| DEI Shares Outstanding |
|
25,281,648.00 |
26,709,460.00 |
16,583,635.00 |
1,554,227.00 |
66,314,768.00 |
42,472,787.00 |
152,476,355.00 |
3,238,893.00 |
127,688,550.00 |
151,589,927.00 |
32,786,816.00 |
| DEI Adjusted Shares Outstanding |
|
1,011.00 |
1,068.00 |
663.00 |
62.00 |
2,653.00 |
1,699.00 |
6,099.00 |
130.00 |
5,108.00 |
606,360.00 |
32,786,816.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-11,591.49 |
-25,387.64 |
-53,950.23 |
-719,741.94 |
-13,283.45 |
-17,203.65 |
-12,676.83 |
-612,076.92 |
-4,907.20 |
-119.70 |
-4.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.37% |
-20.60% |
-92.60% |
-4.55% |
67.76% |
47.55% |
72.04% |
-61.81% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-49.15% |
-187.69% |
67.82% |
-92.38% |
-114.45% |
17.95% |
-220.63% |
83.77% |
-60.71% |
-0.48% |
-212.51% |
| EBIT Growth |
|
-45.92% |
-123.71% |
37.83% |
-19.29% |
-74.14% |
16.86% |
-170.92% |
73.51% |
11.27% |
-5.94% |
-199.32% |
| NOPAT Growth |
|
-48.09% |
-107.88% |
36.64% |
-22.44% |
-13.09% |
-14.34% |
-205.72% |
73.55% |
60.56% |
-290.92% |
-44.34% |
| Net Income Growth |
|
-53.28% |
-134.49% |
-27.37% |
29.89% |
-38.36% |
14.03% |
-140.06% |
5.46% |
62.20% |
-42.04% |
-92.37% |
| EPS Growth |
|
-53.28% |
-134.49% |
-27.37% |
29.89% |
-38.36% |
97.87% |
-140.06% |
5.46% |
62.20% |
-42.04% |
97.40% |
| Operating Cash Flow Growth |
|
-80.76% |
66.00% |
180.67% |
-1,290.08% |
60.15% |
-93.16% |
-80.24% |
8.53% |
87.69% |
-433.53% |
-64.12% |
| Free Cash Flow Firm Growth |
|
73.37% |
105.09% |
4,692.65% |
-306.81% |
55.43% |
-95.87% |
-105.83% |
118.77% |
-31.23% |
-313.40% |
-247.62% |
| Invested Capital Growth |
|
-3.89% |
-55.04% |
-194.71% |
160.98% |
7.25% |
151.74% |
47.00% |
-78.58% |
-194.12% |
-61.63% |
275.68% |
| Revenue Q/Q Growth |
|
8.18% |
-9.77% |
-91.05% |
116.41% |
14.23% |
26.54% |
8.66% |
-52.27% |
100.00% |
-100.00% |
2,357.92% |
| EBITDA Q/Q Growth |
|
-27.32% |
-80.04% |
67.79% |
-186.74% |
-62.16% |
30.13% |
-98.48% |
83.20% |
-402.72% |
24.67% |
-13.17% |
| EBIT Q/Q Growth |
|
-16.44% |
-57.17% |
44.31% |
-54.68% |
-47.03% |
26.31% |
-83.69% |
73.03% |
-637.68% |
22.77% |
-12.89% |
| NOPAT Q/Q Growth |
|
-16.34% |
-47.76% |
43.77% |
-62.40% |
5.81% |
-5.85% |
-61.57% |
67.19% |
-66.46% |
-10.26% |
-16.40% |
| Net Income Q/Q Growth |
|
-22.32% |
-60.29% |
15.45% |
2.46% |
-40.17% |
23.01% |
-74.14% |
24.68% |
1.01% |
6.10% |
-12.22% |
| EPS Q/Q Growth |
|
-22.32% |
-60.29% |
15.45% |
2.46% |
-40.17% |
-10.99% |
-74.14% |
24.68% |
1.01% |
6.10% |
14.86% |
| Operating Cash Flow Q/Q Growth |
|
-302.80% |
48.81% |
256.83% |
-24.93% |
13.76% |
-20.07% |
-27.73% |
15.21% |
58.22% |
-43.92% |
4.55% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
105.68% |
13.94% |
-28.76% |
43.89% |
-232.24% |
5.67% |
157.40% |
-55.90% |
28.39% |
-1,483.65% |
| Invested Capital Q/Q Growth |
|
4.76% |
-42.77% |
-46.62% |
-16.05% |
-59.26% |
51.54% |
-33.15% |
-74.24% |
-220.29% |
-203.63% |
190.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.87% |
28.08% |
68.69% |
71.35% |
74.46% |
71.89% |
72.65% |
65.28% |
0.00% |
0.00% |
21.88% |
| EBITDA Margin |
|
-9.72% |
-35.20% |
-153.06% |
-308.49% |
-394.35% |
-219.31% |
-408.71% |
-173.71% |
0.00% |
0.00% |
-238.12% |
| Operating Margin |
|
-17.04% |
-44.62% |
-381.96% |
-489.94% |
-330.27% |
-255.93% |
-454.79% |
-315.01% |
0.00% |
0.00% |
-190.40% |
| EBIT Margin |
|
-16.69% |
-47.03% |
-395.02% |
-493.66% |
-512.44% |
-288.74% |
-454.67% |
-315.32% |
0.00% |
0.00% |
-241.01% |
| Profit (Net Income) Margin |
|
-17.52% |
-51.73% |
-890.22% |
-653.91% |
-539.31% |
-314.23% |
-438.45% |
-1,085.35% |
0.00% |
0.00% |
-304.54% |
| Tax Burden Percent |
|
100.17% |
102.83% |
193.74% |
124.15% |
98.31% |
99.81% |
98.03% |
333.81% |
100.00% |
126.01% |
129.12% |
| Interest Burden Percent |
|
104.77% |
106.97% |
116.32% |
106.69% |
107.05% |
109.04% |
98.37% |
103.11% |
146.64% |
156.02% |
97.87% |
| 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) |
|
-25.43% |
-74.41% |
-2,870.67% |
0.00% |
-175.82% |
-110.44% |
-191.00% |
-69.92% |
0.00% |
0.00% |
-766.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-95.63% |
-189.30% |
-3,161.18% |
0.00% |
-854.67% |
11.68% |
-158.86% |
16.85% |
0.00% |
0.00% |
-502.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-19.53% |
-139.88% |
3,304.75% |
0.00% |
-450.57% |
-4.74% |
109.86% |
-12.80% |
0.00% |
0.00% |
395.99% |
| Return on Equity (ROE) |
|
-44.96% |
-214.29% |
434.08% |
349.60% |
-626.40% |
-115.18% |
-81.14% |
-82.72% |
-10,315.23% |
284.20% |
-370.04% |
| Cash Return on Invested Capital (CROIC) |
|
-21.46% |
1.54% |
0.00% |
-425.11% |
-182.82% |
-196.72% |
-229.06% |
59.51% |
0.00% |
0.00% |
-321.92% |
| Operating Return on Assets (OROA) |
|
-17.09% |
-36.99% |
-33.01% |
-93.01% |
-193.36% |
-66.92% |
-67.44% |
-17.98% |
0.00% |
0.00% |
-102.72% |
| Return on Assets (ROA) |
|
-17.94% |
-40.69% |
-74.40% |
-123.21% |
-203.50% |
-72.83% |
-65.03% |
-61.88% |
0.00% |
0.00% |
-129.80% |
| Return on Common Equity (ROCE) |
|
-47.72% |
-244.35% |
326.47% |
300.14% |
-623.86% |
-115.03% |
-59.35% |
-59.40% |
-35,445.33% |
299.30% |
-11.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.99 |
-17 |
-11 |
-13 |
-15 |
-17 |
-51 |
-13 |
-5.31 |
-21 |
-30 |
| NOPAT Margin |
|
-11.93% |
-31.23% |
-267.37% |
-342.96% |
-231.19% |
-179.15% |
-318.35% |
-220.51% |
0.00% |
0.00% |
-133.28% |
| Net Nonoperating Expense Percent (NNEP) |
|
70.21% |
114.90% |
290.51% |
261.43% |
678.85% |
-122.13% |
-32.14% |
-86.78% |
-45,938.84% |
356.81% |
-263.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-23.78% |
-121.68% |
70.01% |
-143.08% |
-109.10% |
-33.26% |
-58.54% |
-30.15% |
83.10% |
-223.40% |
-77.75% |
| Cost of Revenue to Revenue |
|
71.13% |
71.92% |
31.31% |
28.65% |
25.54% |
28.11% |
27.35% |
34.72% |
0.00% |
0.00% |
78.12% |
| SG&A Expenses to Revenue |
|
21.25% |
28.72% |
276.34% |
376.70% |
216.79% |
164.15% |
259.32% |
230.05% |
0.00% |
0.00% |
146.04% |
| R&D to Revenue |
|
0.95% |
4.28% |
24.50% |
32.77% |
61.78% |
70.16% |
88.28% |
73.40% |
0.00% |
0.00% |
23.30% |
| Operating Expenses to Revenue |
|
45.91% |
72.70% |
450.65% |
561.29% |
404.73% |
327.83% |
527.44% |
380.29% |
0.00% |
0.00% |
204.06% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
-25 |
-16 |
-19 |
-32 |
-27 |
-73 |
-19 |
-17 |
-18 |
-54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.51 |
-19 |
-6.02 |
-12 |
-25 |
-20 |
-65 |
-11 |
-17 |
-17 |
-54 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13,452,382.43 |
31,739,580.03 |
0.00 |
1,323.24 |
1,532.57 |
27.54 |
25.93 |
0.06 |
0.00 |
1.24 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
55.55 |
57.13 |
0.07 |
0.00 |
1.40 |
0.00 |
| Price to Revenue (P/Rev) |
|
4,934,770.33 |
2,810,576.91 |
1,352,838.46 |
1,685.40 |
1,464.71 |
132.21 |
132.61 |
0.34 |
0.00 |
0.00 |
1.81 |
| 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) |
|
10,730,277.08 |
10,793,842.09 |
0.00 |
792.19 |
1,076.58 |
55.87 |
65.26 |
0.52 |
0.00 |
0.00 |
3.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
4,934,770.41 |
2,810,577.05 |
1,352,838.90 |
1,686.25 |
1,465.11 |
129.73 |
129.48 |
0.58 |
0.00 |
0.00 |
3.08 |
| 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 |
2,367,016.92 |
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 |
435,782,881.01 |
323,927.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
4.11 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.46 |
4.03 |
-0.20 |
0.87 |
1.21 |
0.12 |
0.03 |
0.39 |
-0.80 |
0.41 |
0.36 |
| Long-Term Debt to Equity |
|
0.05 |
1.49 |
-0.04 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.59 |
0.01 |
0.09 |
| Financial Leverage |
|
0.20 |
0.74 |
-1.05 |
-0.64 |
0.53 |
-0.41 |
-0.69 |
-0.76 |
-0.18 |
-0.33 |
-0.79 |
| Leverage Ratio |
|
2.51 |
5.27 |
-5.83 |
-2.84 |
3.08 |
1.58 |
1.25 |
1.34 |
119.64 |
-0.99 |
2.85 |
| Compound Leverage Factor |
|
2.63 |
5.63 |
-6.79 |
-3.03 |
3.30 |
1.72 |
1.23 |
1.38 |
175.44 |
-1.54 |
2.79 |
| Debt to Total Capital |
|
31.68% |
80.12% |
-25.45% |
46.66% |
54.70% |
10.78% |
2.65% |
28.12% |
-394.74% |
29.28% |
26.20% |
| Short-Term Debt to Total Capital |
|
28.03% |
50.47% |
-20.35% |
45.84% |
54.70% |
10.78% |
2.65% |
28.12% |
-104.65% |
28.58% |
19.23% |
| Long-Term Debt to Total Capital |
|
3.65% |
29.65% |
-5.10% |
0.82% |
0.00% |
0.00% |
0.00% |
0.00% |
-290.10% |
0.70% |
6.97% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.32% |
52.83% |
| Noncontrolling Interests to Total Capital |
|
-4.78% |
-14.62% |
13.35% |
0.20% |
0.19% |
0.08% |
35.23% |
-2.65% |
0.00% |
0.00% |
30.80% |
| Common Equity to Total Capital |
|
73.10% |
34.50% |
112.10% |
53.14% |
45.10% |
89.13% |
62.12% |
74.53% |
494.74% |
56.40% |
-9.83% |
| Debt to EBITDA |
|
-1.64 |
-0.58 |
-0.64 |
-0.36 |
-0.29 |
-0.26 |
-0.05 |
-1.18 |
-1.48 |
-0.16 |
-0.20 |
| Net Debt to EBITDA |
|
-1.01 |
-0.49 |
-0.62 |
-0.28 |
-0.10 |
1.13 |
1.48 |
-0.25 |
-1.48 |
0.07 |
0.11 |
| Long-Term Debt to EBITDA |
|
-0.19 |
-0.22 |
-0.13 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.09 |
0.00 |
-0.05 |
| Debt to NOPAT |
|
-1.33 |
-0.66 |
-0.36 |
-0.33 |
-0.50 |
-0.32 |
-0.07 |
-0.93 |
-4.75 |
-0.13 |
-0.36 |
| Net Debt to NOPAT |
|
-0.82 |
-0.55 |
-0.35 |
-0.25 |
-0.17 |
1.39 |
1.89 |
-0.19 |
-4.75 |
0.06 |
0.20 |
| Long-Term Debt to NOPAT |
|
-0.15 |
-0.24 |
-0.07 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.49 |
0.00 |
-0.10 |
| Altman Z-Score |
|
4,332,490.59 |
1,406,176.81 |
68,616.44 |
496.30 |
349.87 |
46.20 |
41.61 |
-8.46 |
-300.82 |
-8.07 |
-4.18 |
| Noncontrolling Interest Sharing Ratio |
|
-6.14% |
-14.03% |
24.79% |
14.15% |
0.41% |
0.13% |
26.86% |
28.20% |
-243.62% |
-5.31% |
96.79% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.87 |
0.59 |
0.22 |
0.46 |
0.49 |
2.50 |
3.91 |
1.21 |
0.02 |
0.49 |
1.09 |
| Quick Ratio |
|
0.54 |
0.27 |
0.01 |
0.31 |
0.43 |
2.30 |
3.65 |
0.43 |
0.01 |
0.26 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.74 |
0.34 |
16 |
-34 |
-15 |
-30 |
-61 |
11 |
7.88 |
-17 |
-58 |
| Operating Cash Flow to CapEx |
|
-535.66% |
-132.64% |
165.98% |
-30,414.77% |
-11,983.15% |
-2,119.44% |
-10,731.50% |
-13,862.45% |
-139,366.67% |
-32,804.41% |
-17,028.37% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.05 |
0.20 |
6.48 |
-27.39 |
-6.65 |
-12.23 |
0.00 |
19.11 |
1.01 |
-2.24 |
-84.63 |
| Operating Cash Flow to Interest Expense |
|
-18.31 |
-1.60 |
0.89 |
-21.57 |
-4.68 |
-8.49 |
0.00 |
-56.61 |
-0.54 |
-2.97 |
-52.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-21.72 |
-2.81 |
0.35 |
-21.64 |
-4.72 |
-8.89 |
0.00 |
-57.01 |
-0.54 |
-2.98 |
-53.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.02 |
0.79 |
0.08 |
0.19 |
0.38 |
0.23 |
0.15 |
0.06 |
0.00 |
0.00 |
0.43 |
| Accounts Receivable Turnover |
|
6.55 |
4.43 |
0.64 |
4.40 |
5.28 |
6.53 |
6.06 |
2.54 |
0.00 |
0.00 |
3.57 |
| Inventory Turnover |
|
69.78 |
42.11 |
1.34 |
1.59 |
3.32 |
3.18 |
2.72 |
1.07 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
49.60 |
38.29 |
4.54 |
13.66 |
36.32 |
11.69 |
11.08 |
6.85 |
0.00 |
0.00 |
98.42 |
| Accounts Payable Turnover |
|
5.73 |
2.36 |
0.10 |
0.80 |
0.92 |
1.59 |
2.63 |
1.35 |
0.00 |
0.00 |
1.55 |
| Days Sales Outstanding (DSO) |
|
55.69 |
82.37 |
566.61 |
83.04 |
69.17 |
55.89 |
60.22 |
143.66 |
0.00 |
0.00 |
102.29 |
| Days Inventory Outstanding (DIO) |
|
5.23 |
8.67 |
273.16 |
229.14 |
109.79 |
114.75 |
134.31 |
341.85 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
63.65 |
154.38 |
3,642.45 |
456.42 |
398.35 |
229.85 |
138.61 |
269.66 |
0.00 |
0.00 |
235.15 |
| Cash Conversion Cycle (CCC) |
|
-2.73 |
-63.34 |
-2,802.68 |
-144.24 |
-219.39 |
-59.21 |
55.92 |
215.86 |
0.00 |
0.00 |
-132.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
31 |
14 |
-13 |
8.00 |
8.58 |
22 |
32 |
6.80 |
-6.40 |
-10 |
18 |
| Invested Capital Turnover |
|
2.13 |
2.38 |
10.74 |
-1.47 |
0.76 |
0.62 |
0.60 |
0.32 |
0.00 |
0.00 |
5.75 |
| Increase / (Decrease) in Invested Capital |
|
-1.25 |
-17 |
-27 |
21 |
0.58 |
13 |
10 |
-25 |
-13 |
-3.94 |
29 |
| Enterprise Value (EV) |
|
330,417,422 |
149,429,950 |
5,323,421 |
6,334 |
9,232 |
1,206 |
2,071 |
3.51 |
32 |
6.60 |
69 |
| Market Capitalization |
|
330,417,417 |
149,429,943 |
5,323,419 |
6,330 |
9,229 |
1,229 |
2,121 |
2.08 |
7.18 |
6.52 |
41 |
| Book Value per Share |
|
$0.97 |
$0.18 |
($1.02) |
$3.08 |
$0.09 |
$1.05 |
$0.66 |
$10.28 |
($0.25) |
$0.03 |
($0.12) |
| Tangible Book Value per Share |
|
($0.28) |
($0.90) |
($1.63) |
($0.91) |
($0.09) |
$0.52 |
$0.30 |
$9.03 |
($0.25) |
$0.03 |
($0.76) |
| Total Capital |
|
34 |
14 |
-15 |
9.00 |
13 |
50 |
132 |
45 |
-6.39 |
9.30 |
41 |
| Total Debt |
|
11 |
11 |
3.83 |
4.20 |
7.30 |
5.40 |
3.49 |
13 |
25 |
2.72 |
11 |
| Total Long-Term Debt |
|
1.23 |
4.05 |
0.77 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
19 |
0.07 |
2.88 |
| Net Debt |
|
6.58 |
9.11 |
3.71 |
3.19 |
2.53 |
-23 |
-96 |
2.62 |
25 |
-1.25 |
-5.89 |
| Capital Expenditures (CapEx) |
|
1.53 |
2.10 |
1.36 |
0.09 |
0.09 |
0.97 |
0.35 |
0.25 |
0.00 |
0.07 |
0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.12 |
-16 |
-30 |
-0.81 |
-4.45 |
-2.39 |
-13 |
8.43 |
-6.34 |
-10 |
-4.55 |
| Debt-free Net Working Capital (DFNWC) |
|
5.18 |
-14 |
-30 |
0.20 |
0.33 |
24 |
82 |
18 |
-6.34 |
-6.18 |
12 |
| Net Working Capital (NWC) |
|
-4.24 |
-21 |
-33 |
-3.93 |
-6.98 |
18 |
79 |
5.15 |
-13 |
-8.84 |
4.22 |
| Net Nonoperating Expense (NNE) |
|
3.74 |
11 |
25 |
12 |
19 |
13 |
19 |
53 |
20 |
15 |
39 |
| Net Nonoperating Obligations (NNO) |
|
7.84 |
11 |
5.74 |
3.19 |
2.53 |
-23 |
-96 |
-25 |
25 |
-17 |
-12 |
| Total Depreciation and Amortization (D&A) |
|
4.67 |
6.29 |
9.52 |
6.96 |
7.44 |
6.46 |
7.35 |
8.65 |
0.04 |
0.97 |
0.65 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.67% |
-30.01% |
-759.42% |
-21.51% |
-70.59% |
-25.65% |
-83.05% |
138.04% |
0.00% |
0.00% |
-20.21% |
| Debt-free Net Working Capital to Revenue |
|
7.73% |
-26.59% |
-756.39% |
5.32% |
5.22% |
253.94% |
514.67% |
290.01% |
0.00% |
0.00% |
54.03% |
| Net Working Capital to Revenue |
|
-6.33% |
-39.54% |
-834.10% |
-104.55% |
-110.70% |
195.85% |
492.85% |
84.33% |
0.00% |
0.00% |
18.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($13,750.00) |
($390,250.00) |
($3,444,750.00) |
($1,445,750.00) |
($1,188,000.00) |
($25,250.00) |
($18,000.00) |
($853,000.00) |
($19,105.00) |
($162.78) |
($4.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.01K |
2.32K |
374.00 |
279.00 |
202.00 |
4.06K |
4.32K |
93.00 |
2.41K |
227.19K |
16.34M |
| Adjusted Diluted Earnings per Share |
|
($13,750.00) |
($390,250.00) |
($3,444,750.00) |
($1,445,750.00) |
($1,188,000.00) |
($25,250.00) |
($18,000.00) |
($853,000.00) |
($19,105.00) |
($162.78) |
($4.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.01K |
2.32K |
374.00 |
279.00 |
202.00 |
4.06K |
4.32K |
93.00 |
2.41K |
227.19K |
16.34M |
| Adjusted Basic & Diluted Earnings per Share |
|
($13,750.00) |
($390,250.00) |
($3,444,750.00) |
($1,445,750.00) |
($1,188,000.00) |
($25,250.00) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
847.00 |
69.00 |
10.38K |
31.00 |
30.00 |
1.15K |
6.10K |
0.00 |
0.00 |
0.00 |
38.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.99 |
-11 |
-10 |
-12 |
-15 |
-17 |
-41 |
-12 |
-5.31 |
-16 |
-30 |
| Normalized NOPAT Margin |
|
-11.93% |
-21.49% |
-256.93% |
-331.10% |
-231.19% |
-179.15% |
-253.63% |
-202.25% |
0.00% |
0.00% |
-133.28% |
| Pre Tax Income Margin |
|
-17.49% |
-50.30% |
-459.49% |
-526.70% |
-548.58% |
-314.83% |
-447.28% |
-325.14% |
0.00% |
0.00% |
-235.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-24.95 |
-14.34 |
-6.13 |
-14.94 |
-14.18 |
-11.07 |
0.00 |
-32.11 |
-2.20 |
-2.41 |
-78.44 |
| NOPAT to Interest Expense |
|
-17.83 |
-9.53 |
-4.15 |
-10.38 |
-6.40 |
-6.87 |
0.00 |
-22.45 |
-0.68 |
-2.76 |
-43.38 |
| EBIT Less CapEx to Interest Expense |
|
-28.36 |
-15.55 |
-6.66 |
-15.01 |
-14.22 |
-11.47 |
0.00 |
-32.51 |
-2.20 |
-2.42 |
-78.75 |
| NOPAT Less CapEx to Interest Expense |
|
-21.25 |
-10.73 |
-4.68 |
-10.45 |
-6.44 |
-7.27 |
0.00 |
-22.86 |
-0.68 |
-2.77 |
-43.69 |
| 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% |