| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-20.07% |
57.03% |
| EBITDA Growth |
0.00% |
53.45% |
-11.19% |
| EBIT Growth |
0.00% |
52.31% |
-11.44% |
| NOPAT Growth |
0.00% |
-10.85% |
-2.98% |
| Net Income Growth |
0.00% |
47.38% |
-7.01% |
| EPS Growth |
0.00% |
22.68% |
29.33% |
| Operating Cash Flow Growth |
0.00% |
353.04% |
3,403.66% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
145.47% |
| Invested Capital Growth |
0.00% |
0.00% |
-95.31% |
| 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% |
100.00% |
100.00% |
| EBITDA Margin |
-555.81% |
-323.70% |
-229.20% |
| Operating Margin |
-447.47% |
-620.51% |
-406.93% |
| EBIT Margin |
-555.87% |
-331.64% |
-235.36% |
| Profit (Net Income) Margin |
-569.43% |
-374.86% |
-255.46% |
| Tax Burden Percent |
100.00% |
100.18% |
100.00% |
| Interest Burden Percent |
102.44% |
112.82% |
108.54% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-67.16% |
-66.06% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-46.40% |
-51.50% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-36.94% |
-45.33% |
| Return on Equity (ROE) |
0.00% |
-104.10% |
-111.39% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-267.16% |
116.03% |
| Operating Return on Assets (OROA) |
0.00% |
-16.33% |
-30.47% |
| Return on Assets (ROA) |
0.00% |
-18.46% |
-33.07% |
| Return on Common Equity (ROCE) |
0.00% |
-0.01% |
-0.01% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-52.05% |
-114.37% |
| Net Operating Profit after Tax (NOPAT) |
-5.09 |
-5.64 |
-5.81 |
| NOPAT Margin |
-313.23% |
-434.36% |
-284.85% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-20.76% |
-14.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-33.43% |
-5,242.98% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
547.47% |
720.51% |
506.93% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
547.47% |
720.51% |
506.93% |
| Earnings before Interest and Taxes (EBIT) |
-9.04 |
-4.31 |
-4.80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-9.04 |
-4.21 |
-4.68 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
19,339.62 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
19,339.62 |
0.00 |
| Price to Revenue (P/Rev) |
5.67 |
7.10 |
999.48 |
| 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 |
1.55 |
2,583.70 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
20.03 |
997.82 |
| 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 |
287.88 |
642.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
199.43 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.80 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.37 |
0.00 |
| Financial Leverage |
0.00 |
0.80 |
0.88 |
| Leverage Ratio |
0.00 |
2.82 |
3.37 |
| Compound Leverage Factor |
0.00 |
3.18 |
3.66 |
| Debt to Total Capital |
0.00% |
44.58% |
100.00% |
| Short-Term Debt to Total Capital |
0.00% |
24.22% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
20.35% |
100.00% |
| Preferred Equity to Total Capital |
0.00% |
55.42% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Debt to EBITDA |
0.00 |
-1.79 |
-0.02 |
| Net Debt to EBITDA |
0.00 |
-1.77 |
0.73 |
| Long-Term Debt to EBITDA |
0.00 |
-0.82 |
-0.02 |
| Debt to NOPAT |
0.00 |
-1.33 |
-0.02 |
| Net Debt to NOPAT |
0.00 |
-1.32 |
0.58 |
| Long-Term Debt to NOPAT |
0.00 |
-0.61 |
-0.02 |
| Altman Z-Score |
0.00 |
-0.76 |
1,294.99 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
99.99% |
99.99% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.04 |
3.79 |
| Quick Ratio |
0.00 |
0.02 |
2.86 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-22 |
10 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-40.63 |
24.89 |
| Operating Cash Flow to Interest Expense |
0.09 |
0.16 |
7.73 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.09 |
0.16 |
7.73 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.05 |
0.13 |
| Accounts Receivable Turnover |
0.00 |
7.13 |
2.59 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.05 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
51.21 |
141.03 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
51.21 |
141.03 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
17 |
0.79 |
| Invested Capital Turnover |
0.00 |
0.15 |
0.23 |
| Increase / (Decrease) in Invested Capital |
0.00 |
17 |
-16 |
| Enterprise Value (EV) |
0.00 |
26 |
2,036 |
| Market Capitalization |
9.23 |
9.23 |
2,040 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.00 |
| Total Capital |
0.00 |
17 |
0.11 |
| Total Debt |
0.00 |
7.53 |
0.11 |
| Total Long-Term Debt |
0.00 |
3.44 |
0.11 |
| Net Debt |
0.00 |
7.45 |
-3.40 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-9.06 |
0.89 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-8.98 |
4.40 |
| Net Working Capital (NWC) |
0.00 |
-13 |
4.40 |
| Net Nonoperating Expense (NNE) |
4.17 |
-0.77 |
-0.60 |
| Net Nonoperating Obligations (NNO) |
0.00 |
7.45 |
0.79 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.10 |
0.13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-697.26% |
43.47% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-691.37% |
215.51% |
| Net Working Capital to Revenue |
0.00% |
-1,006.12% |
215.51% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.33) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
22.99M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.53) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
22.99M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
22.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-5.09 |
-5.64 |
-5.81 |
| Normalized NOPAT Margin |
-313.23% |
-434.36% |
-284.85% |
| Pre Tax Income Margin |
-569.43% |
-374.17% |
-255.46% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-40.99 |
-7.80 |
-11.71 |
| NOPAT to Interest Expense |
-23.10 |
-10.21 |
-14.17 |
| EBIT Less CapEx to Interest Expense |
-40.99 |
-7.80 |
-11.71 |
| NOPAT Less CapEx to Interest Expense |
-23.10 |
-10.21 |
-14.17 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |