| DEI Shares Outstanding |
0.00 |
29,613,178.00 |
33,867,884.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
29,613,178.00 |
33,867,884.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-0.30 |
-0.58 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-32.00% |
-27.88% |
| EBITDA Growth |
0.00% |
-65.52% |
-123.31% |
| EBIT Growth |
0.00% |
-63.08% |
-119.24% |
| NOPAT Growth |
0.00% |
-59.40% |
-50.82% |
| Net Income Growth |
0.00% |
-62.12% |
-120.46% |
| EPS Growth |
0.00% |
-21.63% |
-86.74% |
| Operating Cash Flow Growth |
0.00% |
-71.20% |
-9.41% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
102.38% |
| Invested Capital Growth |
0.00% |
39.49% |
-266.95% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
99.26% |
94.67% |
91.78% |
| EBITDA Margin |
-2,074.92% |
-5,050.46% |
-15,637.61% |
| Operating Margin |
-2,202.67% |
-5,163.19% |
-10,796.72% |
| EBIT Margin |
-2,202.67% |
-5,282.41% |
-16,057.50% |
| Profit (Net Income) Margin |
-2,203.41% |
-5,253.09% |
-16,057.50% |
| Tax Burden Percent |
99.86% |
99.45% |
100.00% |
| Interest Burden Percent |
100.18% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-152.10% |
-202.47% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-76.02% |
-126.24% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
35.10% |
68.97% |
0.00% |
| Return on Equity (ROE) |
-117.00% |
-133.50% |
-128.84% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-235.45% |
0.00% |
| Operating Return on Assets (OROA) |
-106.87% |
-123.10% |
-87.93% |
| Return on Assets (ROA) |
-106.90% |
-122.42% |
-87.93% |
| Return on Common Equity (ROCE) |
-117.00% |
-133.50% |
-128.18% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-3.81 |
-6.08 |
-9.17 |
| NOPAT Margin |
-1,541.87% |
-3,614.23% |
-7,557.70% |
| Net Nonoperating Expense Percent (NNEP) |
-76.08% |
-76.23% |
-63.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
-80.63% |
-70.21% |
-41.77% |
| Cost of Revenue to Revenue |
0.74% |
5.33% |
8.22% |
| SG&A Expenses to Revenue |
1,202.60% |
2,635.64% |
5,998.83% |
| R&D to Revenue |
965.37% |
2,360.96% |
4,469.78% |
| Operating Expenses to Revenue |
2,298.72% |
5,228.55% |
10,888.50% |
| Earnings before Interest and Taxes (EBIT) |
-5.45 |
-8.88 |
-19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-5.13 |
-8.49 |
-19 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.63 |
28.48 |
26.54 |
| Price to Tangible Book Value (P/TBV) |
0.63 |
28.48 |
26.54 |
| Price to Revenue (P/Rev) |
11.92 |
1,452.57 |
4,704.49 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.32 |
68.40 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
3.23 |
1,422.36 |
4,477.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
3,227.93 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.02 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
0.02 |
0.01 |
0.01 |
| Financial Leverage |
-0.46 |
-0.55 |
-1.08 |
| Leverage Ratio |
1.09 |
1.09 |
1.47 |
| Compound Leverage Factor |
1.10 |
1.09 |
1.47 |
| Debt to Total Capital |
1.52% |
0.93% |
1.31% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
1.52% |
0.93% |
1.31% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
98.48% |
99.07% |
97.99% |
| Debt to EBITDA |
-0.01 |
-0.01 |
-0.02 |
| Net Debt to EBITDA |
0.42 |
0.60 |
1.45 |
| Long-Term Debt to EBITDA |
-0.01 |
-0.01 |
-0.02 |
| Debt to NOPAT |
-0.02 |
-0.01 |
-0.03 |
| Net Debt to NOPAT |
0.56 |
0.84 |
3.00 |
| Long-Term Debt to NOPAT |
-0.02 |
-0.01 |
-0.03 |
| Altman Z-Score |
-3.51 |
187.19 |
23.06 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.51% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
7.37 |
16.19 |
49.41 |
| Quick Ratio |
6.26 |
13.74 |
48.40 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-7.07 |
0.17 |
| Operating Cash Flow to CapEx |
-458.22% |
-623.59% |
-204.92% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-391.67 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-477.15 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.05 |
0.02 |
0.01 |
| Accounts Receivable Turnover |
1.03 |
0.73 |
0.60 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.11 |
0.06 |
0.03 |
| Accounts Payable Turnover |
0.01 |
0.03 |
0.02 |
| Days Sales Outstanding (DSO) |
355.01 |
501.32 |
609.72 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
67,115.99 |
13,825.18 |
15,617.21 |
| Cash Conversion Cycle (CCC) |
-66,760.98 |
-13,323.86 |
-15,007.49 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
2.51 |
3.50 |
-5.84 |
| Invested Capital Turnover |
0.10 |
0.06 |
-0.10 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.99 |
-9.34 |
| Enterprise Value (EV) |
0.80 |
239 |
543 |
| Market Capitalization |
2.95 |
244 |
571 |
| Book Value per Share |
$0.23 |
$0.29 |
$0.73 |
| Tangible Book Value per Share |
$0.23 |
$0.29 |
$0.73 |
| Total Capital |
4.73 |
8.66 |
22 |
| Total Debt |
0.07 |
0.08 |
0.29 |
| Total Long-Term Debt |
0.07 |
0.08 |
0.29 |
| Net Debt |
-2.15 |
-5.08 |
-27 |
| Capital Expenditures (CapEx) |
0.83 |
1.05 |
3.49 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.28 |
0.78 |
0.19 |
| Debt-free Net Working Capital (DFNWC) |
2.35 |
5.84 |
28 |
| Net Working Capital (NWC) |
2.35 |
5.84 |
28 |
| Net Nonoperating Expense (NNE) |
1.64 |
2.76 |
10 |
| Net Nonoperating Obligations (NNO) |
-2.15 |
-5.08 |
-27 |
| Total Depreciation and Amortization (D&A) |
0.32 |
0.39 |
0.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
114.28% |
464.74% |
154.34% |
| Debt-free Net Working Capital to Revenue |
948.18% |
3,474.03% |
23,059.13% |
| Net Working Capital to Revenue |
948.18% |
3,474.03% |
23,059.13% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
-1.00 |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.32) |
($0.61) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
29.61M |
33.87M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
27.23M |
32.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.81 |
-6.08 |
-9.17 |
| Normalized NOPAT Margin |
-1,541.87% |
-3,614.23% |
-7,557.70% |
| Pre Tax Income Margin |
-2,206.61% |
-5,282.41% |
-16,057.50% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-559.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
-391.30 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
-644.48 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-476.78 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |