| DEI Shares Outstanding |
|
23,344,567.00 |
23,344,567.00 |
25,633,217.00 |
25,933,217.00 |
41,084,731.00 |
| DEI Adjusted Shares Outstanding |
|
23,344,567.00 |
23,344,567.00 |
25,633,217.00 |
25,933,217.00 |
41,084,731.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.65 |
-0.29 |
-0.46 |
-0.32 |
-0.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
77.41% |
-73.05% |
31.09% |
2.08% |
| EBIT Growth |
|
0.00% |
77.41% |
-73.05% |
29.81% |
-0.74% |
| NOPAT Growth |
|
0.00% |
-89.03% |
-72.50% |
29.49% |
-11.01% |
| Net Income Growth |
|
0.00% |
77.44% |
-71.89% |
30.09% |
-3.45% |
| EPS Growth |
|
0.00% |
0.00% |
-262.07% |
31.91% |
21.88% |
| Operating Cash Flow Growth |
|
0.00% |
-11.62% |
-78.09% |
16.44% |
21.52% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-82.86% |
-1.36% |
19.67% |
| Invested Capital Growth |
|
0.00% |
-63.65% |
-224.62% |
211.19% |
-95.81% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.01% |
-13.54% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.25% |
-12.21% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.20% |
-12.03% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.26% |
-10.34% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
13.51% |
3.85% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-9.62% |
8.96% |
5.94% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
543.89% |
-83.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.04% |
99.89% |
99.22% |
98.82% |
101.48% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-249.85% |
-37.42% |
-91.42% |
-113.80% |
-109.69% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-398.43% |
0.00% |
-999.61% |
-1,541.45% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-219.15% |
-37.42% |
-91.42% |
-113.80% |
-109.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-141.29% |
-45.30% |
-110.67% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.53 |
-4.78 |
-8.25 |
-5.82 |
-6.46 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-138.71% |
-11.84% |
-27.01% |
-33.27% |
-27.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-152.55% |
-55.38% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-30 |
-6.83 |
-12 |
-8.30 |
-8.36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-30 |
-6.83 |
-12 |
-8.15 |
-7.98 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.44 |
8.06 |
5.68 |
18.57 |
5.07 |
| Price to Tangible Book Value (P/TBV) |
|
7.44 |
8.06 |
5.68 |
18.57 |
5.07 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
97.62 |
206.09 |
0.00 |
94.25 |
1,580.31 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.93 |
-0.95 |
-1.01 |
-1.00 |
-0.95 |
| Leverage Ratio |
|
1.02 |
1.02 |
1.06 |
1.09 |
1.05 |
| Compound Leverage Factor |
|
1.02 |
1.02 |
1.05 |
1.08 |
1.06 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
389.41 |
137.74 |
24.70 |
134.77 |
63.13 |
| Noncontrolling Interest Sharing Ratio |
|
12.29% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
89.61 |
30.40 |
10.92 |
13.46 |
24.53 |
| Quick Ratio |
|
82.71 |
28.39 |
10.52 |
11.87 |
23.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3.87 |
-7.08 |
-7.18 |
-5.77 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-47.48 |
-15.10 |
| Operating Cash Flow to Interest Expense |
|
-413.97 |
0.00 |
0.00 |
-53.50 |
-16.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-413.97 |
0.00 |
0.00 |
-53.50 |
-16.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
1.43 |
0.52 |
-0.65 |
0.72 |
0.03 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-0.91 |
-1.16 |
1.36 |
-0.69 |
| Enterprise Value (EV) |
|
139 |
107 |
49 |
68 |
48 |
| Market Capitalization |
|
159 |
121 |
60 |
71 |
59 |
| Book Value per Share |
|
$0.92 |
$0.65 |
$0.41 |
$0.15 |
$0.28 |
| Tangible Book Value per Share |
|
$0.92 |
$0.65 |
$0.41 |
$0.15 |
$0.28 |
| Total Capital |
|
21 |
15 |
11 |
3.81 |
12 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-20 |
-15 |
-11 |
-3.09 |
-12 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.43 |
0.52 |
-0.65 |
0.15 |
-0.15 |
| Debt-free Net Working Capital (DFNWC) |
|
21 |
15 |
11 |
3.25 |
11 |
| Net Working Capital (NWC) |
|
21 |
15 |
11 |
3.25 |
11 |
| Net Nonoperating Expense (NNE) |
|
28 |
2.04 |
3.48 |
2.39 |
2.03 |
| Net Nonoperating Obligations (NNO) |
|
-20 |
-15 |
-11 |
-3.09 |
-12 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.15 |
0.38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.83) |
($0.29) |
$0.47 |
($0.32) |
($0.25) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.34M |
23.34M |
25.07M |
25.82M |
33.82M |
| Adjusted Diluted Earnings per Share |
|
($2.83) |
$0.00 |
$0.47 |
($0.32) |
($0.25) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.34M |
23.37M |
25.07M |
25.82M |
33.82M |
| Adjusted Basic & Diluted Earnings per Share |
|
($2.83) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.61M |
23.37M |
25.63M |
25.93M |
41.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.53 |
-4.78 |
-8.25 |
-5.82 |
-6.46 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2,570.05 |
0.00 |
0.00 |
-54.88 |
-21.89 |
| NOPAT to Interest Expense |
|
-214.98 |
0.00 |
0.00 |
-38.46 |
-16.90 |
| EBIT Less CapEx to Interest Expense |
|
-2,570.05 |
0.00 |
0.00 |
-54.88 |
-21.89 |
| NOPAT Less CapEx to Interest Expense |
|
-214.98 |
0.00 |
0.00 |
-38.46 |
-16.90 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-2.70% |
0.00% |
0.00% |