| DEI Shares Outstanding |
- |
- |
- |
0.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
- |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
- |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
-38.89% |
| EBITDA Growth |
0.00% |
-7.16% |
24.16% |
-390.22% |
| EBIT Growth |
0.00% |
-1.47% |
24.16% |
-390.22% |
| NOPAT Growth |
0.00% |
2.66% |
58.19% |
-390.22% |
| Net Income Growth |
0.00% |
-1.85% |
57.37% |
-219.81% |
| EPS Growth |
0.00% |
4.88% |
0.00% |
61.06% |
| Operating Cash Flow Growth |
0.00% |
102.09% |
111.14% |
-118.23% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
88.99% |
-5,294.12% |
| Invested Capital Growth |
0.00% |
0.00% |
-14.18% |
29.25% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
97.03% |
91.48% |
| EBITDA Margin |
0.00% |
0.00% |
-75.08% |
-149.54% |
| Operating Margin |
0.00% |
0.00% |
-39.55% |
-149.54% |
| EBIT Margin |
0.00% |
0.00% |
-75.08% |
-149.54% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
-41.37% |
-216.50% |
| Tax Burden Percent |
97.67% |
98.03% |
55.10% |
136.20% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
106.30% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-36.80% |
-80.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-70.24% |
-3.78% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
-83.74% |
2.00% |
| Return on Equity (ROE) |
0.00% |
-706.39% |
-120.54% |
-78.31% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-363.56% |
-21.53% |
-105.83% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
-28.38% |
-26.53% |
| Return on Assets (ROA) |
0.00% |
0.00% |
-15.64% |
-38.41% |
| Return on Common Equity (ROCE) |
0.00% |
-651.32% |
-116.88% |
-77.84% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-766.10% |
-76.78% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-91 |
-89 |
-37 |
-86 |
| NOPAT Margin |
0.00% |
0.00% |
-27.69% |
-104.68% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
91.70% |
33.44% |
-76.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-32.79% |
-12.30% |
-12.96% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
2.97% |
8.52% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
19.99% |
42.90% |
| R&D to Revenue |
0.00% |
0.00% |
96.59% |
198.12% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
136.59% |
241.02% |
| Earnings before Interest and Taxes (EBIT) |
-131 |
-133 |
-101 |
-123 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-124 |
-133 |
-101 |
-123 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
7.42 |
1.75 |
0.51 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
83.89 |
2.16 |
0.53 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.94 |
2.34 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
2.08 |
1.97 |
1.02 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.37 |
1.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
114.54 |
43.93 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
13.70 |
3.10 |
0.74 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
4.89 |
1.19 |
-0.53 |
| Leverage Ratio |
0.00 |
19.08 |
7.71 |
2.04 |
| Compound Leverage Factor |
0.00 |
19.08 |
7.71 |
2.17 |
| Debt to Total Capital |
0.00% |
93.20% |
75.61% |
42.68% |
| Short-Term Debt to Total Capital |
0.00% |
93.20% |
75.61% |
42.68% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.53% |
0.45% |
0.21% |
| Common Equity to Total Capital |
0.00% |
6.27% |
23.94% |
57.11% |
| Debt to EBITDA |
0.00 |
-1.90 |
-2.27 |
-2.31 |
| Net Debt to EBITDA |
0.00 |
-0.74 |
-0.55 |
0.57 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
-2.84 |
-6.15 |
-3.29 |
| Net Debt to NOPAT |
0.00 |
-1.11 |
-1.50 |
0.82 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
-1.44 |
-0.64 |
-0.16 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
7.79% |
3.04% |
0.61% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.59 |
0.66 |
1.15 |
| Quick Ratio |
0.00 |
0.59 |
0.65 |
1.13 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-198 |
-22 |
-113 |
| Operating Cash Flow to CapEx |
-278.72% |
30.47% |
125.55% |
-19.32% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
-14.65 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
-0.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-0.61 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.38 |
0.18 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
8.41 |
3.45 |
| Inventory Turnover |
0.00 |
0.00 |
2.51 |
2.80 |
| Fixed Asset Turnover |
0.00 |
0.00 |
1.10 |
0.72 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.35 |
0.50 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
43.39 |
105.72 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
145.69 |
130.29 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
1,044.40 |
726.63 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
-855.33 |
-490.61 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
109 |
93 |
121 |
| Invested Capital Turnover |
0.00 |
0.00 |
1.33 |
0.77 |
| Increase / (Decrease) in Invested Capital |
0.00 |
109 |
-15 |
27 |
| Enterprise Value (EV) |
0.00 |
227 |
184 |
123 |
| Market Capitalization |
126 |
126 |
126 |
192 |
| Book Value per Share |
$0.00 |
$2.32 |
$0.21 |
$51.71 |
| Tangible Book Value per Share |
$0.00 |
$0.21 |
$0.17 |
$49.94 |
| Total Capital |
0.00 |
271 |
302 |
663 |
| Total Debt |
0.00 |
253 |
229 |
283 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
99 |
56 |
-70 |
| Capital Expenditures (CapEx) |
34 |
6.49 |
3.33 |
3.94 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-22 |
-41 |
-20 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
132 |
132 |
333 |
| Net Working Capital (NWC) |
0.00 |
-121 |
-97 |
50 |
| Net Nonoperating Expense (NNE) |
37 |
41 |
18 |
92 |
| Net Nonoperating Obligations (NNO) |
0.00 |
90 |
20 |
-260 |
| Total Depreciation and Amortization (D&A) |
6.96 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
-30.37% |
-24.27% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
98.24% |
405.97% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
-71.90% |
61.14% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
348.27M |
0.00 |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
($0.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
348.27M |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
348.27M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
-91 |
-89 |
-37 |
-86 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
-27.69% |
-104.68% |
| Pre Tax Income Margin |
0.00% |
0.00% |
-75.08% |
-158.96% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
-15.88 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
-11.11 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-16.39 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-11.62 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-3.03% |
0.00% |
0.00% |
0.00% |