| DEI Shares Outstanding |
0.00 |
0.00 |
34,167,168.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
34,167,168.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-2.15 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
9.24% |
90.80% |
| EBITDA Growth |
0.00% |
-261.59% |
-54.63% |
| EBIT Growth |
0.00% |
-261.04% |
-54.14% |
| NOPAT Growth |
0.00% |
-44.07% |
-39.95% |
| Net Income Growth |
0.00% |
-280.10% |
-53.28% |
| EPS Growth |
0.00% |
-181.24% |
-51.63% |
| Operating Cash Flow Growth |
0.00% |
-231.89% |
-23.86% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
9.52% |
| Invested Capital Growth |
0.00% |
0.00% |
-2.47% |
| 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 |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
-995.65% |
-3,295.50% |
-2,670.83% |
| Operating Margin |
-2,560.75% |
-3,377.00% |
-2,477.02% |
| EBIT Margin |
-1,003.78% |
-3,317.37% |
-2,679.98% |
| Profit (Net Income) Margin |
-935.14% |
-3,253.66% |
-2,613.75% |
| Tax Burden Percent |
94.85% |
100.01% |
100.00% |
| Interest Burden Percent |
98.23% |
98.07% |
97.53% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-375.71% |
-266.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-360.84% |
-250.33% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
326.51% |
224.04% |
| Return on Equity (ROE) |
0.00% |
-49.20% |
-42.15% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-575.71% |
-263.69% |
| Operating Return on Assets (OROA) |
0.00% |
-22.86% |
-38.21% |
| Return on Assets (ROA) |
0.00% |
-22.42% |
-37.26% |
| Return on Common Equity (ROCE) |
0.00% |
-49.20% |
-42.15% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-24 |
-35 |
-49 |
| NOPAT Margin |
-1,792.53% |
-2,363.90% |
-1,733.91% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-14.87% |
-15.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-17.75% |
-31.46% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
500.57% |
712.59% |
534.52% |
| R&D to Revenue |
2,160.18% |
2,764.42% |
2,042.50% |
| Operating Expenses to Revenue |
2,660.75% |
3,477.00% |
2,577.02% |
| Earnings before Interest and Taxes (EBIT) |
-14 |
-49 |
-75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-13 |
-49 |
-75 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.03 |
1.30 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.21 |
1.67 |
| Price to Revenue (P/Rev) |
148.44 |
135.88 |
71.21 |
| 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) |
0.00 |
1.29 |
3.57 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
16.20 |
22.94 |
| 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 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
0.00 |
0.01 |
0.01 |
| Financial Leverage |
0.00 |
-0.90 |
-0.90 |
| Leverage Ratio |
0.00 |
1.10 |
1.13 |
| Compound Leverage Factor |
0.00 |
1.08 |
1.10 |
| Debt to Total Capital |
0.00% |
0.67% |
0.76% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.67% |
0.76% |
| 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 |
0.00% |
99.33% |
99.24% |
| Debt to EBITDA |
0.00 |
-0.03 |
-0.02 |
| Net Debt to EBITDA |
0.00 |
3.63 |
1.81 |
| Long-Term Debt to EBITDA |
0.00 |
-0.03 |
-0.02 |
| Debt to NOPAT |
0.00 |
-0.04 |
-0.02 |
| Net Debt to NOPAT |
0.00 |
5.06 |
2.78 |
| Long-Term Debt to NOPAT |
0.00 |
-0.04 |
-0.02 |
| Altman Z-Score |
0.00 |
5.74 |
2.03 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
19.05 |
4.90 |
| Quick Ratio |
0.00 |
18.79 |
4.65 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-53 |
-48 |
| Operating Cash Flow to CapEx |
0.00% |
-7,017.03% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-144.28 |
-309.05 |
| Operating Cash Flow to Interest Expense |
390.73 |
-132.68 |
-389.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
390.73 |
-134.57 |
-389.03 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.01 |
0.01 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
2.30 |
4.56 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
19 |
18 |
| Invested Capital Turnover |
0.00 |
0.16 |
0.15 |
| Increase / (Decrease) in Invested Capital |
0.00 |
19 |
-0.46 |
| Enterprise Value (EV) |
0.00 |
24 |
64 |
| Market Capitalization |
200 |
200 |
200 |
| Book Value per Share |
$0.00 |
$359.77 |
$4.50 |
| Tangible Book Value per Share |
$0.00 |
$304.83 |
$3.51 |
| Total Capital |
0.00 |
196 |
155 |
| Total Debt |
0.00 |
1.32 |
1.18 |
| Total Long-Term Debt |
0.00 |
1.32 |
1.18 |
| Net Debt |
0.00 |
-176 |
-136 |
| Capital Expenditures (CapEx) |
0.00 |
0.70 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-6.98 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
171 |
85 |
| Net Working Capital (NWC) |
0.00 |
171 |
85 |
| Net Nonoperating Expense (NNE) |
-12 |
13 |
25 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-176 |
-136 |
| Total Depreciation and Amortization (D&A) |
0.11 |
0.32 |
0.26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-473.98% |
-579.44% |
| Debt-free Net Working Capital to Revenue |
0.00% |
11,583.62% |
3,031.84% |
| Net Working Capital to Revenue |
0.00% |
11,583.62% |
3,031.84% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
-168.00 |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($168.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
34.17M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-24 |
-35 |
-49 |
| Normalized NOPAT Margin |
-1,792.53% |
-2,363.90% |
-1,733.91% |
| Pre Tax Income Margin |
-985.96% |
-3,253.38% |
-2,613.75% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-142.16 |
-132.14 |
-482.19 |
| NOPAT to Interest Expense |
-253.87 |
-94.16 |
-311.97 |
| EBIT Less CapEx to Interest Expense |
-142.16 |
-134.03 |
-482.19 |
| NOPAT Less CapEx to Interest Expense |
-253.87 |
-96.05 |
-311.97 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |