| DEI Shares Outstanding |
|
0.00 |
17,902,869.00 |
21,304,801.00 |
29,399,709.00 |
- |
- |
- |
69,367,896.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
17,902,869.00 |
21,304,801.00 |
29,399,709.00 |
- |
- |
- |
69,367,896.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.71 |
-2.39 |
-2.27 |
- |
- |
- |
-3.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
93.40% |
-24.72% |
12.58% |
23.65% |
86.52% |
30.76% |
105.77% |
| EBITDA Growth |
|
0.00% |
-41.55% |
-65.01% |
-26.69% |
-75.93% |
-62.35% |
-8.08% |
-21.40% |
| EBIT Growth |
|
0.00% |
-41.34% |
-64.04% |
-26.29% |
-77.78% |
-62.83% |
-8.13% |
-20.29% |
| NOPAT Growth |
|
0.00% |
-20.94% |
-97.57% |
-26.29% |
-77.78% |
-62.83% |
-10.49% |
-17.72% |
| Net Income Growth |
|
0.00% |
-40.11% |
-66.66% |
-30.99% |
-68.69% |
-60.28% |
6.44% |
-29.54% |
| EPS Growth |
|
0.00% |
94.44% |
3.97% |
-0.38% |
-42.32% |
-33.68% |
42.91% |
-8.97% |
| Operating Cash Flow Growth |
|
0.00% |
-9.72% |
37.83% |
16.84% |
-482.07% |
29.59% |
-171.70% |
-51.57% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
69.62% |
-1.50% |
-1,028.75% |
56.45% |
-300.74% |
-30.25% |
| Invested Capital Growth |
|
0.00% |
109.82% |
-2,507.49% |
-140.36% |
39.16% |
-227.92% |
30.72% |
79.03% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.65% |
-3.89% |
8.64% |
-4.40% |
156.13% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.41% |
-13.24% |
-13.46% |
-4.70% |
15.04% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.49% |
-13.85% |
-13.12% |
-4.56% |
14.81% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.49% |
-13.85% |
-13.12% |
-6.84% |
14.81% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.91% |
-11.85% |
-11.84% |
-1.66% |
12.65% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.93% |
-11.76% |
-2.01% |
10.49% |
13.19% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
12.09% |
-192.05% |
29.47% |
-30.00% |
-38.90% |
18.70% |
-4.15% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-19.39% |
-36.57% |
8.81% |
-3.55% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.12% |
8.88% |
0.53% |
-44.51% |
39.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-304.08% |
-222.56% |
-487.81% |
-548.94% |
-781.06% |
-679.86% |
-561.93% |
-331.53% |
| Operating Margin |
|
-304.74% |
-190.56% |
-500.10% |
-560.98% |
-806.56% |
-704.13% |
-594.96% |
-340.38% |
| EBIT Margin |
|
-314.06% |
-229.52% |
-500.10% |
-560.98% |
-806.56% |
-704.13% |
-582.27% |
-340.38% |
| Profit (Net Income) Margin |
|
-306.14% |
-221.78% |
-490.95% |
-571.25% |
-779.35% |
-669.72% |
-479.18% |
-301.66% |
| Tax Burden Percent |
|
98.22% |
99.18% |
98.60% |
97.57% |
98.67% |
100.81% |
97.26% |
100.07% |
| Interest Burden Percent |
|
99.25% |
97.43% |
99.57% |
104.36% |
97.93% |
94.35% |
84.62% |
88.56% |
| Effective Tax Rate |
|
0.00% |
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% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
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% |
0.00% |
| Return on Equity (ROE) |
|
-41.71% |
-42.05% |
-54.08% |
-30.25% |
-36.53% |
-56.31% |
-29.04% |
-31.21% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-2,821.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-27.46% |
-33.03% |
-38.30% |
-20.48% |
-26.20% |
-37.76% |
-26.46% |
-29.51% |
| Return on Assets (ROA) |
|
-26.76% |
-31.91% |
-37.60% |
-20.85% |
-25.32% |
-35.92% |
-21.78% |
-26.15% |
| Return on Common Equity (ROCE) |
|
55.62% |
-6.75% |
-54.08% |
-30.25% |
-36.53% |
-56.31% |
-29.04% |
-31.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.29% |
-32.84% |
-53.44% |
-19.30% |
-41.63% |
-48.71% |
-21.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-18 |
-36 |
-46 |
-82 |
-133 |
-147 |
-173 |
| NOPAT Margin |
|
-213.32% |
-133.39% |
-350.07% |
-392.69% |
-564.59% |
-492.89% |
-416.47% |
-238.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
-10.45% |
-15.69% |
-13.71% |
-7.88% |
-8.66% |
-11.86% |
-3.22% |
-6.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-27.12% |
-33.11% |
-18.52% |
-28.35% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
113.80% |
105.50% |
281.05% |
277.29% |
342.30% |
224.00% |
204.62% |
109.34% |
| R&D to Revenue |
|
290.93% |
185.06% |
319.05% |
383.69% |
564.26% |
580.13% |
490.34% |
331.03% |
| Operating Expenses to Revenue |
|
404.74% |
290.56% |
600.10% |
660.98% |
906.56% |
804.13% |
694.96% |
440.38% |
| Earnings before Interest and Taxes (EBIT) |
|
-22 |
-32 |
-52 |
-66 |
-117 |
-190 |
-205 |
-247 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-22 |
-31 |
-51 |
-64 |
-113 |
-183 |
-198 |
-241 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.81 |
4.01 |
5.17 |
3.25 |
2.07 |
1.22 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.81 |
4.01 |
5.17 |
3.25 |
2.07 |
1.22 |
0.81 |
| Price to Revenue (P/Rev) |
|
8.50 |
12.23 |
36.81 |
152.99 |
60.76 |
28.43 |
27.40 |
6.77 |
| Price to Earnings (P/E) |
|
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
70.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
16.74 |
5.56 |
25.11 |
118.04 |
39.41 |
10.06 |
2.47 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.15 |
0.09 |
0.11 |
0.08 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.15 |
0.09 |
0.11 |
0.08 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.21 |
-1.07 |
-1.13 |
-1.20 |
-1.16 |
-1.25 |
-1.18 |
-1.07 |
| Leverage Ratio |
|
1.56 |
1.32 |
1.44 |
1.45 |
1.44 |
1.57 |
1.33 |
1.19 |
| Compound Leverage Factor |
|
1.55 |
1.28 |
1.43 |
1.51 |
1.41 |
1.48 |
1.13 |
1.06 |
| Debt to Total Capital |
|
0.00% |
0.00% |
13.19% |
7.94% |
10.07% |
7.64% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
13.19% |
7.94% |
10.07% |
7.64% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
233.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-133.33% |
100.00% |
86.81% |
92.06% |
89.93% |
92.36% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.29 |
-0.47 |
-0.27 |
-0.17 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
2.40 |
6.37 |
2.73 |
2.70 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.29 |
-0.47 |
-0.27 |
-0.17 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.40 |
-0.65 |
-0.37 |
-0.23 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
3.34 |
8.90 |
3.78 |
3.73 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.40 |
-0.65 |
-0.37 |
-0.23 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.22 |
4.90 |
2.16 |
8.03 |
2.66 |
0.83 |
2.95 |
0.99 |
| Noncontrolling Interest Sharing Ratio |
|
233.33% |
83.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
8.60 |
11.81 |
6.73 |
12.65 |
6.92 |
8.08 |
13.81 |
11.98 |
| Quick Ratio |
|
7.66 |
10.47 |
6.12 |
12.13 |
6.40 |
7.57 |
13.08 |
11.02 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-30 |
-9.27 |
-9.40 |
-106 |
-46 |
-185 |
-241 |
| Operating Cash Flow to CapEx |
|
-2,198.82% |
-1,840.06% |
-1,482.42% |
-728.77% |
-453.53% |
-2,069.92% |
-13,337.98% |
-10,624.47% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-20.28 |
-3.15 |
-31.74 |
-14.17 |
-69.02 |
-1,171.23 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-38.93 |
-4.96 |
-25.75 |
-18.58 |
-61.37 |
-1,212.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-41.55 |
-5.64 |
-31.43 |
-19.48 |
-61.83 |
-1,223.42 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.14 |
0.08 |
0.04 |
0.03 |
0.05 |
0.05 |
0.09 |
| Accounts Receivable Turnover |
|
1.42 |
5.29 |
3.67 |
3.62 |
9.50 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
3.93 |
6.72 |
4.51 |
4.30 |
1.30 |
1.60 |
2.94 |
9.34 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
256.82 |
69.05 |
99.37 |
100.73 |
38.42 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
256.82 |
69.05 |
99.37 |
100.73 |
38.42 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-11 |
1.08 |
-26 |
-63 |
-38 |
-125 |
-86 |
-18 |
| Invested Capital Turnover |
|
-0.65 |
-2.78 |
-0.83 |
-0.26 |
-0.29 |
-0.33 |
-0.33 |
-1.39 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
12 |
-27 |
-37 |
24 |
-87 |
38 |
68 |
| Enterprise Value (EV) |
|
119 |
77 |
261 |
1,381 |
570 |
271 |
87 |
-137 |
| Market Capitalization |
|
61 |
169 |
382 |
1,790 |
879 |
767 |
967 |
491 |
| Book Value per Share |
|
($159.11) |
$5.21 |
$4.48 |
$11.78 |
$9.12 |
$8.74 |
$11.49 |
$8.79 |
| Tangible Book Value per Share |
|
($159.11) |
$5.21 |
$4.48 |
$11.78 |
$9.12 |
$8.74 |
$11.49 |
$8.79 |
| Total Capital |
|
52 |
93 |
110 |
376 |
301 |
402 |
793 |
610 |
| Total Debt |
|
0.00 |
0.00 |
15 |
30 |
30 |
31 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
15 |
30 |
30 |
31 |
0.00 |
0.00 |
| Net Debt |
|
-63 |
-92 |
-121 |
-409 |
-309 |
-496 |
-880 |
-628 |
| Capital Expenditures (CapEx) |
|
1.19 |
1.56 |
1.20 |
2.03 |
19 |
2.93 |
1.24 |
2.35 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
4.46 |
3.21 |
-3.40 |
-16 |
-23 |
-34 |
-18 |
-2.21 |
| Debt-free Net Working Capital (DFNWC) |
|
68 |
95 |
133 |
422 |
316 |
492 |
861 |
626 |
| Net Working Capital (NWC) |
|
68 |
95 |
133 |
422 |
316 |
492 |
861 |
626 |
| Net Nonoperating Expense (NNE) |
|
6.62 |
12 |
15 |
21 |
31 |
48 |
22 |
46 |
| Net Nonoperating Obligations (NNO) |
|
-63 |
-92 |
-121 |
-409 |
-309 |
-496 |
-880 |
-628 |
| Total Depreciation and Amortization (D&A) |
|
0.71 |
0.96 |
1.28 |
1.41 |
3.69 |
6.55 |
7.17 |
6.42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
62.50% |
23.24% |
-32.69% |
-139.89% |
-159.81% |
-126.38% |
-51.44% |
-3.04% |
| Debt-free Net Working Capital to Revenue |
|
950.67% |
690.71% |
1,276.17% |
3,610.47% |
2,185.17% |
1,825.07% |
2,441.89% |
862.29% |
| Net Working Capital to Revenue |
|
950.67% |
690.71% |
1,276.17% |
3,610.47% |
2,185.17% |
1,825.07% |
2,441.89% |
862.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.66) |
($2.67) |
($3.80) |
($5.08) |
($2.90) |
($3.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
23.09M |
25.06M |
29.66M |
35.59M |
58.21M |
69.28M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.66) |
($2.67) |
($3.80) |
($5.08) |
($2.90) |
($3.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
23.09M |
25.06M |
29.66M |
35.59M |
58.21M |
69.28M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.66) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
19.15M |
29.60M |
30.02M |
42.59M |
69.20M |
69.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-15 |
-18 |
-36 |
-46 |
-82 |
-133 |
-147 |
-173 |
| Normalized NOPAT Margin |
|
-213.32% |
-133.39% |
-350.07% |
-392.69% |
-564.59% |
-492.89% |
-416.47% |
-238.26% |
| Pre Tax Income Margin |
|
-311.69% |
-223.62% |
-497.92% |
-585.47% |
-789.88% |
-664.32% |
-492.69% |
-301.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-113.70 |
-21.99 |
-34.88 |
-58.21 |
-76.53 |
-1,199.34 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-79.59 |
-15.39 |
-24.42 |
-40.75 |
-54.74 |
-839.54 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-116.32 |
-22.67 |
-40.56 |
-59.11 |
-76.99 |
-1,210.75 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-82.21 |
-16.07 |
-30.10 |
-41.65 |
-55.20 |
-850.95 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-2.64% |
0.00% |
0.00% |
11.31% |
0.00% |
0.00% |
0.00% |
0.00% |