| DEI Shares Outstanding |
0.00 |
21,375,402.00 |
- |
32,521,599.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
21,375,402.00 |
- |
32,521,599.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-1.30 |
- |
-1.57 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
-100.00% |
0.00% |
| EBITDA Growth |
0.00% |
1.57% |
-81.03% |
-2.82% |
| EBIT Growth |
0.00% |
1.02% |
-77.17% |
-4.47% |
| NOPAT Growth |
0.00% |
1.01% |
-77.14% |
-4.47% |
| Net Income Growth |
0.00% |
8.60% |
-63.46% |
-12.01% |
| EPS Growth |
0.00% |
98.39% |
45.49% |
-8.97% |
| Operating Cash Flow Growth |
0.00% |
2.96% |
-78.55% |
-7.58% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-74.84% |
-4.69% |
| Invested Capital Growth |
0.00% |
18.03% |
25.55% |
38.91% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-18.73% |
11.97% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-19.09% |
11.55% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-19.09% |
11.55% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-21.46% |
11.50% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-102.13% |
12.22% |
| Operating Cash Flow Q/Q Growth |
0.00% |
1.53% |
-10.24% |
-1.80% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-7.57% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-492.98% |
72.09% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
100.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
-1,538.65% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
-1,537.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
-1,536.80% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
-1,393.80% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
98.22% |
90.70% |
83.68% |
89.72% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-110.22% |
-46.96% |
-36.92% |
-38.20% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-47.38% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
-42.97% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
744.72% |
37.92% |
-36.92% |
-38.20% |
| Return on Equity Simple (ROE_SIMPLE) |
16.31% |
-30.61% |
-29.25% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-22 |
-22 |
-38 |
-40 |
| NOPAT Margin |
0.00% |
-1,075.90% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-27.08% |
-9.99% |
-5.88% |
-8.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-23.63% |
-24.47% |
-35.75% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
648.15% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
988.85% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
1,637.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-31 |
-31 |
-54 |
-57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-31 |
-31 |
-56 |
-57 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.27 |
0.89 |
1.73 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.27 |
0.89 |
1.73 |
| Price to Revenue (P/Rev) |
0.00 |
57.93 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
10.48 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.17 |
-1.07 |
-1.03 |
-1.02 |
| Leverage Ratio |
1.19 |
1.09 |
1.04 |
1.04 |
| Compound Leverage Factor |
1.17 |
0.99 |
0.87 |
0.93 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
775.64% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-675.64% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
-1.99 |
8.78 |
16.00 |
18.02 |
| Noncontrolling Interest Sharing Ratio |
775.64% |
180.76% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
6.21 |
17.09 |
34.30 |
22.82 |
| Quick Ratio |
6.13 |
16.78 |
33.96 |
22.18 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-22 |
-39 |
-41 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.03 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
-4.68 |
-3.83 |
-2.85 |
-1.74 |
| Invested Capital Turnover |
0.00 |
-0.47 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.84 |
0.98 |
1.11 |
| Enterprise Value (EV) |
267 |
21 |
-21 |
79 |
| Market Capitalization |
85 |
116 |
138 |
193 |
| Book Value per Share |
($1,012.63) |
$4.26 |
$5.08 |
$3.42 |
| Tangible Book Value per Share |
($1,012.63) |
$4.26 |
$5.08 |
$3.42 |
| Total Capital |
28 |
91 |
156 |
111 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-32 |
-95 |
-159 |
-113 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-4.83 |
-3.91 |
-2.93 |
-1.82 |
| Debt-free Net Working Capital (DFNWC) |
28 |
91 |
148 |
111 |
| Net Working Capital (NWC) |
28 |
91 |
148 |
111 |
| Net Nonoperating Expense (NNE) |
8.76 |
6.36 |
7.45 |
11 |
| Net Nonoperating Obligations (NNO) |
-32 |
-95 |
-159 |
-113 |
| Total Depreciation and Amortization (D&A) |
-0.21 |
-0.04 |
-1.25 |
-0.39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-195.25% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
4,549.60% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
4,549.60% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.66) |
($1.45) |
($1.58) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
10.46M |
31.35M |
32.35M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.66) |
($1.45) |
($1.58) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
10.46M |
31.35M |
32.35M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
31.91M |
32.20M |
32.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-22 |
-22 |
-38 |
-40 |
| Normalized NOPAT Margin |
0.00% |
-1,075.90% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
-1,393.80% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |