| DEI Shares Outstanding |
|
0.00 |
0.00 |
36,835,849.00 |
37,607,297.00 |
47,935,808.00 |
- |
58,792,088.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
36,835,849.00 |
37,607,297.00 |
47,935,808.00 |
- |
1,175,842.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-2.59 |
-2.83 |
-2.58 |
- |
-50.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-91.75% |
-41.72% |
-100.00% |
0.00% |
0.00% |
-81.82% |
| EBITDA Growth |
|
0.00% |
-5.48% |
-210.07% |
-12.43% |
-20.22% |
43.82% |
16.81% |
| EBIT Growth |
|
0.00% |
-5.82% |
-204.41% |
-12.12% |
-20.02% |
43.64% |
17.36% |
| NOPAT Growth |
|
0.00% |
-6.48% |
-220.41% |
-12.13% |
-19.93% |
42.98% |
19.80% |
| Net Income Growth |
|
0.00% |
-20.09% |
-166.09% |
-11.61% |
-15.95% |
43.48% |
14.57% |
| EPS Growth |
|
0.00% |
-501.89% |
13.48% |
0.72% |
5.84% |
44.19% |
29.86% |
| Operating Cash Flow Growth |
|
0.00% |
-276.71% |
-71.23% |
-45.34% |
-15.04% |
30.84% |
32.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-991.01% |
-21.84% |
-14.01% |
32.15% |
42.91% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-22.22% |
-2.96% |
-16.01% |
14.75% |
-24.51% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-37.50% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-26.20% |
-4.39% |
0.26% |
15.24% |
8.20% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-25.78% |
-4.32% |
0.20% |
15.21% |
8.44% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-18.93% |
-4.92% |
0.02% |
14.25% |
10.54% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-24.51% |
-4.06% |
0.50% |
14.72% |
7.88% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
46.92% |
-0.37% |
3.01% |
14.79% |
12.17% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-12.56% |
-3.90% |
-5.66% |
15.44% |
15.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.64% |
-6.83% |
21.28% |
18.34% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
13.02% |
0.90% |
12.41% |
-3.68% |
-9.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-559.23% |
-7,149.88% |
-38,043.60% |
0.00% |
0.00% |
-656.55% |
-3,003.85% |
| Operating Margin |
|
-543.62% |
-7,016.08% |
-38,576.00% |
0.00% |
0.00% |
-672.21% |
-2,965.25% |
| EBIT Margin |
|
-575.77% |
-7,384.85% |
-38,575.60% |
0.00% |
0.00% |
-664.95% |
-3,022.50% |
| Profit (Net Income) Margin |
|
-574.13% |
-8,357.34% |
-38,160.80% |
0.00% |
0.00% |
-634.33% |
-2,980.35% |
| Tax Burden Percent |
|
94.95% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
105.02% |
113.17% |
98.92% |
98.48% |
95.14% |
95.39% |
98.61% |
| 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) |
|
0.00% |
-17.08% |
-45.34% |
-54.44% |
-98.37% |
-164.30% |
543.76% |
| 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% |
-12.93% |
-38.63% |
0.00% |
0.00% |
-85.01% |
-182.49% |
| Return on Assets (ROA) |
|
0.00% |
-14.64% |
-38.21% |
0.00% |
0.00% |
-81.10% |
-179.95% |
| Return on Common Equity (ROCE) |
|
0.00% |
-17.07% |
-45.34% |
-54.44% |
-98.37% |
-164.30% |
543.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-17.08% |
-45.25% |
-59.05% |
-174.70% |
-489.14% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-20 |
-21 |
-68 |
-76 |
-91 |
-52 |
-42 |
| NOPAT Margin |
|
-380.53% |
-4,911.26% |
-27,003.20% |
0.00% |
0.00% |
-470.55% |
-2,075.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-12.43% |
-11.55% |
-13.37% |
-19.99% |
-22.45% |
-64.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-128.45% |
-362.85% |
114.71% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
145.17% |
2,469.70% |
15,366.40% |
0.00% |
0.00% |
198.62% |
886.60% |
| R&D to Revenue |
|
498.44% |
4,646.39% |
23,309.60% |
0.00% |
0.00% |
573.59% |
2,178.65% |
| Operating Expenses to Revenue |
|
643.62% |
7,116.08% |
38,676.00% |
0.00% |
0.00% |
772.21% |
3,065.25% |
| Earnings before Interest and Taxes (EBIT) |
|
-30 |
-32 |
-96 |
-108 |
-130 |
-73 |
-60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-29 |
-31 |
-95 |
-107 |
-129 |
-72 |
-60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.70 |
3.43 |
1.72 |
1.67 |
2.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.70 |
3.43 |
1.72 |
1.67 |
2.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
36.35 |
832.41 |
2,892.35 |
0.00 |
0.00 |
2.60 |
16.69 |
| 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 |
277.81 |
1,912.43 |
0.00 |
0.00 |
0.00 |
13.13 |
| 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 |
17.32 |
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 |
|
0.00 |
-1.13 |
-1.15 |
-1.18 |
-1.30 |
-1.89 |
2.56 |
| Leverage Ratio |
|
0.00 |
1.17 |
1.19 |
1.23 |
1.38 |
2.03 |
-3.02 |
| Compound Leverage Factor |
|
0.00 |
1.32 |
1.17 |
1.21 |
1.31 |
1.93 |
-2.98 |
| Debt to Total Capital |
|
0.00% |
0.32% |
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% |
0.32% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
99.67% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
7.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
11.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
6.20 |
8.75 |
1.75 |
-6.12 |
-16.09 |
-70.33 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
7.46 |
12.48 |
9.53 |
4.11 |
3.52 |
0.37 |
| Quick Ratio |
|
0.00 |
7.40 |
12.36 |
9.32 |
3.93 |
3.37 |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
6.88 |
-61 |
-75 |
-85 |
-58 |
-33 |
| Operating Cash Flow to CapEx |
|
-639.17% |
-6,158.31% |
-6,733.12% |
-34,120.75% |
-106,137.76% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-5.92 |
-8.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-6.84 |
-8.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
0.06 |
| 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 |
0.10 |
0.06 |
0.00 |
0.00 |
9.64 |
5.01 |
| 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 |
|
0.00 |
-28 |
-34 |
-35 |
-41 |
-35 |
-43 |
| Invested Capital Turnover |
|
0.00 |
-0.03 |
-0.01 |
0.00 |
0.00 |
-0.29 |
-0.05 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-28 |
-6.21 |
-1.01 |
-5.63 |
6.02 |
-8.53 |
| Enterprise Value (EV) |
|
0.00 |
119 |
478 |
95 |
6.45 |
-20 |
26 |
| Market Capitalization |
|
189 |
357 |
723 |
310 |
118 |
29 |
33 |
| Book Value per Share |
|
$0.00 |
$24.91 |
$5.72 |
$4.80 |
$1.47 |
$0.30 |
($0.62) |
| Tangible Book Value per Share |
|
$0.00 |
$24.91 |
$5.72 |
$4.80 |
$1.47 |
$0.30 |
($0.62) |
| Total Capital |
|
0.00 |
211 |
211 |
180 |
71 |
14 |
-36 |
| Total Debt |
|
0.00 |
0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-238 |
-245 |
-216 |
-111 |
-49 |
-7.12 |
| Capital Expenditures (CapEx) |
|
1.51 |
0.59 |
0.92 |
0.27 |
0.10 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-30 |
-18 |
-18 |
-23 |
-12 |
-21 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
208 |
227 |
197 |
88 |
37 |
-14 |
| Net Working Capital (NWC) |
|
0.00 |
208 |
227 |
197 |
88 |
37 |
-14 |
| Net Nonoperating Expense (NNE) |
|
10 |
15 |
28 |
31 |
33 |
18 |
18 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-238 |
-245 |
-216 |
-111 |
-49 |
-7.12 |
| Total Depreciation and Amortization (D&A) |
|
0.86 |
1.01 |
1.33 |
1.20 |
1.22 |
0.93 |
0.37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-7,036.13% |
-7,000.00% |
0.00% |
0.00% |
-112.31% |
-1,051.35% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
48,582.75% |
90,991.60% |
0.00% |
0.00% |
333.56% |
-695.45% |
| Net Working Capital to Revenue |
|
0.00% |
48,582.75% |
90,991.60% |
0.00% |
0.00% |
333.56% |
-695.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.76) |
($2.74) |
($2.58) |
($1.44) |
($50.50) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
37.32M |
38.93M |
47.78M |
48.57M |
1.18M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.76) |
($2.74) |
($2.58) |
($1.44) |
($50.50) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
37.32M |
38.93M |
47.78M |
48.57M |
1.18M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.76) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
34.56M |
47.61M |
48.10M |
58.40M |
1.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-20 |
-21 |
-68 |
-76 |
-91 |
-52 |
-42 |
| Normalized NOPAT Margin |
|
-380.53% |
-4,911.26% |
-27,003.20% |
0.00% |
0.00% |
-470.55% |
-2,075.68% |
| Pre Tax Income Margin |
|
-604.65% |
-8,357.34% |
-38,160.80% |
0.00% |
0.00% |
-634.33% |
-2,980.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-18.37 |
-7.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-12.14 |
-4.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-19.29 |
-7.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-13.07 |
-5.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-0.02% |
-0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.02% |
-0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |