| DEI Shares Outstanding |
|
5,000,000.00 |
51,083,618.00 |
26,949,282.00 |
883,595.00 |
1,780,472.00 |
6,134,963.00 |
| DEI Adjusted Shares Outstanding |
|
5,000,000.00 |
51,083,618.00 |
26,949,282.00 |
883,595.00 |
1,780,472.00 |
6,134,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-4.63 |
-0.34 |
-0.43 |
-9.62 |
-10.98 |
-1.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-80.85% |
122.22% |
-32.50% |
203.70% |
750.00% |
| EBITDA Growth |
|
0.00% |
-4.63% |
33.92% |
26.43% |
-21.07% |
-1.49% |
| EBIT Growth |
|
0.00% |
-4.96% |
32.93% |
25.84% |
-21.44% |
-1.20% |
| NOPAT Growth |
|
0.00% |
-258.29% |
40.53% |
-3.06% |
-4.73% |
-22.66% |
| Net Income Growth |
|
0.00% |
25.97% |
32.88% |
26.06% |
-21.54% |
-1.73% |
| EPS Growth |
|
0.00% |
62.22% |
-1,941.18% |
54.47% |
5.06% |
78.50% |
| Operating Cash Flow Growth |
|
0.00% |
-138.31% |
6.98% |
11.18% |
-0.73% |
4.45% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
38.58% |
35.24% |
-62.20% |
17.92% |
| Invested Capital Growth |
|
0.00% |
19.23% |
27.16% |
-143.87% |
23.93% |
-514.55% |
| Revenue Q/Q Growth |
|
0.00% |
-22.51% |
-48.72% |
285.71% |
105.00% |
291.57% |
| EBITDA Q/Q Growth |
|
0.00% |
-613.89% |
12.83% |
-4.83% |
-14.56% |
6.98% |
| EBIT Q/Q Growth |
|
0.00% |
-702.83% |
12.50% |
-4.26% |
-14.25% |
6.50% |
| NOPAT Q/Q Growth |
|
0.00% |
-8.33% |
2.82% |
0.32% |
-0.24% |
2.02% |
| Net Income Q/Q Growth |
|
0.00% |
-7.97% |
12.34% |
-3.95% |
-14.28% |
5.72% |
| EPS Q/Q Growth |
|
0.00% |
-58.14% |
-179.84% |
57.73% |
-12.78% |
36.14% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-10.67% |
2.30% |
-2.59% |
14.11% |
-4.43% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.66% |
-2.07% |
13.95% |
-27.18% |
| Invested Capital Q/Q Growth |
|
0.00% |
-5.75% |
4.44% |
20.46% |
-210.66% |
11.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.49% |
55.56% |
17.50% |
14.81% |
60.98% |
60.98% |
| EBITDA Margin |
|
-16,945.74% |
-92,594.44% |
-27,535.00% |
-30,011.11% |
-11,963.41% |
-1,428.41% |
| Operating Margin |
|
-4,840.43% |
-90,566.67% |
-24,235.00% |
-37,003.70% |
-12,760.98% |
-1,841.46% |
| EBIT Margin |
|
-17,342.55% |
-95,055.56% |
-28,690.00% |
-31,522.22% |
-12,604.88% |
-1,500.72% |
| Profit (Net Income) Margin |
|
-24,609.57% |
-95,144.44% |
-28,737.50% |
-31,477.78% |
-12,597.56% |
-1,507.75% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.21% |
100.00% |
100.01% |
99.77% |
| Interest Burden Percent |
|
141.90% |
100.09% |
99.96% |
99.86% |
99.93% |
100.70% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-293.01% |
-957.73% |
-460.99% |
-1,512.15% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2,317.99% |
-869.75% |
-403.78% |
-1,489.12% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-956.75% |
734.93% |
342.52% |
1,390.70% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-1,249.76% |
-222.81% |
-118.47% |
-121.45% |
-140.51% |
-791.04% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-975.27% |
-484.90% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
-552.80% |
-190.02% |
-101.63% |
-90.56% |
-102.46% |
-186.92% |
| Return on Assets (ROA) |
|
-784.44% |
-190.19% |
-101.79% |
-90.43% |
-102.40% |
-187.79% |
| Return on Common Equity (ROCE) |
|
-1,249.76% |
-222.81% |
-118.47% |
-121.45% |
-140.51% |
-791.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,249.76% |
-126.65% |
-195.39% |
-104.76% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-3.19 |
-11 |
-6.79 |
-6.99 |
-7.32 |
-8.98 |
| NOPAT Margin |
|
-3,388.30% |
-63,396.67% |
-16,964.50% |
-25,902.59% |
-8,932.68% |
-1,289.02% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2,610.99% |
-87.98% |
-57.22% |
-23.03% |
-37.62% |
-46.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-86.20% |
-111.13% |
298.89% |
| Cost of Revenue to Revenue |
|
58.51% |
44.44% |
82.50% |
85.19% |
39.02% |
39.02% |
| SG&A Expenses to Revenue |
|
1,815.96% |
44,827.78% |
12,677.50% |
19,214.81% |
7,734.15% |
1,057.53% |
| R&D to Revenue |
|
4,594.68% |
45,550.00% |
14,505.00% |
20,577.78% |
6,232.93% |
1,006.74% |
| Operating Expenses to Revenue |
|
4,881.91% |
90,622.22% |
24,252.50% |
37,018.52% |
12,821.95% |
1,902.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-16 |
-17 |
-11 |
-8.51 |
-10 |
-10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
-17 |
-11 |
-8.10 |
-9.81 |
-9.96 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.75 |
0.62 |
0.78 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.75 |
0.62 |
0.78 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
404.24 |
186.54 |
62.97 |
9.37 |
| 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 |
7.24 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
298.36 |
0.00 |
0.00 |
10.17 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.41 |
-0.85 |
-0.85 |
-0.93 |
-1.09 |
-2.48 |
| Leverage Ratio |
|
1.59 |
1.17 |
1.16 |
1.34 |
1.37 |
4.21 |
| Compound Leverage Factor |
|
2.26 |
1.17 |
1.16 |
1.34 |
1.37 |
4.24 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30.87% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-30.87% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
130.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.09 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.06 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
-14.42 |
-12.41 |
-19.67 |
-93.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.88 |
9.34 |
4.59 |
5.95 |
3.72 |
0.25 |
| Quick Ratio |
|
0.73 |
8.10 |
3.04 |
5.15 |
3.12 |
0.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-12 |
-7.14 |
-4.62 |
-7.50 |
-6.15 |
| Operating Cash Flow to CapEx |
|
-3,459.32% |
-2,852.79% |
-11,454.43% |
-44,650.00% |
-10,794.67% |
-6,289.43% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-611.60 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-0.60 |
-512.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.61 |
-529.95 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.00 |
0.00 |
0.00 |
0.01 |
0.12 |
| Accounts Receivable Turnover |
|
5.22 |
0.00 |
0.00 |
0.18 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.14 |
0.02 |
0.06 |
0.05 |
0.23 |
3.10 |
| Accounts Payable Turnover |
|
0.06 |
0.01 |
0.03 |
0.02 |
0.02 |
0.09 |
| Days Sales Outstanding (DSO) |
|
69.89 |
0.00 |
0.00 |
2,014.26 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
5,713.91 |
52,103.75 |
13,018.33 |
16,734.46 |
16,932.58 |
4,290.09 |
| Cash Conversion Cycle (CCC) |
|
-5,644.02 |
-52,103.75 |
-13,018.33 |
-14,720.20 |
-16,932.58 |
-4,290.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.09 |
1.30 |
1.65 |
-0.72 |
-0.55 |
-3.38 |
| Invested Capital Turnover |
|
0.09 |
0.02 |
0.03 |
0.06 |
-0.13 |
-0.35 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.21 |
0.35 |
-2.37 |
0.17 |
-2.83 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
12 |
-3.80 |
-1.98 |
7.09 |
| Market Capitalization |
|
0.00 |
0.00 |
16 |
5.04 |
5.16 |
6.53 |
| Book Value per Share |
|
$0.37 |
$0.53 |
$0.22 |
$9.18 |
$3.70 |
($0.64) |
| Tangible Book Value per Share |
|
$0.37 |
$0.53 |
$0.22 |
$9.18 |
$3.70 |
($0.64) |
| Total Capital |
|
1.85 |
14 |
5.88 |
8.11 |
6.59 |
-3.01 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.93 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.76 |
-12 |
-4.24 |
-8.84 |
-7.14 |
0.55 |
| Capital Expenditures (CapEx) |
|
0.12 |
0.34 |
0.08 |
0.02 |
0.08 |
0.12 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.18 |
0.36 |
0.80 |
-0.08 |
-0.92 |
-3.86 |
| Debt-free Net Working Capital (DFNWC) |
|
0.95 |
13 |
5.04 |
8.76 |
6.22 |
-3.48 |
| Net Working Capital (NWC) |
|
0.95 |
13 |
5.04 |
8.76 |
6.22 |
-4.41 |
| Net Nonoperating Expense (NNE) |
|
20 |
5.71 |
4.71 |
1.51 |
3.01 |
1.52 |
| Net Nonoperating Obligations (NNO) |
|
-0.76 |
-12 |
-4.24 |
-8.84 |
-7.14 |
0.55 |
| Total Depreciation and Amortization (D&A) |
|
0.37 |
0.44 |
0.46 |
0.41 |
0.53 |
0.50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
192.55% |
2,011.11% |
2,010.00% |
-292.59% |
-1,121.95% |
-553.08% |
| Debt-free Net Working Capital to Revenue |
|
1,005.32% |
69,933.33% |
12,597.50% |
32,433.33% |
7,586.59% |
-499.43% |
| Net Working Capital to Revenue |
|
1,005.32% |
69,933.33% |
12,597.50% |
32,433.33% |
7,586.59% |
-632.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.40) |
($6.32) |
($6.00) |
($1.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
28.86M |
1.34M |
3.26M |
8.16M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.40) |
($6.32) |
($6.00) |
($1.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
28.86M |
1.34M |
3.26M |
8.16M |
| 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 |
27.03M |
1.36M |
3.62M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.19 |
-11 |
-6.79 |
-6.99 |
-7.32 |
-8.98 |
| Normalized NOPAT Margin |
|
-3,388.30% |
-63,396.67% |
-16,964.50% |
-25,902.59% |
-8,932.68% |
-1,289.02% |
| Pre Tax Income Margin |
|
-24,609.57% |
-95,144.44% |
-28,677.50% |
-31,477.78% |
-12,596.34% |
-1,511.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.39 |
-900.53 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.47 |
-600.60 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-2.40 |
-918.47 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.48 |
-618.55 |
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% |
-14.33% |
-1.48% |
-17.45% |
-11.06% |
0.00% |