| DEI Shares Outstanding |
34,500,000.00 |
34,500,000.00 |
39,970,693.00 |
11,838,447.00 |
| DEI Adjusted Shares Outstanding |
479,167.00 |
479,167.00 |
555,149.00 |
11,838,447.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
17.11 |
-109.68 |
75.66 |
-3.31 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-746.31% |
0.00% |
-192.97% |
| EBIT Growth |
0.00% |
-747.15% |
0.00% |
-193.37% |
| NOPAT Growth |
0.00% |
-1,651.10% |
0.00% |
-112.28% |
| Net Income Growth |
0.00% |
-740.86% |
0.00% |
-193.37% |
| EPS Growth |
0.00% |
-173.08% |
0.00% |
-105.42% |
| Operating Cash Flow Growth |
0.00% |
-2,280.54% |
0.00% |
14.71% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
-104.22% |
0.00% |
-38.71% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
-801.72% |
0.00% |
-50,284.62% |
| EBIT Q/Q Growth |
0.00% |
-802.89% |
0.00% |
-1,307,300.00% |
| NOPAT Q/Q Growth |
0.00% |
-316.95% |
0.00% |
-33.16% |
| Net Income Q/Q Growth |
0.00% |
-847.02% |
0.00% |
-1,307,300.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-30.38% |
0.00% |
-30.95% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
-104.11% |
0.00% |
-167.87% |
| 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 |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.98% |
100.00% |
100.00% |
100.00% |
| 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) |
6.33% |
-83.02% |
-46.26% |
93.84% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
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) |
-0.41% |
199.63% |
-46.26% |
93.84% |
| Return on Equity Simple (ROE_SIMPLE) |
-48.44% |
18.28% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.94 |
-34 |
73 |
-8.96 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
2,037.90% |
30.82% |
265.33% |
139.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-432.38% |
43.87% |
| 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) |
8.12 |
-53 |
42 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
8.12 |
-52 |
42 |
-39 |
| 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) |
40.85 |
0.00 |
0.51 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
2.45% |
0.00% |
194.61% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.36 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
75.17 |
0.00 |
0.79 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
75.17 |
0.00 |
0.79 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.46 |
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 |
2.65 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-0.99 |
-0.41 |
-0.63 |
| Long-Term Debt to Equity |
0.00 |
-0.46 |
-0.41 |
-0.63 |
| Financial Leverage |
0.00 |
0.96 |
-0.41 |
-0.52 |
| Leverage Ratio |
1.07 |
2.27 |
-0.06 |
-0.10 |
| Compound Leverage Factor |
1.08 |
2.27 |
-0.06 |
-0.10 |
| Debt to Total Capital |
0.00% |
-11,202.39% |
-69.25% |
-169.38% |
| Short-Term Debt to Total Capital |
0.00% |
-6,046.59% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
-5,155.80% |
-69.25% |
-169.38% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
106.53% |
-13,228.33% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-6.53% |
24,530.72% |
169.25% |
269.38% |
| Debt to EBITDA |
0.00 |
-2.50 |
0.28 |
-0.88 |
| Net Debt to EBITDA |
0.00 |
-2.32 |
0.28 |
-0.81 |
| Long-Term Debt to EBITDA |
0.00 |
-1.15 |
0.28 |
-0.88 |
| Debt to NOPAT |
0.00 |
-3.87 |
0.16 |
-3.86 |
| Net Debt to NOPAT |
0.00 |
-3.59 |
0.16 |
-3.53 |
| Long-Term Debt to NOPAT |
0.00 |
-1.78 |
0.16 |
-3.86 |
| Altman Z-Score |
11.25 |
-84.42 |
-152.58 |
-142.46 |
| Noncontrolling Interest Sharing Ratio |
106.53% |
340.45% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.00 |
0.12 |
0.11 |
0.49 |
| Quick Ratio |
0.60 |
0.12 |
0.00 |
0.44 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
236 |
0.00 |
-2.42 |
| Operating Cash Flow to CapEx |
0.00% |
-11,628.76% |
0.00% |
-432,700.00% |
| 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 |
0.00 |
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 |
259 |
-11 |
-17 |
-23 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-269 |
0.00 |
-6.54 |
| Enterprise Value (EV) |
610 |
623 |
33 |
45 |
| Market Capitalization |
335 |
347 |
22 |
13 |
| Book Value per Share |
($0.49) |
($8.33) |
($0.71) |
($4.65) |
| Tangible Book Value per Share |
($0.49) |
($8.33) |
($0.71) |
($4.65) |
| Total Capital |
259 |
-1.17 |
-17 |
-20 |
| Total Debt |
0.00 |
131 |
12 |
35 |
| Total Long-Term Debt |
0.00 |
60 |
12 |
35 |
| Net Debt |
-0.50 |
122 |
12 |
32 |
| Capital Expenditures (CapEx) |
0.00 |
0.31 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.50 |
-12 |
-13 |
-6.51 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-1.87 |
-13 |
-3.50 |
| Net Working Capital (NWC) |
0.00 |
-73 |
-13 |
-3.50 |
| Net Nonoperating Expense (NNE) |
-10 |
19 |
31 |
30 |
| Net Nonoperating Obligations (NNO) |
-0.50 |
122 |
12 |
32 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.07 |
0.10 |
0.08 |
| 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 |
$0.52 |
$0.00 |
$77.74 |
($3.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
31.31M |
0.00 |
540.36K |
9.92M |
| Adjusted Diluted Earnings per Share |
$0.52 |
$0.00 |
$72.93 |
($3.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
31.31M |
0.00 |
575.95K |
9.92M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
34.50M |
0.00 |
10.53M |
25.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.36 |
-34 |
51 |
-8.96 |
| 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 |
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% |