.66% |
5.26% |
2.99% |
1.58% |
10.18% |
6.60% |
-71.36% |
24.85% |
| Long-Term Debt to Total Capital |
|
0.00% |
23.59% |
30.98% |
43.80% |
56.20% |
34.78% |
46.74% |
83.04% |
-182.65% |
34.37% |
| Preferred Equity to Total Capital |
|
0.00% |
47.39% |
67.77% |
90.98% |
91.72% |
120.03% |
198.14% |
290.63% |
-945.07% |
368.55% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-3.64% |
28.74% |
-5.41% |
-40.04% |
-51.34% |
-56.39% |
-155.06% |
-280.27% |
1,299.07% |
-327.76% |
| Debt to EBITDA |
|
-28.47 |
1.66 |
-0.68 |
-2.35 |
5.80 |
-5.51 |
-1.63 |
-3.20 |
-4.24 |
-3.56 |
| Net Debt to EBITDA |
|
-28.37 |
-0.72 |
-0.19 |
-1.51 |
3.10 |
-3.19 |
-1.49 |
-3.08 |
-4.17 |
-3.53 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.65 |
-0.56 |
-2.09 |
5.51 |
-5.28 |
-1.34 |
-2.96 |
-3.05 |
-2.07 |
| Debt to NOPAT |
|
-40.97 |
2.29 |
-1.04 |
-5.73 |
16.28 |
-6.58 |
-2.74 |
-3.94 |
-4.88 |
-4.78 |
| Net Debt to NOPAT |
|
-40.82 |
-0.99 |
-0.29 |
-3.68 |
8.72 |
-3.80 |
-2.50 |
-3.80 |
-4.80 |
-4.74 |
| Long-Term Debt to NOPAT |
|
0.00 |
2.26 |
-0.85 |
-5.11 |
15.46 |
-6.29 |
-2.25 |
-3.65 |
-3.51 |
-2.77 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.31 |
0.02 |
0.86 |
-2.13 |
-2.78 |
-6.99 |
-2.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
62.52% |
79.16% |
135.13% |
199.51% |
200.02% |
283.15% |
806.10% |
-579.59% |
-1,418.72% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.53 |
1.03 |
1.25 |
1.04 |
1.82 |
0.93 |
0.55 |
0.33 |
1.35 |
| Quick Ratio |
|
0.00 |
2.53 |
0.48 |
0.76 |
0.78 |
1.59 |
0.45 |
0.40 |
0.19 |
1.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-39 |
-8.95 |
3.03 |
6.25 |
-25 |
35 |
-35 |
41 |
-67 |
| Operating Cash Flow to CapEx |
|
-3,166.67% |
-6,729.79% |
0.00% |
0.00% |
-790.93% |
-1,706.66% |
-463.00% |
864.74% |
-4,348.55% |
-115.84% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-65.49 |
0.00 |
0.00 |
2.10 |
0.00 |
0.00 |
-5.13 |
6.80 |
-9.53 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-10.54 |
0.00 |
0.00 |
-1.20 |
0.00 |
0.00 |
1.16 |
-4.24 |
-0.16 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-10.70 |
0.00 |
0.00 |
-1.35 |
0.00 |
0.00 |
1.03 |
-4.34 |
-0.30 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.59 |
0.38 |
0.52 |
0.49 |
0.35 |
0.14 |
0.06 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
2.43 |
3.41 |
2.41 |
1.89 |
0.93 |
0.50 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.49 |
1.57 |
0.70 |
0.00 |
0.04 |
| Fixed Asset Turnover |
|
0.00 |
29.78 |
16.51 |
16.04 |
12.19 |
9.47 |
3.22 |
1.08 |
0.01 |
0.06 |
| Accounts Payable Turnover |
|
0.00 |
1.18 |
2.55 |
1.69 |
1.38 |
1.61 |
0.78 |
0.29 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
150.46 |
107.04 |
151.76 |
192.90 |
392.90 |
727.97 |
195,400.47 |
248,935.98 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.27 |
232.12 |
519.19 |
0.00 |
10,209.05 |
| Days Payable Outstanding (DPO) |
|
0.00 |
309.78 |
142.96 |
215.93 |
263.75 |
226.21 |
468.78 |
1,277.33 |
0.00 |
283,732.75 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-309.78 |
7.50 |
-108.89 |
-112.00 |
22.96 |
156.24 |
-30.16 |
195,400.47 |
-24,587.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7.69 |
56 |
43 |
36 |
32 |
54 |
8.12 |
35 |
-12 |
49 |
| Invested Capital Turnover |
|
0.00 |
1.02 |
0.68 |
0.98 |
0.97 |
0.56 |
0.33 |
0.19 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
48 |
-13 |
-6.82 |
-4.66 |
22 |
-46 |
27 |
-47 |
61 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
71 |
72 |
188 |
151 |
150 |
172 |
229 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
17 |
18 |
99 |
26 |
14 |
35 |
18 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($0.24) |
($1.31) |
($1.66) |
($2.64) |
($4.20) |
($4.75) |
($5.77) |
($36.39) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($2.92) |
($3.65) |
($3.86) |
($6.10) |
($4.20) |
($6.73) |
($6.36) |
($40.15) |
| Total Capital |
|
7.72 |
85 |
59 |
44 |
44 |
64 |
50 |
36 |
-11 |
49 |
| Total Debt |
|
8.00 |
20 |
22 |
22 |
26 |
23 |
29 |
32 |
29 |
29 |
| Total Long-Term Debt |
|
0.00 |
20 |
18 |
19 |
25 |
22 |
23 |
30 |
21 |
17 |
| Net Debt |
|
7.97 |
-8.78 |
6.25 |
14 |
14 |
13 |
26 |
31 |
29 |
29 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.09 |
-1.20 |
-0.12 |
0.45 |
0.90 |
1.11 |
0.92 |
0.59 |
0.99 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.19 |
7.88 |
2.68 |
1.72 |
-1.73 |
2.33 |
1.00 |
-7.33 |
-29 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.16 |
19 |
4.62 |
9.48 |
2.11 |
12 |
3.48 |
-6.17 |
-28 |
32 |
| Net Working Capital (NWC) |
|
-8.16 |
19 |
0.67 |
7.15 |
0.79 |
11 |
-1.63 |
-8.55 |
-36 |
19 |
| Net Nonoperating Expense (NNE) |
|
0.09 |
3.26 |
6.36 |
7.44 |
6.70 |
4.52 |
12 |
16 |
41 |
6.69 |
| Net Nonoperating Obligations (NNO) |
|
7.97 |
-8.78 |
6.25 |
14 |
14 |
13 |
-13 |
31 |
29 |
29 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.65 |
1.26 |
1.42 |
1.77 |
3.98 |
6.10 |
1.58 |
1.57 |
0.52 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
24.44% |
7.97% |
4.40% |
-5.23% |
9.70% |
9.83% |
-180.74% |
-179,906.25% |
51,306.56% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
58.46% |
13.74% |
24.28% |
6.36% |
50.34% |
34.24% |
-152.11% |
-176,837.50% |
51,718.03% |
| Net Working Capital to Revenue |
|
0.00% |
57.73% |
1.98% |
18.32% |
2.40% |
46.16% |
-16.04% |
-210.90% |
-227,906.25% |
31,637.70% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($4.60) |
$0.00 |
$0.00 |
($14.88) |
($2.17) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.36M |
0.00 |
1.36M |
1.85M |
2.13M |
0.00 |
4.44M |
12.53M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($20.60) |
$0.00 |
($3.80) |
($4.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.36M |
0.00 |
1.36M |
1.85M |
2.13M |
0.00 |
4.44M |
12.53M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.36M |
0.00 |
1.36M |
1.85M |
2.13M |
0.00 |
4.44M |
12.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.20 |
8.85 |
-6.26 |
-3.79 |
3.98 |
-3.51 |
-10 |
-6.76 |
16 |
-4.05 |
| Normalized NOPAT Margin |
|
0.00% |
27.43% |
-18.60% |
-9.70% |
12.02% |
-14.64% |
-102.69% |
-166.71% |
98,695.63% |
-6,632.79% |
| Pre Tax Income Margin |
|
0.00% |
33.86% |
-101.43% |
-27.32% |
-12.32% |
-34.06% |
-232.87% |
-481.04% |
-276,350.00% |
-24,804.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
19.20 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
-1.71 |
-1.40 |
-1.24 |
| NOPAT to Interest Expense |
|
0.00 |
14.74 |
0.00 |
0.00 |
0.54 |
0.00 |
0.00 |
-1.20 |
-0.99 |
-0.87 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
19.04 |
0.00 |
0.00 |
0.76 |
0.00 |
0.00 |
-1.85 |
-1.50 |
-1.38 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
14.59 |
0.00 |
0.00 |
0.38 |
0.00 |
0.00 |
-1.34 |
-1.09 |
-1.01 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35.12% |
-0.21% |
0.00% |
0.00% |
0.00% |