| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
67.61% |
34.90% |
| EBITDA Growth |
0.00% |
74.34% |
-49.92% |
| EBIT Growth |
0.00% |
72.16% |
-44.44% |
| NOPAT Growth |
0.00% |
72.16% |
-44.46% |
| Net Income Growth |
0.00% |
72.85% |
-38.30% |
| EPS Growth |
0.00% |
72.85% |
-34.59% |
| Operating Cash Flow Growth |
0.00% |
-6.14% |
3.13% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
106.00% |
| Invested Capital Growth |
0.00% |
0.00% |
-50.97% |
| 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 |
31.40% |
41.11% |
44.48% |
| EBITDA Margin |
-9,520.01% |
-1,457.38% |
-1,619.65% |
| Operating Margin |
-9,798.18% |
-1,627.61% |
-1,743.03% |
| EBIT Margin |
-9,798.61% |
-1,627.83% |
-1,742.98% |
| Profit (Net Income) Margin |
-9,719.35% |
-1,574.23% |
-1,613.92% |
| Tax Burden Percent |
99.22% |
97.22% |
93.74% |
| Interest Burden Percent |
99.97% |
99.48% |
98.78% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-59.78% |
-57.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
772.64% |
56.97% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-20.62% |
-7.97% |
| Return on Equity (ROE) |
0.00% |
-80.40% |
-65.92% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-259.78% |
10.46% |
| Operating Return on Assets (OROA) |
0.00% |
-38.72% |
-63.48% |
| Return on Assets (ROA) |
0.00% |
-37.45% |
-58.78% |
| Return on Common Equity (ROCE) |
0.00% |
-80.40% |
-65.92% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
-80.97% |
| Net Operating Profit after Tax (NOPAT) |
-3,810 |
-1,061 |
-1,532 |
| NOPAT Margin |
-6,858.73% |
-1,139.32% |
-1,220.12% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-832.42% |
-114.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-29.09% |
-61.21% |
| Cost of Revenue to Revenue |
68.60% |
58.89% |
55.52% |
| SG&A Expenses to Revenue |
313.43% |
215.10% |
170.28% |
| R&D to Revenue |
593.30% |
363.83% |
256.68% |
| Operating Expenses to Revenue |
9,829.58% |
1,668.72% |
1,787.51% |
| Earnings before Interest and Taxes (EBIT) |
-5,443 |
-1,516 |
-2,189 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-5,288 |
-1,357 |
-2,034 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.24 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.23 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
4.78 |
| 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 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
0.00 |
-0.03 |
-0.14 |
| Leverage Ratio |
0.00 |
1.07 |
1.12 |
| Compound Leverage Factor |
0.00 |
1.07 |
1.11 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
-5.93 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.95 |
10.66 |
| Quick Ratio |
0.00 |
0.70 |
10.19 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-4,610 |
277 |
| Operating Cash Flow to CapEx |
-2,455.54% |
-4,623.26% |
-11,082.10% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.02 |
0.04 |
| Accounts Receivable Turnover |
0.00 |
5.50 |
6.74 |
| Inventory Turnover |
0.00 |
2.53 |
3.46 |
| Fixed Asset Turnover |
0.00 |
1.10 |
1.63 |
| Accounts Payable Turnover |
0.00 |
2.79 |
5.69 |
| Days Sales Outstanding (DSO) |
0.00 |
66.42 |
54.13 |
| Days Inventory Outstanding (DIO) |
0.00 |
144.43 |
105.55 |
| Days Payable Outstanding (DPO) |
0.00 |
130.97 |
64.17 |
| Cash Conversion Cycle (CCC) |
0.00 |
79.88 |
95.51 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
3,549 |
1,740 |
| Invested Capital Turnover |
0.00 |
0.05 |
0.05 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3,549 |
-1,809 |
| Enterprise Value (EV) |
0.00 |
0.00 |
-164 |
| Market Capitalization |
0.00 |
0.00 |
600 |
| Book Value per Share |
$0.00 |
$117.43 |
$74.50 |
| Tangible Book Value per Share |
$0.00 |
$2.26 |
$14.48 |
| Total Capital |
0.00 |
3,646 |
2,503 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-97 |
-763 |
| Capital Expenditures (CapEx) |
23 |
13 |
5.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-105 |
-21 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-7.55 |
743 |
| Net Working Capital (NWC) |
0.00 |
-7.55 |
743 |
| Net Nonoperating Expense (NNE) |
1,589 |
405 |
495 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-97 |
-763 |
| Total Depreciation and Amortization (D&A) |
155 |
159 |
155 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-112.60% |
-16.35% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-8.10% |
591.53% |
| Net Working Capital to Revenue |
0.00% |
-8.10% |
591.53% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($63.54) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
31.90M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($63.54) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
31.90M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
33.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-520 |
-558 |
-538 |
| Normalized NOPAT Margin |
-935.59% |
-599.15% |
-428.17% |
| Pre Tax Income Margin |
-9,795.48% |
-1,619.29% |
-1,721.69% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |