| DEI Shares Outstanding |
|
0.00 |
0.00 |
43,852,894.00 |
54,595,667.00 |
54,065,709.00 |
55,145,839.00 |
58,886,944.00 |
59,231,993.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
43,852,894.00 |
54,595,667.00 |
54,065,709.00 |
55,145,839.00 |
58,886,944.00 |
59,231,993.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.97 |
-1.34 |
-1.48 |
-0.34 |
-0.57 |
-0.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-68.24% |
46.02% |
1,351.71% |
-8.67% |
94.90% |
-99.43% |
7,332.76% |
| EBITDA Growth |
|
0.00% |
-9.50% |
-155.89% |
-66.95% |
-10.97% |
75.28% |
-84.44% |
45.96% |
| EBIT Growth |
|
0.00% |
-8.38% |
-148.73% |
-66.23% |
-11.25% |
74.20% |
-78.12% |
45.73% |
| NOPAT Growth |
|
0.00% |
-10.59% |
-125.10% |
-67.70% |
-15.97% |
71.74% |
-51.57% |
40.37% |
| Net Income Growth |
|
0.00% |
-7.64% |
-158.01% |
-72.60% |
-9.28% |
76.31% |
-76.41% |
47.32% |
| EPS Growth |
|
0.00% |
-17.02% |
-142.73% |
45.32% |
-1.37% |
76.35% |
-68.57% |
49.15% |
| Operating Cash Flow Growth |
|
0.00% |
-27.26% |
-57.16% |
-52.17% |
-11.97% |
41.47% |
-4.38% |
47.28% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-106.20% |
-75.69% |
20.45% |
11.27% |
18.52% |
42.46% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-496.96% |
-99.90% |
-216.91% |
46.91% |
5.57% |
0.22% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-467.51% |
-2,089.05% |
-3,273.56% |
-440.73% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-991.08% |
-3,416.71% |
-5,987.33% |
-688.57% |
-836.65% |
-106.13% |
-34,351.65% |
-249.75% |
| Operating Margin |
|
-1,147.09% |
-3,993.68% |
-6,156.49% |
-711.18% |
-903.08% |
-130.97% |
-34,835.42% |
-279.48% |
| EBIT Margin |
|
-1,051.23% |
-3,586.85% |
-6,109.80% |
-699.63% |
-852.25% |
-112.80% |
-35,261.36% |
-257.44% |
| Profit (Net Income) Margin |
|
-1,010.22% |
-3,423.40% |
-6,048.86% |
-719.18% |
-860.59% |
-104.61% |
-32,386.45% |
-229.56% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
102.38% |
100.58% |
109.80% |
99.95% |
98.34% |
| Interest Burden Percent |
|
96.10% |
95.44% |
99.00% |
100.40% |
100.40% |
84.46% |
91.90% |
90.68% |
| Effective Tax Rate |
|
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-16.91% |
-52.26% |
-66.04% |
-66.74% |
-24.66% |
-55.21% |
-34.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-16.26% |
-45.04% |
-52.01% |
-46.33% |
-15.24% |
-35.50% |
-23.58% |
| Return on Assets (ROA) |
|
0.00% |
-15.52% |
-44.59% |
-53.46% |
-46.78% |
-14.13% |
-32.61% |
-21.02% |
| Return on Common Equity (ROCE) |
|
0.00% |
9.92% |
47.15% |
-20.20% |
-66.91% |
-24.66% |
-55.21% |
-28.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
28.82% |
47.43% |
-46.74% |
-96.25% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
-13 |
-30 |
-51 |
-59 |
-17 |
-25 |
-15 |
| NOPAT Margin |
|
-802.97% |
-2,795.57% |
-4,309.54% |
-497.82% |
-632.16% |
-91.68% |
-24,384.79% |
-195.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-6.15% |
-14.48% |
-18.99% |
-15.00% |
-2.29% |
-10.65% |
-3.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-52.99% |
-17.95% |
-36.61% |
-36.19% |
| Cost of Revenue to Revenue |
|
567.51% |
2,189.05% |
3,373.56% |
540.73% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
182.98% |
716.23% |
1,471.59% |
141.91% |
127.78% |
47.89% |
7,047.53% |
92.24% |
| R&D to Revenue |
|
496.61% |
1,188.40% |
1,411.34% |
128.54% |
875.30% |
202.30% |
27,887.88% |
287.24% |
| Operating Expenses to Revenue |
|
679.59% |
1,904.63% |
2,882.93% |
270.45% |
1,003.08% |
230.97% |
34,935.42% |
379.48% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-17 |
-43 |
-71 |
-79 |
-20 |
-36 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
-16 |
-42 |
-70 |
-78 |
-19 |
-35 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.80 |
0.70 |
1.18 |
1.74 |
2.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.80 |
0.70 |
1.18 |
1.74 |
2.52 |
| Price to Revenue (P/Rev) |
|
92.46 |
291.10 |
199.35 |
27.82 |
6.23 |
4.61 |
850.67 |
11.61 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
408.23 |
323.87 |
11.42 |
0.00 |
0.00 |
201.62 |
4.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.03 |
0.12 |
0.05 |
0.33 |
0.31 |
0.36 |
0.12 |
| Long-Term Debt to Equity |
|
0.00 |
0.02 |
0.05 |
0.02 |
0.17 |
0.19 |
0.01 |
0.02 |
| Financial Leverage |
|
0.00 |
-1.01 |
-1.04 |
-1.07 |
-1.18 |
-1.33 |
-1.28 |
-1.32 |
| Leverage Ratio |
|
0.00 |
1.09 |
1.17 |
1.24 |
1.43 |
1.75 |
1.69 |
1.64 |
| Compound Leverage Factor |
|
0.00 |
1.04 |
1.16 |
1.24 |
1.43 |
1.47 |
1.56 |
1.48 |
| Debt to Total Capital |
|
0.00% |
2.56% |
10.93% |
4.57% |
25.05% |
23.72% |
26.49% |
10.54% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.04% |
6.87% |
2.74% |
12.29% |
9.08% |
25.89% |
8.58% |
| Long-Term Debt to Total Capital |
|
0.00% |
1.52% |
4.06% |
1.82% |
12.76% |
14.64% |
0.61% |
1.96% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
154.59% |
211.46% |
0.00% |
0.00% |
0.00% |
0.00% |
28.53% |
| Common Equity to Total Capital |
|
0.00% |
-57.15% |
-122.38% |
95.81% |
74.95% |
76.28% |
73.51% |
60.93% |
| Debt to EBITDA |
|
0.00 |
-0.16 |
-0.19 |
-0.11 |
-0.36 |
-1.14 |
-0.51 |
-0.32 |
| Net Debt to EBITDA |
|
0.00 |
5.97 |
1.60 |
2.38 |
1.49 |
4.58 |
1.89 |
3.57 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.09 |
-0.07 |
-0.04 |
-0.18 |
-0.70 |
-0.01 |
-0.06 |
| Debt to NOPAT |
|
0.00 |
-0.19 |
-0.26 |
-0.15 |
-0.47 |
-1.32 |
-0.72 |
-0.41 |
| Net Debt to NOPAT |
|
0.00 |
7.30 |
2.22 |
3.29 |
1.97 |
5.30 |
2.66 |
4.56 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.11 |
-0.10 |
-0.06 |
-0.24 |
-0.82 |
-0.02 |
-0.08 |
| Altman Z-Score |
|
0.00 |
9.37 |
1.84 |
3.64 |
-2.79 |
-1.83 |
-4.20 |
-3.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
158.66% |
190.23% |
69.41% |
-0.26% |
0.00% |
0.00% |
16.16% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
14.47 |
4.90 |
6.24 |
2.71 |
3.61 |
2.30 |
3.07 |
| Quick Ratio |
|
0.00 |
14.27 |
4.66 |
6.10 |
2.62 |
3.50 |
2.23 |
2.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-13 |
-26 |
-45 |
-36 |
-32 |
-26 |
-15 |
| Operating Cash Flow to CapEx |
|
-2,799.53% |
-12,595.09% |
-3,076.75% |
-1,729.72% |
-7,085.78% |
-36,784.27% |
-88,895.83% |
-100,028.43% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-90.85 |
-127.96 |
-124.95 |
-52.15 |
-28.96 |
-30.69 |
-32.48 |
| Operating Cash Flow to Interest Expense |
|
-156.61 |
-131.46 |
-141.12 |
-119.35 |
-70.11 |
-25.69 |
-34.87 |
-33.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-162.20 |
-132.50 |
-145.71 |
-126.25 |
-71.10 |
-25.76 |
-34.90 |
-33.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.01 |
0.07 |
0.05 |
0.14 |
0.00 |
0.09 |
| Accounts Receivable Turnover |
|
0.00 |
0.25 |
0.69 |
2.66 |
2.29 |
43.05 |
0.90 |
597.93 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.26 |
0.36 |
3.66 |
2.96 |
7.84 |
0.07 |
8.33 |
| Accounts Payable Turnover |
|
0.00 |
4.03 |
6.80 |
6.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
1,454.82 |
532.62 |
137.01 |
159.59 |
8.48 |
407.31 |
0.61 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
90.61 |
53.67 |
60.15 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
1,364.21 |
478.95 |
76.87 |
159.59 |
8.48 |
407.31 |
0.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-0.87 |
-5.21 |
-10 |
-33 |
-18 |
-17 |
-17 |
| Invested Capital Turnover |
|
0.00 |
-1.10 |
-0.23 |
-1.30 |
-0.43 |
-0.72 |
-0.01 |
-0.46 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-0.87 |
-4.34 |
-5.20 |
-23 |
15 |
0.98 |
0.04 |
| Enterprise Value (EV) |
|
0.00 |
196 |
227 |
116 |
-58 |
-4.46 |
21 |
37 |
| Market Capitalization |
|
140 |
140 |
140 |
283 |
58 |
84 |
88 |
89 |
| Book Value per Share |
|
$0.00 |
($3.76) |
($5.60) |
$3.58 |
$1.52 |
$1.31 |
$0.92 |
$0.60 |
| Tangible Book Value per Share |
|
$0.00 |
($3.76) |
($5.60) |
$3.58 |
$1.52 |
$1.31 |
$0.92 |
$0.60 |
| Total Capital |
|
0.00 |
100 |
73 |
164 |
111 |
92 |
69 |
58 |
| Total Debt |
|
0.00 |
2.56 |
7.98 |
7.49 |
28 |
22 |
18 |
6.12 |
| Total Long-Term Debt |
|
0.00 |
1.52 |
2.97 |
2.99 |
14 |
14 |
0.42 |
1.14 |
| Net Debt |
|
0.00 |
-98 |
-67 |
-167 |
-116 |
-88 |
-67 |
-68 |
| Capital Expenditures (CapEx) |
|
0.51 |
0.14 |
0.93 |
2.51 |
0.69 |
0.08 |
0.03 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.75 |
-7.18 |
-14 |
-36 |
-20 |
-18 |
-17 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
98 |
68 |
161 |
108 |
90 |
67 |
57 |
| Net Working Capital (NWC) |
|
0.00 |
97 |
63 |
156 |
94 |
82 |
50 |
52 |
| Net Nonoperating Expense (NNE) |
|
3.13 |
3.01 |
12 |
23 |
21 |
2.34 |
8.26 |
2.60 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-98 |
-70 |
-167 |
-116 |
-88 |
-67 |
-68 |
| Total Depreciation and Amortization (D&A) |
|
0.91 |
0.82 |
0.86 |
1.13 |
1.45 |
1.21 |
0.94 |
0.59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-573.31% |
-1,024.95% |
-135.25% |
-386.38% |
-107.94% |
-17,256.00% |
-226.06% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
20,371.02% |
9,696.93% |
1,578.63% |
1,160.63% |
499.05% |
65,293.61% |
745.45% |
| Net Working Capital to Revenue |
|
0.00% |
20,154.51% |
8,981.37% |
1,534.43% |
1,014.07% |
452.69% |
48,053.43% |
680.53% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.67) |
($1.46) |
($1.48) |
($0.35) |
($0.59) |
($0.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
15.95M |
50.03M |
54.14M |
54.74M |
56.29M |
59.01M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.67) |
($1.46) |
($1.48) |
($0.35) |
($0.59) |
($0.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
15.95M |
50.03M |
54.14M |
54.74M |
56.29M |
59.01M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
43.85M |
54.60M |
54.07M |
55.15M |
58.89M |
59.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-13 |
-30 |
-51 |
-59 |
-17 |
-25 |
-15 |
| Normalized NOPAT Margin |
|
-802.97% |
-2,795.57% |
-4,309.54% |
-497.82% |
-632.16% |
-91.68% |
-24,384.79% |
-195.63% |
| Pre Tax Income Margin |
|
-1,010.22% |
-3,423.40% |
-6,048.86% |
-702.45% |
-855.65% |
-95.27% |
-32,403.46% |
-233.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-174.41 |
-124.67 |
-211.83 |
-195.70 |
-114.23 |
-18.44 |
-42.72 |
-42.64 |
| NOPAT to Interest Expense |
|
-133.22 |
-97.17 |
-149.41 |
-139.25 |
-84.73 |
-14.99 |
-29.54 |
-32.40 |
| EBIT Less CapEx to Interest Expense |
|
-180.00 |
-125.72 |
-216.42 |
-202.60 |
-115.22 |
-18.51 |
-42.76 |
-42.67 |
| NOPAT Less CapEx to Interest Expense |
|
-138.81 |
-98.21 |
-154.00 |
-146.15 |
-85.72 |
-15.06 |
-29.58 |
-32.44 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-1.70% |
-5.42% |
-4.97% |
0.00% |
-0.94% |
0.00% |