| DEI Shares Outstanding |
0.00 |
44,122,091.00 |
167,540,078.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
44,122,091.00 |
6,701,603.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-1.18 |
-5.27 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
376.42% |
| EBITDA Growth |
0.00% |
0.00% |
-134.69% |
| EBIT Growth |
0.00% |
0.00% |
-128.83% |
| NOPAT Growth |
0.00% |
0.00% |
-131.90% |
| Net Income Growth |
0.00% |
0.00% |
32.40% |
| EPS Growth |
0.00% |
0.00% |
60.34% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-86.40% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
20.79% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
12.51% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-22.70% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-19.28% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-12.55% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
47.91% |
| EPS Q/Q Growth |
0.00% |
0.00% |
66.18% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-1.62% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-230.77% |
| Invested Capital Q/Q Growth |
0.00% |
-80.43% |
148.75% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
30.09% |
68.15% |
54.25% |
| EBITDA Margin |
-1,218.38% |
-712.20% |
-350.83% |
| Operating Margin |
-1,176.31% |
-727.80% |
-354.25% |
| EBIT Margin |
-1,256.00% |
-780.58% |
-374.92% |
| Profit (Net Income) Margin |
-1,300.01% |
-2,743.76% |
-389.30% |
| Tax Burden Percent |
100.27% |
336.34% |
100.00% |
| Interest Burden Percent |
103.22% |
104.51% |
103.83% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-116.47% |
-244.65% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-937.41% |
14.43% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-1,543.68% |
-5.05% |
| Return on Equity (ROE) |
0.00% |
-1,660.15% |
-249.70% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-263.48% |
| Operating Return on Assets (OROA) |
0.00% |
-37.56% |
-100.50% |
| Return on Assets (ROA) |
0.00% |
-132.03% |
-104.36% |
| Return on Common Equity (ROCE) |
0.00% |
-1,659.48% |
-231.29% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-3.45 |
-4.83 |
-11 |
| NOPAT Margin |
-823.42% |
-509.46% |
-247.98% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
820.95% |
-259.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-64.05% |
-94.27% |
| Cost of Revenue to Revenue |
335.61% |
331.46% |
189.74% |
| SG&A Expenses to Revenue |
388.51% |
361.58% |
116.02% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
944.22% |
496.34% |
264.51% |
| Earnings before Interest and Taxes (EBIT) |
-5.27 |
-7.40 |
-17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-5.11 |
-6.75 |
-16 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
82.68 |
2.77 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
227.76 |
136.00 |
7.05 |
| 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 |
31.73 |
5.06 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
138.79 |
5.61 |
| 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 |
3.81 |
0.03 |
| Long-Term Debt to Equity |
0.00 |
3.31 |
0.01 |
| Financial Leverage |
0.00 |
1.65 |
-0.35 |
| Leverage Ratio |
0.00 |
1.50 |
2.39 |
| Compound Leverage Factor |
0.00 |
1.57 |
2.48 |
| Debt to Total Capital |
0.00% |
79.22% |
2.98% |
| Short-Term Debt to Total Capital |
0.00% |
10.35% |
2.29% |
| Long-Term Debt to Total Capital |
0.00% |
68.87% |
0.69% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.10% |
7.99% |
| Common Equity to Total Capital |
0.00% |
20.68% |
89.03% |
| Debt to EBITDA |
0.00 |
-0.88 |
-0.02 |
| Net Debt to EBITDA |
0.00 |
-0.39 |
0.47 |
| Long-Term Debt to EBITDA |
0.00 |
-0.77 |
-0.01 |
| Debt to NOPAT |
0.00 |
-1.24 |
-0.03 |
| Net Debt to NOPAT |
0.00 |
-0.55 |
0.67 |
| Long-Term Debt to NOPAT |
0.00 |
-1.08 |
-0.01 |
| Altman Z-Score |
0.00 |
0.99 |
-3.56 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.04% |
7.37% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.98 |
2.70 |
| Quick Ratio |
0.00 |
0.80 |
2.17 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-12 |
| Operating Cash Flow to CapEx |
0.00% |
-2,562.77% |
-5,141.81% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-9.63 |
| Operating Cash Flow to Interest Expense |
-29.23 |
-18.10 |
-8.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
-22.71 |
-18.81 |
-9.16 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.05 |
0.27 |
| Accounts Receivable Turnover |
0.00 |
8.40 |
34.30 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
4.40 |
54.03 |
| Accounts Payable Turnover |
0.00 |
5.78 |
17.82 |
| Days Sales Outstanding (DSO) |
0.00 |
43.47 |
10.64 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
63.13 |
20.48 |
| Cash Conversion Cycle (CCC) |
0.00 |
-19.66 |
-9.84 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
4.15 |
5.01 |
| Invested Capital Turnover |
0.00 |
0.23 |
0.99 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
0.86 |
| Enterprise Value (EV) |
0.00 |
132 |
25 |
| Market Capitalization |
96 |
129 |
32 |
| Book Value per Share |
$0.00 |
$0.04 |
$0.15 |
| Tangible Book Value per Share |
$0.00 |
($0.13) |
$0.00 |
| Total Capital |
0.00 |
7.54 |
13 |
| Total Debt |
0.00 |
5.98 |
0.38 |
| Total Long-Term Debt |
0.00 |
5.20 |
0.09 |
| Net Debt |
0.00 |
2.64 |
-7.51 |
| Capital Expenditures (CapEx) |
-1.11 |
0.24 |
0.22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-2.44 |
-1.34 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.68 |
6.45 |
| Net Working Capital (NWC) |
0.00 |
-0.10 |
6.15 |
| Net Nonoperating Expense (NNE) |
2.00 |
21 |
6.39 |
| Net Nonoperating Obligations (NNO) |
0.00 |
2.58 |
-7.51 |
| Total Depreciation and Amortization (D&A) |
0.16 |
0.65 |
1.09 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-257.77% |
-29.60% |
| Debt-free Net Working Capital to Revenue |
0.00% |
71.57% |
142.65% |
| Net Working Capital to Revenue |
0.00% |
-10.79% |
136.10% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($5.75) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
3.05M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($5.75) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
3.05M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
5.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-3.45 |
-4.69 |
-11 |
| Normalized NOPAT Margin |
-823.42% |
-494.48% |
-244.57% |
| Pre Tax Income Margin |
-1,296.48% |
-815.78% |
-389.30% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-31.03 |
-22.18 |
-13.51 |
| NOPAT to Interest Expense |
-20.34 |
-14.48 |
-8.94 |
| EBIT Less CapEx to Interest Expense |
-24.51 |
-22.89 |
-13.69 |
| NOPAT Less CapEx to Interest Expense |
-13.82 |
-15.18 |
-9.11 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-7.64% |
0.00% |
0.00% |