| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
86,795,838.00 |
89,495,790.00 |
1,103,348.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
867,958.00 |
894,958.00 |
1,103,348.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-110.80 |
-60.18 |
-9.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-29.98% |
11.84% |
-90.30% |
44.52% |
79.56% |
| EBIT Growth |
|
0.00% |
-28.55% |
11.76% |
-89.82% |
44.26% |
79.60% |
| NOPAT Growth |
|
0.00% |
-24.26% |
15.66% |
-20.85% |
-0.64% |
79.78% |
| Net Income Growth |
|
0.00% |
-29.11% |
12.32% |
-91.06% |
44.00% |
79.69% |
| EPS Growth |
|
0.00% |
-1,504.76% |
12.32% |
-91.06% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-100.46% |
1,076.50% |
-125.43% |
-2,922.40% |
91.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-22.02% |
151.44% |
-152.43% |
76.25% |
| Invested Capital Growth |
|
0.00% |
0.00% |
158.02% |
-85.32% |
-88.84% |
-107.36% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-30,590.28% |
0.00% |
0.00% |
0.00% |
0.00% |
-128.12% |
| Operating Margin |
|
-30,147.22% |
0.00% |
0.00% |
0.00% |
0.00% |
-131.65% |
| EBIT Margin |
|
-31,013.19% |
0.00% |
0.00% |
0.00% |
0.00% |
-128.66% |
| Profit (Net Income) Margin |
|
-30,879.17% |
0.00% |
0.00% |
0.00% |
0.00% |
-128.69% |
| Tax Burden Percent |
|
99.81% |
100.00% |
100.00% |
100.01% |
100.48% |
100.03% |
| Interest Burden Percent |
|
99.76% |
100.00% |
99.36% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
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% |
-1,012.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3,841.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-293.35% |
| Return on Equity (ROE) |
|
0.00% |
26.97% |
-30.93% |
-33.19% |
-233.67% |
-1,305.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-391.09% |
-133.29% |
82.96% |
-305.57% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-110.40% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-110.43% |
| Return on Common Equity (ROCE) |
|
0.00% |
28.48% |
63.94% |
62.70% |
3,279.32% |
-24.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
26.97% |
-9.35% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-30 |
-38 |
-32 |
-38 |
-39 |
-7.83 |
| NOPAT Margin |
|
-21,103.06% |
0.00% |
0.00% |
0.00% |
0.00% |
-92.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
15.57% |
-20.10% |
-24.94% |
-102.70% |
-4,853.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-5.91% |
-84.15% |
-796.34% |
245.70% |
| Cost of Revenue to Revenue |
|
50.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
7,668.75% |
0.00% |
0.00% |
0.00% |
0.00% |
146.38% |
| R&D to Revenue |
|
21,834.03% |
0.00% |
0.00% |
0.00% |
0.00% |
65.07% |
| Operating Expenses to Revenue |
|
30,197.22% |
0.00% |
0.00% |
0.00% |
0.00% |
231.65% |
| Earnings before Interest and Taxes (EBIT) |
|
-45 |
-57 |
-51 |
-96 |
-54 |
-11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-44 |
-57 |
-50 |
-96 |
-53 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
793.26 |
982.24 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
982.24 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.43 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
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 |
47.54 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
14.68 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.19 |
-0.57 |
-0.80 |
-0.64 |
-0.08 |
| Leverage Ratio |
|
0.00 |
-0.58 |
0.61 |
0.23 |
1.49 |
11.82 |
| Compound Leverage Factor |
|
0.00 |
-0.58 |
0.61 |
0.23 |
1.49 |
11.82 |
| Debt to Total Capital |
|
0.00% |
-0.25% |
0.18% |
9.85% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.26% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
-0.25% |
0.18% |
0.58% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
-5.60% |
94.91% |
1,446.26% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
105.85% |
-83.09% |
-1,414.51% |
0.23% |
-0.66% |
| Debt to EBITDA |
|
0.00 |
-0.01 |
-0.02 |
-0.05 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.81 |
0.63 |
0.35 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.01 |
-0.02 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.01 |
-0.03 |
-0.12 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.22 |
0.99 |
0.87 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.01 |
-0.03 |
-0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-11.44 |
-8.34 |
-0.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-5.58% |
306.73% |
288.94% |
1,503.41% |
98.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
7.33 |
7.27 |
2.95 |
1.39 |
0.96 |
| Quick Ratio |
|
0.00 |
3.45 |
7.27 |
2.79 |
1.32 |
0.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-77 |
-94 |
49 |
-25 |
-6.04 |
| Operating Cash Flow to CapEx |
|
58,110.42% |
0.00% |
0.00% |
0.00% |
-143,715.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.86 |
| Accounts Receivable Turnover |
|
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 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
178.95 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
40 |
102 |
15 |
1.67 |
-0.12 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.98 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
40 |
62 |
-87 |
-13 |
-1.79 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
712 |
-1.04 |
17 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
84 |
8.73 |
21 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($7.45) |
$0.00 |
$0.02 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($7.62) |
($0.02) |
$0.02 |
| Total Capital |
|
0.00 |
-212 |
539 |
46 |
4.86 |
-3.19 |
| Total Debt |
|
0.00 |
0.53 |
0.99 |
4.50 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.53 |
0.99 |
0.27 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-46 |
-32 |
-33 |
-9.77 |
-3.28 |
| Capital Expenditures (CapEx) |
|
0.14 |
0.00 |
0.00 |
-0.06 |
0.02 |
-0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
39 |
-4.50 |
-7.21 |
-6.90 |
-3.55 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
86 |
28 |
31 |
2.87 |
-0.28 |
| Net Working Capital (NWC) |
|
0.00 |
86 |
28 |
26 |
2.87 |
-0.28 |
| Net Nonoperating Expense (NNE) |
|
14 |
20 |
18 |
58 |
15 |
3.11 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
252 |
-436 |
-26 |
-3.19 |
3.07 |
| Total Depreciation and Amortization (D&A) |
|
0.61 |
0.15 |
0.18 |
0.10 |
0.31 |
0.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-41.78% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.24% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($62.00) |
($232.00) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
894.96K |
0.00 |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
894.96K |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-30 |
-36 |
-32 |
-38 |
-30 |
-6.63 |
| Normalized NOPAT Margin |
|
-20,616.94% |
0.00% |
0.00% |
0.00% |
0.00% |
-78.01% |
| Pre Tax Income Margin |
|
-30,938.19% |
0.00% |
0.00% |
0.00% |
0.00% |
-128.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |