| DEI Shares Outstanding |
|
0.00 |
0.00 |
160,049,414.00 |
94,732,539.00 |
95,587,146.00 |
133,934,090.00 |
151,419,322.00 |
193,426,478.00 |
246,262,004.00 |
251,408,922.00 |
1,599,589,702.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,600,494.00 |
947,325.00 |
3,823,486.00 |
5,357,364.00 |
6,056,773.00 |
7,737,059.00 |
9,850,480.00 |
25,140,892.00 |
1,599,589,702.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-44.89 |
-38.24 |
-9.61 |
-10.18 |
-3.35 |
-1.16 |
-4.16 |
2.29 |
-0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
105.66% |
145.99% |
1,461.29% |
-43.07% |
87.60% |
-2.70% |
20.78% |
-56.94% |
15.18% |
-53.61% |
| EBITDA Growth |
|
0.00% |
7.61% |
38.78% |
53.39% |
16.85% |
-45.80% |
81.64% |
291.93% |
-264.37% |
754.19% |
-149.19% |
| EBIT Growth |
|
0.00% |
7.24% |
36.56% |
52.63% |
11.46% |
-45.01% |
66.59% |
130.45% |
-763.19% |
356.24% |
-196.05% |
| NOPAT Growth |
|
0.00% |
6.64% |
45.75% |
60.82% |
-26.67% |
11.65% |
25.96% |
79.04% |
-677.23% |
-277.07% |
1.21% |
| Net Income Growth |
|
0.00% |
9.54% |
-5.54% |
-38.47% |
-1.42% |
-48.39% |
62.83% |
55.54% |
-355.04% |
240.44% |
-289.83% |
| EPS Growth |
|
0.00% |
15.22% |
-5.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
46.31% |
-62.11% |
-65.72% |
-46.91% |
15.85% |
-79.79% |
-3,216.59% |
47.17% |
-1.18% |
-1,499.52% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-88.13% |
-1,990.08% |
95.81% |
-123.77% |
19.09% |
18.08% |
-147.03% |
-70.21% |
86.36% |
| Invested Capital Growth |
|
0.00% |
-1,592.98% |
-29.56% |
109.24% |
-37.13% |
60.87% |
35.99% |
47.66% |
47.66% |
-10.93% |
-116.46% |
| 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 |
|
0.00% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
1,906.77% |
820.05% |
39.47% |
19.34% |
36.11% |
43.37% |
84.87% |
56.44% |
110.70% |
121.39% |
| EBITDA Margin |
|
0.00% |
-9,513.07% |
-2,367.57% |
-70.68% |
-103.22% |
-80.23% |
-15.14% |
24.06% |
-91.85% |
521.67% |
-553.14% |
| Operating Margin |
|
0.00% |
-9,923.86% |
-2,188.71% |
-54.92% |
-122.19% |
-57.55% |
-43.79% |
-7.60% |
-137.15% |
-333.61% |
-956.16% |
| EBIT Margin |
|
0.00% |
-10,018.32% |
-2,583.82% |
-78.39% |
-121.90% |
-94.22% |
-32.35% |
8.16% |
-125.63% |
279.47% |
-578.62% |
| Profit (Net Income) Margin |
|
0.00% |
-2,365.17% |
-1,014.74% |
-90.00% |
-160.32% |
-126.81% |
-48.44% |
-17.83% |
-188.42% |
229.74% |
-940.03% |
| Tax Burden Percent |
|
101.17% |
101.16% |
101.16% |
97.40% |
97.91% |
101.75% |
103.18% |
143.90% |
106.98% |
94.21% |
100.77% |
| Interest Burden Percent |
|
23.93% |
23.34% |
38.82% |
117.88% |
134.32% |
132.27% |
145.11% |
-151.90% |
140.20% |
87.25% |
161.23% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.79% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-110.04% |
-96.55% |
-49.12% |
-7.21% |
-37.97% |
-127.00% |
-318.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-120.21% |
-169.55% |
-62.26% |
-20.29% |
-73.24% |
237.81% |
-271.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
134.41% |
261.67% |
115.44% |
88.36% |
2,104.52% |
360.60% |
199.40% |
| Return on Equity (ROE) |
|
2,195.67% |
27.45% |
12.67% |
14.32% |
24.37% |
165.12% |
66.31% |
81.15% |
2,066.55% |
233.59% |
-119.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-1,252.58% |
-64.45% |
-143.22% |
-79.62% |
-45.70% |
-76.46% |
-115.44% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-184.30% |
-109.08% |
-110.60% |
-88.24% |
-53.84% |
-15.32% |
4.38% |
-26.29% |
64.93% |
-38.42% |
| Return on Assets (ROA) |
|
0.00% |
-43.51% |
-42.84% |
-126.98% |
-116.05% |
-72.46% |
-22.93% |
-9.57% |
-39.43% |
53.38% |
-62.43% |
| Return on Common Equity (ROCE) |
|
2,195.67% |
27.74% |
12.73% |
14.32% |
43.25% |
1,441.09% |
690.21% |
1,180.56% |
10,915.15% |
95.77% |
11.14% |
| 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) |
|
-78 |
-73 |
-39 |
-15 |
-20 |
-17 |
-13 |
-2.69 |
-21 |
-79 |
-78 |
| NOPAT Margin |
|
0.00% |
-6,946.70% |
-1,532.10% |
-38.45% |
-85.54% |
-40.28% |
-30.66% |
-5.32% |
-96.01% |
-314.30% |
-669.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
-375.15% |
-939.80% |
429.48% |
14.25% |
10.17% |
73.00% |
13.13% |
13.07% |
35.27% |
-364.82% |
-46.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-379.98% |
44.82% |
16.90% |
5.68% |
205.96% |
-2,535.68% |
112.34% |
-22.20% |
-31.49% |
-132.51% |
-41.98% |
| Cost of Revenue to Revenue |
|
0.00% |
6,233.11% |
1,052.06% |
60.53% |
80.66% |
63.89% |
56.63% |
34.98% |
43.56% |
36.28% |
105.06% |
| SG&A Expenses to Revenue |
|
0.00% |
598.00% |
259.08% |
25.06% |
37.30% |
21.83% |
24.01% |
19.95% |
73.51% |
57.47% |
103.29% |
| R&D to Revenue |
|
0.00% |
2,512.79% |
977.58% |
69.34% |
104.23% |
71.84% |
63.15% |
52.67% |
120.08% |
113.84% |
268.24% |
| Operating Expenses to Revenue |
|
0.00% |
3,790.74% |
1,236.66% |
94.40% |
141.53% |
93.66% |
87.16% |
72.62% |
193.60% |
397.33% |
951.11% |
| Earnings before Interest and Taxes (EBIT) |
|
-113 |
-105 |
-67 |
-32 |
-28 |
-41 |
-14 |
4.12 |
-27 |
70 |
-67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-108 |
-100 |
-61 |
-28 |
-24 |
-34 |
-6.33 |
12 |
-20 |
131 |
-64 |
| 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 |
2.10 |
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 |
2.44 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.39 |
0.78 |
3.36 |
3.79 |
2.49 |
6.29 |
3.43 |
2.43 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.49 |
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% |
66.98% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.16 |
18.67 |
20.38 |
15.46 |
2.98 |
3.32 |
1.63 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.09 |
11.20 |
10.49 |
11.12 |
2.62 |
10.03 |
3.81 |
22.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.89 |
0.00 |
0.73 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.13 |
0.00 |
1.36 |
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 |
0.64 |
88.26 |
133.77 |
683.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-17.44 |
-0.09 |
0.00 |
0.00 |
-0.67 |
-1.02 |
-0.53 |
4.75 |
-11.92 |
0.07 |
0.45 |
| Long-Term Debt to Equity |
|
-12.26 |
-0.09 |
0.00 |
0.00 |
-0.28 |
-0.63 |
-0.14 |
1.08 |
-8.88 |
0.01 |
0.45 |
| Financial Leverage |
|
-10.80 |
-0.06 |
0.02 |
-0.58 |
-1.12 |
-1.54 |
-1.85 |
-4.36 |
-28.73 |
1.52 |
-0.73 |
| Leverage Ratio |
|
-39.15 |
-0.63 |
-0.30 |
-0.11 |
-0.21 |
-2.28 |
-2.89 |
-8.48 |
-52.41 |
4.38 |
1.91 |
| Compound Leverage Factor |
|
-9.37 |
-0.15 |
-0.11 |
-0.13 |
-0.28 |
-3.01 |
-4.20 |
12.88 |
-73.48 |
3.82 |
3.08 |
| Debt to Total Capital |
|
106.08% |
-10.43% |
0.00% |
0.00% |
-207.10% |
5,488.87% |
-112.93% |
82.62% |
109.15% |
6.86% |
31.11% |
| Short-Term Debt to Total Capital |
|
31.54% |
0.00% |
0.00% |
0.00% |
-119.75% |
2,083.16% |
-83.38% |
63.80% |
27.84% |
6.30% |
0.00% |
| Long-Term Debt to Total Capital |
|
74.54% |
-10.43% |
0.00% |
0.00% |
-87.35% |
3,405.71% |
-29.55% |
18.82% |
81.31% |
0.56% |
31.11% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,455.82% |
40,491.95% |
-2,614.01% |
19.98% |
21.97% |
24.42% |
100.15% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-1.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-6.08% |
111.61% |
100.00% |
100.00% |
2,762.92% |
-45,880.82% |
2,826.94% |
-2.59% |
-31.12% |
68.73% |
-31.25% |
| Debt to EBITDA |
|
-0.20 |
-0.17 |
0.00 |
0.00 |
-0.83 |
-1.09 |
-2.04 |
0.82 |
-3.62 |
0.03 |
-0.90 |
| Net Debt to EBITDA |
|
-0.12 |
0.03 |
0.00 |
0.00 |
-0.22 |
-0.87 |
-1.27 |
0.36 |
-3.34 |
-0.04 |
-0.69 |
| Long-Term Debt to EBITDA |
|
-0.14 |
-0.17 |
0.00 |
0.00 |
-0.35 |
-0.67 |
-0.53 |
0.19 |
-2.70 |
0.00 |
-0.90 |
| Debt to NOPAT |
|
-0.28 |
-0.23 |
0.00 |
0.00 |
-1.01 |
-2.16 |
-1.01 |
-3.72 |
-3.47 |
-0.05 |
-0.74 |
| Net Debt to NOPAT |
|
-0.17 |
0.04 |
0.00 |
0.00 |
-0.27 |
-1.73 |
-0.63 |
-1.61 |
-3.19 |
0.06 |
-0.57 |
| Long-Term Debt to NOPAT |
|
-0.20 |
-0.23 |
0.00 |
0.00 |
-0.42 |
-1.34 |
-0.26 |
-0.85 |
-2.58 |
0.00 |
-0.74 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.75 |
-5.99 |
-4.71 |
1.44 |
-1.86 |
3.70 |
-1.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-1.06% |
-0.47% |
0.00% |
-77.51% |
-772.77% |
-940.81% |
-1,354.86% |
-428.18% |
59.00% |
109.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.67 |
2.08 |
2.72 |
0.00 |
0.97 |
0.83 |
0.84 |
1.10 |
0.34 |
2.20 |
0.34 |
| Quick Ratio |
|
1.16 |
1.47 |
1.59 |
0.00 |
0.69 |
0.45 |
0.53 |
0.54 |
0.17 |
0.74 |
0.22 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
122 |
14 |
-274 |
-11 |
-26 |
-21 |
-17 |
-42 |
-72 |
-9.76 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
31.98 |
2.90 |
-47.97 |
-1.19 |
-1.96 |
-3.38 |
-1.63 |
-3.69 |
-7.32 |
-0.23 |
| Operating Cash Flow to Interest Expense |
|
17.09 |
11.05 |
3.20 |
0.96 |
0.30 |
0.26 |
0.11 |
-2.03 |
-0.98 |
-1.16 |
-4.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
20.34 |
12.46 |
4.49 |
0.96 |
0.30 |
0.26 |
0.11 |
-2.03 |
-0.98 |
-1.16 |
-4.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.04 |
1.41 |
0.72 |
0.57 |
0.47 |
0.54 |
0.21 |
0.23 |
0.07 |
| Accounts Receivable Turnover |
|
0.00 |
0.07 |
0.16 |
0.00 |
0.00 |
2.76 |
2.02 |
2.87 |
1.59 |
1.42 |
0.74 |
| Inventory Turnover |
|
13.82 |
10.24 |
3.38 |
0.00 |
0.00 |
4.26 |
3.74 |
2.23 |
1.21 |
1.97 |
3.59 |
| Fixed Asset Turnover |
|
0.00 |
0.20 |
0.00 |
0.00 |
2.50 |
4.76 |
4.86 |
0.00 |
0.00 |
4.51 |
2.70 |
| Accounts Payable Turnover |
|
5.91 |
4.69 |
1.73 |
0.00 |
0.00 |
2.24 |
1.60 |
1.52 |
0.74 |
0.81 |
1.51 |
| Days Sales Outstanding (DSO) |
|
0.00 |
5,253.84 |
2,229.01 |
0.00 |
0.00 |
132.38 |
180.69 |
127.03 |
229.57 |
257.63 |
495.02 |
| Days Inventory Outstanding (DIO) |
|
26.42 |
35.64 |
108.13 |
0.00 |
0.00 |
85.64 |
97.51 |
163.38 |
302.79 |
184.85 |
101.72 |
| Days Payable Outstanding (DPO) |
|
61.72 |
77.82 |
211.16 |
0.00 |
0.00 |
163.02 |
228.16 |
240.20 |
493.48 |
449.37 |
241.88 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
5,211.66 |
2,125.97 |
0.00 |
0.00 |
55.00 |
50.04 |
50.21 |
38.88 |
-6.88 |
354.85 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12 |
-183 |
-237 |
22 |
14 |
22 |
30 |
44 |
66 |
58 |
-9.62 |
| Invested Capital Turnover |
|
0.00 |
-0.01 |
-0.01 |
-0.37 |
1.29 |
2.40 |
1.60 |
1.36 |
0.40 |
0.40 |
0.48 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-195 |
-54 |
259 |
-8.12 |
8.37 |
7.96 |
14 |
21 |
-7.17 |
-68 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3.52 |
257 |
451 |
465 |
132 |
218 |
95 |
258 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
16 |
18 |
144 |
159 |
126 |
137 |
86 |
28 |
| Book Value per Share |
|
($0.02) |
($2.84) |
($3.01) |
($3.40) |
($2.78) |
($3.28) |
($2.41) |
$0.00 |
($0.11) |
$0.17 |
($0.23) |
| Tangible Book Value per Share |
|
($0.11) |
($2.96) |
($3.13) |
($3.56) |
($2.95) |
($3.54) |
($2.69) |
($0.32) |
($0.44) |
$0.14 |
($0.28) |
| Total Capital |
|
21 |
-162 |
-234 |
-272 |
-9.52 |
0.68 |
-11 |
12 |
66 |
59 |
185 |
| Total Debt |
|
22 |
17 |
0.00 |
0.00 |
20 |
37 |
13 |
10 |
72 |
4.08 |
58 |
| Total Long-Term Debt |
|
15 |
17 |
0.00 |
0.00 |
8.31 |
23 |
3.37 |
2.28 |
54 |
0.33 |
58 |
| Net Debt |
|
13 |
-3.26 |
-2.95 |
-12 |
5.28 |
30 |
8.06 |
4.33 |
67 |
-5.02 |
44 |
| Capital Expenditures (CapEx) |
|
-5.48 |
-5.39 |
-6.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
13 |
4.80 |
19 |
0.00 |
-3.74 |
-4.20 |
-3.16 |
5.66 |
-58 |
45 |
-83 |
| Debt-free Net Working Capital (DFNWC) |
|
21 |
25 |
22 |
12 |
10 |
3.38 |
1.68 |
11 |
-52 |
55 |
-70 |
| Net Working Capital (NWC) |
|
14 |
25 |
22 |
12 |
-1.04 |
-11 |
-7.84 |
3.61 |
-71 |
51 |
-70 |
| Net Nonoperating Expense (NNE) |
|
-51 |
-48 |
-13 |
21 |
17 |
37 |
7.44 |
6.32 |
20 |
-136 |
31 |
| Net Nonoperating Obligations (NNO) |
|
13 |
-3.26 |
-2.95 |
294 |
43 |
59 |
54 |
42 |
72 |
3.07 |
-137 |
| Total Depreciation and Amortization (D&A) |
|
5.28 |
5.30 |
5.58 |
3.10 |
4.28 |
6.02 |
7.20 |
8.04 |
7.35 |
61 |
2.96 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
458.21% |
756.13% |
0.00% |
-16.32% |
-9.76% |
-7.55% |
11.20% |
-267.52% |
181.42% |
-713.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
2,385.88% |
870.48% |
30.03% |
45.20% |
7.85% |
4.01% |
22.43% |
-241.30% |
217.71% |
-597.96% |
| Net Working Capital to Revenue |
|
0.00% |
2,385.88% |
870.48% |
30.03% |
-4.53% |
-25.24% |
-18.75% |
7.14% |
-326.18% |
202.77% |
-597.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($46.00) |
($39.00) |
($34.00) |
($39.00) |
($9.75) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
591.45K |
638.05K |
776.68K |
937.67K |
3.80M |
5.36M |
6.06M |
0.00 |
9.85M |
25.14M |
1.60B |
| Adjusted Diluted Earnings per Share |
|
($46.00) |
($39.00) |
($34.00) |
($39.00) |
($9.75) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
591.45K |
638.05K |
776.68K |
937.67K |
3.80M |
5.36M |
6.06M |
0.00 |
9.85M |
25.14M |
1.60B |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
800.25K |
947.33K |
3.82M |
5.36M |
6.06M |
0.00 |
9.85M |
25.14M |
1.60B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-78 |
-73 |
-39 |
-15 |
-20 |
-17 |
-13 |
-2.69 |
-21 |
-25 |
-31 |
| Normalized NOPAT Margin |
|
0.00% |
-6,946.70% |
-1,532.10% |
-38.45% |
-85.54% |
-40.28% |
-30.66% |
-5.32% |
-96.01% |
-101.37% |
-263.62% |
| Pre Tax Income Margin |
|
0.00% |
-2,338.07% |
-1,003.10% |
-92.40% |
-163.74% |
-124.63% |
-46.95% |
-12.39% |
-176.13% |
243.85% |
-932.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-67.09 |
-27.51 |
-13.34 |
-5.52 |
-2.90 |
-3.09 |
-2.20 |
0.39 |
-2.40 |
7.16 |
-1.61 |
| NOPAT to Interest Expense |
|
-46.22 |
-19.07 |
-7.91 |
-2.71 |
-2.03 |
-1.32 |
-2.08 |
-0.26 |
-1.83 |
-8.06 |
-1.86 |
| EBIT Less CapEx to Interest Expense |
|
-63.84 |
-26.09 |
-12.05 |
-5.52 |
-2.90 |
-3.09 |
-2.20 |
0.39 |
-2.40 |
7.16 |
-1.61 |
| NOPAT Less CapEx to Interest Expense |
|
-42.97 |
-17.66 |
-6.62 |
-2.71 |
-2.03 |
-1.32 |
-2.08 |
-0.26 |
-1.83 |
-8.06 |
-1.86 |
| 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% |