| DEI Shares Outstanding |
|
0.00 |
0.00 |
136,983,110.00 |
12,205,200.00 |
12,984,844.00 |
33,748,178.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
9,132,207.00 |
12,205,200.00 |
12,984,844.00 |
33,748,178.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.66 |
-5.25 |
0.04 |
0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
-99.69% |
134.26% |
| EBITDA Growth |
|
0.00% |
-58,625.22% |
100.74% |
-1,859.65% |
102.13% |
29.21% |
| EBIT Growth |
|
0.00% |
-7,680.37% |
97.23% |
-486.73% |
101.64% |
29.50% |
| NOPAT Growth |
|
0.00% |
-1,947.14% |
89.48% |
-541.91% |
88.10% |
-7.28% |
| Net Income Growth |
|
0.00% |
-8,760.85% |
-9.45% |
65.99% |
100.89% |
29.50% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-3,347.46% |
158.09% |
-314.17% |
72.72% |
-30.29% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
1,325.17% |
-119.84% |
-571.44% |
96.89% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-411.22% |
-2.07% |
99.38% |
156.36% |
| 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 |
|
0.00% |
29.22% |
0.00% |
11.40% |
37.86% |
14.48% |
| EBITDA Margin |
|
0.00% |
-1,695.89% |
0.00% |
-265.80% |
1,849.96% |
1,020.36% |
| Operating Margin |
|
0.00% |
-461.89% |
0.00% |
-373.68% |
-10,184.35% |
-4,663.99% |
| EBIT Margin |
|
0.00% |
-1,755.47% |
0.00% |
-341.55% |
1,831.53% |
1,012.51% |
| Profit (Net Income) Margin |
|
0.00% |
-1,411.26% |
0.00% |
-629.64% |
1,831.53% |
1,012.51% |
| Tax Burden Percent |
|
70.59% |
80.36% |
3,180.06% |
153.23% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.04% |
100.00% |
120.31% |
100.00% |
100.00% |
| 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% |
208,448.34% |
-156.51% |
-28.56% |
0.40% |
0.93% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-903.91% |
| Operating Return on Assets (OROA) |
|
0.00% |
-145.76% |
0.00% |
-12.41% |
0.34% |
0.91% |
| Return on Assets (ROA) |
|
0.00% |
-117.18% |
0.00% |
-22.88% |
0.34% |
0.91% |
| Return on Common Equity (ROCE) |
|
0.00% |
-3,727.91% |
-152.45% |
-27.92% |
0.28% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-80.34% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.95 |
-40 |
-4.19 |
-27 |
-3.20 |
-3.44 |
| NOPAT Margin |
|
0.00% |
-323.32% |
0.00% |
-261.57% |
-10,184.35% |
-4,663.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-893.68% |
-87.16% |
-9.90% |
1.68% |
5.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-1.68% |
-12.66% |
-3.98% |
-4.24% |
| Cost of Revenue to Revenue |
|
0.00% |
72.42% |
0.00% |
48.43% |
62.14% |
85.52% |
| SG&A Expenses to Revenue |
|
0.00% |
435.27% |
0.00% |
283.01% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
51.83% |
0.00% |
89.15% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
489.47% |
0.00% |
425.25% |
10,222.21% |
4,678.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.78 |
-216 |
-5.99 |
-35 |
0.58 |
0.75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.36 |
-209 |
1.55 |
-27 |
0.58 |
0.75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.26 |
352,189.85 |
1,022,556.47 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.33 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
5.25 |
2,251.60 |
2,776.76 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
122.94 |
274.25 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.81% |
0.36% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
373.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.40 |
2,231.48 |
2,782.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
120.62 |
272.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
121.84 |
274.85 |
| 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 |
-63.09 |
0.03 |
0.01 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
-63.09 |
0.03 |
0.01 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
359.62 |
-1.76 |
-1.69 |
-1.54 |
-1.00 |
| Leverage Ratio |
|
0.00 |
-1,778.91 |
1.89 |
1.25 |
1.16 |
1.02 |
| Compound Leverage Factor |
|
0.00 |
-1,779.69 |
1.89 |
1.50 |
1.16 |
1.02 |
| Debt to Total Capital |
|
0.00% |
101.61% |
2.66% |
1.11% |
0.08% |
0.27% |
| 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% |
101.61% |
2.66% |
1.11% |
0.08% |
0.27% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
99.93% |
98.85% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-1.64% |
2.56% |
1.79% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.03% |
94.78% |
97.10% |
0.00% |
0.00% |
| Debt to EBITDA |
|
0.00 |
-0.03 |
4.28 |
-0.09 |
0.11 |
0.29 |
| Net Debt to EBITDA |
|
0.00 |
0.14 |
-90.10 |
1.58 |
-139.20 |
-106.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.03 |
4.28 |
-0.09 |
0.11 |
0.29 |
| Debt to NOPAT |
|
0.00 |
-0.13 |
-1.59 |
-0.09 |
-0.02 |
-0.06 |
| Net Debt to NOPAT |
|
0.00 |
0.75 |
33.40 |
1.61 |
25.29 |
23.21 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.13 |
-1.59 |
-0.09 |
-0.02 |
-0.06 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.58 |
25.69 |
147.61 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
101.79% |
2.59% |
2.25% |
28.96% |
100.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.82 |
4.23 |
2.37 |
48.76 |
129.41 |
| Quick Ratio |
|
0.00 |
1.40 |
3.29 |
1.26 |
48.53 |
128.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-9.76 |
120 |
-24 |
-159 |
-4.96 |
| Operating Cash Flow to CapEx |
|
-94.44% |
-1,267.35% |
1,177.48% |
-50,210.16% |
-43,176.81% |
-10,659.49% |
| 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 |
0.08 |
0.00 |
0.04 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.26 |
0.00 |
0.45 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
1.31 |
0.00 |
1.30 |
0.01 |
1.15 |
| Fixed Asset Turnover |
|
0.00 |
0.95 |
0.00 |
0.00 |
0.00 |
0.18 |
| Accounts Payable Turnover |
|
0.00 |
0.89 |
0.00 |
1.11 |
0.02 |
0.25 |
| Days Sales Outstanding (DSO) |
|
0.00 |
1,392.76 |
0.00 |
811.56 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
279.13 |
0.00 |
280.64 |
29,643.88 |
317.90 |
| Days Payable Outstanding (DPO) |
|
0.00 |
407.90 |
0.00 |
328.30 |
18,846.23 |
1,479.92 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
1,263.99 |
0.00 |
763.90 |
10,797.65 |
-1,162.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-30 |
-154 |
-157 |
-0.97 |
0.55 |
| Invested Capital Turnover |
|
0.00 |
-0.82 |
0.00 |
-0.07 |
0.00 |
-0.35 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-30 |
-124 |
-3.18 |
156 |
1.52 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
14 |
70 |
205 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
54 |
71 |
205 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$1.73 |
$1.51 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.38 |
$1.20 |
($0.02) |
($0.01) |
| Total Capital |
|
0.00 |
5.18 |
250 |
213 |
80 |
81 |
| Total Debt |
|
0.00 |
5.27 |
6.65 |
2.37 |
0.06 |
0.22 |
| Total Long-Term Debt |
|
0.00 |
5.27 |
6.65 |
2.37 |
0.06 |
0.22 |
| Net Debt |
|
0.00 |
-30 |
-140 |
-43 |
-81 |
-80 |
| Capital Expenditures (CapEx) |
|
3.05 |
7.83 |
4.90 |
0.25 |
0.08 |
0.41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
13 |
38 |
8.47 |
-1.29 |
0.06 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
48 |
185 |
54 |
80 |
80 |
| Net Working Capital (NWC) |
|
0.00 |
48 |
185 |
54 |
80 |
80 |
| Net Nonoperating Expense (NNE) |
|
0.02 |
134 |
186 |
38 |
-3.78 |
-4.18 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-30 |
-397 |
-367 |
-81 |
-80 |
| Total Depreciation and Amortization (D&A) |
|
2.43 |
7.35 |
7.54 |
7.79 |
0.01 |
0.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
104.34% |
0.00% |
82.33% |
-4,092.05% |
83.70% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
390.53% |
0.00% |
526.59% |
253,633.23% |
108,620.29% |
| Net Working Capital to Revenue |
|
0.00% |
390.53% |
0.00% |
526.59% |
253,633.23% |
108,620.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
9.13M |
12.21M |
12.98M |
16.87M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($5.58) |
($3.71) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
9.13M |
12.21M |
12.98M |
16.87M |
| 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 |
0.00 |
9.13M |
12.21M |
12.98M |
16.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.95 |
-40 |
-4.19 |
-27 |
-2.24 |
-2.40 |
| Normalized NOPAT Margin |
|
0.00% |
-323.32% |
0.00% |
-261.57% |
-7,129.05% |
-3,264.79% |
| Pre Tax Income Margin |
|
0.00% |
-1,756.23% |
0.00% |
-410.91% |
1,831.53% |
1,012.51% |
| 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% |
-0.35% |
-1.90% |
0.00% |
0.00% |