| DEI Shares Outstanding |
0.00 |
26,717,676.00 |
- |
38,051,771.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
26,717,676.00 |
- |
38,051,771.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-1.06 |
- |
-0.84 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-98.46% |
-95.29% |
0.00% |
| EBITDA Growth |
0.00% |
-1,289.35% |
-18.53% |
-7.51% |
| EBIT Growth |
0.00% |
-912.12% |
-11.90% |
-7.48% |
| NOPAT Growth |
0.00% |
-702.02% |
-31.16% |
-4.79% |
| Net Income Growth |
0.00% |
-443.44% |
-5.56% |
-7.62% |
| EPS Growth |
0.00% |
-103.51% |
18.10% |
9.47% |
| Operating Cash Flow Growth |
0.00% |
-467.77% |
-4.70% |
-19.03% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
8.56% |
-16.61% |
| Invested Capital Growth |
0.00% |
63.11% |
-24.29% |
33.98% |
| Revenue Q/Q Growth |
0.00% |
-28.57% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-18.64% |
-6.13% |
0.59% |
| EBIT Q/Q Growth |
0.00% |
-16.69% |
-5.60% |
-0.61% |
| NOPAT Q/Q Growth |
0.00% |
-19.29% |
-9.49% |
1.00% |
| Net Income Q/Q Growth |
0.00% |
-13.07% |
-7.99% |
-0.85% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-5.56% |
1.15% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-36.23% |
10.94% |
-8.12% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
11.67% |
-7.31% |
| Invested Capital Q/Q Growth |
0.00% |
35.91% |
-134.69% |
-31.28% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
-17.06% |
-15,430.00% |
-388,637.50% |
-407,650.00% |
| Operating Margin |
-27.22% |
-14,214.71% |
-396,200.00% |
-415,175.00% |
| EBIT Margin |
-24.39% |
-16,068.82% |
-382,112.50% |
-410,700.00% |
| Profit (Net Income) Margin |
-47.05% |
-16,645.29% |
-373,362.50% |
-401,812.50% |
| Tax Burden Percent |
126.78% |
100.39% |
100.00% |
100.00% |
| Interest Burden Percent |
152.17% |
103.18% |
97.71% |
97.84% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
14.55% |
346.99% |
-130.58% |
-170.00% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
-48.80% |
-163.46% |
-97.65% |
-122.27% |
| Return on Assets (ROA) |
-94.14% |
-169.32% |
-95.41% |
-119.62% |
| Return on Common Equity (ROCE) |
14.56% |
347.46% |
-130.58% |
-170.00% |
| Return on Equity Simple (ROE_SIMPLE) |
14.55% |
-145.31% |
-113.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-2.11 |
-17 |
-22 |
-23 |
| NOPAT Margin |
-19.06% |
-9,950.29% |
-277,340.00% |
-290,622.50% |
| Net Nonoperating Expense Percent (NNEP) |
12.05% |
905.81% |
-28.41% |
-39.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-86.87% |
-84.45% |
-201.40% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
45.20% |
6,804.71% |
158,825.00% |
167,137.50% |
| R&D to Revenue |
82.02% |
7,510.00% |
237,475.00% |
248,137.50% |
| Operating Expenses to Revenue |
127.22% |
14,314.71% |
396,300.00% |
415,275.00% |
| Earnings before Interest and Taxes (EBIT) |
-2.70 |
-27 |
-31 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.89 |
-26 |
-31 |
-33 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
19.22 |
3.10 |
14.37 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
19.22 |
3.10 |
14.37 |
| Price to Revenue (P/Rev) |
1.36 |
2,201.85 |
10,188.76 |
20,738.22 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
3.57 |
2,065.43 |
6,326.89 |
18,913.84 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
-0.70 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
-0.24 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.72 |
-0.15 |
-1.18 |
-1.20 |
| Leverage Ratio |
-0.15 |
-2.05 |
1.37 |
1.42 |
| Compound Leverage Factor |
-0.24 |
-2.11 |
1.34 |
1.39 |
| Debt to Total Capital |
-229.49% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
-151.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
-78.49% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
-0.20% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
329.70% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
-13.20 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
-12.99 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
-4.51 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
-11.82 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
-11.63 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
-4.04 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
-53.88 |
13.09 |
-6.40 |
-12.70 |
| Noncontrolling Interest Sharing Ratio |
-0.06% |
-0.13% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.06 |
3.69 |
4.57 |
2.43 |
| Quick Ratio |
0.01 |
3.54 |
4.48 |
2.34 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-23 |
-21 |
-25 |
| Operating Cash Flow to CapEx |
-7,287.76% |
-1,978.05% |
-5,571.65% |
-2,301.28% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-22.15 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-2.54 |
-19.29 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-2.57 |
-20.27 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
2.00 |
0.01 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
17.19 |
0.19 |
0.01 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
-10 |
-3.72 |
-4.62 |
-3.05 |
| Invested Capital Turnover |
-1.10 |
-0.02 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.36 |
-0.90 |
1.57 |
| Enterprise Value (EV) |
40 |
351 |
51 |
151 |
| Market Capitalization |
15 |
374 |
82 |
166 |
| Book Value per Share |
($3.93) |
$0.73 |
$0.76 |
$0.30 |
| Tangible Book Value per Share |
($3.93) |
$0.73 |
$0.76 |
$0.30 |
| Total Capital |
-11 |
19 |
26 |
12 |
| Total Debt |
25 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
8.52 |
0.00 |
0.00 |
0.00 |
| Net Debt |
25 |
-23 |
-31 |
-15 |
| Capital Expenditures (CapEx) |
0.05 |
1.03 |
0.38 |
1.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-14 |
-5.54 |
-6.25 |
-5.69 |
| Debt-free Net Working Capital (DFNWC) |
-13 |
18 |
25 |
8.91 |
| Net Working Capital (NWC) |
-30 |
18 |
25 |
8.91 |
| Net Nonoperating Expense (NNE) |
3.10 |
11 |
7.68 |
8.90 |
| Net Nonoperating Obligations (NNO) |
26 |
-23 |
-31 |
-15 |
| Total Depreciation and Amortization (D&A) |
0.81 |
1.09 |
-0.52 |
0.24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-124.07% |
-3,260.00% |
-78,125.00% |
-71,125.00% |
| Debt-free Net Working Capital to Revenue |
-120.48% |
10,381.76% |
308,062.50% |
111,312.50% |
| Net Working Capital to Revenue |
-268.65% |
10,381.76% |
308,062.50% |
111,312.50% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($1.16) |
($0.95) |
($0.86) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
24.43M |
31.45M |
37.18M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1.16) |
($0.95) |
($0.86) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
24.43M |
31.45M |
37.18M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
26.87M |
34.60M |
44.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-2.11 |
-17 |
-22 |
-23 |
| Normalized NOPAT Margin |
-19.06% |
-9,950.29% |
-277,340.00% |
-290,622.50% |
| Pre Tax Income Margin |
-37.11% |
-16,580.00% |
-373,362.50% |
-401,812.50% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-1.92 |
-25.99 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
-1.50 |
-16.09 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
-1.95 |
-26.97 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
-1.53 |
-17.07 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |