| DEI Shares Outstanding |
|
0.00 |
38,117,910.00 |
42,616,191.00 |
42,815,593.00 |
74,931,848.00 |
3,587,892.00 |
15,724,596.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
1,524,716.00 |
1,704,648.00 |
1,712,624.00 |
2,997,274.00 |
3,587,892.00 |
15,724,596.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-71.19 |
-75.28 |
-56.08 |
-29.25 |
-36.57 |
-1.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
219.04% |
11.66% |
-74.60% |
-44.59% |
| EBITDA Growth |
|
0.00% |
-79.16% |
-31.87% |
25.66% |
8.86% |
-54.37% |
82.11% |
| EBIT Growth |
|
0.00% |
-81.03% |
-31.03% |
25.16% |
9.44% |
-50.64% |
81.76% |
| NOPAT Growth |
|
0.00% |
-81.03% |
-31.16% |
23.96% |
9.69% |
-1.17% |
1.31% |
| Net Income Growth |
|
0.00% |
-107.68% |
-18.23% |
25.16% |
8.71% |
-49.65% |
81.56% |
| EPS Growth |
|
0.00% |
58.26% |
70.38% |
30.12% |
8.71% |
38.77% |
88.30% |
| Operating Cash Flow Growth |
|
0.00% |
-58.79% |
-55.75% |
31.36% |
0.49% |
-2.21% |
-2.18% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-66.87% |
27.05% |
40.72% |
49.85% |
-513.56% |
| Invested Capital Growth |
|
0.00% |
-117.86% |
11.47% |
-3.60% |
-98.23% |
-96.87% |
71.62% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
9.19% |
29.52% |
-5.22% |
-34.22% |
-17.38% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-2.84% |
15.30% |
-2.58% |
-72.55% |
73.24% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-2.83% |
14.98% |
-2.44% |
-70.69% |
72.28% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-2.94% |
13.53% |
-3.91% |
5.74% |
-1.44% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-2.64% |
14.15% |
-7.35% |
-70.51% |
72.02% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-9.15% |
14.12% |
-7.35% |
-70.66% |
70.62% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-6.70% |
-18.18% |
20.68% |
-8.03% |
5.01% |
-4.22% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
20.65% |
37.51% |
64.75% |
-111.65% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
19.16% |
-9.14% |
-182.01% |
-247.59% |
10.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
-2,852.15% |
-664.59% |
-542.46% |
-3,296.35% |
-1,064.14% |
| Operating Margin |
|
0.00% |
0.00% |
-2,943.82% |
-701.66% |
-567.50% |
-2,259.92% |
-4,024.93% |
| EBIT Margin |
|
0.00% |
0.00% |
-2,940.79% |
-689.87% |
-559.50% |
-3,317.62% |
-1,092.36% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-2,944.07% |
-690.63% |
-564.61% |
-3,326.01% |
-1,106.72% |
| Tax Burden Percent |
|
100.16% |
100.15% |
100.11% |
100.11% |
100.92% |
100.25% |
101.32% |
| Interest Burden Percent |
|
96.55% |
110.78% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-44.60% |
-64.37% |
-63.41% |
-66.55% |
-89.48% |
-415.84% |
-196.92% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-51.21% |
-50.22% |
-58.27% |
-118.11% |
-30.11% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-51.26% |
-50.28% |
-58.80% |
-118.41% |
-30.50% |
| Return on Common Equity (ROCE) |
|
24.70% |
-29.62% |
-63.41% |
-66.55% |
-89.48% |
-415.84% |
-196.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
80.54% |
-49.33% |
-69.47% |
-92.44% |
-95.22% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
-68 |
-90 |
-68 |
-62 |
-62 |
-62 |
| NOPAT Margin |
|
0.00% |
0.00% |
-2,060.67% |
-491.16% |
-397.25% |
-1,581.95% |
-2,817.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.26% |
-21.52% |
-17.11% |
-16.71% |
-19.86% |
-71.36% |
55.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-66.99% |
215.40% |
-115.02% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
654.44% |
189.90% |
197.15% |
578.71% |
947.76% |
| R&D to Revenue |
|
0.00% |
0.00% |
2,389.38% |
611.76% |
470.35% |
1,781.22% |
3,177.17% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
3,043.82% |
801.66% |
667.50% |
2,359.92% |
4,124.93% |
| Earnings before Interest and Taxes (EBIT) |
|
-54 |
-98 |
-128 |
-96 |
-87 |
-131 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-53 |
-94 |
-124 |
-92 |
-84 |
-130 |
-23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.79 |
2.74 |
0.39 |
0.54 |
0.00 |
2.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.79 |
2.74 |
0.39 |
0.54 |
0.00 |
2.74 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
116.05 |
2.93 |
3.20 |
36.23 |
67.04 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
68.79 |
0.00 |
0.00 |
21.77 |
31.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.09 |
-1.10 |
-1.11 |
-1.15 |
-1.34 |
-3.06 |
-5.49 |
| Leverage Ratio |
|
1.25 |
1.22 |
1.24 |
1.32 |
1.52 |
3.51 |
6.46 |
| Compound Leverage Factor |
|
1.21 |
1.35 |
1.24 |
1.32 |
1.52 |
3.51 |
6.46 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
155.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-55.37% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.09 |
12.83 |
3.26 |
-4.48 |
-4.86 |
-16.89 |
-7.67 |
| Noncontrolling Interest Sharing Ratio |
|
155.37% |
53.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.70 |
8.26 |
5.25 |
4.03 |
5.90 |
2.86 |
3.90 |
| Quick Ratio |
|
8.52 |
8.04 |
4.90 |
3.80 |
5.68 |
2.62 |
3.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-55 |
-93 |
-68 |
-40 |
-20 |
-123 |
| Operating Cash Flow to CapEx |
|
-1,678.64% |
-3,598.01% |
-12,966.59% |
-8,418.77% |
-415,773.68% |
-62,110.00% |
-18,879.41% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-5.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-7.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-7.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.02 |
0.07 |
0.10 |
0.04 |
0.03 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.61 |
2.53 |
3.85 |
1.40 |
1.03 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-11 |
-24 |
-21 |
-22 |
-44 |
-86 |
-24 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-0.19 |
-0.64 |
-0.47 |
-0.06 |
-0.04 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-13 |
2.76 |
-0.77 |
-22 |
-42 |
62 |
| Enterprise Value (EV) |
|
204 |
810 |
300 |
-85 |
-86 |
86 |
69 |
| Market Capitalization |
|
150 |
1,054 |
506 |
41 |
50 |
143 |
147 |
| Book Value per Share |
|
($32.33) |
$5.77 |
$4.33 |
$2.43 |
$1.23 |
($8.08) |
$3.41 |
| Tangible Book Value per Share |
|
($32.33) |
$5.77 |
$4.33 |
$2.43 |
$1.23 |
($8.08) |
$3.41 |
| Total Capital |
|
117 |
220 |
185 |
104 |
92 |
-29 |
54 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-128 |
-244 |
-206 |
-126 |
-136 |
-57 |
-78 |
| Capital Expenditures (CapEx) |
|
2.79 |
2.06 |
0.89 |
0.94 |
0.02 |
0.13 |
0.44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12 |
-24 |
-25 |
-26 |
-19 |
-17 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
106 |
220 |
165 |
100 |
117 |
40 |
62 |
| Net Working Capital (NWC) |
|
106 |
220 |
165 |
100 |
117 |
40 |
62 |
| Net Nonoperating Expense (NNE) |
|
14 |
40 |
39 |
28 |
26 |
69 |
-37 |
| Net Nonoperating Obligations (NNO) |
|
-128 |
-244 |
-206 |
-126 |
-136 |
-57 |
-78 |
| Total Depreciation and Amortization (D&A) |
|
1.42 |
3.56 |
3.86 |
3.52 |
2.65 |
0.84 |
0.62 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-583.41% |
-183.55% |
-119.75% |
-421.93% |
-746.80% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
3,795.99% |
722.05% |
754.58% |
1,024.18% |
2,819.26% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
3,795.99% |
722.05% |
754.58% |
1,024.18% |
2,819.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($271.75) |
($80.50) |
($56.25) |
($34.00) |
($20.94) |
($2.45) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
1.53M |
1.71M |
1.72M |
2.57M |
6.26M |
9.88M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($271.75) |
($80.50) |
($56.25) |
($34.00) |
($20.94) |
($2.45) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
1.53M |
1.71M |
1.72M |
2.57M |
6.26M |
9.88M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($271.75) |
($80.50) |
($56.25) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
399.53K |
1.59M |
1.71M |
3.03M |
12.23M |
12.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-68 |
-90 |
-68 |
-62 |
-62 |
-62 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-2,060.67% |
-491.16% |
-397.25% |
-1,581.95% |
-2,817.45% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-2,940.79% |
-689.87% |
-559.50% |
-3,317.62% |
-1,092.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-9.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-6.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-9.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-6.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |