| DEI Shares Outstanding |
0.00 |
48,098,944.00 |
137,044,440.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
48,098,944.00 |
137,044,440.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-1.46 |
-1.03 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-22.50% |
-100.00% |
| EBITDA Growth |
0.00% |
7.56% |
-95.90% |
| EBIT Growth |
0.00% |
7.03% |
-95.63% |
| NOPAT Growth |
0.00% |
-83.99% |
-3.51% |
| Net Income Growth |
0.00% |
10.89% |
-105.19% |
| EPS Growth |
0.00% |
96.42% |
-14.81% |
| Operating Cash Flow Growth |
0.00% |
-53.00% |
-37.86% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
51.64% |
| Invested Capital Growth |
0.00% |
44.87% |
-367.40% |
| Revenue Q/Q Growth |
0.00% |
-4.12% |
-100.00% |
| EBITDA Q/Q Growth |
0.00% |
-8.85% |
-15.17% |
| EBIT Q/Q Growth |
0.00% |
-9.06% |
-15.08% |
| NOPAT Q/Q Growth |
0.00% |
-15.04% |
1.95% |
| Net Income Q/Q Growth |
0.00% |
-9.20% |
-15.35% |
| EPS Q/Q Growth |
0.00% |
86.72% |
21.85% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-10.89% |
-5.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-52.31% |
| Invested Capital Q/Q Growth |
0.00% |
-120.57% |
17.12% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
35.83% |
46.24% |
0.00% |
| EBITDA Margin |
-65,054.17% |
-77,594.62% |
0.00% |
| Operating Margin |
-42,363.33% |
-100,570.97% |
0.00% |
| EBIT Margin |
-65,292.50% |
-78,322.58% |
0.00% |
| Profit (Net Income) Margin |
-64,242.50% |
-73,864.52% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
98.39% |
94.31% |
98.92% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
204.31% |
1,476.02% |
-744.17% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
-102.81% |
-79.05% |
0.00% |
| Return on Assets (ROA) |
-101.15% |
-74.55% |
0.00% |
| Return on Common Equity (ROCE) |
1,760.15% |
47,039.52% |
-744.17% |
| Return on Equity Simple (ROE_SIMPLE) |
23.72% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-36 |
-65 |
-68 |
| NOPAT Margin |
-29,654.33% |
-70,399.68% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
191.91% |
-41.12% |
-165.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
13.18% |
-111.75% |
-169.24% |
| Cost of Revenue to Revenue |
64.17% |
53.76% |
0.00% |
| SG&A Expenses to Revenue |
10,700.83% |
24,841.94% |
0.00% |
| R&D to Revenue |
31,698.33% |
75,775.27% |
0.00% |
| Operating Expenses to Revenue |
42,399.17% |
100,617.20% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-78 |
-73 |
-142 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-78 |
-72 |
-141 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
3.49 |
31.88 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
3.49 |
31.88 |
| Price to Revenue (P/Rev) |
916.67 |
1,065.42 |
0.00 |
| 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) |
3,491.32 |
664.32 |
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 |
-1.46 |
1.06 |
3.23 |
| Long-Term Debt to Equity |
-1.46 |
1.06 |
3.23 |
| Financial Leverage |
-0.57 |
1.68 |
-2.33 |
| Leverage Ratio |
-2.02 |
-19.80 |
6.06 |
| Compound Leverage Factor |
-1.99 |
-18.67 |
5.99 |
| Debt to Total Capital |
316.60% |
51.48% |
76.38% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
316.60% |
51.48% |
76.38% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
1,649.43% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-1,866.03% |
48.52% |
23.62% |
| Debt to EBITDA |
-0.71 |
-0.42 |
-0.22 |
| Net Debt to EBITDA |
-0.28 |
0.52 |
0.36 |
| Long-Term Debt to EBITDA |
-0.71 |
-0.42 |
-0.22 |
| Debt to NOPAT |
-1.55 |
-0.46 |
-0.45 |
| Net Debt to NOPAT |
-0.61 |
0.57 |
0.75 |
| Long-Term Debt to NOPAT |
-1.55 |
-0.46 |
-0.45 |
| Altman Z-Score |
-8.79 |
-6.28 |
-7.99 |
| Noncontrolling Interest Sharing Ratio |
-761.50% |
-3,086.91% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
3.19 |
3.63 |
4.78 |
| Quick Ratio |
2.97 |
3.41 |
4.45 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-73 |
-35 |
| Operating Cash Flow to CapEx |
-11,928.41% |
-3,712.24% |
-16,216.88% |
| 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 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
5.45 |
0.00 |
0.00 |
| Inventory Turnover |
1.05 |
0.68 |
0.00 |
| Fixed Asset Turnover |
0.24 |
0.05 |
0.00 |
| Accounts Payable Turnover |
0.01 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
66.92 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
346.04 |
532.90 |
0.00 |
| Days Payable Outstanding (DPO) |
37,372.21 |
82,865.95 |
0.00 |
| Cash Conversion Cycle (CCC) |
-36,959.25 |
-82,333.05 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-16 |
-8.88 |
-41 |
| Invested Capital Turnover |
-0.01 |
-0.01 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
7.23 |
-33 |
| Enterprise Value (EV) |
419 |
62 |
251 |
| Market Capitalization |
110 |
99 |
301 |
| Book Value per Share |
($156.18) |
$0.59 |
$0.07 |
| Tangible Book Value per Share |
($156.18) |
$0.59 |
$0.07 |
| Total Capital |
17 |
59 |
40 |
| Total Debt |
55 |
30 |
31 |
| Total Long-Term Debt |
55 |
30 |
31 |
| Net Debt |
22 |
-37 |
-51 |
| Capital Expenditures (CapEx) |
0.36 |
1.77 |
0.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-9.06 |
-15 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
24 |
52 |
69 |
| Net Working Capital (NWC) |
24 |
52 |
69 |
| Net Nonoperating Expense (NNE) |
42 |
3.22 |
73 |
| Net Nonoperating Obligations (NNO) |
22 |
-37 |
-51 |
| Total Depreciation and Amortization (D&A) |
0.29 |
0.68 |
1.13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-7,553.33% |
-16,640.86% |
0.00% |
| Debt-free Net Working Capital to Revenue |
20,383.33% |
55,901.08% |
0.00% |
| Net Working Capital to Revenue |
20,383.33% |
55,901.08% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($1.62) |
($1.86) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
43.54M |
75.82M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1.62) |
($1.86) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
43.54M |
75.82M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
48.92M |
158.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-36 |
-65 |
-68 |
| Normalized NOPAT Margin |
-29,654.33% |
-70,399.68% |
0.00% |
| Pre Tax Income Margin |
-64,242.50% |
-73,864.52% |
0.00% |
| 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 |
-0.73% |
-4.15% |
0.00% |