| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-6.60% |
-31.98% |
-91.85% |
-48.16% |
| EBIT Growth |
|
0.00% |
-5.68% |
-32.11% |
-91.70% |
-42.35% |
| NOPAT Growth |
|
0.00% |
9.13% |
-53.48% |
-91.94% |
-42.35% |
| Net Income Growth |
|
0.00% |
11.92% |
-30.19% |
-63.22% |
-43.08% |
| EPS Growth |
|
0.00% |
11.92% |
-10.01% |
92.41% |
-15.79% |
| Operating Cash Flow Growth |
|
0.00% |
15.82% |
-53.45% |
-73.87% |
-27.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-60.09% |
-159.87% |
-32.40% |
| Invested Capital Growth |
|
0.00% |
-119.79% |
-73.47% |
15.27% |
-17.76% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
40.87% |
-129.18% |
-22.29% |
-9.45% |
| EBIT Q/Q Growth |
|
0.00% |
41.08% |
-130.60% |
-22.26% |
-5.12% |
| NOPAT Q/Q Growth |
|
0.00% |
49.34% |
-291.48% |
-19.22% |
-3.87% |
| Net Income Q/Q Growth |
|
0.00% |
47.38% |
-167.49% |
-19.25% |
-5.68% |
| EPS Q/Q Growth |
|
0.00% |
47.38% |
-147.12% |
-29.55% |
-14.45% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
50.73% |
-222.81% |
-12.45% |
-11.62% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-84.47% |
-70.15% |
-10.69% |
| Invested Capital Q/Q Growth |
|
0.00% |
-305.43% |
-736.43% |
-31.94% |
7.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.13% |
100.33% |
| Interest Burden Percent |
|
119.94% |
99.96% |
98.51% |
83.76% |
84.03% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
186.80% |
-128.94% |
-36.84% |
-29.30% |
-27.73% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
186.80% |
198.90% |
-16.28% |
-29.30% |
-27.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
186.80% |
56.02% |
-26.52% |
-22.15% |
-24.65% |
| Net Operating Profit after Tax (NOPAT) |
|
-24 |
-22 |
-33 |
-64 |
-91 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
99.25% |
-40.38% |
-9.62% |
-4.56% |
-4.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-18.48% |
-19.24% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-34 |
-36 |
-48 |
-91 |
-130 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-34 |
-36 |
-47 |
-91 |
-135 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.16 |
4.04 |
4.25 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.16 |
4.04 |
4.25 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
-0.99 |
0.00 |
0.00 |
0.00 |
0.06 |
| Long-Term Debt to Equity |
|
-0.23 |
0.00 |
0.00 |
0.00 |
0.06 |
| Financial Leverage |
|
-0.78 |
-1.27 |
-1.11 |
-1.06 |
-1.04 |
| Leverage Ratio |
|
-0.38 |
1.81 |
1.15 |
1.09 |
1.10 |
| Compound Leverage Factor |
|
-0.46 |
1.80 |
1.13 |
0.91 |
0.92 |
| Debt to Total Capital |
|
-9,791.86% |
0.00% |
0.00% |
0.00% |
6.00% |
| Short-Term Debt to Total Capital |
|
-7,551.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
-2,240.27% |
0.00% |
0.00% |
0.00% |
6.00% |
| Preferred Equity to Total Capital |
|
0.00% |
182.68% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
9,891.86% |
-82.68% |
100.00% |
100.00% |
94.00% |
| Debt to EBITDA |
|
-0.64 |
0.00 |
0.00 |
0.00 |
-0.21 |
| Net Debt to EBITDA |
|
-0.51 |
0.00 |
0.00 |
0.00 |
3.42 |
| Long-Term Debt to EBITDA |
|
-0.15 |
0.00 |
0.00 |
0.00 |
-0.21 |
| Debt to NOPAT |
|
-0.91 |
0.00 |
0.00 |
0.00 |
-0.31 |
| Net Debt to NOPAT |
|
-0.72 |
0.00 |
0.00 |
0.00 |
5.08 |
| Long-Term Debt to NOPAT |
|
-0.21 |
0.00 |
0.00 |
0.00 |
-0.31 |
| Altman Z-Score |
|
-31.95 |
3.83 |
0.22 |
36.16 |
20.72 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
254.26% |
55.79% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.20 |
6.74 |
8.79 |
17.06 |
21.17 |
| Quick Ratio |
|
0.18 |
6.56 |
8.62 |
16.81 |
21.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-16 |
-26 |
-67 |
-88 |
| Operating Cash Flow to CapEx |
|
-148,672.73% |
-40,491.18% |
-27,981.46% |
-82,541.57% |
-18,599.21% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-154.01 |
| Operating Cash Flow to Interest Expense |
|
-4.79 |
0.00 |
0.00 |
0.00 |
-164.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.79 |
0.00 |
0.00 |
0.00 |
-165.09 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-4.72 |
-10 |
-18 |
-15 |
-18 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-5.66 |
-7.63 |
2.75 |
-2.71 |
| Enterprise Value (EV) |
|
188 |
179 |
-166 |
1,034 |
1,425 |
| Market Capitalization |
|
171 |
125 |
29 |
1,394 |
1,887 |
| Book Value per Share |
|
($1.41) |
($1.49) |
$4.08 |
$14.30 |
$14.91 |
| Tangible Book Value per Share |
|
($1.41) |
($1.49) |
$4.08 |
$14.30 |
$14.91 |
| Total Capital |
|
-0.22 |
78 |
177 |
345 |
472 |
| Total Debt |
|
22 |
0.00 |
0.00 |
0.00 |
28 |
| Total Long-Term Debt |
|
4.95 |
0.00 |
0.00 |
0.00 |
28 |
| Net Debt |
|
17 |
-88 |
-195 |
-360 |
-462 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.07 |
0.15 |
0.09 |
0.51 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7.63 |
-11 |
-19 |
-16 |
-20 |
| Debt-free Net Working Capital (DFNWC) |
|
-3.12 |
77 |
176 |
344 |
470 |
| Net Working Capital (NWC) |
|
-20 |
77 |
176 |
344 |
470 |
| Net Nonoperating Expense (NNE) |
|
17 |
14 |
14 |
13 |
19 |
| Net Nonoperating Obligations (NNO) |
|
17 |
-88 |
-195 |
-360 |
-462 |
| Total Depreciation and Amortization (D&A) |
|
0.32 |
0.03 |
0.09 |
0.10 |
-5.15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($53.40) |
($45.05) |
($3.42) |
($3.96) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
1.44M |
1.04M |
22.32M |
27.61M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($53.40) |
($45.05) |
($3.42) |
($3.96) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
1.44M |
1.04M |
22.32M |
27.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($53.40) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.35M |
19.00M |
24.68M |
34.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-24 |
-22 |
-33 |
-64 |
-91 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.99 |
0.00 |
0.00 |
0.00 |
-226.78 |
| NOPAT to Interest Expense |
|
-3.49 |
0.00 |
0.00 |
0.00 |
-158.75 |
| EBIT Less CapEx to Interest Expense |
|
-4.99 |
0.00 |
0.00 |
0.00 |
-227.67 |
| NOPAT Less CapEx to Interest Expense |
|
-3.49 |
0.00 |
0.00 |
0.00 |
-159.63 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |