| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
-79.89% |
5,042.07% |
97.62% |
| EBITDA Growth |
0.00% |
739.65% |
-192.71% |
-567.95% |
| EBIT Growth |
0.00% |
711.56% |
-196.27% |
-567.84% |
| NOPAT Growth |
0.00% |
14.54% |
-647.01% |
-286.96% |
| Net Income Growth |
0.00% |
343.71% |
-72.72% |
-5,102.68% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
-54.04% |
154.32% |
-259.83% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
65.73% |
127.28% |
| Invested Capital Growth |
0.00% |
0.00% |
32.28% |
-13.20% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
39.76% |
100.00% |
100.00% |
| EBITDA Margin |
-179.47% |
5,709.93% |
-102.94% |
-347.95% |
| Operating Margin |
-185.73% |
-1,074.33% |
-114.69% |
-224.57% |
| EBIT Margin |
-185.73% |
5,649.54% |
-105.77% |
-357.45% |
| Profit (Net Income) Margin |
-313.48% |
3,799.97% |
20.16% |
-510.38% |
| Tax Burden Percent |
93.34% |
51.44% |
-9.52% |
102.08% |
| Interest Burden Percent |
180.83% |
130.76% |
200.18% |
139.88% |
| Effective Tax Rate |
0.00% |
48.56% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-0.56% |
-1.80% |
-6.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
12.42% |
3.69% |
-32.90% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
6.38% |
2.56% |
-41.43% |
| Return on Equity (ROE) |
0.00% |
5.82% |
0.76% |
-47.97% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-200.56% |
-29.59% |
7.59% |
| Operating Return on Assets (OROA) |
0.00% |
1.93% |
-1.70% |
-10.89% |
| Return on Assets (ROA) |
0.00% |
1.30% |
0.32% |
-15.55% |
| Return on Common Equity (ROCE) |
0.00% |
5.82% |
0.76% |
-47.97% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
2.91% |
0.74% |
-68.53% |
| Net Operating Profit after Tax (NOPAT) |
-2.13 |
-1.82 |
-14 |
-53 |
| NOPAT Margin |
-130.01% |
-552.62% |
-80.28% |
-157.20% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-12.97% |
-5.49% |
26.36% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-0.25% |
-1.56% |
-6.63% |
| Cost of Revenue to Revenue |
0.00% |
60.24% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
277.84% |
1,085.97% |
212.13% |
114.49% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
285.73% |
1,114.09% |
214.69% |
324.57% |
| Earnings before Interest and Taxes (EBIT) |
-3.05 |
19 |
-18 |
-120 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-2.94 |
19 |
-17 |
-117 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
3.94 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
3.94 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
29.36 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
1.98 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
44.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
24.27 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.66 |
0.88 |
2.19 |
| Long-Term Debt to Equity |
0.00 |
0.21 |
0.88 |
2.19 |
| Financial Leverage |
0.00 |
0.51 |
0.69 |
1.26 |
| Leverage Ratio |
0.00 |
2.24 |
2.37 |
3.09 |
| Compound Leverage Factor |
0.00 |
2.93 |
4.74 |
4.32 |
| Debt to Total Capital |
0.00% |
39.84% |
46.80% |
68.61% |
| Short-Term Debt to Total Capital |
0.00% |
27.19% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
12.66% |
46.80% |
68.61% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
60.16% |
53.20% |
31.39% |
| Debt to EBITDA |
0.00 |
15.15 |
-23.35 |
-4.68 |
| Net Debt to EBITDA |
0.00 |
11.39 |
-22.86 |
-4.28 |
| Long-Term Debt to EBITDA |
0.00 |
4.81 |
-23.35 |
-4.68 |
| Debt to NOPAT |
0.00 |
-156.54 |
-29.94 |
-10.36 |
| Net Debt to NOPAT |
0.00 |
-117.72 |
-29.31 |
-9.47 |
| Long-Term Debt to NOPAT |
0.00 |
-49.74 |
-29.94 |
-10.36 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.13 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.13 |
1.10 |
1.96 |
| Quick Ratio |
0.00 |
0.01 |
0.62 |
1.41 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-654 |
-224 |
61 |
| Operating Cash Flow to CapEx |
-20.94% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-147.42 |
-12.47 |
1.60 |
| Operating Cash Flow to Interest Expense |
-3.64 |
-3.11 |
0.42 |
-0.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
-21.03 |
-3.11 |
0.42 |
-0.31 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.02 |
0.03 |
| Accounts Receivable Turnover |
0.00 |
0.25 |
2.72 |
4.18 |
| Inventory Turnover |
0.00 |
2.03 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.02 |
0.03 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
1,441.97 |
134.17 |
87.34 |
| Days Inventory Outstanding (DIO) |
0.00 |
180.19 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
1,622.16 |
134.17 |
87.34 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
652 |
863 |
749 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.02 |
0.04 |
| Increase / (Decrease) in Invested Capital |
0.00 |
652 |
210 |
-114 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
1,483 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
984 |
| Book Value per Share |
$0.00 |
$0.00 |
$4.82 |
$2.60 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$4.82 |
$2.60 |
| Total Capital |
0.00 |
716 |
871 |
795 |
| Total Debt |
0.00 |
285 |
408 |
546 |
| Total Long-Term Debt |
0.00 |
91 |
408 |
546 |
| Net Debt |
0.00 |
215 |
399 |
499 |
| Capital Expenditures (CapEx) |
43 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
13 |
-5.52 |
-11 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
13 |
3.14 |
35 |
| Net Working Capital (NWC) |
0.00 |
-182 |
3.14 |
35 |
| Net Nonoperating Expense (NNE) |
3.01 |
-14 |
-17 |
118 |
| Net Nonoperating Obligations (NNO) |
0.00 |
221 |
399 |
499 |
| Total Depreciation and Amortization (D&A) |
0.10 |
0.20 |
0.48 |
3.18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
3,826.80% |
-32.54% |
-34.11% |
| Debt-free Net Working Capital to Revenue |
0.00% |
3,826.80% |
18.52% |
104.70% |
| Net Working Capital to Revenue |
0.00% |
-55,196.22% |
18.52% |
104.70% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
0.00 |
79.31M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
79.31M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
79.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-2.13 |
-1.82 |
-14 |
-53 |
| Normalized NOPAT Margin |
-130.01% |
-552.62% |
-80.28% |
-157.20% |
| Pre Tax Income Margin |
-335.86% |
7,387.41% |
-211.73% |
-499.99% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-1.24 |
4.20 |
-1.00 |
-3.14 |
| NOPAT to Interest Expense |
-0.87 |
-0.41 |
-0.76 |
-1.38 |
| EBIT Less CapEx to Interest Expense |
-18.63 |
4.20 |
-1.00 |
-3.14 |
| NOPAT Less CapEx to Interest Expense |
-18.25 |
-0.41 |
-0.76 |
-1.38 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |