| DEI Shares Outstanding |
|
0.00 |
24,423,900.00 |
24,529,646.00 |
33,311,787.00 |
13,339,417.00 |
13,548,199.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
24,423,900.00 |
24,529,646.00 |
33,311,787.00 |
13,339,417.00 |
13,548,199.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.63 |
-2.12 |
-1.06 |
-3.95 |
-4.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-102.32% |
-33.32% |
30.96% |
-47.31% |
-15.93% |
| EBIT Growth |
|
0.00% |
-103.41% |
-30.64% |
28.91% |
-47.25% |
-15.75% |
| NOPAT Growth |
|
0.00% |
-103.65% |
-35.24% |
31.41% |
-47.25% |
-15.75% |
| Net Income Growth |
|
0.00% |
-104.32% |
-30.64% |
32.04% |
-49.17% |
-12.99% |
| EPS Growth |
|
0.00% |
77.19% |
3.20% |
-5,768.40% |
87.72% |
71.20% |
| Operating Cash Flow Growth |
|
0.00% |
-104.91% |
-24.69% |
27.06% |
-47.97% |
-1.39% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-22.03% |
32.04% |
-31.26% |
-45.72% |
| Invested Capital Growth |
|
0.00% |
82.15% |
-124.02% |
-57.36% |
-266.24% |
58.66% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-11.98% |
-7.60% |
49.11% |
-435.66% |
6.83% |
| EBIT Q/Q Growth |
|
0.00% |
-12.20% |
-6.11% |
45.23% |
-273.27% |
6.78% |
| NOPAT Q/Q Growth |
|
0.00% |
-12.33% |
-7.89% |
49.14% |
-273.27% |
6.78% |
| Net Income Q/Q Growth |
|
0.00% |
-12.29% |
-6.11% |
47.64% |
-215.26% |
6.21% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1,561.01% |
93.33% |
-104.73% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-13.81% |
-13.39% |
41.98% |
-178.11% |
18.60% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-14.18% |
43.06% |
-81.30% |
-4.60% |
| Invested Capital Q/Q Growth |
|
0.00% |
64.81% |
70.19% |
82.26% |
-161.62% |
26.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
99.56% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
95.61% |
96.85% |
94.55% |
| 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) |
|
-38.46% |
-40.21% |
-42.04% |
-55.19% |
-79.92% |
-74.39% |
| 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% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
32.01% |
-21.36% |
-42.04% |
0.81% |
-1.20% |
-74.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
46.22% |
-27.02% |
-51.97% |
34.67% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-28 |
-38 |
-26 |
-38 |
-44 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-10.78% |
-11.82% |
-11.46% |
-14.43% |
-20.77% |
-18.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
25.39% |
-36.67% |
-78.43% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-40 |
-52 |
-37 |
-54 |
-63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-40 |
-53 |
-36 |
-54 |
-62 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.42 |
0.57 |
0.00 |
1.10 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.42 |
0.57 |
0.00 |
1.10 |
0.70 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.06 |
-1.02 |
-1.01 |
-1.02 |
-1.07 |
-1.06 |
| Leverage Ratio |
|
1.09 |
1.06 |
1.06 |
1.12 |
1.14 |
1.11 |
| Compound Leverage Factor |
|
1.09 |
1.06 |
1.06 |
1.08 |
1.11 |
1.05 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
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 |
|
183.22% |
0.00% |
0.00% |
463.94% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-83.22% |
100.00% |
100.00% |
-363.94% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
10.97 |
17.92 |
1.92 |
0.00 |
3.84 |
-3.14 |
| Noncontrolling Interest Sharing Ratio |
|
183.22% |
46.87% |
0.00% |
101.46% |
98.49% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
12.01 |
24.79 |
14.93 |
4.64 |
10.73 |
10.28 |
| Quick Ratio |
|
11.71 |
23.81 |
14.20 |
4.10 |
10.52 |
9.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-30 |
-37 |
-25 |
-33 |
-48 |
| Operating Cash Flow to CapEx |
|
-77,233.33% |
-19,183.33% |
-13,688.44% |
-14,043.09% |
-98,301.92% |
-112,669.57% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.01 |
-0.54 |
-1.20 |
-1.89 |
-6.93 |
-2.87 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2.47 |
-0.67 |
-0.69 |
-5.04 |
4.07 |
| Enterprise Value (EV) |
|
133 |
61 |
-44 |
0.00 |
3.96 |
-20 |
| Market Capitalization |
|
94 |
209 |
57 |
0.00 |
115 |
39 |
| Book Value per Share |
|
($20.76) |
$6.03 |
$4.08 |
($3.06) |
$7.78 |
$4.15 |
| Tangible Book Value per Share |
|
($20.76) |
$6.03 |
$4.08 |
($3.06) |
$7.78 |
$4.15 |
| Total Capital |
|
51 |
147 |
100 |
28 |
104 |
56 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-54 |
-148 |
-101 |
-30 |
-111 |
-59 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.20 |
0.35 |
0.25 |
0.05 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3.17 |
-0.14 |
-1.94 |
-3.40 |
-8.29 |
-4.13 |
| Debt-free Net Working Capital (DFNWC) |
|
50 |
148 |
99 |
26 |
102 |
55 |
| Net Working Capital (NWC) |
|
50 |
148 |
99 |
26 |
102 |
55 |
| Net Nonoperating Expense (NNE) |
|
5.78 |
12 |
14 |
9.46 |
15 |
15 |
| Net Nonoperating Obligations (NNO) |
|
-54 |
-148 |
-101 |
-30 |
-111 |
-59 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.25 |
-0.73 |
0.56 |
0.80 |
0.83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.19) |
($2.12) |
($2.52) |
($15.28) |
($4.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
18.14M |
24.50M |
30.68M |
3.45M |
13.52M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.19) |
($2.12) |
($2.52) |
($15.28) |
($4.40) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
18.14M |
24.50M |
30.68M |
3.45M |
13.52M |
| 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 |
24.46M |
25.11M |
33.42M |
13.44M |
13.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-28 |
-38 |
-26 |
-38 |
-44 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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% |
-8.21% |
-0.06% |