| DEI Shares Outstanding |
|
0.00 |
25,155,198.00 |
25,227,051.00 |
6,174,280.00 |
- |
75,175,306.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
4,192,533.00 |
4,204,509.00 |
6,174,280.00 |
- |
75,175,306.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-3.53 |
-4.27 |
-3.10 |
- |
-0.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-423.90% |
-22.73% |
-9.88% |
-43.44% |
-81.51% |
| EBIT Growth |
|
0.00% |
-423.90% |
-22.77% |
-10.82% |
-42.31% |
-81.56% |
| NOPAT Growth |
|
0.00% |
-423.90% |
-22.77% |
-10.82% |
-42.31% |
-81.80% |
| Net Income Growth |
|
0.00% |
-419.19% |
-22.10% |
-5.40% |
-44.62% |
-75.36% |
| EPS Growth |
|
0.00% |
-131.43% |
-22.10% |
26.17% |
63.29% |
57.76% |
| Operating Cash Flow Growth |
|
0.00% |
-1,165.95% |
-21.36% |
-4.23% |
-5.88% |
-45.11% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-12.73% |
-2.48% |
-42.27% |
-69.86% |
| Invested Capital Growth |
|
0.00% |
39.36% |
28.75% |
-22.27% |
-26.20% |
-128.32% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
-100.00% |
100.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-35.15% |
3.78% |
-0.34% |
-42.55% |
-1.67% |
| EBIT Q/Q Growth |
|
0.00% |
-35.15% |
3.75% |
-0.34% |
-42.49% |
-1.66% |
| NOPAT Q/Q Growth |
|
0.00% |
-35.15% |
3.75% |
-0.34% |
-42.49% |
-1.66% |
| Net Income Q/Q Growth |
|
0.00% |
-35.00% |
4.05% |
0.53% |
-40.66% |
-1.26% |
| EPS Q/Q Growth |
|
0.00% |
-84.09% |
4.05% |
-1.61% |
47.27% |
7.55% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-28.25% |
3.02% |
0.63% |
-11.04% |
-8.47% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
1.73% |
-1.46% |
-62.88% |
5.45% |
| Invested Capital Q/Q Growth |
|
0.00% |
-62.63% |
-62.46% |
-31.76% |
29.27% |
-32.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
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% |
| Operating Margin |
|
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% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
101.04% |
100.13% |
99.59% |
94.72% |
96.26% |
92.85% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
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% |
| Return on Equity (ROE) |
|
-7.15% |
-37.79% |
-60.74% |
-118.88% |
-52.00% |
-36.05% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
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% |
| Return on Common Equity (ROCE) |
|
-7.15% |
-37.79% |
-60.74% |
-118.88% |
-52.00% |
-36.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-29.11% |
-38.49% |
-85.83% |
-173.34% |
-29.01% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.97 |
-10 |
-13 |
-14 |
-20 |
-36 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.00% |
-10.54% |
-16.91% |
-27.81% |
-13.60% |
-8.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-125.36% |
-21.07% |
-21.04% |
| Cost of Revenue to Revenue |
|
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% |
| R&D to Revenue |
|
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% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.82 |
-15 |
-18 |
-20 |
-29 |
-52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.82 |
-15 |
-18 |
-20 |
-29 |
-52 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.42 |
0.96 |
0.60 |
0.71 |
2.30 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
1.42 |
0.96 |
0.60 |
0.71 |
2.30 |
0.89 |
| Price to Revenue (P/Rev) |
|
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 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
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 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.00 |
0.02 |
0.02 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.01 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.10 |
-1.08 |
-1.07 |
-1.12 |
-1.04 |
-1.03 |
| Leverage Ratio |
|
0.37 |
0.73 |
1.13 |
1.23 |
1.07 |
1.04 |
| Compound Leverage Factor |
|
0.37 |
0.73 |
1.13 |
1.17 |
1.03 |
0.97 |
| Debt to Total Capital |
|
0.79% |
0.00% |
1.64% |
2.14% |
0.12% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.11% |
0.00% |
0.68% |
1.34% |
0.12% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.69% |
0.00% |
0.96% |
0.80% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
0.00% |
| Common Equity to Total Capital |
|
99.21% |
100.00% |
98.36% |
97.86% |
99.88% |
100.00% |
| Debt to EBITDA |
|
-0.11 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
4.84 |
0.00 |
1.25 |
0.65 |
3.41 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.10 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.16 |
0.00 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
| Net Debt to NOPAT |
|
6.91 |
0.00 |
1.79 |
0.93 |
4.87 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.14 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
8.39 |
4.43 |
-2.15 |
-8.80 |
33.95 |
10.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.13 |
10.47 |
6.59 |
4.13 |
26.37 |
21.70 |
| Quick Ratio |
|
2.96 |
10.08 |
6.25 |
3.85 |
26.13 |
21.54 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-12 |
-13 |
-14 |
-19 |
-33 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-7,132.89% |
-127,019.55% |
0.00% |
-207,377.15% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-594.88 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-38.41 |
-717.62 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-38.41 |
-717.62 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
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 |
| Inventory Turnover |
|
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 |
| Accounts Payable Turnover |
|
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 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.85 |
-2.33 |
-1.66 |
-2.03 |
-2.57 |
-5.86 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.52 |
0.67 |
-0.37 |
-0.53 |
-3.29 |
| Enterprise Value (EV) |
|
43 |
-3.77 |
-10 |
-5.17 |
121 |
-25 |
| Market Capitalization |
|
56 |
37 |
13 |
7.84 |
218 |
154 |
| Book Value per Share |
|
$4.85 |
$1.53 |
$0.83 |
$1.78 |
$1.41 |
$2.30 |
| Tangible Book Value per Share |
|
$4.85 |
$1.53 |
$0.83 |
$1.78 |
$1.41 |
$2.30 |
| Total Capital |
|
40 |
38 |
21 |
11 |
95 |
173 |
| Total Debt |
|
0.32 |
0.00 |
0.35 |
0.24 |
0.11 |
0.00 |
| Total Long-Term Debt |
|
0.28 |
0.00 |
0.21 |
0.09 |
0.00 |
0.00 |
| Net Debt |
|
-14 |
-41 |
-23 |
-13 |
-97 |
-179 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.24 |
0.01 |
0.00 |
0.01 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.85 |
-2.33 |
-2.23 |
-2.33 |
-2.72 |
-6.96 |
| Debt-free Net Working Capital (DFNWC) |
|
10 |
38 |
21 |
11 |
95 |
172 |
| Net Working Capital (NWC) |
|
10 |
38 |
21 |
11 |
95 |
172 |
| Net Nonoperating Expense (NNE) |
|
0.87 |
4.45 |
5.36 |
4.97 |
7.51 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-44 |
-41 |
-23 |
-13 |
-97 |
-179 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.01 |
0.18 |
0.03 |
0.06 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
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% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($4.86) |
($4.32) |
($3.57) |
($1.16) |
($0.49) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
4.20M |
4.20M |
5.33M |
23.71M |
98.31M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($4.86) |
($4.32) |
($3.57) |
($1.16) |
($0.49) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
4.20M |
4.20M |
5.33M |
23.71M |
98.31M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($4.86) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
3.03M |
4.83M |
6.48M |
74.34M |
132.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.97 |
-10 |
-13 |
-14 |
-20 |
-36 |
| Normalized NOPAT Margin |
|
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% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-95.86 |
-741.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-67.10 |
-518.81 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-95.86 |
-741.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-67.10 |
-518.81 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |