| DEI Shares Outstanding |
|
0.00 |
18,801,247.00 |
48,460,216.00 |
44,948,934.00 |
874,949.00 |
33,566,009.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
1,175.00 |
3,029.00 |
2,809.00 |
1,215.00 |
46,619.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-61,993.53 |
-8,229.90 |
-11,468.78 |
-14,319.01 |
-661.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-0.45% |
28.22% |
55.06% |
-36.56% |
-9.31% |
| EBITDA Growth |
|
0.00% |
-514.96% |
9.93% |
-27.07% |
47.37% |
-79.32% |
| EBIT Growth |
|
0.00% |
-1,519.75% |
66.65% |
-27.18% |
46.96% |
-77.66% |
| NOPAT Growth |
|
0.00% |
-480.96% |
-35.56% |
13.03% |
36.27% |
-57.28% |
| Net Income Growth |
|
0.00% |
-1,427.44% |
67.09% |
-27.44% |
44.32% |
-81.04% |
| EPS Growth |
|
0.00% |
-694.55% |
67.09% |
-27.44% |
44.32% |
92.97% |
| Operating Cash Flow Growth |
|
0.00% |
-848.08% |
-16.76% |
37.64% |
25.97% |
-5.67% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-168.02% |
54.89% |
31.14% |
-57.38% |
| Invested Capital Growth |
|
0.00% |
-407.72% |
366.90% |
-53.88% |
-53.65% |
-181.46% |
| Revenue Q/Q Growth |
|
0.00% |
-4.83% |
-1.84% |
6.35% |
2.75% |
3.05% |
| EBITDA Q/Q Growth |
|
0.00% |
59.44% |
6.17% |
1.75% |
14.16% |
-5.48% |
| EBIT Q/Q Growth |
|
0.00% |
-10.56% |
5.99% |
1.48% |
14.25% |
-5.42% |
| NOPAT Q/Q Growth |
|
0.00% |
-28.63% |
-1.01% |
3.87% |
8.23% |
-3.45% |
| Net Income Q/Q Growth |
|
0.00% |
-10.09% |
6.30% |
1.22% |
11.30% |
-3.98% |
| EPS Q/Q Growth |
|
0.00% |
-23.45% |
6.30% |
1.22% |
11.30% |
-4,687.97% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-15.43% |
-0.55% |
-75.68% |
42.36% |
-4.97% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-384.60% |
1.16% |
13.46% |
-16.79% |
| Invested Capital Q/Q Growth |
|
0.00% |
-106.92% |
-18.05% |
-23.94% |
-49.27% |
1.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
87.62% |
52.22% |
21.90% |
16.21% |
33.14% |
39.06% |
| EBITDA Margin |
|
-104.65% |
-646.48% |
-454.12% |
-372.14% |
-308.72% |
-610.45% |
| Operating Margin |
|
-111.35% |
-649.81% |
-687.01% |
-385.32% |
-387.05% |
-671.27% |
| EBIT Margin |
|
-108.57% |
-1,766.53% |
-459.51% |
-376.89% |
-315.11% |
-617.33% |
| Profit (Net Income) Margin |
|
-116.04% |
-1,780.52% |
-457.02% |
-375.61% |
-329.66% |
-658.10% |
| Tax Burden Percent |
|
100.02% |
100.00% |
100.00% |
100.01% |
100.01% |
100.00% |
| Interest Burden Percent |
|
106.86% |
100.79% |
99.46% |
99.66% |
104.61% |
106.61% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-704.87% |
0.00% |
-885.47% |
-329.56% |
-454.67% |
-12,177.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-823.93% |
0.00% |
-890.47% |
-243.86% |
-1,490.63% |
-10,105.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,258.92% |
0.00% |
799.53% |
146.69% |
-156.70% |
7,092.99% |
| Return on Equity (ROE) |
|
554.05% |
-514.02% |
-85.94% |
-182.87% |
-611.37% |
-5,084.87% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-414.32% |
-255.81% |
-381.35% |
0.00% |
| Operating Return on Assets (OROA) |
|
-63.87% |
-246.48% |
-52.47% |
-101.06% |
-88.26% |
-173.11% |
| Return on Assets (ROA) |
|
-68.27% |
-248.43% |
-52.19% |
-100.71% |
-92.33% |
-184.55% |
| Return on Common Equity (ROCE) |
|
555.11% |
-506.91% |
-85.27% |
-185.22% |
-666.39% |
12,022.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-252.82% |
-90.30% |
-418.70% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.28 |
-19 |
-26 |
-22 |
-14 |
-23 |
| NOPAT Margin |
|
-77.94% |
-454.86% |
-480.91% |
-269.72% |
-270.94% |
-469.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
119.06% |
-353.93% |
5.00% |
-85.70% |
1,035.96% |
-2,071.99% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-96.16% |
- |
- |
-870.87% |
-426.55% |
3,224.67% |
| Cost of Revenue to Revenue |
|
12.38% |
47.78% |
78.10% |
83.79% |
66.86% |
60.94% |
| SG&A Expenses to Revenue |
|
130.34% |
546.35% |
560.46% |
296.38% |
334.29% |
558.04% |
| R&D to Revenue |
|
68.63% |
155.68% |
148.45% |
105.15% |
85.90% |
79.90% |
| Operating Expenses to Revenue |
|
198.97% |
702.03% |
708.90% |
401.53% |
420.19% |
710.33% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.57 |
-74 |
-25 |
-31 |
-17 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.41 |
-27 |
-24 |
-31 |
-16 |
-29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
8.49 |
0.60 |
0.75 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
8.93 |
0.63 |
0.89 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
59.76 |
3.02 |
0.67 |
0.52 |
0.44 |
| 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 |
0.56 |
3.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
51.88 |
0.00 |
0.29 |
1.13 |
0.45 |
| 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 |
|
-4.87 |
0.00 |
0.00 |
0.00 |
-3.60 |
0.68 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.53 |
-1.08 |
-0.90 |
-0.60 |
0.11 |
-0.70 |
| Leverage Ratio |
|
-8.12 |
2.07 |
1.65 |
1.82 |
6.62 |
27.55 |
| Compound Leverage Factor |
|
-8.67 |
2.09 |
1.64 |
1.81 |
6.93 |
29.37 |
| Debt to Total Capital |
|
125.84% |
0.00% |
0.00% |
0.00% |
138.41% |
40.60% |
| Short-Term Debt to Total Capital |
|
125.84% |
0.00% |
0.00% |
0.00% |
138.41% |
40.60% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1.34% |
0.16% |
-6.93% |
-0.86% |
98.67% |
| Common Equity to Total Capital |
|
-25.89% |
98.66% |
99.84% |
106.93% |
-37.55% |
-39.27% |
| Debt to EBITDA |
|
-0.97 |
0.00 |
0.00 |
0.00 |
-0.28 |
-0.06 |
| Net Debt to EBITDA |
|
-0.31 |
0.00 |
0.00 |
0.00 |
-0.20 |
0.14 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-1.31 |
0.00 |
0.00 |
0.00 |
-0.32 |
-0.08 |
| Net Debt to NOPAT |
|
-0.41 |
0.00 |
0.00 |
0.00 |
-0.23 |
0.18 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.38 |
-4.43 |
-13.95 |
-16.82 |
-20.98 |
| Noncontrolling Interest Sharing Ratio |
|
-0.19% |
1.38% |
0.78% |
-1.29% |
-9.00% |
336.43% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.59 |
4.93 |
4.03 |
1.57 |
0.82 |
1.13 |
| Quick Ratio |
|
0.49 |
3.61 |
2.13 |
0.41 |
0.22 |
0.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-14 |
-39 |
-17 |
-12 |
-19 |
| Operating Cash Flow to CapEx |
|
-13,681.76% |
-10,995.66% |
-7,780.47% |
-11,279.51% |
-34,660.94% |
-29,119.82% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-24.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-9.82 |
-49.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.89 |
-50.34 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.59 |
0.14 |
0.11 |
0.27 |
0.28 |
0.28 |
| Accounts Receivable Turnover |
|
4.21 |
2.90 |
3.61 |
5.92 |
2.73 |
2.51 |
| Inventory Turnover |
|
0.50 |
0.33 |
0.37 |
0.80 |
0.67 |
1.08 |
| Fixed Asset Turnover |
|
44.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.18 |
0.46 |
1.03 |
3.42 |
1.98 |
1.10 |
| Days Sales Outstanding (DSO) |
|
86.70 |
125.71 |
101.12 |
61.67 |
133.71 |
145.32 |
| Days Inventory Outstanding (DIO) |
|
737.24 |
1,109.35 |
985.82 |
455.93 |
541.18 |
336.90 |
| Days Payable Outstanding (DPO) |
|
2,073.61 |
792.92 |
353.51 |
106.78 |
184.68 |
330.44 |
| Cash Conversion Cycle (CCC) |
|
-1,249.67 |
442.14 |
733.43 |
410.82 |
490.22 |
151.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.47 |
-3.50 |
9.33 |
4.30 |
2.00 |
-1.63 |
| Invested Capital Turnover |
|
9.04 |
-3.55 |
1.84 |
1.22 |
1.68 |
25.92 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-4.63 |
13 |
-5.03 |
-2.31 |
-3.62 |
| Enterprise Value (EV) |
|
0.00 |
217 |
-1.63 |
2.43 |
5.99 |
2.18 |
| Market Capitalization |
|
0.00 |
250 |
16 |
5.60 |
2.73 |
2.13 |
| Book Value per Share |
|
($0.10) |
$1.57 |
$1.12 |
$0.17 |
($1.44) |
($0.05) |
| Tangible Book Value per Share |
|
($0.28) |
$1.49 |
$1.07 |
$0.14 |
($2.66) |
($0.08) |
| Total Capital |
|
3.41 |
30 |
27 |
6.99 |
3.36 |
4.26 |
| Total Debt |
|
4.29 |
0.00 |
0.00 |
0.00 |
4.65 |
1.73 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
1.35 |
-33 |
-18 |
-2.69 |
3.28 |
-4.16 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.27 |
0.44 |
0.19 |
0.05 |
0.06 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1.92 |
4.56 |
7.72 |
2.52 |
1.88 |
-2.81 |
| Debt-free Net Working Capital (DFNWC) |
|
1.02 |
37 |
24 |
4.54 |
2.57 |
2.98 |
| Net Working Capital (NWC) |
|
-3.27 |
37 |
24 |
4.54 |
-2.08 |
1.25 |
| Net Nonoperating Expense (NNE) |
|
1.60 |
56 |
-1.28 |
8.82 |
3.10 |
9.02 |
| Net Nonoperating Obligations (NNO) |
|
1.35 |
-33 |
-18 |
-2.69 |
3.28 |
-4.16 |
| Total Depreciation and Amortization (D&A) |
|
0.16 |
47 |
0.29 |
0.40 |
0.34 |
0.33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-45.71% |
108.73% |
143.64% |
30.26% |
35.56% |
-58.53% |
| Debt-free Net Working Capital to Revenue |
|
24.29% |
889.99% |
445.75% |
54.44% |
48.64% |
62.19% |
| Net Working Capital to Revenue |
|
-77.71% |
889.99% |
445.75% |
54.44% |
-39.27% |
26.11% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($65.60) |
($47.60) |
($403.60) |
($19,382.40) |
($1,361.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
416.36K |
524.30K |
79.83K |
898.00 |
22.64K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($65.60) |
($47.60) |
($403.60) |
($19,382.40) |
($1,361.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
416.36K |
524.30K |
79.83K |
898.00 |
22.64K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
471.56K |
625.61K |
606.99K |
4.26K |
295.11K |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.28 |
-19 |
-26 |
-22 |
-14 |
-20 |
| Normalized NOPAT Margin |
|
-77.94% |
-454.86% |
-480.91% |
-269.72% |
-270.94% |
-419.22% |
| Pre Tax Income Margin |
|
-116.02% |
-1,780.49% |
-457.01% |
-375.60% |
-329.63% |
-658.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-14.57 |
-126.52 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-10.46 |
-32.58 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-14.65 |
-126.97 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-10.53 |
-33.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-8.09% |
0.00% |
0.00% |
0.00% |
0.00% |