| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-97.63% |
14,925.00% |
-90.39% |
76.48% |
| EBITDA Growth |
|
0.00% |
-33,355.01% |
119.81% |
-181.80% |
45.35% |
| EBIT Growth |
|
0.00% |
-33,355.01% |
119.81% |
-181.80% |
45.35% |
| NOPAT Growth |
|
0.00% |
-21,230.16% |
47.21% |
40.16% |
55.69% |
| Net Income Growth |
|
0.00% |
-47,739.61% |
123.95% |
-208.17% |
22.46% |
| EPS Growth |
|
0.00% |
0.00% |
123.95% |
-208.17% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-1,700.37% |
-11.17% |
105.13% |
-2,587.32% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-3,655.01% |
83.59% |
165.12% |
| Invested Capital Growth |
|
0.00% |
-2,060.43% |
129.99% |
-5.30% |
-118.02% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
-39.87% |
-563,856.25% |
743.61% |
-6,330.45% |
-1,960.51% |
| Operating Margin |
|
-39.87% |
-359,502.08% |
-884.15% |
-7,865.51% |
-1,974.82% |
| EBIT Margin |
|
-39.87% |
-563,856.25% |
743.61% |
-6,330.45% |
-1,960.51% |
| Profit (Net Income) Margin |
|
-27.99% |
-566,102.08% |
902.32% |
-10,157.72% |
-4,462.88% |
| Tax Burden Percent |
|
49.96% |
100.00% |
121.85% |
159.57% |
227.64% |
| Interest Burden Percent |
|
140.54% |
100.40% |
99.59% |
100.55% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-9.19% |
0.00% |
0.00% |
-108.15% |
-120.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-9.22% |
0.00% |
0.00% |
-21.77% |
29.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-51.82% |
0.00% |
0.00% |
11.19% |
-18.94% |
| Return on Equity (ROE) |
|
-61.01% |
1,651.35% |
291.07% |
-96.95% |
-139.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-609.37% |
-102.70% |
0.00% |
| Operating Return on Assets (OROA) |
|
-8.75% |
-439.95% |
45.14% |
-39.23% |
-37.91% |
| Return on Assets (ROA) |
|
-6.14% |
-441.70% |
54.78% |
-62.95% |
-86.29% |
| Return on Common Equity (ROCE) |
|
-61.01% |
5,213.92% |
-771.99% |
56.17% |
369.86% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-61.01% |
802.95% |
82.84% |
-105.61% |
-461.85% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.57 |
-121 |
-64 |
-38 |
-17 |
| NOPAT Margin |
|
-27.91% |
-251,651.46% |
-884.15% |
-5,505.86% |
-1,382.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.03% |
-369.19% |
199.27% |
-86.38% |
-149.70% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
136.67% |
30,331.25% |
984.15% |
7,965.51% |
1,895.09% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
136.67% |
359,601.15% |
984.15% |
7,965.51% |
2,074.82% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.81 |
-271 |
54 |
-44 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.81 |
-271 |
54 |
-44 |
-24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
97.55 |
115.88 |
30.49 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
10.32 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
9.69% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
20.79 |
5.22 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
104.49 |
258.48 |
138.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
14.05 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
14.05 |
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 |
130.56 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.18 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.86 |
0.00 |
0.09 |
0.09 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.09 |
0.09 |
0.06 |
| Financial Leverage |
|
5.62 |
2.48 |
-2.89 |
-0.51 |
-0.64 |
| Leverage Ratio |
|
8.20 |
-3.74 |
5.31 |
1.54 |
1.61 |
| Compound Leverage Factor |
|
11.53 |
-3.75 |
5.29 |
1.55 |
1.61 |
| Debt to Total Capital |
|
85.43% |
0.00% |
7.84% |
8.62% |
5.62% |
| Short-Term Debt to Total Capital |
|
85.43% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
7.84% |
8.62% |
5.62% |
| Preferred Equity to Total Capital |
|
0.00% |
-209.80% |
108.29% |
187.86% |
1,198.56% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
14.57% |
309.80% |
-16.13% |
-96.48% |
-1,104.18% |
| Debt to EBITDA |
|
-6.75 |
0.00 |
0.12 |
-0.14 |
-0.03 |
| Net Debt to EBITDA |
|
-6.47 |
0.00 |
-0.79 |
0.87 |
0.75 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.12 |
-0.14 |
-0.03 |
| Debt to NOPAT |
|
-9.64 |
0.00 |
-0.10 |
-0.16 |
-0.04 |
| Net Debt to NOPAT |
|
-9.24 |
0.00 |
0.66 |
1.00 |
1.06 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.10 |
-0.16 |
-0.04 |
| Altman Z-Score |
|
0.00 |
0.00 |
8.78 |
-3.17 |
-18.30 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-215.74% |
365.22% |
157.93% |
365.87% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.06 |
5.29 |
2.38 |
3.22 |
1.94 |
| Quick Ratio |
|
0.06 |
5.29 |
2.38 |
1.78 |
1.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
6.21 |
-221 |
-36 |
24 |
| Operating Cash Flow to CapEx |
|
-29.21% |
-258.30% |
-109.36% |
0.00% |
-1,025.42% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
5.76 |
-999.31 |
-127.59 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-3.40 |
-22.30 |
-120.90 |
4.83 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-15.03 |
-30.93 |
-231.45 |
4.83 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.22 |
0.00 |
0.06 |
0.01 |
0.02 |
| Accounts Receivable Turnover |
|
3.45 |
0.03 |
1.32 |
0.13 |
0.30 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
126.48 |
0.42 |
6.00 |
0.33 |
1.10 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
105.90 |
13,581.04 |
277.57 |
2,868.91 |
1,225.72 |
| 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) |
|
105.90 |
13,581.04 |
277.57 |
2,868.91 |
1,225.72 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
6.16 |
-121 |
36 |
34 |
-6.18 |
| Invested Capital Turnover |
|
0.33 |
0.00 |
-0.17 |
0.02 |
0.09 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-127 |
157 |
-1.92 |
-41 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
754 |
179 |
169 |
| Market Capitalization |
|
0.00 |
0.00 |
704 |
80 |
37 |
| Book Value per Share |
|
$0.00 |
($0.84) |
($0.11) |
($0.52) |
($0.85) |
| Tangible Book Value per Share |
|
$0.00 |
($0.98) |
($0.43) |
($0.55) |
($0.86) |
| Total Capital |
|
6.39 |
-34 |
85 |
73 |
13 |
| Total Debt |
|
5.46 |
0.00 |
6.68 |
6.28 |
0.70 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
6.68 |
6.28 |
0.70 |
| Net Debt |
|
5.23 |
-87 |
-42 |
-38 |
-18 |
| Capital Expenditures (CapEx) |
|
4.57 |
9.31 |
24 |
0.00 |
3.33 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2.11 |
-14 |
-16 |
15 |
-7.20 |
| Debt-free Net Working Capital (DFNWC) |
|
-1.91 |
73 |
33 |
60 |
12 |
| Net Working Capital (NWC) |
|
-7.37 |
73 |
33 |
60 |
12 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
151 |
-129 |
32 |
38 |
| Net Nonoperating Obligations (NNO) |
|
5.23 |
-87 |
-42 |
-32 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-103.80% |
-28,702.08% |
-223.68% |
2,175.47% |
-588.72% |
| Debt-free Net Working Capital to Revenue |
|
-94.18% |
152,477.08% |
455.27% |
8,590.33% |
940.72% |
| Net Working Capital to Revenue |
|
-363.28% |
152,477.08% |
455.27% |
8,590.33% |
940.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$13.43 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
124.97M |
5.40M |
6.54M |
11.55M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$13.34 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
124.97M |
5.40M |
6.54M |
11.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
124.97M |
5.40M |
6.54M |
11.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.57 |
-121 |
-45 |
-38 |
-15 |
| Normalized NOPAT Margin |
|
-27.91% |
-251,651.46% |
-618.91% |
-5,505.86% |
-1,256.57% |
| Pre Tax Income Margin |
|
-56.04% |
-566,102.08% |
740.54% |
-6,365.51% |
-1,960.51% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.06 |
-251.07 |
242.67 |
-154.47 |
0.00 |
| NOPAT to Interest Expense |
|
-1.44 |
-112.05 |
-288.53 |
-134.35 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-13.69 |
-259.70 |
132.11 |
-154.47 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-13.07 |
-120.68 |
-399.08 |
-134.35 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |