| DEI Shares Outstanding |
7,986,118.00 |
50,724,664.00 |
50,724,664.00 |
| DEI Adjusted Shares Outstanding |
7,986,118.00 |
50,724,664.00 |
50,724,664.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
-0.23 |
-0.05 |
-0.04 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
0.00% |
-38.60% |
23.13% |
| EBIT Growth |
0.00% |
-37.82% |
23.33% |
| NOPAT Growth |
0.00% |
-37.86% |
23.36% |
| Net Income Growth |
0.00% |
-37.82% |
15.30% |
| EPS Growth |
0.00% |
-20.00% |
33.33% |
| Operating Cash Flow Growth |
0.00% |
-86.31% |
-23.37% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
104.09% |
| Invested Capital Growth |
0.00% |
2,025.85% |
-25.75% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
9.86% |
-10.88% |
| EBIT Q/Q Growth |
0.00% |
8.80% |
-11.88% |
| NOPAT Q/Q Growth |
0.00% |
8.81% |
-11.89% |
| Net Income Q/Q Growth |
0.00% |
28.84% |
-23.61% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-21.29% |
10.42% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
267.64% |
| Invested Capital Q/Q Growth |
0.00% |
-0.73% |
-8.14% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
0.00% |
0.00% |
0.00% |
| Operating Margin |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
100.00% |
110.47% |
| 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) |
-3.71% |
-71.24% |
-37.38% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-233.73% |
5.74% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.09% |
-71.24% |
-37.38% |
| Return on Equity Simple (ROE_SIMPLE) |
-362.18% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.27 |
-1.75 |
-1.34 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-276.83% |
-601.80% |
-2,441.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
-253.45% |
-26.85% |
-27.88% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
-1.82 |
-2.50 |
-1.92 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.78 |
-2.47 |
-1.90 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
169.56 |
3.02 |
2.75 |
| Price to Tangible Book Value (P/TBV) |
169.56 |
3.02 |
2.75 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
| 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) |
278.59 |
3.03 |
2.75 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| 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 |
40.86 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.39 |
-0.04 |
-0.01 |
| Leverage Ratio |
1.05 |
2.11 |
2.36 |
| Compound Leverage Factor |
1.05 |
2.11 |
2.60 |
| 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 |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
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 |
24.81 |
-2.17 |
-3.24 |
| Noncontrolling Interest Sharing Ratio |
102.35% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.65 |
1.93 |
1.57 |
| Quick Ratio |
0.26 |
0.01 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-7.92 |
0.32 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
| 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 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.30 |
6.47 |
4.80 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
6.17 |
-1.67 |
| Enterprise Value (EV) |
85 |
20 |
13 |
| Market Capitalization |
85 |
20 |
13 |
| Book Value per Share |
$0.06 |
$0.13 |
$0.09 |
| Tangible Book Value per Share |
$0.06 |
$0.13 |
$0.09 |
| Total Capital |
0.50 |
6.52 |
4.82 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-0.20 |
-0.05 |
-0.01 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.30 |
6.47 |
4.79 |
| Debt-free Net Working Capital (DFNWC) |
0.49 |
6.52 |
4.80 |
| Net Working Capital (NWC) |
0.49 |
6.52 |
4.80 |
| Net Nonoperating Expense (NNE) |
0.55 |
0.75 |
0.78 |
| Net Nonoperating Obligations (NNO) |
-0.20 |
-0.05 |
-0.01 |
| Total Depreciation and Amortization (D&A) |
0.03 |
0.03 |
0.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.30 |
($0.06) |
($0.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
7.24M |
44.74M |
50.72M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.06) |
($0.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
7.99M |
44.74M |
50.72M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
7.99M |
70.72M |
50.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.27 |
-1.75 |
-1.34 |
| Normalized NOPAT Margin |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
0.00% |
0.00% |
0.00% |
| 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 |
-23.67% |
-39.95% |
0.00% |