| DEI Shares Outstanding |
|
0.00 |
0.00 |
55,076,319.00 |
55,041,247.00 |
55,102,954.00 |
55,102,954.00 |
55,903,513.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
55,076,319.00 |
55,041,247.00 |
55,102,954.00 |
55,102,954.00 |
55,903,513.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-3.67 |
-2.15 |
-1.13 |
-0.28 |
-0.99 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-240.10% |
-75.13% |
100.00% |
0.00% |
0.00% |
-99.75% |
| EBITDA Growth |
|
0.00% |
-90.28% |
-224.30% |
-22.43% |
41.47% |
71.67% |
-200.93% |
| EBIT Growth |
|
0.00% |
-90.28% |
-224.30% |
-22.43% |
42.31% |
70.45% |
-192.45% |
| NOPAT Growth |
|
0.00% |
-92.17% |
-222.54% |
-21.62% |
42.12% |
67.49% |
-158.66% |
| Net Income Growth |
|
0.00% |
-395.03% |
-68.77% |
41.62% |
47.41% |
74.84% |
-255.00% |
| EPS Growth |
|
0.00% |
-356.00% |
91.49% |
44.59% |
47.44% |
75.22% |
-257.14% |
| Operating Cash Flow Growth |
|
0.00% |
991.11% |
-2.56% |
-267.15% |
74.62% |
50.54% |
-116.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-234.56% |
78.91% |
73.26% |
-40.44% |
-28.57% |
| Invested Capital Growth |
|
0.00% |
0.00% |
103.37% |
-9.81% |
-277.41% |
90.82% |
-53.18% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-91.60% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.28% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.26% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-11.32% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.59% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.36% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.13% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
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% |
-500.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
98.71% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-2,609.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-74.22% |
-90,848.44% |
| Operating Margin |
|
-2,678.35% |
0.00% |
0.00% |
0.00% |
0.00% |
-86.24% |
-90,740.63% |
| EBIT Margin |
|
-2,609.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-76.28% |
-90,740.63% |
| Profit (Net Income) Margin |
|
-4,096.82% |
0.00% |
0.00% |
0.00% |
0.00% |
-60.03% |
-86,687.50% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.13% |
100.25% |
100.19% |
101.45% |
100.36% |
| Interest Burden Percent |
|
157.00% |
408.45% |
212.28% |
101.11% |
92.23% |
77.58% |
95.19% |
| 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% |
-11,802.86% |
-148.03% |
-54.96% |
-47.96% |
-16.14% |
-82.72% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-3,724.27% |
-825.90% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-17.37% |
-73.81% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-13.67% |
-70.51% |
| Return on Common Equity (ROCE) |
|
0.00% |
-11,802.86% |
192.50% |
105.83% |
68.46% |
-16.14% |
-82.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-74.29% |
-74.98% |
-61.19% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-21 |
-69 |
-84 |
-48 |
-16 |
-41 |
| NOPAT Margin |
|
-1,874.85% |
0.00% |
0.00% |
0.00% |
0.00% |
-60.37% |
-63,518.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-62.98% |
-46.49% |
-16.87% |
-10.34% |
0.08% |
-21.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-47.63% |
-17.05% |
-96.84% |
| Cost of Revenue to Revenue |
|
1.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
235.98% |
0.00% |
0.00% |
0.00% |
0.00% |
73.86% |
31,781.25% |
| R&D to Revenue |
|
2,585.37% |
0.00% |
0.00% |
0.00% |
0.00% |
112.38% |
59,059.38% |
| Operating Expenses to Revenue |
|
2,821.36% |
0.00% |
0.00% |
0.00% |
0.00% |
186.24% |
90,840.63% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-29 |
-95 |
-116 |
-67 |
-20 |
-58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
-29 |
-95 |
-116 |
-68 |
-19 |
-58 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
188.35 |
0.00 |
0.00 |
0.64 |
2.08 |
3.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
198.63 |
0.00 |
0.00 |
0.64 |
2.08 |
3.74 |
| Price to Revenue (P/Rev) |
|
323.63 |
0.00 |
0.00 |
0.00 |
0.00 |
7.35 |
2,452.52 |
| 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 |
61.37 |
55.34 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.75 |
1,759.68 |
| 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 |
0.31 |
5.73 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.12 |
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 |
-308.24 |
-2.10 |
-0.95 |
-1.03 |
-1.09 |
-1.03 |
| Leverage Ratio |
|
0.00 |
164.32 |
1.68 |
1.08 |
1.16 |
1.18 |
1.17 |
| Compound Leverage Factor |
|
0.00 |
671.19 |
3.56 |
1.09 |
1.07 |
0.92 |
1.12 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.01% |
0.16% |
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% |
0.00% |
0.01% |
0.16% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
230.88% |
398.55% |
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% |
100.00% |
-130.89% |
-298.71% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
2.81 |
1.31 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
3.90 |
1.82 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.86 |
7.29 |
-3.37 |
-2.94 |
8.47 |
-5.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
230.04% |
292.57% |
242.74% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
41.00 |
15.30 |
9.97 |
4.85 |
11.46 |
3.74 |
| Quick Ratio |
|
0.00 |
41.00 |
14.89 |
9.76 |
4.68 |
11.17 |
3.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
291 |
-391 |
-82 |
-22 |
-31 |
-40 |
| Operating Cash Flow to CapEx |
|
-8,419.39% |
5,020.35% |
2,934.66% |
-4,269.47% |
-60,431.65% |
-3,148.27% |
-11,853.24% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3,928.15 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-8,955.71 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-9,165.48 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
| Inventory Turnover |
|
0.00 |
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 |
6.26 |
0.02 |
| Accounts Payable Turnover |
|
0.00 |
0.12 |
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 |
2,286.95 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
3,108.49 |
430,816.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,286.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-312 |
11 |
9.47 |
-17 |
-1.54 |
-2.36 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.84 |
-0.03 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-312 |
322 |
-1.03 |
-26 |
15 |
-0.82 |
| Enterprise Value (EV) |
|
0.00 |
36 |
645 |
524 |
-53 |
98 |
113 |
| Market Capitalization |
|
191 |
191 |
284 |
48 |
65 |
191 |
157 |
| Book Value per Share |
|
$0.00 |
$0.09 |
($6.47) |
($8.55) |
$1.84 |
$1.67 |
$0.75 |
| Tangible Book Value per Share |
|
$0.00 |
$0.09 |
($6.47) |
($8.56) |
$1.84 |
$1.67 |
$0.75 |
| Total Capital |
|
0.00 |
1.02 |
272 |
158 |
101 |
92 |
42 |
| Total Debt |
|
0.00 |
0.00 |
0.03 |
0.25 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.03 |
0.25 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-155 |
-268 |
-152 |
-118 |
-94 |
-44 |
| Capital Expenditures (CapEx) |
|
0.15 |
2.30 |
3.83 |
4.41 |
0.08 |
0.75 |
0.43 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-3.79 |
-11 |
-12 |
-21 |
-5.21 |
-7.03 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
152 |
257 |
140 |
97 |
88 |
37 |
| Net Working Capital (NWC) |
|
0.00 |
152 |
257 |
140 |
97 |
88 |
37 |
| Net Nonoperating Expense (NNE) |
|
13 |
99 |
134 |
35 |
14 |
-0.09 |
15 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-313 |
-262 |
-148 |
-118 |
-94 |
-44 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.98 |
0.54 |
-0.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-20.01% |
-10,978.13% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
339.95% |
58,306.25% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
339.95% |
58,306.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($3.90) |
($14.50) |
($1.08) |
($0.28) |
($1.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
55.08M |
55.04M |
55.10M |
55.21M |
55.66M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.90) |
($2.10) |
($1.08) |
($0.28) |
($1.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
55.08M |
55.04M |
55.10M |
55.21M |
55.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
55.08M |
55.04M |
55.10M |
55.35M |
56.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-21 |
-69 |
-80 |
-48 |
-16 |
-41 |
| Normalized NOPAT Margin |
|
-1,874.85% |
0.00% |
0.00% |
0.00% |
0.00% |
-60.37% |
-63,518.44% |
| Pre Tax Income Margin |
|
-4,096.82% |
0.00% |
0.00% |
0.00% |
0.00% |
-59.17% |
-86,379.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-5,547.52 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3,977.20 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-5,757.29 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4,186.96 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.28% |
0.00% |
0.00% |
0.00% |
0.00% |