| DEI Shares Outstanding |
|
99,800,397.00 |
99,930,402.00 |
139,727,673.00 |
296,749,842.00 |
148,382,299.00 |
33,336,709.00 |
45,556,647.00 |
50,665,598.00 |
72,952,124.00 |
- |
80,421,181.00 |
| DEI Adjusted Shares Outstanding |
|
9,980,040.00 |
9,993,040.00 |
13,972,767.00 |
29,674,984.00 |
14,838,230.00 |
33,336,709.00 |
45,556,647.00 |
50,665,598.00 |
72,952,124.00 |
- |
80,421,181.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
5.82 |
-2.94 |
-5.97 |
-0.89 |
-1.23 |
-0.20 |
-0.61 |
-0.29 |
0.11 |
- |
-0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.87% |
110.79% |
129.13% |
-100.00% |
0.00% |
15.00% |
-39.03% |
24.22% |
37.48% |
-18.47% |
-1.23% |
| EBITDA Growth |
|
17.66% |
-66.30% |
-91.36% |
71.51% |
38.39% |
87.19% |
-1,258.71% |
45.31% |
177.04% |
-45.55% |
-175.91% |
| EBIT Growth |
|
18.07% |
-58.49% |
-89.91% |
67.78% |
30.92% |
64.31% |
-322.84% |
47.80% |
159.50% |
-51.51% |
-235.00% |
| NOPAT Growth |
|
17.12% |
-40.11% |
-4.08% |
44.06% |
44.49% |
125.29% |
-855.06% |
36.40% |
211.42% |
-72.76% |
-239.25% |
| Net Income Growth |
|
293.82% |
-150.60% |
-184.15% |
68.29% |
30.92% |
64.31% |
-322.84% |
45.88% |
155.68% |
-64.73% |
-325.24% |
| EPS Growth |
|
290.63% |
-147.54% |
-184.15% |
68.29% |
31.67% |
82.11% |
-181.82% |
50.00% |
129.03% |
-55.56% |
-300.00% |
| Operating Cash Flow Growth |
|
17.07% |
-32.18% |
68.86% |
22.53% |
-150.04% |
-34.86% |
60.60% |
-143.07% |
94.73% |
758.12% |
-238.26% |
| Free Cash Flow Firm Growth |
|
73.85% |
4.72% |
124.84% |
-81.74% |
-2,923.95% |
-101.44% |
146.45% |
-250.57% |
35.00% |
170.42% |
-193.81% |
| Invested Capital Growth |
|
29.24% |
-100.38% |
-123,517.39% |
-50.26% |
33.69% |
162.40% |
-196.92% |
126.88% |
655.85% |
-32.63% |
40.07% |
| Revenue Q/Q Growth |
|
174.10% |
29.24% |
11.80% |
-100.00% |
319.20% |
59.17% |
-45.94% |
0.14% |
2.94% |
16.93% |
-14.71% |
| EBITDA Q/Q Growth |
|
11.21% |
-24.70% |
6.09% |
22.85% |
29.90% |
6.06% |
-49.85% |
20.93% |
-24.17% |
166.19% |
-152.47% |
| EBIT Q/Q Growth |
|
10.65% |
-23.11% |
5.42% |
19.83% |
23.85% |
1.60% |
-34.43% |
19.36% |
-27.30% |
143.33% |
-186.49% |
| NOPAT Q/Q Growth |
|
10.36% |
-3.17% |
-2.56% |
23.44% |
35.40% |
30.85% |
-71.70% |
19.79% |
-17.05% |
144.34% |
-172.69% |
| Net Income Q/Q Growth |
|
348.74% |
-163.62% |
-14.68% |
22.93% |
23.85% |
1.60% |
-34.43% |
16.39% |
-21.70% |
130.52% |
-222.43% |
| EPS Q/Q Growth |
|
256.41% |
-159.18% |
-14.68% |
22.93% |
24.07% |
-10.00% |
-37.78% |
13.89% |
125.00% |
144.44% |
-200.00% |
| Operating Cash Flow Q/Q Growth |
|
4.02% |
-12.16% |
71.38% |
-155.89% |
1.61% |
-17.37% |
19.32% |
9.01% |
82.48% |
4.78% |
-19.55% |
| Free Cash Flow Firm Q/Q Growth |
|
25.69% |
72.93% |
119.35% |
-97.32% |
-32.65% |
14.62% |
252.31% |
-4,723.89% |
1.65% |
-47.88% |
58.00% |
| Invested Capital Q/Q Growth |
|
117.41% |
-100.40% |
-798.06% |
-0.55% |
24.65% |
13.93% |
-183.07% |
-53.52% |
-18.16% |
154.79% |
-28.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
83.27% |
8.71% |
27.74% |
0.00% |
80.08% |
82.71% |
57.37% |
58.87% |
64.91% |
54.46% |
48.82% |
| EBITDA Margin |
|
-560.66% |
-442.31% |
-369.39% |
0.00% |
-24.99% |
-2.78% |
-62.04% |
-27.31% |
15.31% |
10.22% |
-7.85% |
| Operating Margin |
|
-542.39% |
-360.51% |
-163.76% |
0.00% |
-19.59% |
4.31% |
-53.36% |
-27.32% |
15.97% |
7.34% |
-10.43% |
| EBIT Margin |
|
-625.16% |
-470.04% |
-389.58% |
0.00% |
-33.42% |
-10.37% |
-71.92% |
-30.22% |
13.08% |
7.78% |
-10.63% |
| Profit (Net Income) Margin |
|
1,329.90% |
-319.22% |
-395.86% |
0.00% |
-33.42% |
-10.37% |
-71.92% |
-31.33% |
12.69% |
5.49% |
-12.52% |
| Tax Burden Percent |
|
-212.73% |
100.65% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
103.68% |
97.03% |
70.58% |
117.76% |
| Interest Burden Percent |
|
100.00% |
67.48% |
101.61% |
100.00% |
100.00% |
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% |
2.97% |
29.42% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-306.72% |
-765.13% |
0.00% |
0.00% |
0.00% |
0.00% |
-5,265.96% |
0.00% |
51.51% |
9.49% |
-13.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-38.02% |
-1,003.91% |
0.00% |
0.00% |
0.00% |
0.00% |
-5,344.84% |
0.00% |
29.21% |
7.69% |
2.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
47.21% |
-5,646.44% |
0.00% |
0.00% |
0.00% |
0.00% |
5,432.75% |
0.00% |
21.00% |
-1.85% |
-0.77% |
| Return on Equity (ROE) |
|
-259.51% |
-6,411.57% |
423.40% |
64.26% |
29.67% |
13.40% |
166.79% |
179.02% |
72.50% |
7.64% |
-14.44% |
| Cash Return on Invested Capital (CROIC) |
|
-332.23% |
0.00% |
0.00% |
0.00% |
0.00% |
-249.51% |
0.00% |
-669.90% |
-101.76% |
48.48% |
-47.06% |
| Operating Return on Assets (OROA) |
|
-31.07% |
-48.18% |
-106.32% |
0.00% |
-34.31% |
-11.51% |
-38.96% |
-22.24% |
12.22% |
5.26% |
-7.20% |
| Return on Assets (ROA) |
|
66.10% |
-32.72% |
-108.04% |
0.00% |
-34.31% |
-11.51% |
-38.96% |
-23.06% |
11.86% |
3.71% |
-8.48% |
| Return on Common Equity (ROCE) |
|
-259.51% |
-6,411.57% |
423.40% |
64.26% |
29.67% |
13.40% |
166.79% |
179.02% |
72.50% |
7.64% |
-14.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
533.77% |
294.92% |
283.26% |
50.03% |
25.99% |
24.13% |
456.96% |
140.29% |
0.00% |
6.79% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-23 |
-24 |
-14 |
-7.50 |
1.90 |
-14 |
-9.11 |
10 |
2.76 |
-3.85 |
| NOPAT Margin |
|
-379.67% |
-252.35% |
-114.63% |
0.00% |
-13.72% |
3.02% |
-37.35% |
-19.12% |
15.50% |
5.18% |
-7.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
-268.70% |
238.78% |
1,081.82% |
231.45% |
41.32% |
19.42% |
78.88% |
280.55% |
22.30% |
1.81% |
-15.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-41.95% |
17.37% |
6.40% |
-7.98% |
| Cost of Revenue to Revenue |
|
16.73% |
91.29% |
72.26% |
0.00% |
19.92% |
17.29% |
42.63% |
41.13% |
35.09% |
45.54% |
51.18% |
| SG&A Expenses to Revenue |
|
166.80% |
101.71% |
54.70% |
0.00% |
18.10% |
17.72% |
33.19% |
24.58% |
22.84% |
22.83% |
22.15% |
| R&D to Revenue |
|
570.33% |
330.60% |
152.62% |
0.00% |
81.58% |
60.68% |
77.53% |
61.61% |
26.10% |
24.29% |
37.10% |
| Operating Expenses to Revenue |
|
625.66% |
369.21% |
191.50% |
0.00% |
99.67% |
78.40% |
110.72% |
86.19% |
48.94% |
47.12% |
59.25% |
| Earnings before Interest and Taxes (EBIT) |
|
-27 |
-43 |
-82 |
-26 |
-18 |
-6.52 |
-28 |
-14 |
8.57 |
4.15 |
-5.61 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-41 |
-78 |
-22 |
-14 |
-1.75 |
-24 |
-13 |
10 |
5.46 |
-4.14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.87 |
3.20 |
3.00 |
| Price to Tangible Book Value (P/TBV) |
|
9.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.87 |
3.20 |
3.00 |
| Price to Revenue (P/Rev) |
|
23.33 |
4.83 |
4.38 |
0.00 |
0.89 |
1.92 |
0.99 |
1.46 |
1.98 |
2.59 |
2.74 |
| Price to Earnings (P/E) |
|
1.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.62 |
47.21 |
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 |
|
57.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.40% |
2.12% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
16.01 |
0.00 |
0.00 |
0.00 |
0.00 |
9.37 |
0.00 |
18.38 |
3.77 |
5.06 |
3.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
22.35 |
5.91 |
4.43 |
0.00 |
1.66 |
2.63 |
0.70 |
1.78 |
2.00 |
2.22 |
2.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.08 |
21.74 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.30 |
28.57 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
87.36 |
0.00 |
0.00 |
12.92 |
42.92 |
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 |
13.68 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
21.99 |
72.61 |
0.00 |
0.00 |
1.31 |
0.00 |
0.00 |
8.40 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
6.63 |
-7.35 |
-1.77 |
-0.91 |
-0.85 |
-2.33 |
-4.62 |
-3.04 |
0.74 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
6.63 |
-1.94 |
-1.57 |
-0.91 |
-0.79 |
-0.17 |
-4.62 |
-3.04 |
0.14 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.24 |
5.62 |
-0.28 |
-0.14 |
-0.42 |
-0.89 |
-1.02 |
-0.25 |
0.72 |
-0.24 |
-0.38 |
| Leverage Ratio |
|
-3.93 |
195.96 |
-3.92 |
-1.62 |
-0.86 |
-1.16 |
-4.28 |
-7.76 |
6.12 |
2.06 |
1.70 |
| Compound Leverage Factor |
|
-3.93 |
132.23 |
-3.98 |
-1.62 |
-0.86 |
-1.16 |
-4.28 |
-7.76 |
6.12 |
2.06 |
1.70 |
| Debt to Total Capital |
|
86.90% |
115.74% |
229.59% |
-975.91% |
-567.45% |
175.22% |
127.62% |
149.00% |
42.56% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
85.16% |
26.05% |
0.00% |
-40.82% |
162.79% |
0.00% |
0.00% |
34.65% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
86.90% |
30.58% |
203.54% |
-975.91% |
-526.62% |
12.43% |
127.62% |
149.00% |
7.91% |
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 |
|
13.10% |
-15.74% |
-129.59% |
1,075.91% |
667.45% |
-75.22% |
-27.62% |
-49.00% |
57.44% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-2.95 |
-1.80 |
-0.67 |
-2.16 |
-4.37 |
-35.97 |
-1.17 |
-2.49 |
2.48 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.17 |
-0.24 |
-0.01 |
-0.46 |
-3.07 |
-25.54 |
0.47 |
-1.17 |
0.12 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-2.95 |
-0.48 |
-0.59 |
-2.16 |
-4.06 |
-2.55 |
-1.17 |
-2.49 |
0.46 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-4.35 |
-3.15 |
-2.16 |
-3.55 |
-7.97 |
33.20 |
-1.95 |
-3.55 |
2.45 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.26 |
-0.43 |
-0.04 |
-0.75 |
-5.60 |
23.57 |
0.77 |
-1.67 |
0.12 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-4.35 |
-0.83 |
-1.91 |
-3.55 |
-7.40 |
2.35 |
-1.95 |
-3.55 |
0.46 |
0.00 |
0.00 |
| Altman Z-Score |
|
-1.89 |
-4.87 |
-7.99 |
-8.03 |
-10.59 |
-6.33 |
-7.09 |
-8.89 |
-3.34 |
-2.99 |
3.55 |
| 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 |
|
7.64 |
1.09 |
2.75 |
2.09 |
0.81 |
0.64 |
1.86 |
1.38 |
1.54 |
2.34 |
2.51 |
| Quick Ratio |
|
6.80 |
0.97 |
2.32 |
1.68 |
0.56 |
0.23 |
1.28 |
0.67 |
0.63 |
0.88 |
0.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-18 |
-17 |
4.25 |
0.78 |
-22 |
-44 |
20 |
-31 |
-20 |
14 |
-13 |
| Operating Cash Flow to CapEx |
|
-5,267.68% |
-3,871.89% |
-1,032.44% |
-1,128.57% |
-3,087.40% |
-3,985.65% |
-731.51% |
-3,980.89% |
-114.71% |
678.19% |
-732.17% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
3.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-7.54 |
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 |
0.00 |
-8.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.10 |
0.27 |
0.00 |
1.03 |
1.11 |
0.54 |
0.74 |
0.93 |
0.68 |
0.68 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
17.46 |
0.00 |
11.60 |
18.78 |
14.09 |
11.87 |
13.29 |
13.05 |
8.98 |
| Inventory Turnover |
|
0.16 |
1.53 |
2.33 |
1.13 |
1.30 |
1.02 |
1.05 |
1.13 |
1.28 |
1.21 |
1.15 |
| Fixed Asset Turnover |
|
0.42 |
1.00 |
2.57 |
0.00 |
9.38 |
12.43 |
7.82 |
10.01 |
13.75 |
11.17 |
11.14 |
| Accounts Payable Turnover |
|
0.07 |
0.81 |
1.08 |
0.58 |
0.64 |
0.55 |
0.73 |
0.94 |
2.05 |
5.49 |
5.51 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
20.90 |
0.00 |
31.46 |
19.44 |
25.90 |
30.76 |
27.47 |
27.96 |
40.65 |
| Days Inventory Outstanding (DIO) |
|
2,304.50 |
239.31 |
156.70 |
321.80 |
280.14 |
356.46 |
346.45 |
323.77 |
284.68 |
302.34 |
317.58 |
| Days Payable Outstanding (DPO) |
|
4,950.25 |
449.10 |
339.50 |
634.02 |
567.60 |
663.78 |
497.48 |
387.06 |
178.30 |
66.44 |
66.20 |
| Cash Conversion Cycle (CCC) |
|
-2,645.75 |
-209.79 |
-161.90 |
0.00 |
-256.00 |
-287.89 |
-125.13 |
-32.53 |
133.85 |
263.86 |
292.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6.09 |
-0.02 |
-28 |
-43 |
-28 |
18 |
-17 |
4.61 |
35 |
23 |
33 |
| Invested Capital Turnover |
|
0.81 |
3.03 |
-1.48 |
0.00 |
-1.54 |
-11.81 |
140.99 |
-7.60 |
3.32 |
1.83 |
1.87 |
| Increase / (Decrease) in Invested Capital |
|
1.38 |
-6.11 |
-28 |
-14 |
14 |
46 |
-35 |
22 |
30 |
-11 |
9.40 |
| Enterprise Value (EV) |
|
98 |
54 |
93 |
56 |
91 |
166 |
27 |
85 |
131 |
119 |
129 |
| Market Capitalization |
|
102 |
44 |
92 |
46 |
49 |
121 |
38 |
69 |
130 |
138 |
145 |
| Book Value per Share |
|
$0.11 |
($0.10) |
($0.21) |
($0.36) |
($0.47) |
($0.81) |
($0.13) |
($0.21) |
$0.46 |
$0.59 |
$0.60 |
| Tangible Book Value per Share |
|
$0.11 |
($0.10) |
($0.21) |
($0.36) |
($0.47) |
($0.81) |
($0.13) |
($0.21) |
$0.46 |
$0.59 |
$0.60 |
| Total Capital |
|
83 |
63 |
23 |
-4.92 |
-11 |
36 |
22 |
22 |
58 |
43 |
48 |
| Total Debt |
|
72 |
73 |
52 |
48 |
60 |
63 |
28 |
32 |
25 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
72 |
19 |
46 |
48 |
55 |
4.47 |
28 |
32 |
4.62 |
0.00 |
0.00 |
| Net Debt |
|
-4.28 |
9.93 |
1.03 |
10 |
42 |
45 |
-11 |
15 |
1.24 |
-20 |
-15 |
| Capital Expenditures (CapEx) |
|
0.46 |
0.83 |
0.97 |
0.69 |
0.63 |
0.66 |
1.41 |
0.63 |
1.15 |
1.28 |
1.64 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.73 |
-3.75 |
-5.34 |
-10 |
-21 |
9.50 |
-10 |
-4.66 |
21 |
15 |
25 |
| Debt-free Net Working Capital (DFNWC) |
|
75 |
60 |
46 |
28 |
-3.40 |
28 |
28 |
12 |
45 |
34 |
40 |
| Net Working Capital (NWC) |
|
75 |
5.66 |
40 |
28 |
-7.70 |
-31 |
28 |
12 |
24 |
34 |
40 |
| Net Nonoperating Expense (NNE) |
|
-75 |
6.15 |
59 |
13 |
11 |
8.42 |
13 |
5.82 |
1.84 |
-0.17 |
2.75 |
| Net Nonoperating Obligations (NNO) |
|
-4.78 |
9.93 |
1.03 |
10 |
42 |
45 |
-11 |
15 |
1.24 |
-20 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
2.82 |
2.55 |
4.25 |
4.27 |
4.61 |
4.77 |
3.79 |
1.39 |
1.46 |
1.30 |
1.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-39.60% |
-40.81% |
-25.35% |
0.00% |
-38.74% |
15.10% |
-27.37% |
-9.78% |
32.09% |
27.52% |
46.97% |
| Debt-free Net Working Capital to Revenue |
|
1,710.50% |
647.10% |
217.38% |
0.00% |
-6.21% |
44.14% |
74.29% |
26.14% |
68.18% |
64.53% |
76.13% |
| Net Working Capital to Revenue |
|
1,710.50% |
61.47% |
189.29% |
0.00% |
-14.07% |
-48.89% |
74.29% |
26.14% |
37.26% |
64.53% |
76.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$6.10 |
($2.90) |
($6.50) |
($1.80) |
($1.23) |
($0.22) |
($0.62) |
($0.31) |
$0.12 |
$0.04 |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.98M |
12.41M |
14.56M |
14.84M |
14.84M |
45.38M |
44.14M |
48.47M |
67.51M |
72.53M |
78.55M |
| Adjusted Diluted Earnings per Share |
|
$6.10 |
($2.90) |
($6.50) |
($1.80) |
($1.23) |
($0.22) |
($0.62) |
($0.31) |
$0.09 |
$0.04 |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.98M |
12.41M |
14.56M |
14.84M |
14.84M |
45.38M |
44.14M |
48.47M |
82.42M |
81.06M |
78.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
$6.10 |
($2.90) |
($6.50) |
($1.80) |
($1.23) |
($0.22) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.49M |
10.14M |
13.11M |
14.71M |
14.84M |
29.15M |
46.32M |
57.35M |
73.05M |
78.03M |
80.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
-23 |
-24 |
-14 |
-7.50 |
1.90 |
-14 |
-9.11 |
10 |
2.76 |
-3.85 |
| Normalized NOPAT Margin |
|
-379.67% |
-252.35% |
-114.63% |
0.00% |
-13.72% |
3.02% |
-37.35% |
-19.12% |
15.50% |
5.18% |
-7.30% |
| Pre Tax Income Margin |
|
-625.16% |
-317.16% |
-395.86% |
0.00% |
-33.42% |
-10.37% |
-71.92% |
-30.22% |
13.08% |
7.78% |
-10.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-61.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-18.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-62.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-18.97 |
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% |