| DEI Shares Outstanding |
|
24,807,789.00 |
24,951,352.00 |
26,438,767.00 |
28,500,066.00 |
54,392,170.00 |
54,392,170.00 |
75,462,390.00 |
| DEI Adjusted Shares Outstanding |
|
24,807,789.00 |
24,951,352.00 |
26,438,767.00 |
28,500,066.00 |
54,392,170.00 |
54,392,170.00 |
75,462,390.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-2.38 |
-2.97 |
-3.05 |
-2.18 |
-1.09 |
-0.35 |
5.76 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-39.03% |
-3.47% |
29.59% |
4.13% |
59.81% |
88.59% |
| EBIT Growth |
|
0.00% |
-39.02% |
-4.03% |
30.18% |
3.83% |
59.98% |
88.60% |
| NOPAT Growth |
|
0.00% |
-39.18% |
-3.99% |
30.18% |
3.84% |
59.07% |
81.99% |
| Net Income Growth |
|
0.00% |
-42.92% |
-8.51% |
22.74% |
5.05% |
67.91% |
886.25% |
| EPS Growth |
|
0.00% |
81.73% |
0.00% |
0.00% |
42.17% |
-25,706.77% |
288.08% |
| Operating Cash Flow Growth |
|
0.00% |
-27.59% |
-14.14% |
36.10% |
-3.27% |
72.92% |
50.19% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
144.12% |
-314.90% |
-7.99% |
55.84% |
-1,249.35% |
| Invested Capital Growth |
|
0.00% |
-56.71% |
-94.16% |
-9.17% |
-6.06% |
-1.77% |
100.12% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
6.22% |
1.69% |
14.33% |
-0.30% |
75.72% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
5.71% |
2.51% |
13.98% |
0.79% |
75.72% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
5.71% |
2.50% |
13.98% |
-1.46% |
63.69% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
3.89% |
0.99% |
15.21% |
3.34% |
1,758.68% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.63% |
-127,022.22% |
5,752.63% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-2.01% |
-1.49% |
7.46% |
8.25% |
38.42% |
10.91% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
14.66% |
2.49% |
28.68% |
-1,990.50% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
2.00% |
-0.41% |
2.84% |
-0.29% |
100.12% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.98% |
99.98% |
100.00% |
99.89% |
100.00% |
98.94% |
100.00% |
| Interest Burden Percent |
|
102.38% |
105.25% |
109.76% |
121.60% |
119.93% |
97.19% |
-6,630.29% |
| 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) |
|
-79.47% |
-196.02% |
310.43% |
74.43% |
49.16% |
13.79% |
-217.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-87,884.09% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
21.41% |
-196.02% |
310.43% |
74.43% |
49.16% |
14.01% |
-228.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-74.60% |
-1,213.11% |
138.84% |
56.99% |
45.04% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-35 |
-49 |
-51 |
-36 |
-34 |
-14 |
-2.54 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-14.69% |
-26.91% |
-40.66% |
-51.41% |
-98.94% |
-36.69% |
2,067.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
26.31% |
9.53% |
-63.97% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-51 |
-71 |
-73 |
-51 |
-49 |
-20 |
-2.25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-50 |
-70 |
-73 |
-51 |
-49 |
-20 |
-2.25 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.69 |
41.59 |
0.00 |
0.00 |
0.00 |
0.00 |
3.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.72 |
85.40 |
0.00 |
0.00 |
0.00 |
0.00 |
3.60 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
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 |
0.00 |
0.03 |
| 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% |
0.00% |
3,040.78% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
59.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
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 |
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 |
4.24 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.61 |
-2.44 |
2.77 |
0.61 |
0.21 |
0.10 |
0.11 |
| Leverage Ratio |
|
1.62 |
2.74 |
-3.23 |
-0.76 |
-0.29 |
-0.13 |
-0.13 |
| Compound Leverage Factor |
|
1.66 |
2.88 |
-3.54 |
-0.93 |
-0.35 |
-0.13 |
8.36 |
| Debt to Total Capital |
|
0.42% |
3.74% |
-0.45% |
-0.04% |
-0.10% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.42% |
3.74% |
-0.45% |
-0.04% |
-0.10% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
-3.04% |
39.34% |
| Common Equity to Total Capital |
|
99.58% |
96.26% |
100.45% |
100.04% |
100.10% |
103.04% |
60.66% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
2.22 |
1.03 |
0.98 |
0.62 |
0.37 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
3.16 |
1.47 |
1.38 |
0.88 |
0.53 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-1.61 |
-3.82 |
-6.79 |
-15.02 |
-28.85 |
-68.67 |
-46.33 |
| Noncontrolling Interest Sharing Ratio |
|
126.94% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.59% |
-5.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
12.13 |
5.58 |
5.98 |
2.88 |
4.36 |
6.00 |
0.00 |
| Quick Ratio |
|
11.58 |
5.21 |
5.51 |
2.36 |
3.68 |
4.98 |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-25 |
11 |
-24 |
-26 |
-11 |
-155 |
| Operating Cash Flow to CapEx |
|
-7,371.41% |
-13,027.79% |
-24,013.43% |
-173,704.00% |
-76,013.56% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-5.20 |
1.55 |
-2.08 |
-2.27 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-15.39 |
-12.20 |
-9.45 |
-3.75 |
-3.93 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-15.60 |
-12.29 |
-9.49 |
-3.76 |
-3.93 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-42 |
-66 |
-129 |
-141 |
-149 |
-152 |
0.18 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-24 |
-63 |
-12 |
-8.53 |
-2.65 |
152 |
| Enterprise Value (EV) |
|
-64 |
182 |
47 |
8.76 |
-12 |
4.00 |
11 |
| Market Capitalization |
|
48 |
254 |
118 |
40 |
6.48 |
7.92 |
14 |
| Book Value per Share |
|
$2.81 |
$0.25 |
($2.19) |
($3.83) |
($2.41) |
($2.72) |
$0.05 |
| Tangible Book Value per Share |
|
$2.68 |
$0.12 |
($2.31) |
($3.94) |
($2.47) |
($2.72) |
$0.05 |
| Total Capital |
|
70 |
6.36 |
-58 |
-109 |
-131 |
-144 |
6.55 |
| Total Debt |
|
0.30 |
0.24 |
0.26 |
0.04 |
0.13 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-112 |
-73 |
-71 |
-32 |
-18 |
-8.29 |
-6.38 |
| Capital Expenditures (CapEx) |
|
0.63 |
0.46 |
0.28 |
0.03 |
0.06 |
-0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.12 |
-8.58 |
-6.50 |
-6.45 |
-1.45 |
0.05 |
0.72 |
| Debt-free Net Working Capital (DFNWC) |
|
108 |
64 |
65 |
25 |
17 |
8.34 |
7.10 |
| Net Working Capital (NWC) |
|
108 |
64 |
64 |
25 |
17 |
8.34 |
7.10 |
| Net Nonoperating Expense (NNE) |
|
16 |
25 |
29 |
26 |
25 |
4.85 |
-152 |
| Net Nonoperating Obligations (NNO) |
|
-112 |
-73 |
-71 |
-32 |
-18 |
-8.29 |
-6.38 |
| Total Depreciation and Amortization (D&A) |
|
0.27 |
0.37 |
0.78 |
0.11 |
0.26 |
0.02 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.98) |
($3.12) |
$0.00 |
($1.33) |
($0.34) |
$645.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
24.98M |
26.80M |
42.83M |
44.55M |
54.63M |
98.62M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.98) |
($3.12) |
$0.00 |
($1.33) |
($0.34) |
$645.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
24.98M |
26.80M |
27.09M |
44.55M |
54.63M |
98.62M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($2.98) |
($3.12) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
24.87M |
25.79M |
27.09M |
44.55M |
75.46M |
75.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-35 |
-49 |
-51 |
-36 |
-33 |
-13 |
-4.23 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-16.74 |
-14.45 |
-10.20 |
-4.43 |
-4.32 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-11.71 |
-10.12 |
-7.14 |
-3.10 |
-3.02 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-16.95 |
-14.55 |
-10.24 |
-4.43 |
-4.32 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-11.92 |
-10.21 |
-7.18 |
-3.10 |
-3.03 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |