| DEI Shares Outstanding |
28,750,000.00 |
14,654,956.00 |
6,488,146.00 |
6,266,197.00 |
| DEI Adjusted Shares Outstanding |
28,750,000.00 |
14,654,956.00 |
6,488,146.00 |
6,266,197.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.45 |
0.17 |
-0.42 |
-0.37 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-108.53% |
-257.29% |
24.28% |
| EBIT Growth |
0.00% |
-108.53% |
-257.29% |
24.28% |
| NOPAT Growth |
0.00% |
-15.94% |
-62.96% |
48.55% |
| Net Income Growth |
0.00% |
-80.76% |
-209.07% |
13.28% |
| EPS Growth |
0.00% |
-62.22% |
-335.29% |
7.50% |
| Operating Cash Flow Growth |
0.00% |
-65.42% |
31.13% |
-1.73% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-95.70% |
-62.57% |
| Invested Capital Growth |
0.00% |
-97.95% |
-263.15% |
-65.47% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-3,997.08% |
-31.53% |
16.16% |
| EBIT Q/Q Growth |
0.00% |
-3,997.08% |
-31.53% |
16.16% |
| NOPAT Q/Q Growth |
0.00% |
2.88% |
-4.90% |
16.74% |
| Net Income Q/Q Growth |
0.00% |
-48.39% |
-61.04% |
14.48% |
| EPS Q/Q Growth |
0.00% |
21.43% |
-122.22% |
13.95% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-2.58% |
11.35% |
-49.61% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
11.32% |
-0.73% |
| Invested Capital Q/Q Growth |
0.00% |
14.33% |
-7.20% |
-1.61% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
95.33% |
74.17% |
103.50% |
100.27% |
| Interest Burden Percent |
133.41% |
-386.79% |
84.62% |
100.02% |
| Effective Tax Rate |
4.67% |
25.83% |
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) |
5.83% |
2.13% |
204.81% |
23.50% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
190.49% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
-0.40% |
-0.21% |
2,253.00% |
41.14% |
| Return on Equity Simple (ROE_SIMPLE) |
-135.40% |
-19.23% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.46 |
-1.69 |
-2.76 |
-1.42 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
6,744.98% |
2,105.56% |
40.97% |
-767.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
13.17% |
17.13% |
7.58% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
10 |
-0.86 |
-3.08 |
-2.33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
10 |
-0.86 |
-3.08 |
-2.33 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
22.75 |
32.26 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
4.40% |
3.10% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.33 |
20.92 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
52.29 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
52.29 |
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 |
0.44 |
8.37 |
21.02 |
| 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 |
0.00 |
0.00 |
0.12 |
0.01 |
| Leverage Ratio |
1.08 |
1.10 |
-10.13 |
-0.76 |
| Compound Leverage Factor |
1.44 |
-4.27 |
-8.57 |
-0.76 |
| 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 |
104.18% |
366.03% |
-115.74% |
-50.63% |
| Common Equity to Total Capital |
-4.18% |
-266.03% |
215.74% |
150.63% |
| 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 |
15.93 |
2.24 |
-2.20 |
-5.04 |
| Noncontrolling Interest Sharing Ratio |
106.82% |
109.65% |
-1,000.06% |
-75.06% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.88 |
0.09 |
0.02 |
0.02 |
| Quick Ratio |
0.32 |
0.05 |
0.01 |
0.01 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
220 |
9.48 |
3.55 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
11,355.07 |
92.64 |
12.48 |
| Operating Cash Flow to Interest Expense |
0.00 |
-132.08 |
-17.25 |
-6.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-132.08 |
-17.25 |
-6.31 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
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 |
227 |
4.65 |
-7.59 |
-13 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-222 |
-12 |
-4.97 |
| Enterprise Value (EV) |
529 |
97 |
79 |
75 |
| Market Capitalization |
292 |
80 |
71 |
68 |
| Book Value per Share |
($0.33) |
($1.76) |
($2.48) |
($2.99) |
| Tangible Book Value per Share |
($0.33) |
($1.76) |
($2.48) |
($2.99) |
| Total Capital |
227 |
4.84 |
-7.47 |
-12 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
-0.21 |
-0.19 |
-0.12 |
-0.12 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.29 |
-3.95 |
-8.00 |
-10 |
| Debt-free Net Working Capital (DFNWC) |
-0.08 |
-3.77 |
-7.88 |
-10 |
| Net Working Capital (NWC) |
-0.08 |
-3.77 |
-7.88 |
-10 |
| Net Nonoperating Expense (NNE) |
-14 |
-4.17 |
-0.06 |
0.92 |
| Net Nonoperating Obligations (NNO) |
-0.21 |
-0.18 |
-0.12 |
-0.12 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.34 |
($0.80) |
($0.74) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
14.25M |
6.73M |
6.34M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.34 |
($0.80) |
($0.74) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
14.25M |
6.73M |
6.34M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
6.49M |
6.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.46 |
-1.69 |
-1.59 |
-1.06 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
-44.43 |
-30.10 |
-8.20 |
| NOPAT to Interest Expense |
0.00 |
-87.28 |
-26.97 |
-4.99 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-44.43 |
-30.10 |
-8.20 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-87.28 |
-26.97 |
-4.99 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.06% |
8,995.09% |
-352.62% |
-111.30% |