| DEI Shares Outstanding |
|
50,755,790.00 |
13,383,372.00 |
27,612,624.00 |
66,332,617.00 |
2,879,381.00 |
19,021,859.00 |
35,273,263.00 |
48,066,682.00 |
53,382,652.00 |
62,507,043.00 |
117,989,464.00 |
| DEI Adjusted Shares Outstanding |
|
1,015,116.00 |
267,667.00 |
552,252.00 |
1,326,652.00 |
2,879,381.00 |
19,021,859.00 |
35,273,263.00 |
48,066,682.00 |
53,382,652.00 |
62,507,043.00 |
117,989,464.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-14.92 |
-73.24 |
-34.93 |
-26.90 |
-3.67 |
-1.24 |
-0.46 |
-0.23 |
-0.15 |
-0.20 |
-0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-1,594.61% |
-6.93% |
-84.10% |
-83.11% |
82.36% |
-114.18% |
-15.44% |
32.14% |
31.18% |
-64.32% |
-103.35% |
| EBIT Growth |
|
-852.59% |
-5.22% |
-51.05% |
-83.35% |
82.72% |
-121.00% |
-16.04% |
31.32% |
30.09% |
-62.84% |
-116.50% |
| NOPAT Growth |
|
-155.91% |
20.62% |
-86.63% |
-45.25% |
82.54% |
-78.52% |
-62.20% |
33.66% |
-9.76% |
13.85% |
-27.09% |
| Net Income Growth |
|
-41.74% |
-29.47% |
1.62% |
-85.01% |
70.39% |
-123.13% |
31.52% |
31.11% |
30.30% |
-63.30% |
-115.90% |
| EPS Growth |
|
-6.63% |
33.75% |
79.09% |
-85.01% |
85.99% |
70.69% |
68.99% |
48.98% |
40.00% |
-46.67% |
-45.45% |
| Operating Cash Flow Growth |
|
-0.11% |
-2.41% |
5.74% |
-0.40% |
13.74% |
-51.09% |
-11.41% |
22.11% |
13.25% |
49.13% |
-70.23% |
| Free Cash Flow Firm Growth |
|
-152.31% |
64.22% |
-8.56% |
15.37% |
152.09% |
-265.72% |
-152.75% |
-256.67% |
-12.09% |
89.93% |
-178.80% |
| Invested Capital Growth |
|
50.60% |
-0.78% |
-19.18% |
-52.97% |
-57.82% |
-11.47% |
93.83% |
512.31% |
94.08% |
-0.57% |
7.82% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-436.72% |
18.74% |
-954.05% |
24.43% |
61.04% |
-143.07% |
21.28% |
8.88% |
31.46% |
-58.79% |
-35.27% |
| EBIT Q/Q Growth |
|
-1,536.55% |
16.11% |
-787.14% |
24.82% |
61.52% |
-140.32% |
20.82% |
8.55% |
30.77% |
-57.05% |
-42.23% |
| NOPAT Q/Q Growth |
|
-138.46% |
15.92% |
-246.09% |
25.03% |
59.71% |
-72.97% |
7.48% |
-0.39% |
2.07% |
-2.41% |
-10.31% |
| Net Income Q/Q Growth |
|
-72.89% |
-2.58% |
-79.29% |
16.09% |
35.79% |
-28.91% |
24.94% |
8.27% |
31.05% |
-57.46% |
-42.23% |
| EPS Q/Q Growth |
|
33.84% |
-81.07% |
-7,700.00% |
16.09% |
36.74% |
31.60% |
22.22% |
10.71% |
31.82% |
-69.23% |
-23.08% |
| Operating Cash Flow Q/Q Growth |
|
-10.89% |
8.09% |
-2.40% |
0.94% |
-2.45% |
-16.87% |
6.48% |
-5.70% |
31.86% |
-93.61% |
0.90% |
| Free Cash Flow Firm Q/Q Growth |
|
-109.52% |
62.48% |
-17.73% |
25.10% |
452.10% |
-1,352.81% |
-75.11% |
-36.17% |
-316.79% |
94.65% |
-24.39% |
| Invested Capital Q/Q Growth |
|
44.63% |
-2.21% |
-26.88% |
-28.90% |
-44.64% |
-24.22% |
177.13% |
56.20% |
0.00% |
0.68% |
2.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
175.97% |
169.45% |
100.00% |
100.31% |
100.00% |
100.28% |
100.00% |
| Interest Burden Percent |
|
121.16% |
149.09% |
97.11% |
97.98% |
95.38% |
100.00% |
100.00% |
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) |
|
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) |
|
-42.29% |
-46.94% |
-45.83% |
-115.28% |
-55.82% |
-63.26% |
-17.58% |
-8.29% |
-5.49% |
-9.25% |
-17.37% |
| Cash Return on Invested Capital (CROIC) |
|
-75.66% |
-22.61% |
-27.26% |
-35.10% |
40.20% |
-119.13% |
-218.21% |
-165.64% |
-73.44% |
-5.62% |
-15.12% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-42.29% |
-46.94% |
-45.83% |
-115.28% |
-55.82% |
-63.26% |
-17.58% |
-8.29% |
-5.49% |
-9.25% |
-17.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-37.41% |
-45.54% |
-46.91% |
-171.63% |
-61.91% |
-41.02% |
-12.79% |
-7.83% |
-5.52% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-9.31 |
-17 |
-25 |
-4.41 |
-7.87 |
-13 |
-8.46 |
-9.29 |
-8.00 |
-10 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-132.89% |
-522.53% |
-30.66% |
-141.15% |
-74.96% |
-50.22% |
-4.05% |
-2.79% |
3.58% |
-61.54% |
-73.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-6.61% |
-6.01% |
-5.42% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-13 |
-20 |
-36 |
-6.30 |
-14 |
-16 |
-11 |
-7.75 |
-13 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
-11 |
-20 |
-37 |
-6.52 |
-14 |
-16 |
-11 |
-7.53 |
-12 |
-25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.72 |
0.45 |
0.36 |
1.63 |
0.60 |
0.27 |
0.21 |
0.33 |
0.49 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.72 |
0.45 |
0.36 |
1.63 |
0.60 |
0.27 |
0.21 |
0.33 |
0.49 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.00 |
0.00 |
0.75 |
0.48 |
0.66 |
7.46 |
0.00 |
0.00 |
0.15 |
0.31 |
0.33 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 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 |
0.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.15 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
| 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 |
|
-0.07 |
-0.05 |
-0.15 |
-0.24 |
-0.43 |
-0.84 |
-0.91 |
-0.71 |
-0.30 |
-0.06 |
-0.15 |
| Leverage Ratio |
|
1.40 |
1.36 |
1.27 |
1.30 |
1.50 |
1.19 |
1.06 |
1.12 |
1.13 |
1.08 |
1.08 |
| Compound Leverage Factor |
|
1.69 |
2.03 |
1.24 |
1.27 |
1.43 |
1.19 |
1.06 |
1.12 |
1.13 |
1.08 |
1.08 |
| Debt to Total Capital |
|
13.20% |
11.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.19% |
| Short-Term Debt to Total Capital |
|
13.20% |
11.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.19% |
| 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 |
|
86.80% |
88.80% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
96.81% |
| Debt to EBITDA |
|
-0.60 |
-0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.24 |
| Net Debt to EBITDA |
|
-0.49 |
-0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.69 |
| 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 |
|
-0.52 |
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.59 |
| Net Debt to NOPAT |
|
-0.43 |
-0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.19 |
| 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 |
|
0.00 |
0.00 |
-6.41 |
-17.00 |
-16.18 |
5.43 |
3.70 |
-1.93 |
-1.59 |
-1.91 |
0.96 |
| 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 |
|
0.18 |
0.48 |
1.97 |
1.32 |
0.57 |
12.37 |
21.72 |
3.04 |
1.49 |
0.41 |
4.21 |
| Quick Ratio |
|
0.10 |
0.41 |
1.81 |
1.12 |
0.45 |
12.19 |
21.66 |
3.00 |
1.40 |
0.36 |
4.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-25 |
-9.00 |
-9.77 |
-8.27 |
4.31 |
-7.14 |
-18 |
-64 |
-72 |
-7.26 |
-20 |
| Operating Cash Flow to CapEx |
|
0.00% |
-47,342.31% |
-11,720.20% |
0.00% |
0.00% |
-18,744.44% |
-504.50% |
-24.96% |
-19.61% |
-125.36% |
-86.58% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.51 |
-1.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-4.54 |
-1.91 |
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 |
|
-3.60 |
-1.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.92 |
7.99 |
41.48 |
0.39 |
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 |
398.82 |
45.70 |
8.80 |
928.47 |
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 |
|
40 |
40 |
32 |
15 |
6.36 |
5.63 |
11 |
67 |
130 |
129 |
139 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
13 |
-0.31 |
-7.60 |
-17 |
-8.71 |
-0.73 |
5.28 |
56 |
63 |
-0.74 |
10 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
24 |
7.29 |
4.21 |
42 |
-39 |
-37 |
19 |
40 |
46 |
| Market Capitalization |
|
0.00 |
0.00 |
30 |
9.29 |
6.08 |
94 |
76 |
38 |
30 |
44 |
88 |
| Book Value per Share |
|
$0.80 |
$3.22 |
$1.49 |
$0.31 |
$5.93 |
$3.02 |
$3.58 |
$2.95 |
$2.63 |
$2.13 |
$1.54 |
| Tangible Book Value per Share |
|
$0.80 |
$3.22 |
$1.49 |
$0.31 |
$5.93 |
$3.02 |
$3.58 |
$2.95 |
$2.63 |
$2.13 |
$1.54 |
| Total Capital |
|
47 |
48 |
41 |
21 |
17 |
57 |
126 |
142 |
140 |
133 |
188 |
| Total Debt |
|
6.15 |
5.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.97 |
| 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 |
|
5.06 |
2.12 |
-5.42 |
-1.99 |
-1.87 |
-52 |
-115 |
-75 |
-11 |
-4.27 |
-43 |
| Capital Expenditures (CapEx) |
|
-2.49 |
0.03 |
0.10 |
-1.24 |
-0.75 |
0.08 |
3.35 |
53 |
58 |
4.64 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.82 |
-2.11 |
-1.55 |
-0.98 |
-3.68 |
-3.50 |
-5.00 |
-24 |
-7.01 |
-11 |
-5.36 |
| Debt-free Net Working Capital (DFNWC) |
|
-2.73 |
1.20 |
3.87 |
1.01 |
-1.81 |
48 |
110 |
51 |
3.84 |
-6.90 |
43 |
| Net Working Capital (NWC) |
|
-8.89 |
-4.23 |
3.87 |
1.01 |
-1.81 |
48 |
110 |
51 |
3.84 |
-6.90 |
37 |
| Net Nonoperating Expense (NNE) |
|
3.42 |
10 |
1.92 |
10 |
6.16 |
16 |
3.39 |
2.66 |
-1.54 |
4.65 |
17 |
| Net Nonoperating Obligations (NNO) |
|
-0.53 |
-3.41 |
-9.08 |
-5.72 |
-11 |
-52 |
-115 |
-75 |
-11 |
-4.27 |
-43 |
| Total Depreciation and Amortization (D&A) |
|
2.25 |
2.19 |
-0.32 |
-0.54 |
-0.23 |
-0.06 |
0.02 |
0.15 |
0.22 |
0.25 |
2.17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($281.50) |
($186.50) |
($39.00) |
($38.50) |
($5.39) |
($2.68) |
($0.49) |
($0.25) |
($0.15) |
($0.22) |
($0.32) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
103.19K |
489.87K |
558.58K |
1.49M |
4.16M |
29.41M |
32.65M |
44.91M |
52.04M |
58.54M |
86.02M |
| Adjusted Diluted Earnings per Share |
|
($281.50) |
($186.50) |
($39.00) |
($38.50) |
($5.39) |
($2.68) |
($0.49) |
($0.25) |
($0.15) |
($0.22) |
($0.32) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
103.19K |
489.87K |
558.58K |
1.49M |
4.16M |
29.41M |
32.65M |
44.91M |
52.04M |
58.54M |
86.02M |
| Adjusted Basic & Diluted Earnings per Share |
|
($281.50) |
($186.50) |
($39.00) |
($38.50) |
($5.39) |
($2.68) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
53.81K |
105.04K |
494.74K |
927.69K |
1.96M |
8.80M |
35.37M |
49.90M |
56.90M |
71.34M |
124.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.92 |
-9.31 |
-8.67 |
-25 |
-3.44 |
-6.84 |
-11 |
-8.36 |
-9.29 |
-8.00 |
-10 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.73 |
-2.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-4.43 |
-1.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-3.78 |
-2.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-3.49 |
-1.45 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |