| DEI Shares Outstanding |
|
0.00 |
9,739,930.00 |
65,561,630.00 |
1,080,946.00 |
3,184,700.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
97,399.00 |
655,616.00 |
1,080,946.00 |
3,184,700.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-65.24 |
-10.07 |
-8.11 |
-2.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-64.17% |
261.17% |
-76.61% |
-0.71% |
| EBITDA Growth |
|
0.00% |
-33.14% |
-0.49% |
-29.72% |
1.14% |
| EBIT Growth |
|
0.00% |
-29.83% |
-2.29% |
-32.21% |
-1.50% |
| NOPAT Growth |
|
0.00% |
-29.80% |
-3.15% |
-32.46% |
-0.72% |
| Net Income Growth |
|
0.00% |
-31.61% |
-3.95% |
-32.70% |
-4.30% |
| EPS Growth |
|
0.00% |
-31.61% |
-3.95% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-58.43% |
-5.14% |
-22.12% |
-0.19% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-49.90% |
24.12% |
-24.87% |
| Invested Capital Growth |
|
0.00% |
52.35% |
629.99% |
-19.43% |
46.79% |
| Revenue Q/Q Growth |
|
0.00% |
-44.62% |
0.00% |
0.72% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
4.07% |
-3.48% |
-0.37% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
5.82% |
-3.77% |
-1.73% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
5.84% |
-4.67% |
-1.88% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
6.21% |
-3.35% |
0.26% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
6.21% |
-3.35% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-13.11% |
4.48% |
-0.19% |
-1.17% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
1.69% |
-0.27% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
15.64% |
-9.52% |
-15.36% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
45.11% |
45.71% |
67.31% |
56.78% |
59.06% |
| EBITDA Margin |
|
-31,472.59% |
-116,947.96% |
-32,539.78% |
-180,481.61% |
-179,706.74% |
| Operating Margin |
|
-32,765.60% |
-118,698.33% |
-33,901.99% |
-192,013.13% |
-194,787.38% |
| EBIT Margin |
|
-32,747.80% |
-118,662.45% |
-33,608.22% |
-189,994.85% |
-194,230.93% |
| Profit (Net Income) Margin |
|
-33,592.57% |
-123,384.27% |
-35,511.87% |
-201,499.52% |
-211,666.47% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
102.58% |
103.98% |
105.66% |
106.06% |
108.98% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-477.57% |
-284.22% |
-259.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-400.67% |
-112.95% |
-418.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
302.54% |
51.17% |
-3,979.94% |
| Return on Equity (ROE) |
|
79.73% |
218.16% |
-175.02% |
-233.04% |
-4,239.90% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-312.60% |
-262.70% |
-297.88% |
| Operating Return on Assets (OROA) |
|
-225.27% |
-227.32% |
-97.75% |
-120.42% |
-176.88% |
| Return on Assets (ROA) |
|
-231.08% |
-236.36% |
-103.28% |
-127.72% |
-192.75% |
| Return on Common Equity (ROCE) |
|
79.74% |
218.20% |
-175.00% |
-233.02% |
-4,227.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
79.73% |
-2,756.06% |
-90.27% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.30 |
-4.28 |
-4.41 |
-5.85 |
-5.89 |
| NOPAT Margin |
|
-22,935.92% |
-83,088.83% |
-23,731.39% |
-134,409.19% |
-136,351.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
29.72% |
92.37% |
-76.89% |
-171.26% |
158.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-56.47% |
-212.12% |
-146.36% |
| Cost of Revenue to Revenue |
|
54.89% |
54.29% |
32.69% |
43.22% |
40.94% |
| SG&A Expenses to Revenue |
|
11,927.57% |
70,960.19% |
18,493.20% |
91,239.91% |
129,113.36% |
| R&D to Revenue |
|
20,883.13% |
47,783.84% |
15,476.10% |
100,830.00% |
65,733.09% |
| Operating Expenses to Revenue |
|
32,810.70% |
118,744.04% |
33,969.30% |
192,069.91% |
194,846.45% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.71 |
-6.11 |
-6.25 |
-8.26 |
-8.39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.52 |
-6.02 |
-6.05 |
-7.85 |
-7.76 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
37.55 |
0.83 |
18.50 |
27.58 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
37.55 |
1.06 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
443.54 |
1,678.48 |
325.69 |
870.97 |
1,437.87 |
| 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 |
0.33 |
2.86 |
3.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
802.13 |
1,550.31 |
40.36 |
1,205.10 |
1,933.75 |
| 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 |
|
-1.00 |
4.34 |
0.07 |
12.43 |
16.80 |
| Long-Term Debt to Equity |
|
-0.73 |
2.17 |
0.00 |
0.00 |
0.78 |
| Financial Leverage |
|
-0.85 |
-0.77 |
-0.76 |
-0.45 |
9.51 |
| Leverage Ratio |
|
-0.35 |
-0.92 |
1.69 |
1.82 |
22.00 |
| Compound Leverage Factor |
|
-0.35 |
-0.96 |
1.79 |
1.94 |
23.97 |
| Debt to Total Capital |
|
37,922.72% |
81.26% |
6.40% |
92.56% |
94.38% |
| Short-Term Debt to Total Capital |
|
10,180.50% |
40.63% |
6.40% |
92.56% |
90.02% |
| Long-Term Debt to Total Capital |
|
27,742.22% |
40.63% |
0.00% |
0.00% |
4.36% |
| Preferred Equity to Total Capital |
|
3.02% |
0.03% |
0.00% |
0.01% |
0.02% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-37,825.74% |
18.71% |
93.60% |
7.43% |
5.60% |
| Debt to EBITDA |
|
-1.34 |
-0.17 |
-0.08 |
-0.33 |
-0.49 |
| Net Debt to EBITDA |
|
-1.14 |
0.11 |
0.88 |
-0.19 |
-0.28 |
| Long-Term Debt to EBITDA |
|
-0.98 |
-0.08 |
0.00 |
0.00 |
-0.02 |
| Debt to NOPAT |
|
-1.84 |
-0.23 |
-0.11 |
-0.44 |
-0.64 |
| Net Debt to NOPAT |
|
-1.56 |
0.15 |
1.20 |
-0.25 |
-0.36 |
| Long-Term Debt to NOPAT |
|
-1.35 |
-0.12 |
0.00 |
0.00 |
-0.03 |
| Altman Z-Score |
|
-44.29 |
-30.00 |
-9.72 |
-31.57 |
-27.72 |
| Noncontrolling Interest Sharing Ratio |
|
-0.01% |
-0.01% |
0.01% |
0.01% |
0.30% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.56 |
1.47 |
4.20 |
0.59 |
0.53 |
| Quick Ratio |
|
0.27 |
0.91 |
3.32 |
0.30 |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4.75 |
-7.12 |
-5.40 |
-6.75 |
| Operating Cash Flow to CapEx |
|
-188,620.29% |
-31,535.81% |
-9,417.71% |
-234,811.34% |
-208,967.56% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-19.54 |
-20.12 |
-10.80 |
-8.96 |
| Operating Cash Flow to Interest Expense |
|
-30.01 |
-23.74 |
-17.14 |
-14.81 |
-9.86 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-30.03 |
-23.82 |
-17.33 |
-14.82 |
-9.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
6.19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.01 |
0.00 |
0.01 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.21 |
0.08 |
0.23 |
0.05 |
0.08 |
| Accounts Payable Turnover |
|
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
| Days Sales Outstanding (DSO) |
|
58.94 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
31,186.40 |
88,149.46 |
39,181.17 |
124,201.54 |
134,799.79 |
| Days Payable Outstanding (DPO) |
|
32,139.66 |
86,557.87 |
32,398.99 |
74,440.97 |
65,752.44 |
| Cash Conversion Cycle (CCC) |
|
-894.31 |
1,591.59 |
6,782.18 |
49,760.57 |
69,047.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.90 |
-0.43 |
2.28 |
1.84 |
2.69 |
| Invested Capital Turnover |
|
-0.02 |
-0.01 |
0.02 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.47 |
2.71 |
-0.44 |
0.86 |
| Enterprise Value (EV) |
|
12 |
7.98 |
0.75 |
5.24 |
8.35 |
| Market Capitalization |
|
6.38 |
8.64 |
6.06 |
3.79 |
6.21 |
| Book Value per Share |
|
($1.82) |
$0.02 |
$0.11 |
$0.19 |
$0.07 |
| Tangible Book Value per Share |
|
($1.82) |
$0.02 |
$0.09 |
($1.31) |
($0.67) |
| Total Capital |
|
0.02 |
1.23 |
7.82 |
2.76 |
4.02 |
| Total Debt |
|
6.07 |
1.00 |
0.50 |
2.55 |
3.80 |
| Total Long-Term Debt |
|
4.44 |
0.50 |
0.00 |
0.00 |
0.18 |
| Net Debt |
|
5.15 |
-0.66 |
-5.31 |
1.45 |
2.14 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.02 |
0.06 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.83 |
-0.30 |
0.29 |
-0.08 |
-0.31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.09 |
1.36 |
6.10 |
1.02 |
1.34 |
| Net Working Capital (NWC) |
|
-1.54 |
0.86 |
5.60 |
-1.53 |
-2.28 |
| Net Nonoperating Expense (NNE) |
|
1.53 |
2.08 |
2.19 |
2.92 |
3.25 |
| Net Nonoperating Obligations (NNO) |
|
5.15 |
-0.66 |
-5.04 |
1.63 |
2.47 |
| Total Depreciation and Amortization (D&A) |
|
0.18 |
0.09 |
0.20 |
0.41 |
0.63 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5,760.46% |
-5,762.66% |
1,583.22% |
-1,808.78% |
-7,244.22% |
| Debt-free Net Working Capital to Revenue |
|
628.32% |
26,479.42% |
32,807.13% |
23,434.85% |
31,116.83% |
| Net Working Capital to Revenue |
|
-10,712.38% |
16,770.68% |
30,118.96% |
-35,212.74% |
-52,747.95% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($80.00) |
($19.00) |
($9.34) |
($3.48) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
79.51K |
352.52K |
938.26K |
2.63M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($80.00) |
($19.00) |
($9.34) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
79.51K |
352.52K |
938.26K |
3.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
103.62K |
855.97K |
1.93M |
3.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.30 |
-4.28 |
-4.41 |
-5.85 |
-5.89 |
| Normalized NOPAT Margin |
|
-22,935.92% |
-83,088.83% |
-23,731.39% |
-134,409.19% |
-136,351.17% |
| Pre Tax Income Margin |
|
-33,592.57% |
-123,384.27% |
-35,511.87% |
-201,499.52% |
-211,666.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-38.77 |
-25.13 |
-17.65 |
-16.51 |
-11.14 |
| NOPAT to Interest Expense |
|
-27.15 |
-17.60 |
-12.47 |
-11.68 |
-7.82 |
| EBIT Less CapEx to Interest Expense |
|
-38.78 |
-25.21 |
-17.84 |
-16.52 |
-11.14 |
| NOPAT Less CapEx to Interest Expense |
|
-27.17 |
-17.67 |
-12.65 |
-11.69 |
-7.83 |
| 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% |