| DEI Shares Outstanding |
|
50,787,317.00 |
52,480,469.00 |
60,767,307.00 |
110,958,955.00 |
118,935,191.00 |
7,671,059.00 |
13,256,751.00 |
| DEI Adjusted Shares Outstanding |
|
1,692,911.00 |
1,749,349.00 |
2,025,577.00 |
3,698,632.00 |
3,964,506.00 |
7,671,059.00 |
13,256,751.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-54.86 |
-62.31 |
-15.11 |
-30.18 |
-15.47 |
0.93 |
-3.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
9.21% |
375.72% |
-78.28% |
94.15% |
40.98% |
-50.12% |
| EBITDA Growth |
|
0.00% |
-9.13% |
73.43% |
-102.70% |
35.14% |
121.18% |
-659.76% |
| EBIT Growth |
|
0.00% |
-13.27% |
66.47% |
-70.60% |
31.47% |
107.60% |
-1,435.93% |
| NOPAT Growth |
|
0.00% |
-25.94% |
64.15% |
-58.24% |
29.81% |
14.55% |
-39.53% |
| Net Income Growth |
|
0.00% |
-9.78% |
71.71% |
-264.80% |
45.07% |
111.69% |
-737.98% |
| EPS Growth |
|
0.00% |
5.43% |
75.12% |
-264.80% |
45.07% |
106.52% |
-442.31% |
| Operating Cash Flow Growth |
|
0.00% |
-23.05% |
87.58% |
-321.57% |
-83.84% |
30.52% |
-12.66% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
78.30% |
223.86% |
-476.15% |
-23.70% |
52.05% |
| Invested Capital Growth |
|
0.00% |
-6.58% |
-25.31% |
-111.73% |
36.79% |
87.38% |
82.53% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-2.12% |
20.44% |
-6.81% |
-8.52% |
4,808.88% |
| EBITDA Q/Q Growth |
|
0.00% |
-1,192.94% |
-21.27% |
42.14% |
-203.47% |
-40.62% |
50.82% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-14.59% |
38.59% |
-110.16% |
-56.48% |
49.43% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-22.54% |
39.09% |
-123.27% |
-61.43% |
41.74% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
1.36% |
-5.83% |
16.59% |
-16.89% |
45.31% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
1.89% |
-5.83% |
16.59% |
-11.86% |
49.65% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
7.52% |
-1,639.26% |
3.86% |
13.76% |
-21.29% |
10.14% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-629.62% |
-196.06% |
197.62% |
-45.92% |
-30.11% |
39.05% |
| Invested Capital Q/Q Growth |
|
15.66% |
-12.52% |
0.92% |
-10.87% |
-7.23% |
39.85% |
70.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-412.11% |
-411.84% |
-23.01% |
-214.65% |
-71.71% |
10.77% |
-120.91% |
| Operating Margin |
|
-392.14% |
-452.25% |
-34.08% |
-248.26% |
-89.76% |
-38.08% |
-152.19% |
| EBIT Margin |
|
-436.02% |
-452.25% |
-31.87% |
-250.29% |
-88.35% |
4.76% |
-127.50% |
| Profit (Net Income) Margin |
|
-443.16% |
-445.48% |
-26.49% |
-444.80% |
-125.84% |
10.43% |
-133.45% |
| Tax Burden Percent |
|
106.11% |
99.25% |
100.09% |
153.12% |
144.19% |
100.00% |
99.07% |
| Interest Burden Percent |
|
95.79% |
99.25% |
83.04% |
116.06% |
98.78% |
219.17% |
105.65% |
| 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) |
|
-110.56% |
-118.40% |
-45.14% |
-147.28% |
-154.66% |
19.05% |
-61.52% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-51.87% |
-57.00% |
-20.36% |
-27.94% |
-21.64% |
2.21% |
-30.04% |
| Return on Assets (ROA) |
|
-52.72% |
-56.14% |
-16.92% |
-49.65% |
-30.82% |
4.84% |
-31.45% |
| Return on Common Equity (ROCE) |
|
-110.56% |
-118.40% |
-45.14% |
-147.28% |
-154.66% |
19.05% |
-61.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-71.25% |
-243.52% |
-33.57% |
-184.73% |
-325.11% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-61 |
-77 |
-28 |
-44 |
-31 |
-26 |
-37 |
| NOPAT Margin |
|
-274.50% |
-316.57% |
-23.86% |
-173.78% |
-62.83% |
-38.08% |
-106.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
-20.74% |
-23.13% |
-2.56% |
-41.37% |
-22.27% |
41.41% |
-11.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-74.18% |
-33.24% |
-31.84% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
121.53% |
148.45% |
34.34% |
164.49% |
80.22% |
51.38% |
94.09% |
| R&D to Revenue |
|
370.61% |
403.79% |
99.75% |
183.77% |
109.54% |
86.70% |
158.10% |
| Operating Expenses to Revenue |
|
492.14% |
552.25% |
134.11% |
391.59% |
189.76% |
138.08% |
253.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-97 |
-110 |
-37 |
-63 |
-43 |
3.27 |
-44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-92 |
-100 |
-27 |
-54 |
-35 |
7.40 |
-41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.10 |
9.85 |
4.93 |
2.18 |
2.30 |
0.52 |
0.60 |
| Price to Tangible Book Value (P/TBV) |
|
5.15 |
10.17 |
5.05 |
2.21 |
2.35 |
0.52 |
0.61 |
| Price to Revenue (P/Rev) |
|
31.72 |
18.02 |
3.89 |
5.26 |
0.89 |
0.43 |
1.61 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.08 |
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% |
24.52% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
23.59 |
14.33 |
2.61 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
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 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.03 |
0.37 |
1.19 |
0.40 |
0.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.03 |
0.37 |
0.00 |
0.40 |
0.24 |
| Financial Leverage |
|
-1.31 |
-1.48 |
-1.75 |
-2.17 |
-3.48 |
-2.14 |
-1.08 |
| Leverage Ratio |
|
2.10 |
2.11 |
2.67 |
2.97 |
5.02 |
3.94 |
1.96 |
| Compound Leverage Factor |
|
2.01 |
2.09 |
2.21 |
3.44 |
4.96 |
8.63 |
2.07 |
| Debt to Total Capital |
|
0.00% |
0.00% |
2.65% |
26.89% |
54.30% |
28.36% |
19.54% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
54.30% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.65% |
26.89% |
0.00% |
28.36% |
19.54% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
100.00% |
100.00% |
97.35% |
73.11% |
45.70% |
71.64% |
80.46% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.09 |
-0.41 |
-0.64 |
3.02 |
-0.54 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
5.57 |
3.19 |
2.79 |
-9.08 |
2.27 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.09 |
-0.41 |
0.00 |
3.02 |
-0.54 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.09 |
-0.51 |
-0.73 |
-0.85 |
-0.61 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
5.37 |
3.95 |
3.18 |
2.57 |
2.57 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.09 |
-0.51 |
0.00 |
-0.85 |
-0.61 |
| Altman Z-Score |
|
2.90 |
-1.93 |
0.83 |
-2.13 |
-4.04 |
-3.45 |
-4.11 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.19 |
2.46 |
4.50 |
3.34 |
2.73 |
6.34 |
13.32 |
| Quick Ratio |
|
6.75 |
2.33 |
4.01 |
3.19 |
2.59 |
5.78 |
12.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-74 |
-16 |
20 |
-75 |
-93 |
-44 |
| Operating Cash Flow to CapEx |
|
-287.91% |
-1,736.95% |
-214.78% |
-1,378.52% |
-4,546.70% |
-30,760.53% |
-346,542.11% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-121.80 |
17.92 |
-33.59 |
-52.00 |
-31.24 |
| Operating Cash Flow to Interest Expense |
|
-390.19 |
0.00 |
-82.22 |
-41.18 |
-37.72 |
-32.80 |
-46.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-525.72 |
0.00 |
-120.50 |
-44.17 |
-38.55 |
-32.90 |
-46.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.12 |
0.13 |
0.64 |
0.11 |
0.24 |
0.46 |
0.24 |
| Accounts Receivable Turnover |
|
29.89 |
4.43 |
22.03 |
41.55 |
60.12 |
121.59 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.73 |
0.65 |
3.84 |
1.36 |
5.37 |
14.57 |
15.18 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
12.21 |
82.40 |
16.57 |
8.78 |
6.07 |
3.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
12.21 |
82.40 |
16.57 |
8.78 |
6.07 |
3.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-43 |
-45 |
-57 |
-120 |
-76 |
-9.60 |
-1.68 |
| Invested Capital Turnover |
|
-0.52 |
-0.55 |
-2.26 |
-0.28 |
-0.50 |
-1.60 |
-6.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-2.80 |
-11 |
-64 |
44 |
66 |
7.92 |
| Enterprise Value (EV) |
|
525 |
348 |
302 |
-40 |
-54 |
-38 |
-39 |
| Market Capitalization |
|
705 |
438 |
450 |
132 |
43 |
29 |
55 |
| Book Value per Share |
|
$2.72 |
$0.85 |
$1.50 |
$0.54 |
$0.16 |
$7.35 |
$6.96 |
| Tangible Book Value per Share |
|
$2.70 |
$0.82 |
$1.47 |
$0.54 |
$0.16 |
$7.27 |
$6.87 |
| Total Capital |
|
138 |
44 |
94 |
83 |
41 |
79 |
115 |
| Total Debt |
|
0.00 |
0.00 |
2.48 |
22 |
22 |
22 |
22 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
2.48 |
22 |
0.00 |
22 |
22 |
| Net Debt |
|
-181 |
-90 |
-148 |
-172 |
-97 |
-67 |
-94 |
| Capital Expenditures (CapEx) |
|
25 |
5.03 |
5.05 |
3.32 |
1.85 |
0.19 |
0.02 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-14 |
-27 |
-18 |
-50 |
-7.89 |
-6.30 |
-5.76 |
| Debt-free Net Working Capital (DFNWC) |
|
167 |
63 |
126 |
139 |
109 |
80 |
110 |
| Net Working Capital (NWC) |
|
167 |
63 |
126 |
139 |
86 |
80 |
110 |
| Net Nonoperating Expense (NNE) |
|
38 |
31 |
3.04 |
68 |
31 |
-33 |
9.22 |
| Net Nonoperating Obligations (NNO) |
|
-181 |
-90 |
-148 |
-181 |
-95 |
-66 |
-94 |
| Total Depreciation and Amortization (D&A) |
|
5.32 |
9.81 |
10 |
8.94 |
8.11 |
4.13 |
2.26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-63.61% |
-111.44% |
-15.48% |
-199.76% |
-16.20% |
-9.18% |
-16.80% |
| Debt-free Net Working Capital to Revenue |
|
749.80% |
258.33% |
108.87% |
555.59% |
223.25% |
116.47% |
320.53% |
| Net Working Capital to Revenue |
|
749.80% |
258.33% |
108.87% |
555.59% |
177.26% |
116.47% |
320.53% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($62.70) |
($15.60) |
($38.10) |
($15.96) |
$1.05 |
($3.56) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
1.90M |
2.03M |
2.93M |
3.84M |
6.83M |
12.83M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($62.70) |
($15.60) |
($38.10) |
($15.96) |
$1.04 |
($3.56) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
1.90M |
2.03M |
2.93M |
3.84M |
6.88M |
12.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($62.70) |
($15.60) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.73M |
1.96M |
3.71M |
6.92M |
10.48M |
24.73M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-61 |
-77 |
-28 |
-36 |
-31 |
-18 |
-36 |
| Normalized NOPAT Margin |
|
-274.50% |
-316.57% |
-23.84% |
-143.45% |
-62.83% |
-26.66% |
-105.60% |
| Pre Tax Income Margin |
|
-417.65% |
-448.86% |
-26.47% |
-290.50% |
-87.28% |
10.43% |
-134.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-532.76 |
0.00 |
-278.95 |
-56.54 |
-19.31 |
1.84 |
-30.72 |
| NOPAT to Interest Expense |
|
-335.40 |
0.00 |
-208.81 |
-39.26 |
-13.73 |
-14.68 |
-25.67 |
| EBIT Less CapEx to Interest Expense |
|
-668.29 |
0.00 |
-317.23 |
-59.53 |
-20.14 |
1.73 |
-30.73 |
| NOPAT Less CapEx to Interest Expense |
|
-470.93 |
0.00 |
-247.09 |
-42.25 |
-14.56 |
-14.79 |
-25.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-2.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |