| DEI Shares Outstanding |
0.00 |
67,629,675.00 |
80,666,179.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
67,629,675.00 |
80,666,179.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-1.30 |
-2.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
458.33% |
254.70% |
| EBITDA Growth |
0.00% |
-107.82% |
-59.25% |
| EBIT Growth |
0.00% |
-106.56% |
-66.51% |
| NOPAT Growth |
0.00% |
-106.80% |
-66.37% |
| Net Income Growth |
0.00% |
-81.12% |
-82.87% |
| EPS Growth |
0.00% |
90.99% |
-47.52% |
| Operating Cash Flow Growth |
0.00% |
-72.32% |
-68.14% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-108.79% |
| Invested Capital Growth |
0.00% |
-198.93% |
255.98% |
| Revenue Q/Q Growth |
0.00% |
98.78% |
76.81% |
| EBITDA Q/Q Growth |
0.00% |
-15.41% |
-5.64% |
| EBIT Q/Q Growth |
0.00% |
-19.46% |
-5.94% |
| NOPAT Q/Q Growth |
0.00% |
-19.47% |
-5.91% |
| Net Income Q/Q Growth |
0.00% |
-20.93% |
-6.28% |
| EPS Q/Q Growth |
0.00% |
74.08% |
-2.46% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-8.28% |
-13.32% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-10.83% |
| Invested Capital Q/Q Growth |
0.00% |
-118.81% |
29.55% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
-15.02% |
| EBITDA Margin |
-28,216.67% |
-10,502.46% |
-4,715.22% |
| Operating Margin |
-27,180.88% |
-10,067.25% |
-4,722.13% |
| EBIT Margin |
-27,211.27% |
-10,066.99% |
-4,725.89% |
| Profit (Net Income) Margin |
-23,826.96% |
-7,729.50% |
-3,985.02% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
87.56% |
76.78% |
84.32% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
-5,534.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
-5,530.56% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
5,512.60% |
| Return on Equity (ROE) |
-26.30% |
-19.18% |
-21.67% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-1,157.21% |
| Operating Return on Assets (OROA) |
-27.85% |
-24.04% |
-24.69% |
| Return on Assets (ROA) |
-24.39% |
-18.45% |
-20.82% |
| Return on Common Equity (ROCE) |
17.52% |
-12.75% |
-21.67% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-39 |
-80 |
-134 |
| NOPAT Margin |
-19,026.62% |
-7,047.08% |
-3,305.49% |
| Net Nonoperating Expense Percent (NNEP) |
-5.22% |
-1.67% |
-3.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
31.53% |
-10.94% |
-17.67% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
115.02% |
| SG&A Expenses to Revenue |
4,853.43% |
2,959.00% |
1,819.95% |
| R&D to Revenue |
22,427.45% |
7,208.25% |
2,887.15% |
| Operating Expenses to Revenue |
27,280.88% |
10,167.25% |
4,707.10% |
| Earnings before Interest and Taxes (EBIT) |
-56 |
-115 |
-191 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-58 |
-120 |
-190 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
2.44 |
4.26 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
2.44 |
4.33 |
| Price to Revenue (P/Rev) |
1,862.75 |
1,573.67 |
794.47 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
183.72 |
| Enterprise Value to Revenue (EV/Rev) |
2,452.04 |
922.22 |
611.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.02 |
-1.01 |
-1.00 |
| Leverage Ratio |
1.08 |
1.04 |
1.04 |
| Compound Leverage Factor |
0.94 |
0.80 |
0.88 |
| Debt to Total Capital |
0.00% |
0.00% |
0.40% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.40% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
166.62% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-66.62% |
100.00% |
99.60% |
| Debt to EBITDA |
0.00 |
0.00 |
-0.02 |
| Net Debt to EBITDA |
0.00 |
0.00 |
3.88 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-0.02 |
| Debt to NOPAT |
0.00 |
0.00 |
-0.02 |
| Net Debt to NOPAT |
0.00 |
0.00 |
5.54 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-0.02 |
| Altman Z-Score |
14.96 |
50.47 |
49.04 |
| Noncontrolling Interest Sharing Ratio |
166.62% |
33.53% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
13.62 |
35.30 |
24.63 |
| Quick Ratio |
13.17 |
34.72 |
24.09 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-75 |
-156 |
| Operating Cash Flow to CapEx |
0.00% |
-33,638.03% |
-98,765.67% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.01 |
| Accounts Receivable Turnover |
2.22 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
2.96 |
6.68 |
0.51 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.76 |
| Days Sales Outstanding (DSO) |
164.61 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
480.34 |
| Cash Conversion Cycle (CCC) |
164.61 |
0.00 |
-480.34 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-2.88 |
-8.62 |
13 |
| Invested Capital Turnover |
-0.07 |
-0.20 |
1.67 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-5.74 |
22 |
| Enterprise Value (EV) |
500 |
1,050 |
2,470 |
| Market Capitalization |
380 |
1,792 |
3,210 |
| Book Value per Share |
($28.42) |
$10.84 |
$9.33 |
| Tangible Book Value per Share |
($28.42) |
$10.84 |
$9.20 |
| Total Capital |
185 |
733 |
756 |
| Total Debt |
0.00 |
0.00 |
3.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
3.00 |
| Net Debt |
-188 |
-742 |
-739 |
| Capital Expenditures (CapEx) |
0.00 |
0.23 |
0.13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-7.80 |
-9.16 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
180 |
733 |
729 |
| Net Working Capital (NWC) |
180 |
733 |
729 |
| Net Nonoperating Expense (NNE) |
9.79 |
7.77 |
27 |
| Net Nonoperating Obligations (NNO) |
-188 |
-742 |
-739 |
| Total Depreciation and Amortization (D&A) |
-2.05 |
-4.96 |
0.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-3,825.49% |
-803.86% |
-334.55% |
| Debt-free Net Working Capital to Revenue |
88,171.57% |
64,340.83% |
18,035.62% |
| Net Working Capital to Revenue |
88,171.57% |
64,340.83% |
18,035.62% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($1.41) |
($2.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
62.50M |
77.30M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1.41) |
($2.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
62.50M |
77.30M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
76.22M |
84.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-39 |
-80 |
-134 |
| Normalized NOPAT Margin |
-19,026.62% |
-7,047.08% |
-3,305.49% |
| Pre Tax Income Margin |
-23,826.96% |
-7,729.50% |
-3,985.02% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-7.04% |
-3.89% |
-0.20% |