| DEI Shares Outstanding |
0.00 |
- |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
- |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
- |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
-1,772.32% |
| EBITDA Growth |
0.00% |
-2,609.00% |
62.58% |
| EBIT Growth |
0.00% |
-2,606.12% |
62.58% |
| NOPAT Growth |
0.00% |
-1,519.68% |
42.40% |
| Net Income Growth |
0.00% |
-2,606.12% |
62.80% |
| EPS Growth |
0.00% |
98.96% |
99.89% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-91.38% |
| Invested Capital Growth |
0.00% |
27.55% |
248.55% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
100.00% |
0.00% |
0.00% |
| EBITDA Margin |
-4,862.35% |
0.00% |
0.00% |
| Operating Margin |
-4,853.07% |
0.00% |
0.00% |
| EBIT Margin |
-4,868.42% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
-4,900.48% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.66% |
100.00% |
99.42% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-11.98% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-15.75% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
54.59% |
0.00% |
0.00% |
| Return on Equity (ROE) |
42.61% |
379.96% |
977.69% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-199.38% |
-150.60% |
| Operating Return on Assets (OROA) |
-15.48% |
0.00% |
0.00% |
| Return on Assets (ROA) |
-15.58% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
42.61% |
379.96% |
977.69% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
227.46% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-3.78 |
-63 |
-36 |
| NOPAT Margin |
-3,397.15% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
3.77% |
113.29% |
16.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
29.54% |
- |
-77.66% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
57.44% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
4,953.07% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-5.41 |
-147 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-5.41 |
-147 |
-52 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
8.13 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
8.13 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| 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 |
22.65 |
2.62 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| 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 |
-3.47 |
-1.92 |
-18.01 |
| Leverage Ratio |
-2.74 |
-1.22 |
-21.78 |
| Compound Leverage Factor |
-2.75 |
-1.22 |
-21.65 |
| Debt to Total Capital |
0.00% |
-0.05% |
0.06% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
-0.05% |
0.06% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
100.05% |
99.94% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.01 |
0.15 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.03 |
0.21 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
-5.22 |
-0.12 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.07 |
0.21 |
0.35 |
| Quick Ratio |
0.07 |
0.12 |
0.31 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-72 |
-136 |
| Operating Cash Flow to CapEx |
-79.46% |
0.00% |
0.00% |
| 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 |
0.00 |
| Accounts Receivable Turnover |
1.14 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
14.72 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
318.94 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
318.94 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
32 |
40 |
140 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
8.69 |
100 |
| Enterprise Value (EV) |
0.00 |
911 |
368 |
| Market Capitalization |
0.00 |
913 |
376 |
| Book Value per Share |
$0.00 |
($0.80) |
$0.44 |
| Tangible Book Value per Share |
$0.00 |
($0.80) |
$0.44 |
| Total Capital |
-13 |
-65 |
46 |
| Total Debt |
0.00 |
0.03 |
0.03 |
| Total Long-Term Debt |
0.00 |
0.03 |
0.03 |
| Net Debt |
-0.14 |
-1.57 |
-7.62 |
| Capital Expenditures (CapEx) |
2.99 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-3.21 |
-15 |
-23 |
| Debt-free Net Working Capital (DFNWC) |
-3.07 |
-14 |
-16 |
| Net Working Capital (NWC) |
-3.07 |
-14 |
-16 |
| Net Nonoperating Expense (NNE) |
1.67 |
85 |
16 |
| Net Nonoperating Obligations (NNO) |
44 |
105 |
94 |
| Total Depreciation and Amortization (D&A) |
0.01 |
0.03 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-2,888.05% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
-2,764.46% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
-2,764.46% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($557.00) |
($0.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
80.99M |
104.91M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($557.00) |
($0.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
80.99M |
104.91M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
80.99M |
104.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.78 |
-63 |
-36 |
| Normalized NOPAT Margin |
-3,397.15% |
0.00% |
0.00% |
| Pre Tax Income Margin |
-4,900.48% |
0.00% |
0.00% |
| 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 |
0.00% |
0.00% |
0.00% |