| DEI Shares Outstanding |
|
0.00 |
32,772,060.00 |
33,616,189.00 |
50,805,951.00 |
50,805,951.00 |
50,805,951.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
218,480.00 |
224,108.00 |
338,706.00 |
459,963.00 |
459,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-111.05 |
-135.33 |
-86.46 |
-51.58 |
-39.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.26% |
| EBITDA Growth |
|
0.00% |
-69.56% |
-47.97% |
3.60% |
19.10% |
47.84% |
| EBIT Growth |
|
0.00% |
-76.40% |
-43.26% |
3.87% |
18.97% |
35.43% |
| NOPAT Growth |
|
0.00% |
-78.29% |
-53.83% |
2.53% |
18.42% |
36.00% |
| Net Income Growth |
|
0.00% |
-67.09% |
-39.30% |
3.45% |
18.97% |
22.94% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.97% |
44.68% |
| Operating Cash Flow Growth |
|
0.00% |
-51.73% |
-53.88% |
-5.12% |
13.92% |
49.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-25.41% |
-8.34% |
9.22% |
49.90% |
| Invested Capital Growth |
|
0.00% |
64.36% |
-228.41% |
6.15% |
77.56% |
-220.37% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.31% |
-13.40% |
| EBITDA Q/Q Growth |
|
0.00% |
-5.32% |
-5.97% |
7.63% |
5.38% |
20.18% |
| EBIT Q/Q Growth |
|
0.00% |
-9.44% |
-5.94% |
7.59% |
5.35% |
1.45% |
| NOPAT Q/Q Growth |
|
0.00% |
-18.86% |
-5.94% |
6.30% |
5.21% |
1.76% |
| Net Income Q/Q Growth |
|
0.00% |
-6.76% |
-5.65% |
5.62% |
6.19% |
-7.26% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.62% |
6.19% |
-8.79% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-19.03% |
-5.05% |
3.90% |
2.99% |
16.92% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-2.16% |
2.82% |
2.89% |
15.88% |
| Invested Capital Q/Q Growth |
|
0.00% |
5.87% |
-34.79% |
2.06% |
41.33% |
-160.73% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-196.84% |
-424.94% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,325.86% |
-2,838.11% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,391.12% |
-3,580.37% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,342.25% |
-3,538.11% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,342.25% |
-4,222.86% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
108.11% |
102.40% |
99.56% |
100.00% |
100.00% |
119.35% |
| 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) |
|
161.63% |
-176.53% |
-149.24% |
-515.36% |
-439.23% |
-942.28% |
| 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% |
-228.79% |
-181.09% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-228.79% |
-216.13% |
| Return on Common Equity (ROCE) |
|
819.60% |
58.32% |
-149.24% |
-515.36% |
-439.23% |
-942.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.88% |
-66.52% |
-383.18% |
-849.03% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.77 |
-14 |
-21 |
-21 |
-17 |
-11 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,673.78% |
-2,506.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
93.33% |
-56.58% |
-40.61% |
-100.73% |
-96.24% |
-232.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-602.58% |
-230.53% |
-1,195.17% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
296.84% |
524.94% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,089.14% |
1,829.79% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,105.13% |
1,325.64% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,194.27% |
3,155.43% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-21 |
-30 |
-29 |
-24 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-20 |
-30 |
-29 |
-24 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
3.05 |
6.79 |
10.47 |
4.42 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.05 |
6.79 |
10.47 |
4.42 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.11 |
16.13 |
| 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 |
24.31 |
19.73 |
| 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 |
|
-1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.26 |
| Long-Term Debt to Equity |
|
-1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.70 |
-1.13 |
-1.09 |
-1.49 |
-1.30 |
-1.65 |
| Leverage Ratio |
|
-0.88 |
1.76 |
1.22 |
1.99 |
1.92 |
4.36 |
| Compound Leverage Factor |
|
-0.95 |
1.80 |
1.21 |
1.99 |
1.92 |
5.20 |
| Debt to Total Capital |
|
345.79% |
0.00% |
0.00% |
0.00% |
0.00% |
482.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
482.60% |
| Long-Term Debt to Total Capital |
|
345.79% |
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 |
|
1,000.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-1,246.34% |
100.00% |
100.00% |
100.00% |
100.00% |
-382.60% |
| Debt to EBITDA |
|
-0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.36 |
| Net Debt to EBITDA |
|
-0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.13 |
| Long-Term Debt to EBITDA |
|
-0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.46 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.40 |
| Net Debt to NOPAT |
|
-0.72 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.14 |
| Long-Term Debt to NOPAT |
|
-1.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-11.04 |
13.58 |
-10.99 |
-24.78 |
-19.49 |
-50.91 |
| Noncontrolling Interest Sharing Ratio |
|
-407.07% |
133.04% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.95 |
10.89 |
2.34 |
1.44 |
3.02 |
0.57 |
| Quick Ratio |
|
4.92 |
10.44 |
2.16 |
1.04 |
2.29 |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-15 |
-19 |
-21 |
-19 |
-9.53 |
| Operating Cash Flow to CapEx |
|
0.00% |
-2,864.25% |
-23,716.19% |
-40,901.56% |
-281,662.50% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-29.00 |
0.00 |
0.00 |
0.00 |
-3.21 |
| Operating Cash Flow to Interest Expense |
|
-10.62 |
-30.42 |
0.00 |
0.00 |
0.00 |
-3.80 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-10.62 |
-31.48 |
0.00 |
0.00 |
0.00 |
-3.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
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 |
1.90 |
1.19 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.65 |
2.76 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.17 |
0.83 |
| 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 |
191.79 |
306.07 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
311.59 |
441.04 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-119.81 |
-134.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-2.43 |
-0.87 |
-2.84 |
-2.67 |
-0.60 |
-1.92 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.62 |
-0.34 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1.56 |
-1.98 |
0.18 |
2.07 |
-1.32 |
| Enterprise Value (EV) |
|
81 |
66 |
43 |
30 |
25 |
8.54 |
| Market Capitalization |
|
43 |
100 |
54 |
36 |
33 |
6.99 |
| Book Value per Share |
|
($12.77) |
$1.00 |
$0.24 |
$0.07 |
$12.21 |
($4.13) |
| Tangible Book Value per Share |
|
($12.77) |
$1.00 |
$0.24 |
$0.07 |
$12.21 |
($4.13) |
| Total Capital |
|
3.28 |
33 |
7.92 |
3.45 |
7.36 |
0.91 |
| Total Debt |
|
11 |
0.00 |
0.00 |
0.00 |
0.00 |
4.38 |
| Total Long-Term Debt |
|
11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
5.63 |
-34 |
-11 |
-6.12 |
-7.90 |
1.56 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.57 |
0.11 |
0.06 |
0.01 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.03 |
-1.76 |
-4.09 |
-3.49 |
-0.96 |
-2.27 |
| Debt-free Net Working Capital (DFNWC) |
|
5.74 |
32 |
6.67 |
2.62 |
6.95 |
0.56 |
| Net Working Capital (NWC) |
|
5.74 |
32 |
6.67 |
2.62 |
6.95 |
-3.82 |
| Net Nonoperating Expense (NNE) |
|
5.26 |
7.91 |
9.01 |
8.50 |
6.77 |
7.43 |
| Net Nonoperating Obligations (NNO) |
|
5.63 |
-34 |
-11 |
-6.12 |
-7.95 |
1.56 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.85 |
0.25 |
0.16 |
0.17 |
3.03 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-94.47% |
-523.09% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
685.59% |
129.79% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
685.59% |
-882.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.92) |
($0.92) |
($9.45) |
($29.01) |
($16.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
32.77M |
33.03M |
3.08M |
817.97K |
1.14M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.92) |
$0.00 |
$0.00 |
($29.01) |
($16.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
32.77M |
41.31M |
0.00 |
817.97K |
1.14M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.92) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
26.30M |
41.31M |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.77 |
-14 |
-21 |
-21 |
-17 |
-11 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1,673.78% |
-2,506.26% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2,342.25% |
-4,222.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-12.01 |
-39.97 |
0.00 |
0.00 |
0.00 |
-5.17 |
| NOPAT to Interest Expense |
|
-7.74 |
-26.06 |
0.00 |
0.00 |
0.00 |
-3.66 |
| EBIT Less CapEx to Interest Expense |
|
-12.01 |
-41.03 |
0.00 |
0.00 |
0.00 |
-5.17 |
| NOPAT Less CapEx to Interest Expense |
|
-7.74 |
-27.12 |
0.00 |
0.00 |
0.00 |
-3.66 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-5.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |