| DEI Shares Outstanding |
0.00 |
0.00 |
44,226,635.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
44,226,635.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-1.05 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
134.76% |
4.39% |
| EBITDA Growth |
0.00% |
-43.54% |
4.30% |
| EBIT Growth |
0.00% |
-43.83% |
2.27% |
| NOPAT Growth |
0.00% |
-50.70% |
-12.82% |
| Net Income Growth |
0.00% |
-56.60% |
8.83% |
| EPS Growth |
0.00% |
-23.67% |
50.72% |
| Operating Cash Flow Growth |
0.00% |
-57.37% |
-6.64% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-11.44% |
| Invested Capital Growth |
0.00% |
45.73% |
24.49% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
-151.90% |
-92.88% |
-85.15% |
| Operating Margin |
-129.48% |
-83.12% |
-89.83% |
| EBIT Margin |
-158.20% |
-96.93% |
-90.74% |
| Profit (Net Income) Margin |
-163.50% |
-109.07% |
-95.26% |
| Tax Burden Percent |
98.77% |
96.48% |
100.00% |
| Interest Burden Percent |
104.64% |
116.63% |
104.97% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-732.27% |
-898.17% |
-761.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-789.96% |
-946.77% |
-798.69% |
| Return on Net Nonoperating Assets (RNNOA) |
875.77% |
1,009.22% |
883.27% |
| Return on Equity (ROE) |
143.50% |
111.05% |
122.11% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-935.39% |
-782.98% |
| Operating Return on Assets (OROA) |
-427.06% |
-362.04% |
-291.57% |
| Return on Assets (ROA) |
-441.38% |
-407.40% |
-306.06% |
| Return on Common Equity (ROCE) |
143.50% |
111.05% |
122.11% |
| Return on Equity Simple (ROE_SIMPLE) |
143.50% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-18 |
-27 |
-31 |
| NOPAT Margin |
-90.63% |
-58.18% |
-62.88% |
| Net Nonoperating Expense Percent (NNEP) |
57.69% |
48.61% |
37.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
-590.78% |
-614.12% |
-619.58% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
8.90% |
12.98% |
27.12% |
| R&D to Revenue |
9.85% |
6.72% |
9.04% |
| Operating Expenses to Revenue |
229.48% |
183.12% |
189.83% |
| Earnings before Interest and Taxes (EBIT) |
-31 |
-45 |
-44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-30 |
-43 |
-41 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
1.01 |
0.43 |
1.38 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
18.36 |
25.85 |
17.65 |
| Enterprise Value to Revenue (EV/Rev) |
2.27 |
1.99 |
1.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
-1.13 |
-1.06 |
-1.71 |
| Long-Term Debt to Equity |
-0.42 |
-0.33 |
0.00 |
| Financial Leverage |
-1.11 |
-1.07 |
-1.11 |
| Leverage Ratio |
-0.33 |
-0.27 |
-0.40 |
| Compound Leverage Factor |
-0.34 |
-0.32 |
-0.42 |
| Debt to Total Capital |
842.70% |
1,661.07% |
241.33% |
| Short-Term Debt to Total Capital |
534.01% |
1,148.96% |
241.33% |
| Long-Term Debt to Total Capital |
308.69% |
512.11% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-742.70% |
-1,561.07% |
-141.33% |
| Debt to EBITDA |
-0.85 |
-1.69 |
-0.29 |
| Net Debt to EBITDA |
-0.83 |
-1.68 |
-0.28 |
| Long-Term Debt to EBITDA |
-0.31 |
-0.52 |
0.00 |
| Debt to NOPAT |
-1.43 |
-2.70 |
-0.39 |
| Net Debt to NOPAT |
-1.39 |
-2.67 |
-0.37 |
| Long-Term Debt to NOPAT |
-0.52 |
-0.83 |
0.00 |
| Altman Z-Score |
-32.57 |
-21.14 |
-28.49 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.13 |
0.17 |
0.27 |
| Quick Ratio |
0.11 |
0.10 |
0.17 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-28 |
-31 |
| Operating Cash Flow to CapEx |
-21,781.01% |
-5,505.04% |
-25,125.28% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-3.76 |
-14.34 |
| Operating Cash Flow to Interest Expense |
-15.17 |
-4.63 |
-16.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
-15.24 |
-4.71 |
-16.95 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
2.70 |
3.74 |
3.21 |
| Accounts Receivable Turnover |
12.26 |
13.02 |
11.70 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
155.78 |
129.07 |
93.50 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
29.78 |
28.04 |
31.21 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
29.78 |
28.04 |
31.21 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
2.45 |
3.57 |
4.45 |
| Invested Capital Turnover |
8.08 |
15.44 |
12.10 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.12 |
0.87 |
| Enterprise Value (EV) |
45 |
92 |
78 |
| Market Capitalization |
20 |
20 |
67 |
| Book Value per Share |
($1.18) |
($2.83) |
($0.16) |
| Tangible Book Value per Share |
($1.42) |
($3.08) |
($0.31) |
| Total Capital |
3.04 |
4.41 |
4.93 |
| Total Debt |
26 |
73 |
12 |
| Total Long-Term Debt |
9.38 |
23 |
0.00 |
| Net Debt |
25 |
72 |
11 |
| Capital Expenditures (CapEx) |
0.10 |
0.63 |
0.15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-2.30 |
-3.19 |
-2.86 |
| Debt-free Net Working Capital (DFNWC) |
-1.71 |
-2.36 |
-2.38 |
| Net Working Capital (NWC) |
-18 |
-53 |
-14 |
| Net Nonoperating Expense (NNE) |
14 |
24 |
16 |
| Net Nonoperating Obligations (NNO) |
25 |
72 |
11 |
| Total Depreciation and Amortization (D&A) |
1.25 |
1.88 |
2.72 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-11.61% |
-6.86% |
-5.90% |
| Debt-free Net Working Capital to Revenue |
-8.65% |
-5.07% |
-4.91% |
| Net Working Capital to Revenue |
-90.57% |
-113.92% |
-29.40% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.09) |
($1.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
24.30M |
45.02M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.09) |
($1.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
24.30M |
45.02M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
-18 |
-27 |
-31 |
| Normalized NOPAT Margin |
-90.63% |
-58.18% |
-62.88% |
| Pre Tax Income Margin |
-165.53% |
-113.05% |
-95.26% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-21.57 |
-6.01 |
-20.11 |
| NOPAT to Interest Expense |
-12.36 |
-3.61 |
-13.94 |
| EBIT Less CapEx to Interest Expense |
-21.64 |
-6.10 |
-20.18 |
| NOPAT Less CapEx to Interest Expense |
-12.43 |
-3.69 |
-14.01 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |