| DEI Shares Outstanding |
|
42,017,499.00 |
55,747,108.00 |
80,025,639.00 |
115,698,044.00 |
164,701,167.00 |
13,586,525.00 |
22,030,838.00 |
25,483,306.00 |
27,413,441.00 |
- |
27,413,441.00 |
| DEI Adjusted Shares Outstanding |
|
1,400,583.00 |
1,858,237.00 |
2,667,521.00 |
3,856,601.00 |
5,490,039.00 |
13,586,525.00 |
22,030,838.00 |
25,483,306.00 |
27,413,441.00 |
- |
27,413,441.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-15.01 |
-13.09 |
-9.97 |
-6.13 |
-3.99 |
-1.64 |
-1.07 |
-1.30 |
-1.78 |
- |
-1.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-54.98% |
-92.14% |
-100.00% |
0.00% |
| EBITDA Growth |
|
14.95% |
-15.62% |
-9.54% |
10.45% |
9.66% |
-2.17% |
-11.36% |
-36.68% |
-53.06% |
19.21% |
14.24% |
| EBIT Growth |
|
14.86% |
-15.70% |
-9.42% |
10.45% |
8.09% |
-2.25% |
-11.48% |
-36.61% |
-52.24% |
18.87% |
13.95% |
| NOPAT Growth |
|
-10.45% |
-8.13% |
-0.24% |
11.46% |
7.37% |
-1.45% |
-11.48% |
-36.61% |
-52.24% |
18.87% |
13.95% |
| Net Income Growth |
|
14.83% |
-15.68% |
-9.37% |
11.08% |
7.42% |
-1.44% |
-11.52% |
-33.27% |
-47.86% |
21.66% |
11.39% |
| EPS Growth |
|
38.89% |
9.09% |
20.00% |
45.00% |
7.42% |
58.41% |
0.00% |
0.00% |
0.00% |
30.60% |
14.17% |
| Operating Cash Flow Growth |
|
-29.24% |
-12.11% |
-3.68% |
4.56% |
-4.33% |
-0.72% |
3.47% |
141.43% |
-647.61% |
30.13% |
25.68% |
| Free Cash Flow Firm Growth |
|
-56.20% |
11.81% |
10.32% |
10.75% |
-6.78% |
-24.83% |
50.25% |
136.82% |
-847.56% |
-3.01% |
14.45% |
| Invested Capital Growth |
|
58.97% |
25.96% |
-46.46% |
-24.75% |
29.55% |
162.59% |
-342.56% |
-557.19% |
-23.20% |
0.35% |
-0.07% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
104.10% |
-67.63% |
108.22% |
-100.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-5.64% |
-0.60% |
5.40% |
-5.10% |
8.49% |
-8.85% |
-6.99% |
-10.66% |
1.89% |
6.44% |
4.60% |
| EBIT Q/Q Growth |
|
-5.60% |
-0.64% |
5.43% |
-5.10% |
7.99% |
-8.74% |
-6.91% |
-10.51% |
1.79% |
6.31% |
2.92% |
| NOPAT Q/Q Growth |
|
7.29% |
-7.65% |
5.68% |
-5.10% |
7.26% |
-8.74% |
-6.91% |
-10.51% |
1.79% |
6.31% |
2.92% |
| Net Income Q/Q Growth |
|
-5.60% |
-0.64% |
5.45% |
-5.14% |
7.27% |
-8.69% |
-7.04% |
-8.68% |
2.64% |
6.53% |
2.06% |
| EPS Q/Q Growth |
|
-5.77% |
7.41% |
-2.56% |
-10.00% |
7.27% |
-38.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.91% |
| Operating Cash Flow Q/Q Growth |
|
5.52% |
-1.35% |
4.74% |
-5.75% |
-3.49% |
-6.12% |
5.46% |
-23.98% |
0.60% |
5.00% |
1.84% |
| Free Cash Flow Firm Q/Q Growth |
|
14.88% |
-9.17% |
4.87% |
-2.68% |
-8.37% |
-31.29% |
39.84% |
116.44% |
-399.08% |
-33.00% |
6.03% |
| Invested Capital Q/Q Growth |
|
-80.74% |
-91.68% |
-36.04% |
-42.44% |
25.52% |
172.81% |
-177.16% |
0.00% |
-28.91% |
0.75% |
-1.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,068.18% |
-3,243.20% |
-63,123.46% |
0.00% |
-39,362.22% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,091.08% |
-3,311.07% |
-64,098.77% |
0.00% |
-40,274.44% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,091.08% |
-3,311.07% |
-64,098.77% |
0.00% |
-40,274.44% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,082.78% |
-3,205.53% |
-60,269.14% |
0.00% |
-37,652.22% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
104.84% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.04% |
100.02% |
99.98% |
99.27% |
100.00% |
99.21% |
94.66% |
96.81% |
94.03% |
90.79% |
93.49% |
| 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) |
|
-209.71% |
-121.66% |
-167.94% |
-210.41% |
-302.97% |
-66.35% |
-36.74% |
-47.16% |
-94.92% |
-110.63% |
-166.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,024.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-34.01% |
-35.05% |
-53.08% |
0.00% |
-56.34% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-33.76% |
-33.94% |
-49.91% |
0.00% |
-52.67% |
| Return on Common Equity (ROCE) |
|
-209.71% |
-121.66% |
-167.94% |
-210.41% |
-302.97% |
-66.35% |
-36.74% |
-47.16% |
-94.92% |
-110.63% |
-166.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-95.68% |
-135.06% |
-194.58% |
-268.40% |
-388.02% |
-36.23% |
-33.69% |
-49.66% |
-134.19% |
-116.74% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-19 |
-19 |
-17 |
-15 |
-16 |
-17 |
-24 |
-36 |
-29 |
-25 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-763.76% |
-2,317.75% |
-44,869.14% |
0.00% |
-28,192.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
-22.87% |
-24.05% |
-40.91% |
-45.20% |
-57.62% |
-19.18% |
-10.59% |
-10.29% |
-14.19% |
-11.71% |
-14.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-99.85% |
-89.98% |
-323.88% |
| 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% |
353.02% |
1,164.95% |
16,458.02% |
0.00% |
16,903.33% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
788.07% |
2,246.12% |
47,740.74% |
0.00% |
23,471.11% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,141.08% |
3,411.07% |
64,198.77% |
0.00% |
40,374.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-24 |
-27 |
-24 |
-22 |
-22 |
-25 |
-34 |
-52 |
-42 |
-36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-21 |
-24 |
-27 |
-24 |
-21 |
-22 |
-24 |
-33 |
-51 |
-41 |
-35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.61 |
2.35 |
3.24 |
4.66 |
5.76 |
1.54 |
1.68 |
4.12 |
3.72 |
1.16 |
5.42 |
| Price to Tangible Book Value (P/TBV) |
|
5.61 |
2.35 |
3.24 |
4.66 |
5.76 |
1.54 |
1.68 |
4.12 |
3.72 |
1.16 |
5.42 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
54.03 |
266.04 |
1,668.50 |
0.00 |
471.40 |
| 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 |
17.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.84 |
169.75 |
722.11 |
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 |
20.23 |
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 |
45.45 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.00 |
0.00 |
0.03 |
0.07 |
0.07 |
0.00 |
0.15 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-1.59 |
-1.15 |
-1.20 |
-1.37 |
-1.55 |
-1.02 |
-1.02 |
-1.27 |
-1.71 |
-2.16 |
-2.98 |
| Leverage Ratio |
|
1.70 |
1.23 |
1.29 |
1.48 |
1.84 |
1.17 |
1.09 |
1.39 |
1.90 |
2.29 |
3.17 |
| Compound Leverage Factor |
|
1.70 |
1.23 |
1.29 |
1.47 |
1.84 |
1.16 |
1.03 |
1.35 |
1.79 |
2.08 |
2.96 |
| Debt to Total Capital |
|
1.19% |
0.00% |
0.00% |
2.75% |
6.32% |
6.61% |
0.00% |
13.22% |
0.05% |
0.03% |
0.00% |
| Short-Term Debt to Total Capital |
|
1.19% |
0.00% |
0.00% |
2.75% |
6.32% |
6.61% |
0.00% |
13.22% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
0.03% |
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 |
|
98.81% |
100.00% |
100.00% |
97.25% |
93.68% |
93.39% |
100.00% |
86.78% |
99.95% |
99.97% |
100.00% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.20 |
0.00 |
-0.30 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
1.21 |
0.00 |
0.00 |
0.57 |
0.42 |
2.70 |
0.00 |
2.97 |
1.50 |
1.76 |
0.00 |
| 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 |
|
-0.02 |
0.00 |
0.00 |
-0.01 |
-0.02 |
-0.28 |
0.00 |
-0.42 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.46 |
0.00 |
0.00 |
0.81 |
0.58 |
3.78 |
0.00 |
4.15 |
2.11 |
2.47 |
0.00 |
| 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 |
|
8.50 |
-5.47 |
-10.69 |
-18.13 |
-27.51 |
6.29 |
6.48 |
-0.02 |
-5.08 |
-7.10 |
-11.85 |
| 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 |
|
5.74 |
4.95 |
3.82 |
2.36 |
1.89 |
13.62 |
11.66 |
10.44 |
9.21 |
9.14 |
6.20 |
| Quick Ratio |
|
5.56 |
4.54 |
3.73 |
2.26 |
1.73 |
13.33 |
11.38 |
10.25 |
9.03 |
8.95 |
6.02 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-22 |
-20 |
-18 |
-16 |
-17 |
-21 |
-10 |
3.85 |
-29 |
-30 |
-25 |
| Operating Cash Flow to CapEx |
|
-38,804.24% |
-34,671.84% |
-87,122.95% |
-21,407.67% |
-33,534.38% |
-8,544.27% |
-15,688.72% |
2,361.75% |
-30,937.91% |
-300,654.55% |
-23,634.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-3,931.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-4,152.03 |
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 |
|
0.00 |
-4,164.01 |
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 |
0.03 |
0.01 |
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 |
7.02 |
2.18 |
0.14 |
0.00 |
0.27 |
| 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 |
|
-3.44 |
-2.55 |
-3.73 |
-4.65 |
-3.28 |
2.05 |
-4.98 |
-33 |
-40 |
-40 |
-40 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.57 |
-0.05 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
4.94 |
0.89 |
-1.18 |
-0.92 |
1.37 |
5.33 |
-7.03 |
-28 |
-7.58 |
0.14 |
-0.03 |
| Enterprise Value (EV) |
|
98 |
22 |
27 |
28 |
24 |
35 |
45 |
175 |
58 |
-35 |
-5.57 |
| Market Capitalization |
|
123 |
42 |
44 |
41 |
32 |
95 |
124 |
274 |
135 |
38 |
42 |
| Book Value per Share |
|
$0.52 |
$0.32 |
$0.17 |
$0.08 |
$0.03 |
$4.51 |
$3.34 |
$2.64 |
$1.33 |
$1.09 |
$0.25 |
| Tangible Book Value per Share |
|
$0.52 |
$0.32 |
$0.17 |
$0.08 |
$0.03 |
$4.51 |
$3.34 |
$2.64 |
$1.33 |
$1.09 |
$0.25 |
| Total Capital |
|
22 |
18 |
14 |
9.06 |
6.03 |
66 |
74 |
77 |
36 |
33 |
7.83 |
| Total Debt |
|
0.27 |
0.00 |
0.00 |
0.25 |
0.38 |
4.34 |
0.00 |
10 |
0.02 |
0.01 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.00 |
| Net Debt |
|
-25 |
-21 |
-17 |
-13 |
-8.92 |
-59 |
-78 |
-99 |
-77 |
-73 |
-48 |
| Capital Expenditures (CapEx) |
|
0.05 |
0.06 |
0.02 |
0.10 |
0.06 |
0.25 |
0.13 |
0.37 |
0.15 |
0.01 |
0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.54 |
-2.68 |
-4.23 |
-5.20 |
-4.18 |
0.89 |
-5.31 |
1.14 |
-6.91 |
-6.55 |
-6.59 |
| Debt-free Net Working Capital (DFNWC) |
|
22 |
18 |
13 |
8.52 |
5.13 |
64 |
73 |
110 |
70 |
66 |
41 |
| Net Working Capital (NWC) |
|
22 |
18 |
13 |
8.27 |
4.74 |
60 |
73 |
100 |
70 |
66 |
41 |
| Net Nonoperating Expense (NNE) |
|
3.64 |
5.53 |
7.76 |
6.97 |
6.45 |
6.54 |
7.30 |
9.14 |
12 |
8.76 |
8.51 |
| Net Nonoperating Obligations (NNO) |
|
-25 |
-21 |
-17 |
-13 |
-8.92 |
-59 |
-79 |
-99 |
-77 |
-73 |
-48 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
0.08 |
0.06 |
0.05 |
0.42 |
0.45 |
0.52 |
0.70 |
0.79 |
0.81 |
0.82 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-232.17% |
110.49% |
-8,528.40% |
0.00% |
-7,317.78% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,186.58% |
10,722.72% |
86,134.57% |
0.00% |
46,013.33% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,186.58% |
9,739.22% |
86,134.57% |
0.00% |
46,013.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($16.50) |
($15.00) |
($12.00) |
($6.60) |
($4.50) |
($1.83) |
($1.20) |
($1.37) |
($1.83) |
($1.27) |
($1.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.48M |
1.86M |
3.67M |
3.97M |
165.86K |
19.25M |
22.14M |
24.14M |
26.60M |
30.07M |
31.20M |
| Adjusted Diluted Earnings per Share |
|
($16.50) |
($15.00) |
($12.00) |
($6.60) |
($4.50) |
($1.83) |
($1.20) |
$0.00 |
$0.00 |
($1.27) |
($1.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.48M |
1.86M |
3.67M |
3.97M |
165.86K |
19.25M |
22.14M |
25.73M |
29.40M |
30.07M |
31.20M |
| Adjusted Basic & Diluted Earnings per Share |
|
($16.50) |
($15.00) |
($12.00) |
($6.60) |
($4.50) |
($1.83) |
($1.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.27M |
1.62M |
2.22M |
3.53M |
4.98M |
12.13M |
20.57M |
25.73M |
29.40M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
-19 |
-19 |
-17 |
-15 |
-16 |
-17 |
-24 |
-36 |
-29 |
-25 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-763.76% |
-2,317.75% |
-44,869.14% |
0.00% |
-28,192.11% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,032.78% |
-3,205.53% |
-60,269.14% |
0.00% |
-37,652.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-4,856.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-3,753.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-4,868.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-3,765.37 |
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% |