| DEI Shares Outstanding |
|
0.00 |
30,699,090.00 |
31,016,979.00 |
31,336,512.00 |
- |
38,594,793.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
30,699,090.00 |
31,016,979.00 |
31,336,512.00 |
- |
38,594,793.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-1.14 |
-1.42 |
-1.16 |
- |
-0.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
228.00% |
226.83% |
14.18% |
-74.84% |
5.19% |
| EBITDA Growth |
|
0.00% |
-96.35% |
-27.68% |
18.99% |
9.47% |
3.12% |
| EBIT Growth |
|
0.00% |
-90.25% |
-28.78% |
17.99% |
9.17% |
2.89% |
| NOPAT Growth |
|
0.00% |
-96.96% |
-28.98% |
12.77% |
8.00% |
0.36% |
| Net Income Growth |
|
0.00% |
-76.39% |
-26.21% |
17.98% |
9.23% |
2.95% |
| EPS Growth |
|
0.00% |
81.74% |
38.63% |
18.88% |
14.66% |
32.32% |
| Operating Cash Flow Growth |
|
0.00% |
-87.55% |
-9.40% |
21.44% |
47.81% |
-80.58% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-15.68% |
21.03% |
34.98% |
-72.79% |
| Invested Capital Growth |
|
0.00% |
10.21% |
-231.90% |
-114.29% |
-113.30% |
0.16% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
17.03% |
-7.27% |
-18.09% |
-14.74% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
6.41% |
5.01% |
-2.11% |
2.08% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
5.87% |
4.77% |
-2.05% |
2.13% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
4.46% |
3.79% |
-1.59% |
1.27% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
5.84% |
4.78% |
-2.03% |
2.14% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-139.07% |
4.92% |
0.00% |
12.99% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-18.62% |
5.24% |
1.71% |
3.44% |
0.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.63% |
0.43% |
-0.85% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-36.85% |
-2.66% |
-3.63% |
-0.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-68,456.00% |
-40,980.49% |
-16,010.07% |
-11,359.80% |
-40,870.13% |
-37,638.27% |
| Operating Margin |
|
-143,768.00% |
-43,164.63% |
-17,034.33% |
-13,013.40% |
-47,577.92% |
-45,066.67% |
| EBIT Margin |
|
-72,036.00% |
-41,784.15% |
-16,464.55% |
-11,825.82% |
-42,688.31% |
-39,406.17% |
| Profit (Net Income) Margin |
|
-158,784.00% |
-42,693.90% |
-16,487.31% |
-11,843.79% |
-42,724.68% |
-39,417.28% |
| Tax Burden Percent |
|
200.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
220.42% |
102.18% |
100.14% |
100.15% |
100.09% |
100.03% |
| 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) |
|
-1,609.73% |
-49.65% |
-37.21% |
-42.86% |
-55.78% |
-51.83% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-243.43% |
-42.35% |
-33.51% |
-34.18% |
-39.13% |
-36.58% |
| Return on Assets (ROA) |
|
-268.29% |
-43.27% |
-33.56% |
-34.23% |
-39.16% |
-36.59% |
| Return on Common Equity (ROCE) |
|
81,968.41% |
-4.57% |
-37.21% |
-42.86% |
-55.78% |
-51.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.61% |
-25.27% |
-44.66% |
-51.66% |
-68.82% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
-25 |
-32 |
-28 |
-26 |
-26 |
| NOPAT Margin |
|
-50,318.80% |
-30,215.24% |
-11,924.03% |
-9,109.38% |
-33,304.55% |
-31,546.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
-366.72% |
-14.22% |
-10.05% |
-9.14% |
-9.81% |
-7.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-39.62% |
-53.64% |
-33.89% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
26,232.00% |
17,186.59% |
6,262.69% |
5,340.85% |
20,946.75% |
20,619.75% |
| R&D to Revenue |
|
62,256.00% |
13,437.80% |
5,314.93% |
4,975.49% |
19,129.87% |
16,260.49% |
| Operating Expenses to Revenue |
|
71,984.00% |
43,264.63% |
17,134.33% |
13,044.77% |
47,571.43% |
44,964.20% |
| Earnings before Interest and Taxes (EBIT) |
|
-18 |
-34 |
-44 |
-36 |
-33 |
-32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-17 |
-34 |
-43 |
-35 |
-31 |
-30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.52 |
0.40 |
2.67 |
5.75 |
1.51 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.52 |
0.40 |
2.67 |
5.88 |
1.53 |
| Price to Revenue (P/Rev) |
|
3,000.00 |
2,571.98 |
145.83 |
612.39 |
3,570.24 |
1,405.61 |
| 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) |
|
7,923.04 |
865.78 |
0.00 |
351.86 |
2,684.43 |
223.14 |
| 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 |
|
6.95 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.19 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.61 |
-1.02 |
-1.02 |
-1.08 |
-1.25 |
-1.33 |
| Leverage Ratio |
|
12.00 |
1.15 |
1.11 |
1.25 |
1.42 |
1.42 |
| Compound Leverage Factor |
|
6.61 |
1.17 |
1.11 |
1.25 |
1.43 |
1.42 |
| Debt to Total Capital |
|
77.66% |
0.04% |
0.63% |
0.28% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
73.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.30% |
0.04% |
0.63% |
0.28% |
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 |
|
2,319.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-1,137.51% |
99.96% |
99.37% |
99.72% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-0.50 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.58 |
4.16 |
2.41 |
2.29 |
2.17 |
0.00 |
| Long-Term Debt to EBITDA |
|
-0.03 |
0.00 |
-0.01 |
-0.01 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.68 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.79 |
5.65 |
3.24 |
2.86 |
2.66 |
0.00 |
| Long-Term Debt to NOPAT |
|
-0.04 |
0.00 |
-0.02 |
-0.01 |
0.00 |
0.00 |
| Altman Z-Score |
|
-12.60 |
13.43 |
-1.67 |
0.04 |
0.15 |
-2.54 |
| Noncontrolling Interest Sharing Ratio |
|
5,192.05% |
90.79% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.44 |
13.11 |
5.80 |
2.51 |
1.92 |
1.69 |
| Quick Ratio |
|
1.20 |
12.87 |
5.72 |
2.48 |
1.87 |
1.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-25 |
-29 |
-23 |
-15 |
-26 |
| Operating Cash Flow to CapEx |
|
-22,641.61% |
-2,426.07% |
-4,465.81% |
0.00% |
-25,337.50% |
-3,529.34% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-33.42 |
-472.74 |
-414.05 |
-528.80 |
-2,842.76 |
| Operating Cash Flow to Interest Expense |
|
-18.34 |
-42.41 |
-567.38 |
-494.33 |
-506.75 |
-2,847.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.25 |
-44.16 |
-580.08 |
-491.00 |
-508.75 |
-2,927.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
12.50 |
0.05 |
0.06 |
0.03 |
0.01 |
3.52 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.03 |
0.06 |
0.11 |
0.12 |
0.05 |
0.07 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
29.20 |
6,999.54 |
6,303.06 |
10,486.59 |
27,311.01 |
103.64 |
| 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) |
|
58.40 |
6,999.54 |
6,303.06 |
10,486.59 |
27,311.01 |
103.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-1.50 |
-1.35 |
-4.46 |
-9.57 |
-20 |
-20 |
| Invested Capital Turnover |
|
-0.02 |
-0.06 |
-0.09 |
-0.04 |
-0.01 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.15 |
-3.12 |
-5.10 |
-11 |
0.03 |
| Enterprise Value (EV) |
|
198 |
71 |
-64 |
108 |
207 |
18 |
| Market Capitalization |
|
75 |
211 |
39 |
187 |
275 |
114 |
| Book Value per Share |
|
($80.71) |
$4.51 |
$3.19 |
$2.24 |
$1.42 |
$1.95 |
| Tangible Book Value per Share |
|
($80.71) |
$4.51 |
$3.19 |
$2.24 |
$1.39 |
$1.93 |
| Total Capital |
|
11 |
139 |
100 |
70 |
48 |
75 |
| Total Debt |
|
8.57 |
0.05 |
0.63 |
0.20 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.48 |
0.05 |
0.63 |
0.20 |
0.00 |
0.00 |
| Net Debt |
|
-4.96 |
-140 |
-103 |
-80 |
-68 |
-96 |
| Capital Expenditures (CapEx) |
|
0.15 |
1.30 |
0.78 |
-0.18 |
0.06 |
0.73 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.94 |
-3.28 |
-8.12 |
-12 |
-23 |
-23 |
| Debt-free Net Working Capital (DFNWC) |
|
11 |
102 |
75 |
37 |
23 |
17 |
| Net Working Capital (NWC) |
|
2.49 |
102 |
75 |
37 |
23 |
17 |
| Net Nonoperating Expense (NNE) |
|
7.27 |
10 |
12 |
8.37 |
7.25 |
6.38 |
| Net Nonoperating Obligations (NNO) |
|
-3.96 |
-140 |
-103 |
-80 |
-68 |
-96 |
| Total Depreciation and Amortization (D&A) |
|
0.90 |
0.66 |
1.22 |
1.43 |
1.40 |
1.43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-23,552.00% |
-3,993.90% |
-3,028.73% |
-3,979.74% |
-30,397.40% |
-27,924.69% |
| Debt-free Net Working Capital to Revenue |
|
42,356.00% |
124,195.12% |
27,830.97% |
12,059.15% |
29,649.35% |
20,471.60% |
| Net Working Capital to Revenue |
|
19,928.00% |
124,195.12% |
27,830.97% |
12,059.15% |
29,649.35% |
20,471.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.33) |
($1.43) |
($1.16) |
($0.99) |
($0.67) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
15.00M |
30.94M |
31.20M |
33.16M |
47.66M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.33) |
($1.43) |
($1.16) |
($0.99) |
($0.67) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
15.00M |
30.94M |
31.20M |
33.16M |
47.66M |
| 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 |
30.90M |
31.02M |
32.43M |
37.66M |
39.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-25 |
-32 |
-28 |
-26 |
-26 |
| Normalized NOPAT Margin |
|
-50,318.80% |
-30,215.24% |
-11,924.03% |
-9,109.38% |
-33,304.55% |
-31,546.67% |
| Pre Tax Income Margin |
|
-79,392.00% |
-42,693.90% |
-16,487.31% |
-11,843.79% |
-42,724.68% |
-39,417.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.79 |
-45.93 |
-723.36 |
-657.95 |
-1,173.93 |
-3,546.56 |
| NOPAT to Interest Expense |
|
-6.84 |
-33.21 |
-523.88 |
-506.81 |
-915.88 |
-2,839.20 |
| EBIT Less CapEx to Interest Expense |
|
-19.75 |
-47.68 |
-736.07 |
-654.62 |
-1,175.93 |
-3,627.22 |
| NOPAT Less CapEx to Interest Expense |
|
-6.92 |
-34.96 |
-536.58 |
-503.49 |
-917.88 |
-2,919.87 |
| 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% |