| DEI Shares Outstanding |
0.00 |
0.00 |
117,653,718.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
117,653,718.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-4.95 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
44.86% |
26.31% |
| EBITDA Growth |
0.00% |
76.30% |
-674.72% |
| EBIT Growth |
0.00% |
67.79% |
-440.53% |
| NOPAT Growth |
0.00% |
46.78% |
-108.45% |
| Net Income Growth |
0.00% |
50.40% |
-267.60% |
| EPS Growth |
0.00% |
51.34% |
51.86% |
| Operating Cash Flow Growth |
0.00% |
47.44% |
-100.17% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
3.07% |
| Invested Capital Growth |
0.00% |
0.00% |
12.75% |
| 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 |
-71.57% |
-5.79% |
-37.67% |
| EBITDA Margin |
-270.63% |
-44.28% |
-271.61% |
| Operating Margin |
-317.51% |
-116.64% |
-192.49% |
| EBIT Margin |
-303.46% |
-67.47% |
-288.72% |
| Profit (Net Income) Margin |
-325.74% |
-111.52% |
-324.56% |
| Tax Burden Percent |
98.74% |
105.05% |
98.98% |
| Interest Burden Percent |
108.71% |
157.34% |
113.57% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-150.98% |
-147.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-171.46% |
-1,590.14% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
272.47% |
-268.55% |
| Return on Equity (ROE) |
0.00% |
121.49% |
-416.48% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-350.98% |
-159.91% |
| Operating Return on Assets (OROA) |
0.00% |
-6.02% |
-30.54% |
| Return on Assets (ROA) |
0.00% |
-9.95% |
-34.33% |
| Return on Common Equity (ROCE) |
0.00% |
370.24% |
378.69% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-218 |
-116 |
-242 |
| NOPAT Margin |
-222.26% |
-81.65% |
-134.74% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
20.48% |
1,442.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
37.52% |
-44.73% |
| Cost of Revenue to Revenue |
171.57% |
105.79% |
137.67% |
| SG&A Expenses to Revenue |
158.44% |
36.09% |
43.15% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
245.94% |
110.85% |
154.82% |
| Earnings before Interest and Taxes (EBIT) |
-298 |
-96 |
-518 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-266 |
-63 |
-488 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.69 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.93 |
| Price to Revenue (P/Rev) |
4.33 |
2.99 |
2.07 |
| 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 |
8.94 |
0.03 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
9.67 |
0.03 |
| 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 |
-1.86 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
-1.86 |
0.00 |
| Financial Leverage |
0.00 |
-1.59 |
0.17 |
| Leverage Ratio |
0.00 |
-6.11 |
12.13 |
| Compound Leverage Factor |
0.00 |
-9.61 |
13.78 |
| Debt to Total Capital |
0.00% |
216.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
216.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
237.50% |
0.00% |
| Common Equity to Total Capital |
0.00% |
-353.50% |
100.00% |
| Debt to EBITDA |
0.00 |
-7.72 |
0.00 |
| Net Debt to EBITDA |
0.00 |
-6.59 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
-7.72 |
0.00 |
| Debt to NOPAT |
0.00 |
-4.19 |
0.00 |
| Net Debt to NOPAT |
0.00 |
-3.57 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
-4.19 |
0.00 |
| Altman Z-Score |
0.00 |
-1.23 |
-2.02 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-204.74% |
190.93% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.03 |
1.29 |
| Quick Ratio |
0.00 |
0.08 |
0.38 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-270 |
-262 |
| Operating Cash Flow to CapEx |
-2,988.67% |
-1,822.38% |
-2,846.62% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-4.91 |
-3.72 |
| Operating Cash Flow to Interest Expense |
-7.99 |
-1.98 |
-3.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
-8.26 |
-2.09 |
-3.21 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.09 |
0.11 |
| Accounts Receivable Turnover |
0.00 |
2.17 |
3.73 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
8.29 |
11.14 |
| Accounts Payable Turnover |
0.00 |
8.56 |
24.46 |
| Days Sales Outstanding (DSO) |
0.00 |
167.83 |
97.82 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
42.63 |
14.92 |
| Cash Conversion Cycle (CCC) |
0.00 |
125.19 |
82.90 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
154 |
173 |
| Invested Capital Turnover |
0.00 |
1.85 |
1.10 |
| Increase / (Decrease) in Invested Capital |
0.00 |
154 |
20 |
| Enterprise Value (EV) |
0.00 |
1,374 |
5.02 |
| Market Capitalization |
425 |
425 |
373 |
| Book Value per Share |
$0.00 |
($161.72) |
$4.60 |
| Tangible Book Value per Share |
$0.00 |
($194.69) |
$3.41 |
| Total Capital |
0.00 |
225 |
541 |
| Total Debt |
0.00 |
486 |
0.00 |
| Total Long-Term Debt |
0.00 |
486 |
0.00 |
| Net Debt |
0.00 |
415 |
-367 |
| Capital Expenditures (CapEx) |
6.94 |
5.98 |
7.66 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-32 |
-1.65 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
39 |
366 |
| Net Working Capital (NWC) |
0.00 |
39 |
366 |
| Net Nonoperating Expense (NNE) |
102 |
42 |
341 |
| Net Nonoperating Obligations (NNO) |
0.00 |
415 |
-367 |
| Total Depreciation and Amortization (D&A) |
32 |
33 |
31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-22.68% |
-0.92% |
| Debt-free Net Working Capital to Revenue |
0.00% |
27.42% |
203.73% |
| Net Working Capital to Revenue |
0.00% |
27.42% |
203.73% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($15.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
37.55M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($15.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
37.55M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
119.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-218 |
-116 |
-242 |
| Normalized NOPAT Margin |
-222.26% |
-81.65% |
-134.74% |
| Pre Tax Income Margin |
-329.89% |
-106.16% |
-327.89% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-11.48 |
-1.74 |
-7.37 |
| NOPAT to Interest Expense |
-8.41 |
-2.11 |
-3.44 |
| EBIT Less CapEx to Interest Expense |
-11.75 |
-1.85 |
-7.48 |
| NOPAT Less CapEx to Interest Expense |
-8.68 |
-2.22 |
-3.55 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |