| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-35.50% |
| EBITDA Growth |
|
0.00% |
-75.12% |
-40.50% |
-51.47% |
-201.39% |
-180.47% |
| EBIT Growth |
|
0.00% |
-72.00% |
-38.78% |
-49.39% |
-196.82% |
-179.19% |
| NOPAT Growth |
|
0.00% |
-18.49% |
-105.56% |
-46.41% |
-196.82% |
-179.19% |
| Net Income Growth |
|
0.00% |
-70.79% |
-38.54% |
-49.31% |
-189.48% |
-174.29% |
| EPS Growth |
|
0.00% |
44.92% |
59.32% |
-44.39% |
-74.11% |
7.06% |
| Operating Cash Flow Growth |
|
0.00% |
-26.40% |
-50.21% |
-57.41% |
73.62% |
-1,363.98% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-46.06% |
-59.81% |
-167.54% |
-216.01% |
| Invested Capital Growth |
|
0.00% |
188.35% |
-150.22% |
-251.53% |
-397.55% |
-97.91% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
37.54% |
-10.74% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-16.58% |
0.55% |
-406.06% |
3.87% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-15.25% |
0.15% |
-383.28% |
3.68% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-17.59% |
0.15% |
-383.28% |
3.68% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-18.05% |
0.18% |
-386.41% |
4.06% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-137.74% |
0.64% |
-197.24% |
38.27% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-40.26% |
-4.25% |
0.42% |
-335.91% |
-28.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.52% |
-195.94% |
30.33% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
28.00% |
8.11% |
78.41% |
-43.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-779.81% |
-3,391.18% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-781.35% |
-3,382.37% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-781.35% |
-3,382.37% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-761.92% |
-3,240.38% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.93% |
100.21% |
100.04% |
99.99% |
97.51% |
95.80% |
| 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) |
|
-319.98% |
-79.97% |
-55.20% |
-113.81% |
-156.45% |
-194.63% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-710.05% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-126.93% |
-157.31% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-123.77% |
-150.71% |
| Return on Common Equity (ROCE) |
|
3,492.87% |
-10.25% |
-55.20% |
-113.81% |
-156.45% |
-194.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.31% |
-43.14% |
-51.28% |
-221.56% |
-89.09% |
-161.71% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.24 |
-8.58 |
-18 |
-26 |
-77 |
-214 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-546.95% |
-2,367.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
-125.85% |
-44.27% |
-15.97% |
-31.82% |
-38.03% |
-44.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-63.96% |
-118.16% |
| 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% |
140.23% |
364.51% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
741.13% |
3,117.86% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
881.35% |
3,482.37% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
-18 |
-25 |
-37 |
-110 |
-306 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.73 |
-17 |
-24 |
-36 |
-109 |
-307 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.47 |
3.25 |
1.61 |
3.81 |
3.66 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.47 |
3.25 |
1.61 |
3.81 |
3.66 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.62 |
73.32 |
| 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) |
|
104.51 |
30.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
22.76 |
49.28 |
| 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 |
|
0.00 |
0.01 |
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 |
| Financial Leverage |
|
-0.78 |
-0.94 |
-0.99 |
-1.07 |
-1.16 |
-1.18 |
| Leverage Ratio |
|
1.55 |
1.11 |
1.14 |
1.26 |
1.26 |
1.29 |
| Compound Leverage Factor |
|
1.56 |
1.11 |
1.14 |
1.26 |
1.23 |
1.24 |
| Debt to Total Capital |
|
0.00% |
1.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.87% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.32% |
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% |
| Noncontrolling Interests to Total Capital |
|
1,191.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-1,091.61% |
98.81% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
2.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
4.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-3.49 |
17.30 |
7.31 |
-8.88 |
6.13 |
0.40 |
| Noncontrolling Interest Sharing Ratio |
|
1,191.61% |
87.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.88 |
14.12 |
5.82 |
3.09 |
6.63 |
4.08 |
| Quick Ratio |
|
1.53 |
13.09 |
5.06 |
2.77 |
6.33 |
4.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-9.94 |
-15 |
-23 |
-62 |
-196 |
| Operating Cash Flow to CapEx |
|
-4,120.17% |
-2,070.65% |
-23,070.89% |
-11,568.55% |
-910.71% |
-1,544.60% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-261.60 |
-1,451.98 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-100.00 |
-319.32 |
-1,822.60 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-102.43 |
-334.74 |
-1,830.50 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.05 |
| 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 |
10.18 |
1.48 |
| 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 |
|
0.72 |
2.08 |
-1.04 |
-3.67 |
-18 |
-36 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.28 |
-0.33 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.36 |
-3.12 |
-2.63 |
-15 |
-18 |
| Enterprise Value (EV) |
|
75 |
63 |
108 |
6.48 |
319 |
446 |
| Market Capitalization |
|
39 |
102 |
157 |
27 |
457 |
663 |
| Book Value per Share |
|
($32.57) |
$3.92 |
$3.98 |
$1.37 |
$2.81 |
$2.90 |
| Tangible Book Value per Share |
|
($32.57) |
$3.92 |
$3.98 |
$1.37 |
$2.81 |
$2.90 |
| Total Capital |
|
3.26 |
42 |
48 |
17 |
120 |
181 |
| Total Debt |
|
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-2.54 |
-39 |
-49 |
-20 |
-138 |
-217 |
| Capital Expenditures (CapEx) |
|
0.23 |
0.59 |
0.08 |
0.25 |
0.83 |
7.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.09 |
0.46 |
-2.32 |
-5.01 |
-15 |
-50 |
| Debt-free Net Working Capital (DFNWC) |
|
1.46 |
40 |
47 |
15 |
123 |
167 |
| Net Working Capital (NWC) |
|
1.46 |
40 |
47 |
15 |
123 |
167 |
| Net Nonoperating Expense (NNE) |
|
3.20 |
9.25 |
7.07 |
11 |
30 |
79 |
| Net Nonoperating Obligations (NNO) |
|
-2.54 |
-39 |
-49 |
-20 |
-138 |
-217 |
| Total Depreciation and Amortization (D&A) |
|
0.62 |
0.76 |
0.76 |
0.63 |
0.22 |
-0.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-108.92% |
-556.03% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
876.54% |
1,847.49% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
876.54% |
1,847.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($5.26) |
($2.14) |
($3.09) |
($5.38) |
($5.00) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
10.66M |
11.54M |
12.13M |
19.84M |
58.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($5.26) |
($2.14) |
($3.09) |
($5.38) |
($5.00) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
10.66M |
11.54M |
12.13M |
19.84M |
58.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($5.26) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
3.39M |
12.13M |
12.22M |
59.69M |
86.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.24 |
-8.58 |
-18 |
-26 |
-77 |
-214 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-546.95% |
-2,367.66% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-761.92% |
-3,240.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-107.79 |
-468.39 |
-2,470.10 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-75.45 |
-225.86 |
-1,764.28 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-110.22 |
-483.82 |
-2,478.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-77.88 |
-241.28 |
-1,772.18 |
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 |
|
-0.34% |
-0.27% |
0.00% |
0.00% |
0.00% |
0.00% |