| DEI Shares Outstanding |
|
0.00 |
19,120,630.00 |
21,018,405.00 |
23,751,113.00 |
14,836,775.00 |
21,332,881.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
1,912,063.00 |
2,101,840.00 |
2,375,111.00 |
14,836,775.00 |
21,332,881.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-8.73 |
-8.96 |
-9.35 |
-1.66 |
-1.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-76.80% |
-6.43% |
-41.98% |
237.38% |
-49.87% |
| EBITDA Growth |
|
0.00% |
-438.55% |
-4.88% |
-21.25% |
25.15% |
-43.04% |
| EBIT Growth |
|
0.00% |
-349.33% |
-4.49% |
-20.47% |
23.96% |
-42.14% |
| NOPAT Growth |
|
0.00% |
-362.04% |
-3.36% |
-16.55% |
21.43% |
-40.95% |
| Net Income Growth |
|
0.00% |
-348.59% |
-12.84% |
-13.69% |
25.41% |
-42.14% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
74.36% |
50.76% |
| Operating Cash Flow Growth |
|
0.00% |
-307.61% |
-44.97% |
-36.03% |
27.02% |
-34.45% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1.28% |
-44.90% |
15.83% |
-14.17% |
| Invested Capital Growth |
|
0.00% |
-38.23% |
-71.33% |
63.31% |
92.39% |
-61.81% |
| Revenue Q/Q Growth |
|
0.00% |
-42.64% |
30.00% |
-37.64% |
29.16% |
-16.56% |
| EBITDA Q/Q Growth |
|
0.00% |
-17.31% |
4.51% |
-15.44% |
9.32% |
-3.75% |
| EBIT Q/Q Growth |
|
0.00% |
-16.50% |
4.27% |
-14.64% |
8.78% |
-3.71% |
| NOPAT Q/Q Growth |
|
0.00% |
-17.90% |
-7.19% |
-0.96% |
6.54% |
-5.03% |
| Net Income Q/Q Growth |
|
0.00% |
-16.32% |
-1.37% |
-10.63% |
10.86% |
-6.38% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.63% |
-34.36% |
-11.21% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-8.76% |
-7.94% |
-9.76% |
4.31% |
-11.50% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-25.54% |
-1.63% |
-7.55% |
-9.46% |
| Invested Capital Q/Q Growth |
|
0.00% |
-52.87% |
-70.41% |
-57.99% |
-6.81% |
40.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.44% |
45.18% |
40.67% |
31.17% |
78.76% |
66.97% |
| EBITDA Margin |
|
-52.03% |
-1,207.81% |
-1,353.85% |
-2,829.34% |
-627.72% |
-1,791.33% |
| Operating Margin |
|
-67.12% |
-1,336.60% |
-1,476.51% |
-2,966.01% |
-690.72% |
-1,942.20% |
| EBIT Margin |
|
-65.98% |
-1,277.79% |
-1,426.92% |
-2,962.76% |
-667.77% |
-1,893.58% |
| Profit (Net Income) Margin |
|
-66.10% |
-1,278.10% |
-1,541.33% |
-3,020.17% |
-667.77% |
-1,893.58% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
101.94% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.19% |
100.02% |
108.02% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-55.43% |
-316.64% |
-666.14% |
-1,323.17% |
-573.25% |
-888.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-93.68% |
-288.41% |
-643.23% |
-1,269.67% |
-537.41% |
-834.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-134.71% |
231.93% |
601.15% |
1,165.98% |
461.66% |
723.83% |
| Return on Equity (ROE) |
|
-190.14% |
-84.71% |
-65.00% |
-157.19% |
-111.59% |
-164.75% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-269.38% |
-555.28% |
-1,371.26% |
-636.45% |
-799.12% |
| Operating Return on Assets (OROA) |
|
-40.19% |
-64.18% |
-49.69% |
-106.38% |
-84.88% |
-126.77% |
| Return on Assets (ROA) |
|
-40.27% |
-64.19% |
-53.68% |
-108.45% |
-84.88% |
-126.77% |
| Return on Common Equity (ROCE) |
|
-190.14% |
-84.71% |
-65.11% |
-157.77% |
-111.59% |
-164.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-190.14% |
-44.57% |
-91.86% |
-317.65% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.64 |
-12 |
-13 |
-15 |
-12 |
-16 |
| NOPAT Margin |
|
-46.98% |
-935.62% |
-1,033.56% |
-2,076.21% |
-483.50% |
-1,359.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
38.25% |
-28.23% |
-22.91% |
-53.50% |
-35.84% |
-53.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-218.37% |
-52.84% |
-287.24% |
| Cost of Revenue to Revenue |
|
67.56% |
54.82% |
59.33% |
68.83% |
21.24% |
33.03% |
| SG&A Expenses to Revenue |
|
48.52% |
745.79% |
664.40% |
1,718.48% |
429.31% |
1,004.92% |
| R&D to Revenue |
|
47.50% |
543.03% |
766.78% |
1,278.70% |
340.18% |
1,004.25% |
| Operating Expenses to Revenue |
|
99.56% |
1,381.78% |
1,517.18% |
2,997.18% |
769.48% |
2,009.17% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.71 |
-17 |
-17 |
-21 |
-16 |
-23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.93 |
-16 |
-17 |
-20 |
-15 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13.59 |
6.10 |
3.29 |
4.39 |
0.74 |
1.57 |
| Price to Tangible Book Value (P/TBV) |
|
64.88 |
6.50 |
3.72 |
6.64 |
0.84 |
2.62 |
| Price to Revenue (P/Rev) |
|
4.73 |
174.81 |
55.43 |
41.69 |
6.81 |
7.42 |
| 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) |
|
6.17 |
65.76 |
56.89 |
17.54 |
0.00 |
4.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.23 |
148.39 |
39.34 |
34.13 |
0.00 |
3.53 |
| 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 |
|
1.85 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
1.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
1.44 |
-0.80 |
-0.93 |
-0.92 |
-0.86 |
-0.87 |
| Leverage Ratio |
|
4.72 |
1.32 |
1.21 |
1.45 |
1.31 |
1.30 |
| Compound Leverage Factor |
|
4.73 |
1.32 |
1.31 |
1.45 |
1.31 |
1.30 |
| Debt to Total Capital |
|
64.97% |
1.41% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
3.17% |
1.41% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
61.80% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
35.03% |
98.59% |
100.49% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-1.24 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.96 |
2.19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.37 |
-0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-1.06 |
2.82 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
1.22 |
24.00 |
1.30 |
-12.01 |
-4.51 |
-23.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
-0.17% |
-0.37% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.48 |
13.07 |
4.17 |
1.50 |
7.60 |
1.33 |
| Quick Ratio |
|
0.21 |
12.96 |
4.08 |
1.41 |
7.48 |
1.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-10 |
-11 |
-15 |
-13 |
-15 |
| Operating Cash Flow to CapEx |
|
-1,804.58% |
-3,933.06% |
-2,455.01% |
-6,312.96% |
-2,117.25% |
-7,610.20% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2,598.80 |
-7.53 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-337.71 |
-2,409.00 |
-9.99 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-356.43 |
-2,470.25 |
-10.40 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.61 |
0.05 |
0.03 |
0.04 |
0.13 |
0.07 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
8.95 |
4.31 |
24.53 |
12.76 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1.56 |
0.39 |
0.41 |
0.26 |
0.96 |
0.56 |
| Accounts Payable Turnover |
|
2.39 |
0.64 |
0.61 |
0.41 |
1.38 |
1.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
40.77 |
84.69 |
14.88 |
28.62 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
152.60 |
569.68 |
603.13 |
893.43 |
264.77 |
240.57 |
| Cash Conversion Cycle (CCC) |
|
-152.60 |
-569.68 |
-562.36 |
-808.74 |
-249.89 |
-211.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4.77 |
2.95 |
0.85 |
1.38 |
2.66 |
1.01 |
| Invested Capital Turnover |
|
1.18 |
0.34 |
0.64 |
0.64 |
1.19 |
0.65 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.82 |
-2.10 |
0.54 |
1.28 |
-1.64 |
| Enterprise Value (EV) |
|
29 |
194 |
48 |
24 |
-2.95 |
4.23 |
| Market Capitalization |
|
27 |
228 |
68 |
30 |
16 |
8.89 |
| Book Value per Share |
|
$0.12 |
$1.96 |
$0.98 |
$0.28 |
$1.48 |
$0.27 |
| Tangible Book Value per Share |
|
$0.03 |
$1.84 |
$0.87 |
$0.19 |
$1.31 |
$0.16 |
| Total Capital |
|
5.59 |
38 |
21 |
6.74 |
22 |
5.68 |
| Total Debt |
|
3.63 |
0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
3.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
2.81 |
-35 |
-20 |
-5.36 |
-19 |
-4.66 |
| Capital Expenditures (CapEx) |
|
0.13 |
0.25 |
0.57 |
0.30 |
0.66 |
0.25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.62 |
-1.83 |
-4.25 |
-3.40 |
-2.19 |
-3.30 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.80 |
33 |
15 |
1.96 |
17 |
1.36 |
| Net Working Capital (NWC) |
|
-1.98 |
33 |
15 |
1.96 |
17 |
1.36 |
| Net Nonoperating Expense (NNE) |
|
1.08 |
4.47 |
6.20 |
6.69 |
4.41 |
6.40 |
| Net Nonoperating Obligations (NNO) |
|
2.81 |
-35 |
-20 |
-5.36 |
-19 |
-4.66 |
| Total Depreciation and Amortization (D&A) |
|
0.79 |
0.91 |
0.89 |
0.95 |
0.96 |
1.23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-46.54% |
-140.43% |
-347.55% |
-479.83% |
-91.56% |
-274.98% |
| Debt-free Net Working Capital to Revenue |
|
-32.05% |
2,542.80% |
1,261.13% |
276.30% |
712.46% |
113.76% |
| Net Working Capital to Revenue |
|
-35.19% |
2,501.68% |
1,261.13% |
276.30% |
712.46% |
113.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.90) |
($0.90) |
($10.20) |
($2.62) |
($1.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
20.91M |
20.97M |
2.17M |
9.41M |
17.58M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.90) |
$0.00 |
$0.00 |
($2.62) |
($1.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
20.91M |
21.03M |
2.51M |
9.41M |
17.58M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.90) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
18.92M |
21.03M |
2.51M |
14.93M |
23.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.64 |
-12 |
-13 |
-15 |
-12 |
-16 |
| Normalized NOPAT Margin |
|
-46.98% |
-935.62% |
-1,033.56% |
-2,076.21% |
-483.50% |
-1,359.54% |
| Pre Tax Income Margin |
|
-66.10% |
-1,278.10% |
-1,541.33% |
-2,962.76% |
-667.77% |
-1,893.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-530.57 |
-4,172.00 |
-12.47 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-377.80 |
-3,054.80 |
-9.03 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-549.29 |
-4,233.25 |
-12.88 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-396.51 |
-3,116.05 |
-9.44 |
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% |