| DEI Shares Outstanding |
- |
- |
54,038,591.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
54,038,591.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
-2.65 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-0.42% |
20.42% |
| EBITDA Growth |
0.00% |
-195.32% |
-111.37% |
| EBIT Growth |
0.00% |
-203.33% |
-114.04% |
| NOPAT Growth |
0.00% |
-93.86% |
-106.22% |
| Net Income Growth |
0.00% |
-205.82% |
-128.39% |
| EPS Growth |
0.00% |
56.91% |
52.33% |
| Operating Cash Flow Growth |
0.00% |
-56.02% |
-125.23% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-99.00% |
| Invested Capital Growth |
0.00% |
70.07% |
-190.15% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
1.97% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-13.39% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-14.08% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-14.13% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-17.36% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-124.91% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-9.01% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-128.23% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
-1,088.32% |
-3,227.64% |
-5,665.38% |
| Operating Margin |
-1,685.46% |
-3,281.18% |
-5,618.82% |
| EBIT Margin |
-1,037.90% |
-3,161.56% |
-5,619.34% |
| Profit (Net Income) Margin |
-862.90% |
-2,650.04% |
-5,026.03% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
83.14% |
83.82% |
89.44% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
-19.05% |
-21.74% |
-35.43% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
-21.08% |
-25.02% |
-38.39% |
| Return on Assets (ROA) |
-17.52% |
-20.97% |
-34.34% |
| Return on Common Equity (ROCE) |
21.76% |
-13.05% |
-35.43% |
| Return on Equity Simple (ROE_SIMPLE) |
16.68% |
-13.37% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-28 |
-54 |
-112 |
| NOPAT Margin |
-1,179.82% |
-2,296.83% |
-3,933.17% |
| Net Nonoperating Expense Percent (NNEP) |
6.87% |
-2.89% |
-7.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
22.81% |
-11.59% |
-33.04% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
449.37% |
724.39% |
925.33% |
| R&D to Revenue |
1,336.09% |
2,656.79% |
4,793.48% |
| Operating Expenses to Revenue |
1,785.46% |
3,381.18% |
5,718.82% |
| Earnings before Interest and Taxes (EBIT) |
-25 |
-75 |
-160 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-26 |
-76 |
-162 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.48 |
4.30 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.48 |
4.30 |
| Price to Revenue (P/Rev) |
107.14 |
94.91 |
512.30 |
| 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) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
158.04 |
0.00 |
392.64 |
| 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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.02 |
-1.00 |
-1.00 |
| Leverage Ratio |
1.09 |
1.04 |
1.03 |
| Compound Leverage Factor |
0.90 |
0.87 |
0.92 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
214.21% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-114.21% |
100.00% |
100.00% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
15.22 |
11.48 |
60.99 |
| Noncontrolling Interest Sharing Ratio |
214.21% |
39.98% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
17.96 |
44.63 |
26.15 |
| Quick Ratio |
16.87 |
43.87 |
25.44 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-56 |
-111 |
| Operating Cash Flow to CapEx |
-26,337.50% |
-11,579.65% |
-80,772.73% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.02 |
0.01 |
0.01 |
| Accounts Receivable Turnover |
24.29 |
6.67 |
4.46 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
14.97 |
6.40 |
5.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
15.03 |
54.75 |
81.91 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
15.03 |
54.75 |
81.91 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-2.00 |
-0.60 |
-1.74 |
| Invested Capital Turnover |
-1.19 |
-1.82 |
-2.44 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1.40 |
-1.14 |
| Enterprise Value (EV) |
376 |
-246 |
1,121 |
| Market Capitalization |
255 |
225 |
1,462 |
| Book Value per Share |
($41.68) |
$8.77 |
$6.29 |
| Tangible Book Value per Share |
($41.68) |
$8.77 |
$6.29 |
| Total Capital |
108 |
470 |
340 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-110 |
-470 |
-342 |
| Capital Expenditures (CapEx) |
0.14 |
0.51 |
0.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.67 |
-2.03 |
-3.16 |
| Debt-free Net Working Capital (DFNWC) |
110 |
468 |
338 |
| Net Working Capital (NWC) |
110 |
468 |
338 |
| Net Nonoperating Expense (NNE) |
-7.54 |
8.37 |
31 |
| Net Nonoperating Obligations (NNO) |
-110 |
-470 |
-342 |
| Total Depreciation and Amortization (D&A) |
-1.20 |
-1.57 |
-1.31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
28.19% |
-85.57% |
-110.86% |
| Debt-free Net Working Capital to Revenue |
4,642.06% |
19,764.68% |
11,855.12% |
| Net Working Capital to Revenue |
4,642.06% |
19,764.68% |
11,855.12% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($5.58) |
($2.66) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
13.68M |
53.85M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($5.58) |
($2.66) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
13.68M |
53.85M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
53.64M |
54.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-28 |
-54 |
-112 |
| Normalized NOPAT Margin |
-1,179.82% |
-2,296.83% |
-3,933.17% |
| Pre Tax Income Margin |
-862.90% |
-2,650.04% |
-5,026.03% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |