| DEI Shares Outstanding |
|
0.00 |
0.00 |
77,260,522.00 |
40,873,551.00 |
42,134,169.00 |
52,115,807.00 |
- |
193,236,978.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
77,260,522.00 |
40,873,551.00 |
42,134,169.00 |
52,115,807.00 |
- |
193,236,978.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.53 |
-1.37 |
-1.38 |
-2.34 |
- |
-2.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
235.41% |
-49.26% |
49.65% |
109.19% |
27.30% |
-40.52% |
-65.48% |
| EBITDA Growth |
|
0.00% |
9.53% |
-21.11% |
-39.33% |
1.67% |
-111.94% |
-54.84% |
12.20% |
| EBIT Growth |
|
0.00% |
13.08% |
-21.11% |
-35.78% |
-4.16% |
-105.31% |
-59.35% |
12.70% |
| NOPAT Growth |
|
0.00% |
22.17% |
-27.78% |
-42.18% |
-2.24% |
-91.37% |
-59.22% |
14.26% |
| Net Income Growth |
|
0.00% |
13.07% |
-21.10% |
-36.79% |
-3.36% |
-110.38% |
-56.10% |
-117.97% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
25.11% |
-17.23% |
-57.86% |
1.45% |
-55.29% |
-103.15% |
-125.61% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
354.06% |
-151.39% |
-1.87% |
-117.88% |
47.26% |
-143.82% |
| Invested Capital Growth |
|
0.00% |
133.42% |
-305.92% |
25.79% |
35.22% |
139.41% |
-510.84% |
591.64% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-992.18% |
-267.63% |
-638.80% |
-594.74% |
-279.56% |
-465.41% |
-1,211.55% |
-3,081.42% |
| Operating Margin |
|
-1,160.03% |
-269.18% |
-677.88% |
-644.03% |
-314.75% |
-473.13% |
-1,266.46% |
-3,145.51% |
| EBIT Margin |
|
-1,032.69% |
-267.63% |
-638.80% |
-579.59% |
-288.58% |
-465.41% |
-1,246.85% |
-3,153.31% |
| Profit (Net Income) Margin |
|
-1,032.66% |
-267.63% |
-638.78% |
-583.87% |
-288.48% |
-476.73% |
-1,251.10% |
-7,899.58% |
| Tax Burden Percent |
|
99.66% |
99.69% |
113.13% |
95.24% |
95.03% |
107.51% |
188.82% |
99.14% |
| Interest Burden Percent |
|
100.34% |
100.31% |
88.39% |
105.77% |
105.19% |
95.27% |
53.14% |
252.69% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-126.22% |
-58.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-309.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-113.33% |
-39.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,125.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
82.38% |
22.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-60,476.55% |
| Return on Equity (ROE) |
|
-43.84% |
-36.50% |
-84.83% |
60,530.49% |
24,420.00% |
-66,139.75% |
-29,785.15% |
-60,786.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-138.96% |
0.00% |
0.00% |
0.00% |
-737.18% |
0.00% |
-243.66% |
| Operating Return on Assets (OROA) |
|
-42.67% |
-43.66% |
-35.16% |
-36.24% |
-44.31% |
-118.63% |
-189.94% |
-79.77% |
| Return on Assets (ROA) |
|
-42.67% |
-43.66% |
-35.16% |
-36.51% |
-44.29% |
-121.52% |
-190.59% |
-199.83% |
| Return on Common Equity (ROCE) |
|
-43.84% |
-36.50% |
-84.83% |
60,530.49% |
24,420.00% |
-66,139.75% |
-29,785.15% |
-60,786.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-43.84% |
-35.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-31 |
-24 |
-31 |
-43 |
-44 |
-85 |
-135 |
-116 |
| NOPAT Margin |
|
-812.02% |
-188.43% |
-474.52% |
-450.82% |
-220.32% |
-331.19% |
-886.52% |
-2,201.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
-12.89% |
-19.16% |
-13.46% |
-12.59% |
-19.27% |
-216.84% |
-319.53% |
816.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-121.05% |
-158.66% |
-237.64% |
-54.87% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
189.08% |
53.92% |
161.49% |
131.22% |
68.63% |
59.74% |
107.57% |
1,068.37% |
| R&D to Revenue |
|
993.37% |
301.48% |
461.33% |
574.24% |
335.13% |
483.50% |
630.49% |
1,941.62% |
| Operating Expenses to Revenue |
|
1,260.03% |
369.18% |
777.88% |
744.03% |
414.75% |
573.13% |
1,366.46% |
3,322.33% |
| Earnings before Interest and Taxes (EBIT) |
|
-39 |
-34 |
-41 |
-56 |
-58 |
-119 |
-190 |
-166 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-37 |
-34 |
-41 |
-57 |
-56 |
-119 |
-185 |
-162 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.21 |
1.11 |
0.00 |
0.00 |
0.00 |
288.61 |
179.58 |
595.96 |
| Price to Tangible Book Value (P/TBV) |
|
2.18 |
1.75 |
0.00 |
0.00 |
0.00 |
3,127.46 |
195.19 |
834.87 |
| Price to Revenue (P/Rev) |
|
28.50 |
8.50 |
16.87 |
54.85 |
9.06 |
7.43 |
7.32 |
84.55 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
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% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.77 |
1.19 |
0.00 |
0.00 |
0.00 |
9.57 |
0.00 |
5.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.38 |
5.33 |
0.00 |
45.85 |
6.28 |
8.26 |
4.37 |
102.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-61.70 |
-127.36 |
80.12 |
90.55 |
281.83 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-53.88 |
-105.77 |
71.22 |
80.77 |
231.03 |
| Financial Leverage |
|
-0.73 |
-0.56 |
-1.62 |
1,095.45 |
299.40 |
-93.12 |
-27.16 |
53.72 |
| Leverage Ratio |
|
1.03 |
0.84 |
2.41 |
-1,658.10 |
-551.31 |
544.29 |
156.28 |
304.19 |
| Compound Leverage Factor |
|
1.03 |
0.84 |
2.13 |
-1,753.77 |
-579.90 |
518.57 |
83.05 |
768.65 |
| Debt to Total Capital |
|
0.29% |
0.13% |
100.00% |
101.65% |
100.79% |
98.77% |
98.91% |
99.65% |
| Short-Term Debt to Total Capital |
|
0.19% |
0.13% |
0.18% |
12.88% |
17.09% |
10.98% |
10.68% |
17.96% |
| Long-Term Debt to Total Capital |
|
0.10% |
0.00% |
99.82% |
88.77% |
83.70% |
87.79% |
88.22% |
81.69% |
| Preferred Equity to Total Capital |
|
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.71% |
99.87% |
0.00% |
-1.65% |
-0.79% |
1.23% |
1.09% |
0.35% |
| Debt to EBITDA |
|
-0.01 |
0.00 |
-0.30 |
-0.20 |
-0.66 |
-0.44 |
-0.30 |
-1.30 |
| Net Debt to EBITDA |
|
1.73 |
1.18 |
2.84 |
1.51 |
0.99 |
-0.18 |
0.24 |
-0.57 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.30 |
-0.17 |
-0.55 |
-0.39 |
-0.27 |
-1.06 |
| Debt to NOPAT |
|
-0.01 |
-0.01 |
-0.40 |
-0.26 |
-0.83 |
-0.62 |
-0.42 |
-1.82 |
| Net Debt to NOPAT |
|
2.11 |
1.68 |
3.83 |
1.99 |
1.26 |
-0.25 |
0.33 |
-0.80 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.40 |
-0.23 |
-0.69 |
-0.55 |
-0.37 |
-1.49 |
| Altman Z-Score |
|
1.16 |
-158.52 |
0.48 |
7.92 |
0.71 |
-3.97 |
-4.83 |
-0.83 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.14 |
3.88 |
15.28 |
5.73 |
3.46 |
0.72 |
0.87 |
1.74 |
| Quick Ratio |
|
4.74 |
3.62 |
15.23 |
5.70 |
3.44 |
0.71 |
0.87 |
1.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-56 |
143 |
-74 |
-75 |
-163 |
-80 |
-229 |
| Operating Cash Flow to CapEx |
|
0.00% |
-20,885.34% |
-10,476.02% |
-971.70% |
0.00% |
-15,113.70% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.90 |
| Operating Cash Flow to Interest Expense |
|
-142.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-140.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.16 |
0.06 |
0.06 |
0.15 |
0.25 |
0.15 |
0.03 |
| Accounts Receivable Turnover |
|
0.35 |
1.16 |
1.16 |
4.20 |
0.00 |
0.00 |
6.40 |
3.61 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1.06 |
4.00 |
2.04 |
2.88 |
3.80 |
3.02 |
2.22 |
1.94 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
1,044.84 |
314.75 |
315.03 |
86.98 |
0.00 |
0.00 |
57.01 |
101.14 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
1,044.84 |
314.75 |
315.03 |
86.98 |
0.00 |
0.00 |
57.01 |
101.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
24 |
57 |
-117 |
-87 |
-56 |
22 |
-44 |
94 |
| Invested Capital Turnover |
|
0.16 |
0.31 |
-0.21 |
-0.09 |
-0.28 |
-1.51 |
-0.91 |
0.14 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
32 |
-174 |
30 |
31 |
78 |
-55 |
113 |
| Enterprise Value (EV) |
|
43 |
68 |
-8.39 |
441 |
126 |
212 |
67 |
538 |
| Market Capitalization |
|
108 |
108 |
108 |
528 |
182 |
190 |
112 |
445 |
| Book Value per Share |
|
$3.67 |
$4.12 |
$0.00 |
$0.00 |
($0.01) |
$0.02 |
$0.01 |
$0.01 |
| Tangible Book Value per Share |
|
$2.04 |
$2.62 |
($0.03) |
($0.03) |
($0.02) |
$0.00 |
$0.01 |
$0.01 |
| Total Capital |
|
89 |
97 |
12 |
11 |
37 |
53 |
57 |
211 |
| Total Debt |
|
0.26 |
0.13 |
12 |
11 |
37 |
53 |
56 |
210 |
| Total Long-Term Debt |
|
0.08 |
0.00 |
12 |
10 |
31 |
47 |
50 |
172 |
| Net Debt |
|
-65 |
-40 |
-117 |
-87 |
-56 |
21 |
-45 |
93 |
| Capital Expenditures (CapEx) |
|
-0.65 |
0.15 |
0.36 |
6.07 |
-4.11 |
0.60 |
-12 |
-0.86 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.32 |
0.61 |
-8.01 |
-12 |
-20 |
-37 |
-109 |
-28 |
| Debt-free Net Working Capital (DFNWC) |
|
66 |
41 |
121 |
86 |
72 |
-7.24 |
-9.49 |
88 |
| Net Working Capital (NWC) |
|
66 |
41 |
121 |
85 |
66 |
-13 |
-16 |
50 |
| Net Nonoperating Expense (NNE) |
|
8.34 |
10 |
11 |
13 |
14 |
37 |
56 |
300 |
| Net Nonoperating Obligations (NNO) |
|
-65 |
-40 |
-117 |
-87 |
-56 |
21 |
-45 |
93 |
| Total Depreciation and Amortization (D&A) |
|
1.53 |
0.00 |
0.00 |
-1.46 |
1.82 |
0.00 |
5.38 |
3.78 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
34.90% |
4.84% |
-124.55% |
-120.10% |
-100.91% |
-144.46% |
-718.09% |
-535.38% |
| Debt-free Net Working Capital to Revenue |
|
1,754.02% |
322.26% |
1,883.56% |
898.05% |
360.10% |
-28.25% |
-62.26% |
1,679.92% |
| Net Working Capital to Revenue |
|
1,749.45% |
321.26% |
1,883.22% |
882.97% |
329.01% |
-51.16% |
-102.11% |
959.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.23) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
40.87M |
42.13M |
52.12M |
95.66M |
186.80M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.23) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
40.87M |
42.13M |
52.12M |
95.66M |
186.80M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
78.34M |
82.90M |
90.70M |
119.56M |
193.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-31 |
-24 |
-31 |
-43 |
-44 |
-85 |
-135 |
-116 |
| Normalized NOPAT Margin |
|
-812.02% |
-188.43% |
-474.52% |
-450.82% |
-220.32% |
-331.19% |
-886.52% |
-2,201.85% |
| Pre Tax Income Margin |
|
-1,036.16% |
-268.46% |
-564.66% |
-613.03% |
-303.55% |
-443.42% |
-662.58% |
-7,968.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-130.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.65 |
| NOPAT to Interest Expense |
|
-102.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.46 |
| EBIT Less CapEx to Interest Expense |
|
-128.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.65 |
| NOPAT Less CapEx to Interest Expense |
|
-100.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
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% |
-5.21% |
-4.84% |