| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
1,374,415,468.00 |
25,553,274.00 |
33,836,316.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
1,374,415,468.00 |
25,553,274.00 |
33,836,316.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.01 |
-0.66 |
-0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-108.40% |
-84.74% |
-113.73% |
-25.43% |
57.44% |
| EBIT Growth |
|
0.00% |
-108.44% |
-84.09% |
-113.65% |
-25.43% |
57.44% |
| NOPAT Growth |
|
0.00% |
-108.44% |
-84.09% |
-112.10% |
-18.36% |
54.56% |
| Net Income Growth |
|
0.00% |
-117.19% |
-61.95% |
-144.37% |
-26.78% |
72.03% |
| EPS Growth |
|
0.00% |
0.00% |
-12.50% |
-69.44% |
6.56% |
64.91% |
| Operating Cash Flow Growth |
|
0.00% |
-33.12% |
-241.71% |
104.17% |
-95.01% |
17,472.67% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-497.65% |
-21.75% |
-45.88% |
47.68% |
| Invested Capital Growth |
|
0.00% |
0.00% |
29.37% |
-306.41% |
-53.24% |
-7.21% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-2,064.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-3,437.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-3,449.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-3,449.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-3,287.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
95.29% |
99.26% |
87.35% |
99.91% |
100.13% |
59.05% |
| Interest Burden Percent |
|
100.00% |
100.03% |
100.00% |
100.00% |
100.85% |
112.38% |
| 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) |
|
0.00% |
-47.08% |
-83.44% |
-690.95% |
424.20% |
76.04% |
| 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) |
|
0.00% |
690.75% |
650.97% |
-160.83% |
424.20% |
70.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-63.04% |
-184.27% |
646.38% |
286.17% |
72.41% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.13 |
-2.36 |
-4.35 |
-9.23 |
-11 |
-4.96 |
| NOPAT Margin |
|
-2,414.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-22.79% |
-13.76% |
-85.80% |
-346.90% |
28.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-5,702.61% |
185.83% |
76.38% |
| Cost of Revenue to Revenue |
|
2,164.39% |
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 |
|
1,103.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
1,385.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.62 |
-3.38 |
-6.22 |
-13 |
-17 |
-7.09 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.61 |
-3.36 |
-6.22 |
-13 |
-17 |
-7.09 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.85 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.85 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
53.23 |
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 |
3,275.37 |
20.72 |
| 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 |
0.01 |
0.00 |
-1.08 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.00 |
-1.08 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.22 |
-1.20 |
-2.45 |
0.43 |
0.15 |
| Leverage Ratio |
|
0.00 |
1.00 |
0.88 |
2.47 |
-0.85 |
-0.42 |
| Compound Leverage Factor |
|
0.00 |
1.00 |
0.88 |
2.47 |
-0.86 |
-0.47 |
| Debt to Total Capital |
|
0.00% |
0.90% |
0.00% |
1,368.42% |
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% |
0.90% |
0.00% |
1,368.42% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
1,553.09% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
50.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-1,453.99% |
50.00% |
-1,268.42% |
100.00% |
85.38% |
| Debt to EBITDA |
|
0.00 |
-0.02 |
0.00 |
-0.17 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
2.03 |
0.00 |
0.14 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.02 |
0.00 |
-0.17 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.03 |
0.00 |
-0.24 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
2.89 |
0.00 |
0.20 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.03 |
0.00 |
-0.24 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-20.76 |
-39.44 |
0.00 |
-166.64 |
-59.83 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
1,567.18% |
880.16% |
76.72% |
0.00% |
7.67% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
4.09 |
3.17 |
0.72 |
0.21 |
0.40 |
| Quick Ratio |
|
0.00 |
4.06 |
3.17 |
0.63 |
0.19 |
0.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-0.80 |
-4.81 |
-5.86 |
-8.54 |
-4.47 |
| Operating Cash Flow to CapEx |
|
0.00% |
-23,047.65% |
-327,625.22% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-716.71 |
0.00 |
0.00 |
0.00 |
-5.09 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1,424.93 |
0.00 |
0.00 |
0.00 |
2.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1,431.11 |
0.00 |
0.00 |
0.00 |
2.28 |
| 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 |
3.05 |
2.14 |
1.20 |
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 |
119.86 |
170.40 |
303.01 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-1.56 |
-1.10 |
-4.48 |
-6.86 |
-7.35 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.56 |
0.46 |
-3.37 |
-2.38 |
-0.49 |
| Enterprise Value (EV) |
|
0.00 |
107 |
2.75 |
0.00 |
37 |
41 |
| Market Capitalization |
|
2.50 |
2.50 |
2.50 |
0.00 |
38 |
43 |
| Book Value per Share |
|
$0.00 |
($167.21) |
$4.72 |
$0.00 |
($9.41) |
($0.16) |
| Tangible Book Value per Share |
|
$0.00 |
($167.21) |
$4.72 |
$0.00 |
($9.41) |
($0.16) |
| Total Capital |
|
0.00 |
7.19 |
5.89 |
0.16 |
-5.88 |
-6.50 |
| Total Debt |
|
0.00 |
0.06 |
0.00 |
2.22 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.06 |
0.00 |
2.22 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-6.82 |
-2.70 |
-1.83 |
-0.83 |
-1.56 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1.61 |
0.24 |
-6.11 |
-6.71 |
-7.11 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
5.28 |
2.94 |
-2.06 |
-5.88 |
-5.55 |
| Net Working Capital (NWC) |
|
0.00 |
5.28 |
2.94 |
-2.06 |
-5.88 |
-5.55 |
| Net Nonoperating Expense (NNE) |
|
0.41 |
0.99 |
1.08 |
4.04 |
5.90 |
-0.26 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-8.68 |
-7.00 |
-2.42 |
-0.98 |
-0.85 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
$0.00 |
($0.01) |
($0.61) |
($0.57) |
($0.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.01) |
($0.61) |
($0.57) |
($0.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.01) |
$0.00 |
($0.57) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.04 |
-2.36 |
-4.35 |
-9.23 |
-11 |
-4.96 |
| Normalized NOPAT Margin |
|
-2,217.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-3,449.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-3,007.46 |
0.00 |
0.00 |
0.00 |
-8.08 |
| NOPAT to Interest Expense |
|
0.00 |
-2,105.22 |
0.00 |
0.00 |
0.00 |
-5.65 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-3,013.64 |
0.00 |
0.00 |
0.00 |
-8.08 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-2,111.40 |
0.00 |
0.00 |
0.00 |
-5.65 |
| 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% |