| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
79,683,842.00 |
45,427,659.00 |
49,139,708.00 |
29,241,317.00 |
29,405,529.00 |
32,081,148.00 |
1,655,329.00 |
24,853,633.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
11,609.00 |
172,074.00 |
186,135.00 |
664,575.00 |
668,307.00 |
729,117.00 |
1,655,329.00 |
24,853,633.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-255.93 |
-1,072.63 |
-319.33 |
5.10 |
-58.83 |
-31.23 |
-26.01 |
-1.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
3,512.50% |
-72.61% |
3,279,268.42% |
173.42% |
8.02% |
18.81% |
-29.40% |
-100.00% |
0.00% |
| EBITDA Growth |
|
193.64% |
-60,934.47% |
47.22% |
-294.13% |
-35,051.57% |
76.33% |
126.97% |
-398.73% |
44.07% |
122.45% |
-259.04% |
| EBIT Growth |
|
9.61% |
-2,016.46% |
-74.89% |
-15.53% |
-17,332.74% |
72.80% |
112.37% |
-727.15% |
44.78% |
100.00% |
0.00% |
| NOPAT Growth |
|
9.61% |
-1,764.53% |
-14.00% |
-0.73% |
-6,781.40% |
24.79% |
10.63% |
-58.83% |
45.39% |
100.00% |
0.00% |
| Net Income Growth |
|
3.06% |
-1,779.97% |
-86.69% |
-69.27% |
-6,151.21% |
67.83% |
105.71% |
-1,260.79% |
42.08% |
-89.08% |
-4.53% |
| EPS Growth |
|
0.00% |
0.00% |
-5,700.00% |
-68.97% |
-466.33% |
67.83% |
101.93% |
-1,260.79% |
42.08% |
93.96% |
-9.23% |
| Operating Cash Flow Growth |
|
-1.12% |
-689.52% |
77.99% |
-2,019.09% |
-2,389.06% |
64.21% |
-58.00% |
-73.33% |
100.47% |
-1,623.71% |
-450.95% |
| Free Cash Flow Firm Growth |
|
-7.04% |
-52.82% |
-464.46% |
1,324.07% |
-4,150.10% |
129.33% |
-391.63% |
79.79% |
148.31% |
-187.74% |
27.06% |
| Invested Capital Growth |
|
-10.25% |
-1,558.24% |
-73.54% |
-363.97% |
1,595.86% |
-100.87% |
11,908.13% |
-40.06% |
-86.62% |
154.24% |
-55.60% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
60.26% |
-59.57% |
34.67% |
69.78% |
-18.62% |
-3.05% |
-8.45% |
-100.00% |
0.00% |
| EBITDA Q/Q Growth |
|
143.64% |
1.04% |
0.36% |
58.88% |
-8.20% |
-37.60% |
219.63% |
-138.97% |
36.43% |
126.65% |
0.00% |
| EBIT Q/Q Growth |
|
3.24% |
-66.88% |
6.53% |
40.55% |
-8.39% |
-35.18% |
140.39% |
-97.84% |
34.34% |
100.00% |
0.00% |
| NOPAT Q/Q Growth |
|
3.24% |
-47.01% |
8.54% |
-6.72% |
-52.70% |
26.13% |
-59.48% |
-97.84% |
35.06% |
100.00% |
0.00% |
| Net Income Q/Q Growth |
|
-0.98% |
-85.67% |
6.50% |
84.79% |
-19.64% |
-35.76% |
115.89% |
-96.22% |
29.79% |
-222.48% |
0.00% |
| EPS Q/Q Growth |
|
-100.00% |
0.00% |
-1,833.33% |
-11.36% |
-56.78% |
-35.76% |
119.18% |
-96.22% |
29.79% |
69.53% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-4.72% |
-46.75% |
73.71% |
-28.46% |
-56.92% |
38.82% |
-4.92% |
4.45% |
102.79% |
-192.14% |
60.69% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.01% |
65.03% |
-46.30% |
6.42% |
-248.12% |
132.11% |
-253.35% |
38.97% |
-10.44% |
-37.89% |
0.00% |
| Invested Capital Q/Q Growth |
|
1.91% |
-85.81% |
-14.57% |
-8.13% |
0.00% |
-100.96% |
-1.70% |
-47.68% |
-80.23% |
6.61% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
89.58% |
80.74% |
55.58% |
37.62% |
37.81% |
33.40% |
27.92% |
30.57% |
0.00% |
23.35% |
| EBITDA Margin |
|
0.00% |
-522,162.50% |
-7,629.12% |
-109,765.26% |
-1,176.57% |
-101.85% |
25.42% |
-63.93% |
-50.64% |
0.00% |
-106.78% |
| Operating Margin |
|
0.00% |
-957,670.83% |
-30,221.34% |
-111,134.11% |
-233.20% |
-64.15% |
-37.56% |
-70.95% |
-54.88% |
0.00% |
-174.56% |
| EBIT Margin |
|
0.00% |
-1,087,068.75% |
-52,628.72% |
-221,956.21% |
-1,179.89% |
-117.40% |
13.44% |
-70.95% |
-55.49% |
0.00% |
-111.65% |
| Profit (Net Income) Margin |
|
0.00% |
-1,945,335.42% |
-100,533.91% |
-621,225.05% |
-1,184.19% |
-139.32% |
7.36% |
-71.93% |
-59.00% |
0.00% |
-688.80% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
264.67% |
100.00% |
100.00% |
98.92% |
99.95% |
100.01% |
0.00% |
520.96% |
| Interest Burden Percent |
|
201.46% |
178.95% |
191.02% |
105.75% |
100.36% |
118.67% |
55.37% |
101.42% |
106.32% |
0.00% |
118.42% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-142.63% |
-100.98% |
-87.94% |
-86.59% |
-111.28% |
0.00% |
-138.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,544.29% |
-229.68% |
362.25% |
59.12% |
-854.47% |
0.00% |
-3,110.75% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,703.06% |
583.24% |
110.70% |
-12.44% |
-74.55% |
0.00% |
-855.76% |
| Return on Equity (ROE) |
|
109.53% |
295.49% |
198.41% |
-71.22% |
-2,845.69% |
482.26% |
22.75% |
-99.03% |
-185.83% |
-740.65% |
-994.06% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-173.23% |
0.00% |
-144.45% |
-36.50% |
41.50% |
-87.08% |
-61.29% |
| Operating Return on Assets (OROA) |
|
0.00% |
-5,542.15% |
-5,536.84% |
-935.49% |
-683.99% |
-95.43% |
9.82% |
-68.44% |
-77.29% |
0.00% |
-60.28% |
| Return on Assets (ROA) |
|
0.00% |
-9,917.80% |
-10,576.74% |
-2,618.30% |
-686.48% |
-113.25% |
5.38% |
-69.38% |
-82.18% |
0.00% |
-371.90% |
| Return on Common Equity (ROCE) |
|
109.53% |
295.50% |
198.41% |
-71.21% |
-526.26% |
689.34% |
22.75% |
-99.03% |
-185.83% |
-740.65% |
-994.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
86.12% |
162.58% |
147.37% |
111.38% |
2,608.71% |
211.14% |
5.85% |
-182.63% |
-764.61% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.02 |
-0.32 |
-0.37 |
-0.37 |
-25 |
-19 |
-17 |
-27 |
-15 |
0.00 |
-7.98 |
| NOPAT Margin |
|
0.00% |
-670,369.58% |
-21,154.94% |
-77,793.87% |
-163.24% |
-44.91% |
-37.15% |
-49.67% |
-38.42% |
0.00% |
-122.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
119.57% |
414.05% |
309.53% |
-45.32% |
1,401.66% |
128.70% |
-450.19% |
-145.71% |
743.19% |
-17,754.23% |
2,972.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-195.07% |
0.00% |
-164.32% |
| Cost of Revenue to Revenue |
|
0.00% |
10.42% |
19.26% |
44.42% |
62.38% |
62.19% |
66.60% |
72.08% |
69.43% |
0.00% |
76.65% |
| SG&A Expenses to Revenue |
|
0.00% |
439,112.50% |
30,302.08% |
111,189.68% |
126.99% |
80.97% |
61.96% |
64.82% |
63.34% |
0.00% |
197.92% |
| 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% |
957,760.42% |
30,302.08% |
111,189.68% |
270.82% |
101.97% |
70.96% |
98.87% |
85.45% |
0.00% |
197.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.02 |
-0.52 |
-0.91 |
-1.05 |
-184 |
-50 |
6.18 |
-39 |
-21 |
0.00 |
-7.30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.00 |
-0.25 |
-0.13 |
-0.52 |
-183 |
-43 |
12 |
-35 |
-20 |
4.39 |
-6.98 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.73 |
0.00 |
0.00 |
1.63 |
0.74 |
2.98 |
0.40 |
19.36 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.73 |
0.00 |
0.00 |
3.41 |
1.38 |
2.98 |
0.42 |
19.36 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
34,389.87 |
7.87 |
1.47 |
2.05 |
0.29 |
0.23 |
0.00 |
1.21 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.89 |
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% |
3.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.40 |
0.00 |
1.93 |
0.76 |
2.87 |
0.35 |
3.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
34,548.49 |
10.78 |
2.12 |
1.65 |
0.33 |
0.23 |
0.00 |
1.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.48 |
0.00 |
0.00 |
0.64 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.25 |
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 |
93.20 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
10.04 |
0.00 |
4.64 |
0.00 |
0.00 |
1.64 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.67 |
-0.47 |
-0.54 |
0.03 |
10.66 |
-1.13 |
0.18 |
0.53 |
1.55 |
0.28 |
10.94 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.68 |
-0.85 |
0.16 |
0.53 |
0.00 |
0.00 |
10.94 |
| Financial Leverage |
|
-0.60 |
-0.47 |
-0.51 |
-1.37 |
1.75 |
-2.54 |
0.31 |
-0.21 |
0.09 |
-0.04 |
0.28 |
| Leverage Ratio |
|
-0.07 |
-0.03 |
-0.02 |
0.03 |
4.15 |
-4.26 |
4.23 |
1.43 |
2.26 |
2.80 |
2.67 |
| Compound Leverage Factor |
|
-0.15 |
-0.05 |
-0.04 |
0.03 |
4.16 |
-5.05 |
2.34 |
1.45 |
2.40 |
0.00 |
3.17 |
| Debt to Total Capital |
|
-201.46% |
-87.04% |
-115.41% |
2.81% |
91.42% |
868.44% |
15.07% |
34.71% |
60.82% |
21.82% |
91.62% |
| Short-Term Debt to Total Capital |
|
-201.46% |
-87.04% |
-115.41% |
2.81% |
51.25% |
214.00% |
1.25% |
0.00% |
60.82% |
21.82% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
40.18% |
654.44% |
13.82% |
34.71% |
0.00% |
0.00% |
91.62% |
| Preferred Equity to Total Capital |
|
-0.01% |
0.00% |
0.00% |
0.01% |
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% |
25.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
301.46% |
187.04% |
215.41% |
97.18% |
-17.35% |
-768.44% |
84.93% |
65.29% |
39.18% |
78.18% |
8.38% |
| Debt to EBITDA |
|
93.55 |
-1.07 |
-4.79 |
-0.53 |
-0.20 |
-0.73 |
0.88 |
-0.33 |
-0.24 |
0.55 |
-0.64 |
| Net Debt to EBITDA |
|
93.55 |
-1.03 |
-4.78 |
-0.14 |
-0.19 |
-0.64 |
-1.60 |
-0.06 |
-0.01 |
-0.15 |
-0.45 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
-0.55 |
0.80 |
-0.33 |
0.00 |
0.00 |
-0.64 |
| Debt to NOPAT |
|
-2.23 |
-0.83 |
-1.73 |
-0.74 |
-1.46 |
-1.66 |
-0.60 |
-0.42 |
-0.31 |
0.00 |
-0.56 |
| Net Debt to NOPAT |
|
-2.23 |
-0.80 |
-1.72 |
-0.20 |
-1.37 |
-1.45 |
1.09 |
-0.07 |
-0.01 |
0.00 |
-0.39 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.64 |
-1.25 |
-0.55 |
-0.42 |
0.00 |
0.00 |
-0.56 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-68.99 |
-15.18 |
-9.90 |
-0.01 |
-11.47 |
-28.23 |
-27.60 |
-4.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.01% |
81.51% |
-42.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.03 |
0.01 |
0.07 |
0.53 |
0.32 |
5.98 |
4.93 |
1.19 |
2.10 |
2.29 |
| Quick Ratio |
|
0.00 |
0.02 |
0.00 |
0.07 |
0.25 |
0.16 |
3.89 |
1.78 |
0.64 |
1.49 |
1.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-0.02 |
-0.02 |
-0.13 |
1.63 |
-66 |
19 |
-57 |
-11 |
5.53 |
-4.85 |
-3.54 |
| Operating Cash Flow to CapEx |
|
0.00% |
-72.24% |
0.00% |
0.00% |
-19,062.73% |
-4,970.20% |
-3,359.21% |
-10,380.30% |
538.89% |
-135.60% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.62 |
-0.06 |
-0.16 |
26.96 |
-98.80 |
2.08 |
-20.52 |
-20.77 |
4.09 |
0.00 |
-2.63 |
| Operating Cash Flow to Interest Expense |
|
-0.91 |
-0.44 |
-0.05 |
-13.90 |
-31.30 |
-0.80 |
-4.30 |
-37.30 |
0.07 |
0.00 |
-6.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.91 |
-1.05 |
-0.05 |
-13.90 |
-31.46 |
-0.82 |
-4.42 |
-37.66 |
0.06 |
0.00 |
-6.06 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.01 |
0.11 |
0.00 |
0.58 |
0.81 |
0.73 |
0.96 |
1.39 |
0.00 |
0.54 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.15 |
8.06 |
8.08 |
6.95 |
0.00 |
1.40 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.03 |
0.02 |
2.95 |
4.63 |
6.06 |
5.08 |
3.18 |
0.00 |
1.68 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
127.32 |
148.17 |
146.94 |
127.58 |
0.00 |
57.82 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.68 |
7.37 |
7.97 |
10.53 |
5.44 |
0.00 |
1.90 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
44.80 |
45.31 |
45.19 |
52.48 |
0.00 |
260.20 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
11,627.54 |
21,003.93 |
123.76 |
78.89 |
60.25 |
71.81 |
114.89 |
0.00 |
216.72 |
| Days Payable Outstanding (DPO) |
|
0.00 |
3,287,482.00 |
109,998.32 |
206,727.52 |
78.05 |
49.52 |
45.81 |
34.67 |
67.16 |
0.00 |
192.56 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-3,287,482.00 |
-98,370.78 |
-185,723.59 |
45.71 |
74.18 |
59.75 |
82.33 |
100.21 |
0.00 |
284.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.02 |
-0.32 |
-0.55 |
-2.55 |
38 |
-0.33 |
39 |
23 |
3.15 |
8.00 |
3.55 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.87 |
2.25 |
2.37 |
1.74 |
2.90 |
0.00 |
1.13 |
| Increase / (Decrease) in Invested Capital |
|
-0.00 |
-0.30 |
-0.23 |
-2.00 |
41 |
-39 |
40 |
-16 |
-20 |
4.85 |
-4.45 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
16 |
168 |
90 |
76 |
18 |
9.04 |
2.81 |
11 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
16 |
123 |
62 |
94 |
16 |
8.87 |
3.46 |
7.88 |
| Book Value per Share |
|
$0.00 |
($0.01) |
($0.39) |
$0.12 |
($0.16) |
($0.57) |
$1.98 |
$0.73 |
$0.09 |
$5.22 |
$0.03 |
| Tangible Book Value per Share |
|
$0.00 |
($0.01) |
($0.39) |
$0.12 |
($0.89) |
($1.22) |
$0.95 |
$0.39 |
$0.09 |
$4.98 |
$0.03 |
| Total Capital |
|
-0.02 |
-0.31 |
-0.55 |
9.74 |
41 |
3.66 |
68 |
33 |
7.60 |
11 |
4.86 |
| Total Debt |
|
0.04 |
0.27 |
0.63 |
0.27 |
37 |
32 |
10 |
11 |
4.62 |
2.41 |
4.45 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
16 |
24 |
9.42 |
11 |
0.00 |
0.00 |
4.45 |
| Net Debt |
|
0.04 |
0.26 |
0.63 |
0.07 |
35 |
28 |
-19 |
1.97 |
0.17 |
-0.65 |
3.14 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.25 |
0.00 |
0.00 |
0.11 |
0.15 |
0.35 |
0.20 |
0.02 |
1.09 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.02 |
-0.32 |
-0.55 |
-2.57 |
2.90 |
-33 |
8.49 |
12 |
2.71 |
7.20 |
3.27 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.02 |
-0.31 |
-0.55 |
-2.38 |
5.43 |
-29 |
37 |
22 |
7.16 |
10 |
4.58 |
| Net Working Capital (NWC) |
|
-0.06 |
-0.57 |
-1.18 |
-2.65 |
-15 |
-37 |
37 |
22 |
2.54 |
7.85 |
4.58 |
| Net Nonoperating Expense (NNE) |
|
0.03 |
0.61 |
1.38 |
2.58 |
159 |
40 |
-20 |
12 |
7.94 |
43 |
37 |
| Net Nonoperating Obligations (NNO) |
|
0.04 |
0.26 |
0.63 |
-12 |
35 |
28 |
-19 |
1.97 |
0.17 |
-0.65 |
3.14 |
| Total Depreciation and Amortization (D&A) |
|
0.03 |
0.27 |
0.78 |
0.53 |
0.52 |
6.62 |
5.51 |
3.84 |
1.87 |
4.39 |
0.32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-660,947.92% |
-31,750.98% |
-542,049.47% |
18.61% |
-77.90% |
18.46% |
22.82% |
7.01% |
0.00% |
50.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-639,704.17% |
-31,667.82% |
-500,012.84% |
34.88% |
-68.53% |
81.37% |
40.15% |
18.56% |
0.00% |
70.14% |
| Net Working Capital to Revenue |
|
0.00% |
-1,196,506.25% |
-68,216.49% |
-557,742.11% |
-99.17% |
-86.91% |
79.51% |
40.15% |
6.58% |
0.00% |
70.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($68.64) |
($137.28) |
$0.00 |
$0.00 |
($319.44) |
$6.60 |
($58.96) |
($32.29) |
($0.10) |
($2.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.48K |
10.27K |
11.35K |
11.54K |
0.00 |
249.65K |
452.91K |
667.11K |
705.19K |
1.62M |
21.11M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($68.64) |
($137.28) |
$0.00 |
$0.00 |
($319.44) |
$6.16 |
($58.96) |
($32.29) |
($0.10) |
($2.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.48K |
10.27K |
11.35K |
11.54K |
0.00 |
249.65K |
497.79K |
667.11K |
705.19K |
1.62M |
21.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($319.44) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
11.30K |
0.00 |
11.46K |
11.54K |
0.00 |
185.93K |
667.38K |
694.12K |
0.00 |
2.42M |
27.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.02 |
-0.15 |
-0.37 |
-0.37 |
-18 |
-13 |
-13 |
-14 |
-8.85 |
0.00 |
-7.98 |
| Normalized NOPAT Margin |
|
0.00% |
-307,316.04% |
-21,154.94% |
-77,793.87% |
-113.05% |
-30.21% |
-28.25% |
-25.83% |
-22.94% |
0.00% |
-122.19% |
| Pre Tax Income Margin |
|
0.00% |
-1,945,335.42% |
-100,533.91% |
-234,717.47% |
-1,184.19% |
-139.32% |
7.44% |
-71.96% |
-59.00% |
0.00% |
-132.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.99 |
-1.27 |
-1.10 |
-17.39 |
-274.32 |
-5.36 |
2.24 |
-70.39 |
-15.83 |
0.00 |
-5.43 |
| NOPAT to Interest Expense |
|
-0.69 |
-0.78 |
-0.44 |
-6.10 |
-37.95 |
-2.05 |
-6.19 |
-49.27 |
-10.96 |
0.00 |
-5.94 |
| EBIT Less CapEx to Interest Expense |
|
-0.99 |
-1.87 |
-1.10 |
-17.39 |
-274.48 |
-5.37 |
2.11 |
-70.75 |
-15.84 |
0.00 |
-5.43 |
| NOPAT Less CapEx to Interest Expense |
|
-0.69 |
-1.39 |
-0.44 |
-6.10 |
-38.12 |
-2.07 |
-6.32 |
-49.63 |
-10.97 |
0.00 |
-5.94 |
| 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% |
47.27% |
0.00% |
0.00% |
0.00% |
-0.30% |