| DEI Shares Outstanding |
|
0.00 |
8,369,750.00 |
9,502,243.00 |
15,584,635.00 |
4,498,709.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
278,992.00 |
316,741.00 |
519,488.00 |
4,498,709.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-29.23 |
-25.06 |
-17.40 |
-3.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
52,627.44% |
269.68% |
-34.18% |
| EBITDA Growth |
|
0.00% |
28.01% |
-93.74% |
-7.69% |
-71.78% |
| EBIT Growth |
|
0.00% |
27.89% |
-99.47% |
-11.90% |
-65.80% |
| NOPAT Growth |
|
0.00% |
-81.76% |
-98.78% |
-12.29% |
-18.08% |
| Net Income Growth |
|
0.00% |
-28.89% |
2.66% |
-13.89% |
-64.93% |
| EPS Growth |
|
0.00% |
0.00% |
49.72% |
-13.89% |
61.51% |
| Operating Cash Flow Growth |
|
0.00% |
-98.68% |
-48.32% |
-20.32% |
-28.41% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-119.54% |
23.42% |
-12.90% |
| Invested Capital Growth |
|
0.00% |
85.77% |
1,815.18% |
-16.97% |
-42.30% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.06% |
-9.07% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.51% |
-1.59% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.03% |
-1.33% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.24% |
-1.83% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.03% |
-1.16% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.03% |
37.34% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-18.94% |
-5.52% |
-0.84% |
-10.45% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-10.94% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-36.36% |
-31.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
-83,299.52% |
-306.08% |
-89.17% |
-232.72% |
| Operating Margin |
|
0.00% |
-83,511.51% |
-314.84% |
-95.64% |
-171.58% |
| EBIT Margin |
|
0.00% |
-83,511.51% |
-315.93% |
-95.63% |
-240.91% |
| Profit (Net Income) Margin |
|
0.00% |
-169,771.25% |
-313.41% |
-96.56% |
-241.96% |
| Tax Burden Percent |
|
100.03% |
100.03% |
100.27% |
100.13% |
100.30% |
| Interest Burden Percent |
|
113.70% |
203.23% |
98.94% |
100.84% |
100.14% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-582.86% |
-336.75% |
-555.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-549.17% |
-188.30% |
-347.73% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
483.02% |
94.31% |
254.01% |
| Return on Equity (ROE) |
|
53.86% |
2,319.94% |
-99.84% |
-242.44% |
-301.83% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-380.27% |
-318.21% |
-502.19% |
| Operating Return on Assets (OROA) |
|
0.00% |
-58.83% |
-78.43% |
-121.52% |
-169.90% |
| Return on Assets (ROA) |
|
0.00% |
-119.60% |
-77.80% |
-122.70% |
-170.65% |
| Return on Common Equity (ROCE) |
|
72.40% |
15,667.24% |
-99.84% |
-242.44% |
-301.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
40.06% |
-73.84% |
-163.47% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.54 |
-2.81 |
-5.58 |
-6.27 |
-7.40 |
| NOPAT Margin |
|
0.00% |
-58,458.06% |
-220.39% |
-66.95% |
-120.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
43.82% |
-4,292.41% |
-33.69% |
-148.46% |
-208.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-114.95% |
-224.33% |
-99.69% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
51,656.09% |
268.14% |
106.21% |
160.89% |
| R&D to Revenue |
|
0.00% |
31,733.71% |
68.10% |
19.04% |
33.90% |
| Operating Expenses to Revenue |
|
0.00% |
83,611.51% |
414.84% |
195.64% |
271.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.56 |
-4.01 |
-8.00 |
-8.95 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.56 |
-4.00 |
-7.75 |
-8.35 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.21 |
2.88 |
5.45 |
0.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.21 |
5.34 |
33.57 |
1.03 |
| Price to Revenue (P/Rev) |
|
0.00 |
2,788.17 |
5.52 |
1.51 |
0.86 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
5.48 |
7.86 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
464.21 |
4.40 |
1.42 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.95 |
0.02 |
0.00 |
0.07 |
0.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Financial Leverage |
|
-0.93 |
0.35 |
-0.88 |
-0.50 |
-0.73 |
| Leverage Ratio |
|
-0.12 |
-19.40 |
1.28 |
1.98 |
1.77 |
| Compound Leverage Factor |
|
-0.14 |
-39.42 |
1.27 |
1.99 |
1.77 |
| Debt to Total Capital |
|
-1,876.68% |
2.23% |
0.00% |
6.87% |
1.97% |
| Short-Term Debt to Total Capital |
|
-1,876.68% |
2.23% |
0.00% |
6.14% |
1.42% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.72% |
0.56% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
-680.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
2,657.25% |
97.77% |
100.00% |
93.13% |
98.03% |
| Debt to EBITDA |
|
-2.01 |
-0.06 |
0.00 |
-0.02 |
-0.01 |
| Net Debt to EBITDA |
|
-1.76 |
2.79 |
0.00 |
0.11 |
0.44 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-7.22 |
-0.09 |
0.00 |
-0.03 |
-0.02 |
| Net Debt to NOPAT |
|
-6.34 |
3.98 |
0.00 |
0.15 |
0.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
| Altman Z-Score |
|
-49.32 |
2.82 |
-7.76 |
-12.53 |
-11.29 |
| Noncontrolling Interest Sharing Ratio |
|
-34.43% |
-575.33% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.11 |
10.50 |
1.77 |
0.87 |
2.60 |
| Quick Ratio |
|
0.10 |
10.03 |
1.62 |
0.72 |
2.41 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3.52 |
-7.73 |
-5.92 |
-6.69 |
| Operating Cash Flow to CapEx |
|
0.00% |
-1,850.49% |
-26,363.66% |
-9,186.29% |
-15,402.26% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.84 |
-208.31 |
-64.04 |
-150.69 |
| Operating Cash Flow to Interest Expense |
|
-2.69 |
-0.97 |
-162.63 |
-78.56 |
-210.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.69 |
-1.02 |
-163.25 |
-79.41 |
-211.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.25 |
1.27 |
0.71 |
| Accounts Receivable Turnover |
|
0.00 |
0.80 |
6.16 |
9.60 |
7.33 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.04 |
7.53 |
22.45 |
19.23 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
456.69 |
59.25 |
38.03 |
49.79 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
456.69 |
59.25 |
38.03 |
49.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.83 |
-0.12 |
2.03 |
1.69 |
0.97 |
| Invested Capital Turnover |
|
0.00 |
-0.01 |
2.64 |
5.03 |
4.63 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.71 |
2.15 |
-0.35 |
-0.71 |
| Enterprise Value (EV) |
|
22 |
2.23 |
11 |
13 |
-0.99 |
| Market Capitalization |
|
7.86 |
13 |
14 |
14 |
5.31 |
| Book Value per Share |
|
($5.90) |
$1.32 |
$0.51 |
$0.17 |
$1.62 |
| Tangible Book Value per Share |
|
($5.90) |
$1.32 |
$0.28 |
$0.03 |
$1.15 |
| Total Capital |
|
-0.59 |
11 |
4.86 |
2.79 |
7.42 |
| Total Debt |
|
11 |
0.25 |
0.00 |
0.19 |
0.15 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.04 |
| Net Debt |
|
9.79 |
-11 |
-2.82 |
-0.91 |
-6.30 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.22 |
0.02 |
0.08 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.81 |
-0.34 |
-1.10 |
-1.34 |
-1.69 |
| Debt-free Net Working Capital (DFNWC) |
|
-0.45 |
11 |
1.72 |
-0.24 |
4.76 |
| Net Working Capital (NWC) |
|
-12 |
11 |
1.72 |
-0.41 |
4.66 |
| Net Nonoperating Expense (NNE) |
|
4.78 |
5.35 |
2.36 |
2.77 |
7.51 |
| Net Nonoperating Obligations (NNO) |
|
11 |
-11 |
-2.82 |
-0.91 |
-6.30 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.01 |
0.25 |
0.61 |
0.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-7,058.26% |
-43.30% |
-14.35% |
-27.35% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
230,579.87% |
68.11% |
-2.54% |
77.32% |
| Net Working Capital to Revenue |
|
0.00% |
225,338.43% |
68.11% |
-4.38% |
75.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.81) |
($0.91) |
($22.50) |
($8.66) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
4.50M |
8.75M |
404.17K |
1.72M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.91) |
($22.50) |
($8.66) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
8.46M |
8.75M |
404.17K |
1.72M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
8.46M |
11.51M |
608.53K |
4.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.54 |
-2.81 |
-5.58 |
-6.27 |
-7.40 |
| Normalized NOPAT Margin |
|
0.00% |
-58,458.06% |
-220.39% |
-66.95% |
-120.10% |
| Pre Tax Income Margin |
|
0.00% |
-169,720.05% |
-312.58% |
-96.43% |
-241.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-7.29 |
-0.96 |
-215.52 |
-96.82 |
-334.55 |
| NOPAT to Interest Expense |
|
-2.03 |
-0.67 |
-150.34 |
-67.77 |
-166.79 |
| EBIT Less CapEx to Interest Expense |
|
-7.29 |
-1.01 |
-216.13 |
-97.67 |
-335.92 |
| NOPAT Less CapEx to Interest Expense |
|
-2.03 |
-0.72 |
-150.95 |
-68.63 |
-168.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-13.96% |
-11.88% |