Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
7,255.17% |
-29.49% |
458.11% |
92.13% |
-21.31% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
-65.30% |
41.49% |
-62.39% |
15.55% |
-38.23% |
-39.86% |
-56.82% |
-68.63% |
-16.35% |
-38.74% |
-34.13% |
EBIT Growth |
|
-66.84% |
43.93% |
-62.28% |
14.76% |
-39.04% |
-40.66% |
-57.20% |
-70.82% |
-14.04% |
-37.21% |
-38.43% |
NOPAT Growth |
|
-80.15% |
27.83% |
-47.15% |
16.27% |
-59.42% |
-35.93% |
-42.90% |
-66.80% |
-14.76% |
-26.67% |
-33.86% |
Net Income Growth |
|
-85.99% |
53.97% |
-62.67% |
15.04% |
-31.71% |
-39.87% |
-58.83% |
-78.05% |
-12.83% |
-36.31% |
-44.85% |
EPS Growth |
|
94.04% |
53.97% |
82.92% |
65.77% |
9.80% |
-18.84% |
-47.56% |
-38.84% |
0.89% |
-3.30% |
-7.27% |
Operating Cash Flow Growth |
|
-85.40% |
36.94% |
-80.31% |
144.51% |
-444.43% |
-23.24% |
32.68% |
-158.97% |
3.68% |
-18.56% |
-71.36% |
Free Cash Flow Firm Growth |
|
-147.54% |
37.78% |
-59.43% |
166.37% |
-473.15% |
-20.24% |
32.41% |
-138.79% |
10.08% |
-17.73% |
90.43% |
Invested Capital Growth |
|
109.46% |
-283.56% |
240.67% |
-6,339.52% |
82.69% |
493.76% |
-48.47% |
128.59% |
-38.33% |
-132.78% |
-5,605.28% |
Revenue Q/Q Growth |
|
0.00% |
7,255.17% |
-57.42% |
130.73% |
-10.60% |
7.61% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-2.11% |
46.26% |
-85.08% |
18.43% |
-58.23% |
5.53% |
-24.93% |
-10.08% |
-3.42% |
-17.29% |
-1.74% |
EBIT Q/Q Growth |
|
-6.23% |
46.50% |
-86.50% |
18.10% |
-57.46% |
5.22% |
-25.40% |
-9.76% |
-2.96% |
-17.08% |
-3.41% |
NOPAT Q/Q Growth |
|
-9.09% |
29.28% |
-35.01% |
10.13% |
-38.50% |
5.37% |
-18.60% |
-9.98% |
-4.64% |
-13.52% |
-3.62% |
Net Income Q/Q Growth |
|
-3.95% |
48.02% |
-96.44% |
18.43% |
-60.78% |
6.25% |
-22.11% |
-12.51% |
-2.42% |
-16.94% |
-4.31% |
EPS Q/Q Growth |
|
-42.86% |
48.02% |
-249.22% |
15.00% |
-84.00% |
5.20% |
-14.15% |
-10.16% |
6.72% |
-10.26% |
1.86% |
Operating Cash Flow Q/Q Growth |
|
-3.63% |
30.86% |
-16.99% |
-23.89% |
-14.32% |
-4.93% |
4.96% |
-25.23% |
5.23% |
7.78% |
-19.79% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
35.23% |
-25.90% |
-34.72% |
-6.57% |
-2.96% |
-1.35% |
-17.88% |
4.62% |
4.61% |
17.10% |
Invested Capital Q/Q Growth |
|
119.70% |
0.00% |
-72.09% |
20.99% |
41.86% |
58.74% |
0.12% |
43.69% |
-8.67% |
-129.38% |
-16.54% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Margin |
|
-67,493.10% |
-536.94% |
-1,236.64% |
-187.12% |
-134.63% |
-239.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Margin |
|
-72,537.93% |
-711.72% |
-1,485.31% |
-222.84% |
-184.91% |
-319.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
-70,641.38% |
-538.49% |
-1,239.30% |
-189.27% |
-136.97% |
-244.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
-85,675.86% |
-536.15% |
-1,236.90% |
-188.29% |
-129.08% |
-229.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.60% |
99.58% |
100.00% |
100.00% |
100.00% |
100.00% |
101.88% |
Interest Burden Percent |
|
121.28% |
99.56% |
99.81% |
99.48% |
93.68% |
94.11% |
94.68% |
98.69% |
97.65% |
97.02% |
99.64% |
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% |
-28,692.29% |
0.00% |
0.00% |
-474.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-28,681.04% |
0.00% |
0.00% |
-473.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
28,621.86% |
0.00% |
0.00% |
442.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-968.84% |
-32.30% |
-70.44% |
-53.96% |
-33.58% |
-32.26% |
-27.13% |
-37.23% |
-53.69% |
-68.90% |
-121.50% |
Cash Return on Invested Capital (CROIC) |
|
-11,242.60% |
0.00% |
-4,318.91% |
0.00% |
0.00% |
-302.31% |
-269.71% |
-576.37% |
-460.81% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
-64.59% |
-28.17% |
-63.09% |
-33.19% |
-24.61% |
-29.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
-78.34% |
-28.05% |
-62.97% |
-33.02% |
-23.19% |
-27.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-968.84% |
-5.56% |
7.71% |
-53.96% |
-33.58% |
-32.26% |
-27.13% |
-37.23% |
-53.69% |
-68.90% |
-121.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
-50.39% |
30.81% |
-59.38% |
-57.99% |
-21.52% |
-34.76% |
-17.98% |
-44.49% |
-57.70% |
-61.30% |
-192.31% |
Net Operating Profit after Tax (NOPAT) |
|
-15 |
-11 |
-16 |
-13 |
-21 |
-28 |
-41 |
-68 |
-78 |
-98 |
-132 |
NOPAT Margin |
|
-50,776.55% |
-498.20% |
-1,039.71% |
-155.99% |
-129.44% |
-223.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-310.17% |
-2.28% |
-11.25% |
-6.64% |
0.08% |
-0.88% |
-3.60% |
-7.09% |
-9.69% |
-15.75% |
-24.65% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-131.96% |
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 |
|
16,779.31% |
124.38% |
743.15% |
105.58% |
67.75% |
102.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
55,858.62% |
687.34% |
842.15% |
217.26% |
217.16% |
316.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
72,637.93% |
811.72% |
1,585.31% |
322.84% |
284.91% |
419.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-20 |
-11 |
-19 |
-16 |
-22 |
-31 |
-49 |
-83 |
-95 |
-131 |
-181 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-11 |
-19 |
-16 |
-22 |
-30 |
-48 |
-80 |
-93 |
-130 |
-174 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.93 |
0.00 |
2.32 |
3.81 |
4.10 |
2.32 |
2.36 |
1.69 |
1.81 |
2.32 |
7.18 |
Price to Tangible Book Value (P/TBV) |
|
1.93 |
0.00 |
2.32 |
3.81 |
4.10 |
2.32 |
2.36 |
1.69 |
1.81 |
2.32 |
7.18 |
Price to Revenue (P/Rev) |
|
3,285.77 |
9.04 |
48.36 |
12.37 |
24.60 |
15.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
316.26 |
0.00 |
110.84 |
0.00 |
0.00 |
7.92 |
43.33 |
7.74 |
12.20 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1,592.19 |
26.31 |
27.78 |
6.32 |
18.35 |
10.01 |
0.00 |
0.00 |
0.00 |
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 |
5.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.09 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
Long-Term Debt to Equity |
|
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
Financial Leverage |
|
-1.27 |
-1.00 |
-1.00 |
-1.40 |
-1.22 |
-0.93 |
-0.93 |
-0.94 |
-0.91 |
-0.98 |
-1.39 |
Leverage Ratio |
|
12.37 |
1.15 |
1.12 |
1.63 |
1.45 |
1.17 |
1.07 |
1.08 |
1.12 |
1.14 |
1.61 |
Compound Leverage Factor |
|
15.00 |
1.15 |
1.12 |
1.63 |
1.36 |
1.10 |
1.01 |
1.06 |
1.09 |
1.10 |
1.60 |
Debt to Total Capital |
|
8.55% |
0.00% |
0.00% |
1.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.34% |
Short-Term Debt to Total Capital |
|
2.70% |
0.00% |
0.00% |
0.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
5.85% |
0.00% |
0.00% |
0.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.34% |
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% |
272.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
91.45% |
-172.65% |
100.00% |
98.99% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
95.66% |
Debt to EBITDA |
|
-0.24 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
Net Debt to EBITDA |
|
2.51 |
0.00 |
0.00 |
3.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.24 |
Long-Term Debt to EBITDA |
|
-0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.02 |
Debt to NOPAT |
|
-0.31 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
Net Debt to NOPAT |
|
3.34 |
0.00 |
0.00 |
3.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.64 |
Long-Term Debt to NOPAT |
|
-0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
Altman Z-Score |
|
5.73 |
1.05 |
11.53 |
0.18 |
10.54 |
11.55 |
24.24 |
7.98 |
4.58 |
6.38 |
-2.44 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
82.77% |
110.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
12.86 |
7.59 |
11.33 |
2.56 |
6.40 |
11.49 |
27.04 |
16.73 |
11.46 |
9.90 |
5.35 |
Quick Ratio |
|
12.58 |
6.70 |
10.26 |
2.20 |
5.58 |
8.77 |
25.47 |
14.36 |
9.94 |
9.23 |
4.88 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-16 |
-10 |
-16 |
11 |
-40 |
-48 |
-33 |
-78 |
-70 |
-83 |
-8.50 |
Operating Cash Flow to CapEx |
|
-3,165.86% |
-119,600.00% |
0.00% |
739.87% |
-3,364.01% |
-20,370.91% |
-36,793.90% |
-8,392.48% |
-6,292.73% |
-20,142.44% |
-16,459.31% |
Free Cash Flow to Firm to Interest Expense |
|
-3.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.47 |
Operating Cash Flow to Interest Expense |
|
-4.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.43 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-4.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.59 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.05 |
0.18 |
0.18 |
0.12 |
0.00 |
0.00 |
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 |
|
0.06 |
4.85 |
17.59 |
8.68 |
7.59 |
5.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.15 |
-0.27 |
0.38 |
-24 |
-4.07 |
16 |
8.26 |
19 |
12 |
-3.82 |
-121 |
Invested Capital Turnover |
|
-0.04 |
-34.97 |
27.60 |
-0.73 |
-1.17 |
2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
1.69 |
-0.41 |
0.65 |
-24 |
19 |
20 |
-7.77 |
11 |
-7.24 |
-15 |
-123 |
Enterprise Value (EV) |
|
46 |
56 |
42 |
53 |
296 |
127 |
358 |
146 |
142 |
268 |
468 |
Market Capitalization |
|
95 |
19 |
73 |
104 |
397 |
195 |
607 |
312 |
291 |
479 |
685 |
Book Value per Share |
|
$1.87 |
($1.41) |
$3.23 |
$2.52 |
$5.61 |
$4.69 |
$10.58 |
$7.54 |
$4.71 |
$4.90 |
$1.92 |
Tangible Book Value per Share |
|
$1.87 |
($1.41) |
$3.23 |
$2.52 |
$5.61 |
$4.69 |
$10.58 |
$7.54 |
$4.71 |
$4.90 |
$1.92 |
Total Capital |
|
54 |
21 |
31 |
28 |
97 |
84 |
257 |
185 |
161 |
207 |
100 |
Total Debt |
|
4.61 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.33 |
Total Long-Term Debt |
|
3.15 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.33 |
Net Debt |
|
-49 |
-22 |
-31 |
-51 |
-101 |
-68 |
-249 |
-166 |
-149 |
-210 |
-216 |
Capital Expenditures (CapEx) |
|
0.66 |
0.01 |
-0.07 |
1.43 |
1.08 |
0.22 |
0.08 |
0.93 |
1.20 |
0.44 |
0.93 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.59 |
-0.34 |
0.23 |
-15 |
-3.32 |
13 |
5.56 |
16 |
7.92 |
-7.52 |
-24 |
Debt-free Net Working Capital (DFNWC) |
|
52 |
21 |
31 |
36 |
97 |
81 |
254 |
182 |
157 |
203 |
197 |
Net Working Capital (NWC) |
|
51 |
21 |
31 |
36 |
97 |
81 |
254 |
182 |
157 |
203 |
197 |
Net Nonoperating Expense (NNE) |
|
10 |
0.81 |
2.97 |
2.71 |
-0.06 |
0.74 |
5.70 |
15 |
15 |
28 |
52 |
Net Nonoperating Obligations (NNO) |
|
-49 |
-22 |
-31 |
-51 |
-101 |
-68 |
-249 |
-166 |
-149 |
-210 |
-216 |
Total Depreciation and Amortization (D&A) |
|
0.91 |
0.03 |
0.04 |
0.18 |
0.38 |
0.71 |
1.22 |
3.13 |
1.71 |
0.91 |
6.83 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-5,496.55% |
-16.03% |
15.29% |
-174.77% |
-20.57% |
104.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
179,755.17% |
1,004.31% |
2,073.14% |
433.46% |
604.54% |
638.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Working Capital to Revenue |
|
174,737.93% |
1,004.31% |
2,073.14% |
430.83% |
604.54% |
638.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($18.20) |
($26.17) |
($4.47) |
($1.53) |
($1.38) |
($1.64) |
($2.42) |
($3.36) |
($3.33) |
($3.44) |
($3.69) |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.88M |
591.30K |
9.71M |
10.80M |
17.39M |
17.85M |
24.44M |
24.47M |
27.89M |
36.79M |
49.65M |
Adjusted Diluted Earnings per Share |
|
($18.20) |
($26.17) |
($4.47) |
($1.53) |
($1.38) |
($1.64) |
($2.42) |
($3.36) |
($3.33) |
($3.44) |
($3.69) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.88M |
591.30K |
9.71M |
10.80M |
17.39M |
17.85M |
24.44M |
24.47M |
27.89M |
36.79M |
49.65M |
Adjusted Basic & Diluted Earnings per Share |
|
($18.20) |
($26.17) |
($4.47) |
($1.53) |
($1.38) |
($1.64) |
($2.42) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.36M |
591.30K |
4.65M |
10.32M |
15.08M |
17.75M |
19.09M |
24.57M |
34.23M |
42.74M |
49.95M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-11 |
-16 |
-13 |
-21 |
-28 |
-41 |
-68 |
-78 |
-98 |
-132 |
Normalized NOPAT Margin |
|
-50,776.55% |
-498.20% |
-1,039.71% |
-155.99% |
-129.44% |
-223.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
-85,675.86% |
-536.15% |
-1,236.90% |
-188.29% |
-128.31% |
-230.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-4.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-31.24 |
NOPAT to Interest Expense |
|
-3.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-22.75 |
EBIT Less CapEx to Interest Expense |
|
-4.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-31.40 |
NOPAT Less CapEx to Interest Expense |
|
-3.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-22.91 |
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% |