| DEI Shares Outstanding |
|
58,931,000.00 |
43,857,077.00 |
44,545,186.00 |
- |
26,290,838.00 |
| DEI Adjusted Shares Outstanding |
|
5,893,100.00 |
4,385,708.00 |
4,454,519.00 |
- |
26,290,838.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-9.39 |
-13.27 |
-15.95 |
- |
-2.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
55.23% |
-40.25% |
-100.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
6.13% |
-66.85% |
41.54% |
-18.19% |
| EBIT Growth |
|
0.00% |
4.80% |
-63.84% |
37.71% |
-16.51% |
| NOPAT Growth |
|
0.00% |
-53.50% |
-49.36% |
34.17% |
-12.68% |
| Net Income Growth |
|
0.00% |
-5.23% |
-22.07% |
25.71% |
-16.38% |
| EPS Growth |
|
0.00% |
88.26% |
-22.07% |
24.86% |
77.31% |
| Operating Cash Flow Growth |
|
0.00% |
-0.75% |
-50.15% |
20.99% |
-4.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-11.31% |
80.39% |
-149.27% |
| Invested Capital Growth |
|
0.00% |
473.26% |
25.47% |
-92.07% |
-537.09% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-2.21% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-6.64% |
27.60% |
-31.04% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-7.45% |
25.38% |
-28.60% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-5.57% |
3.98% |
-3.72% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-0.72% |
25.54% |
-29.12% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-0.72% |
22.34% |
-50.83% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
7.83% |
3.62% |
-18.51% |
13.24% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-122.26% |
5.23% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-28.61% |
-55.23% |
-162.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-1,894.17% |
-1,145.38% |
-3,198.36% |
0.00% |
-267,813.64% |
| Operating Margin |
|
-1,464.90% |
-1,448.53% |
-3,620.73% |
0.00% |
-312,631.82% |
| EBIT Margin |
|
-2,003.19% |
-1,228.53% |
-3,368.61% |
0.00% |
-284,345.45% |
| Profit (Net Income) Margin |
|
-2,003.59% |
-1,358.14% |
-2,774.62% |
0.00% |
-279,263.64% |
| Tax Burden Percent |
|
100.04% |
117.21% |
85.20% |
100.00% |
99.69% |
| Interest Burden Percent |
|
99.98% |
94.32% |
96.68% |
98.24% |
98.52% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-652.05% |
-297.33% |
-231.32% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-603.86% |
-278.70% |
-222.41% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
560.43% |
235.28% |
158.13% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-91.62% |
-62.04% |
-73.19% |
-89.73% |
-218.08% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-437.91% |
-253.91% |
-82.92% |
0.00% |
| Operating Return on Assets (OROA) |
|
-57.19% |
-37.95% |
-57.46% |
0.00% |
-83.93% |
| Return on Assets (ROA) |
|
-57.21% |
-41.95% |
-47.33% |
0.00% |
-82.43% |
| Return on Common Equity (ROCE) |
|
169.14% |
-5.23% |
-73.19% |
-70.58% |
-120.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
49.63% |
-45.74% |
-106.19% |
-205.82% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-28 |
-43 |
-65 |
-43 |
-48 |
| NOPAT Margin |
|
-1,025.43% |
-1,013.97% |
-2,534.51% |
0.00% |
-218,842.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
-48.20% |
-18.62% |
-8.91% |
-23.97% |
-41.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-97.00% |
-166.58% |
-861.43% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
769.65% |
891.86% |
1,451.62% |
0.00% |
118,922.73% |
| R&D to Revenue |
|
795.26% |
656.67% |
1,255.37% |
0.00% |
170,845.45% |
| Operating Expenses to Revenue |
|
1,564.90% |
1,548.53% |
3,720.73% |
0.00% |
312,731.82% |
| Earnings before Interest and Taxes (EBIT) |
|
-55 |
-53 |
-86 |
-54 |
-63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-52 |
-49 |
-82 |
-48 |
-59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.49 |
0.44 |
0.63 |
4.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.49 |
0.44 |
0.63 |
4.89 |
| Price to Revenue (P/Rev) |
|
0.00 |
14.43 |
11.48 |
0.00 |
1,242.84 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
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 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
496.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
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 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.93 |
-0.84 |
-0.71 |
-0.71 |
-1.15 |
| Leverage Ratio |
|
1.60 |
1.48 |
1.55 |
1.85 |
2.65 |
| Compound Leverage Factor |
|
1.60 |
1.39 |
1.50 |
1.81 |
2.61 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
284.60% |
0.00% |
0.00% |
49.47% |
0.00% |
| Common Equity to Total Capital |
|
-184.60% |
100.00% |
100.00% |
50.53% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-1.03 |
-4.30 |
-5.30 |
-13.25 |
| Noncontrolling Interest Sharing Ratio |
|
284.60% |
91.58% |
0.00% |
21.34% |
44.56% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
4.14 |
5.68 |
5.62 |
4.49 |
1.67 |
| Quick Ratio |
|
3.89 |
5.49 |
4.23 |
3.81 |
1.29 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-64 |
-71 |
-14 |
-35 |
| Operating Cash Flow to CapEx |
|
-624.84% |
-84.34% |
-439.08% |
0.00% |
-23,610.87% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.02 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
5.72 |
7.73 |
0.28 |
0.00 |
0.01 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.22 |
0.13 |
0.07 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
63.85 |
47.22 |
1,306.22 |
0.00 |
28,204.55 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
63.85 |
47.22 |
1,306.22 |
0.00 |
28,204.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
4.34 |
25 |
31 |
2.48 |
-11 |
| Invested Capital Turnover |
|
0.64 |
0.29 |
0.09 |
0.00 |
-0.01 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
21 |
6.34 |
-29 |
-13 |
| Enterprise Value (EV) |
|
0.00 |
-37 |
-6.53 |
-7.06 |
11 |
| Market Capitalization |
|
0.00 |
62 |
29 |
16 |
27 |
| Book Value per Share |
|
($3.78) |
$2.90 |
$1.50 |
$5.59 |
$0.21 |
| Tangible Book Value per Share |
|
($3.78) |
$2.90 |
$1.50 |
$5.59 |
$0.21 |
| Total Capital |
|
60 |
127 |
67 |
51 |
5.59 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-56 |
-99 |
-36 |
-48 |
-16 |
| Capital Expenditures (CapEx) |
|
5.54 |
41 |
12 |
-0.03 |
0.18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-10 |
-14 |
23 |
-2.46 |
-7.12 |
| Debt-free Net Working Capital (DFNWC) |
|
46 |
85 |
59 |
46 |
9.30 |
| Net Working Capital (NWC) |
|
46 |
85 |
59 |
46 |
9.30 |
| Net Nonoperating Expense (NNE) |
|
27 |
15 |
6.15 |
10 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-56 |
-102 |
-36 |
-48 |
-16 |
| Total Depreciation and Amortization (D&A) |
|
3.01 |
3.56 |
4.36 |
5.85 |
3.64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-376.10% |
-327.51% |
882.55% |
0.00% |
-32,363.64% |
| Debt-free Net Working Capital to Revenue |
|
1,653.39% |
1,972.14% |
2,285.36% |
0.00% |
42,272.73% |
| Net Working Capital to Revenue |
|
1,653.39% |
1,972.14% |
2,285.36% |
0.00% |
42,272.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($22.30) |
($16.00) |
($12.03) |
($2.73) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
2.61M |
4.44M |
4.60M |
22.48M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($22.30) |
($16.00) |
($12.03) |
($2.73) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
2.61M |
4.44M |
4.60M |
22.48M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
4.42M |
4.58M |
26.00M |
31.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-28 |
-43 |
-47 |
-43 |
-45 |
| Normalized NOPAT Margin |
|
-1,024.88% |
-1,013.97% |
-1,824.89% |
0.00% |
-202,767.73% |
| Pre Tax Income Margin |
|
-2,002.79% |
-1,158.77% |
-3,256.77% |
0.00% |
-280,131.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
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 |
| NOPAT Less CapEx to Interest Expense |
|
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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-0.43% |
-4.02% |