| DEI Shares Outstanding |
0.00 |
276,350,035.00 |
8,658,950.00 |
14,213,730.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
431,797.00 |
1,082,369.00 |
14,213,730.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-4,853.30 |
47.27 |
-6.15 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
5.92% |
86.13% |
-543.27% |
| EBITDA Growth |
0.00% |
-941.56% |
100.05% |
-12,934.49% |
| EBIT Growth |
0.00% |
-946.14% |
99.97% |
-22,717.75% |
| NOPAT Growth |
0.00% |
-946.14% |
99.09% |
-588.49% |
| Net Income Growth |
0.00% |
-954.41% |
99.97% |
-20,414.32% |
| EPS Growth |
0.00% |
-954.41% |
99.97% |
-2,796.15% |
| Operating Cash Flow Growth |
0.00% |
38.80% |
35.24% |
-2.69% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-155.20% |
117.34% |
| Invested Capital Growth |
0.00% |
-106.78% |
209.24% |
-102.62% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-53.60% |
-53.98% |
| EBITDA Q/Q Growth |
0.00% |
-139,584.50% |
100.81% |
6.78% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
99.54% |
6.81% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
84.74% |
5.68% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
99.47% |
-10.37% |
| EPS Q/Q Growth |
0.00% |
0.00% |
99.47% |
-456.35% |
| Operating Cash Flow Q/Q Growth |
0.00% |
17.93% |
0.53% |
10.34% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-8,602.74% |
170.22% |
| Invested Capital Q/Q Growth |
0.00% |
-2,344.82% |
251.85% |
97.01% |
| 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 |
99.58% |
100.03% |
111.07% |
100.13% |
| Interest Burden Percent |
100.00% |
100.33% |
100.28% |
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) |
-13.89% |
-134.95% |
-0.35% |
-238.92% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-201.38% |
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) |
-6.07% |
-46.31% |
0.31% |
660.19% |
| Return on Equity Simple (ROE_SIMPLE) |
-15.89% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-177 |
-1,854 |
-17 |
-117 |
| NOPAT Margin |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
-5.74% |
-90.74% |
7.30% |
323.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
2,588.89% |
-20.40% |
126.01% |
| 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) |
-253 |
-2,649 |
-0.72 |
-165 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-254 |
-2,646 |
1.27 |
-163 |
| 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) |
0.00 |
0.00 |
0.05 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
1,890.14% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.51 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
340.46 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
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 |
0.55 |
0.00 |
5.82 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.04 |
0.39 |
0.81 |
-11.75 |
| Long-Term Debt to Equity |
0.04 |
0.39 |
0.81 |
-11.75 |
| Financial Leverage |
-0.36 |
-0.45 |
-0.97 |
0.22 |
| Leverage Ratio |
0.80 |
0.83 |
1.59 |
4.31 |
| Compound Leverage Factor |
0.80 |
0.84 |
1.59 |
4.31 |
| Debt to Total Capital |
4.01% |
27.99% |
44.65% |
109.30% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
4.01% |
27.99% |
44.65% |
109.30% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
54.04% |
126.45% |
118.60% |
232.39% |
| Common Equity to Total Capital |
41.95% |
-54.44% |
-63.25% |
-241.69% |
| Debt to EBITDA |
-0.60 |
-0.05 |
92.83 |
-0.59 |
| Net Debt to EBITDA |
1.40 |
0.08 |
91.77 |
-0.58 |
| Long-Term Debt to EBITDA |
-0.60 |
-0.05 |
92.83 |
-0.59 |
| Debt to NOPAT |
-0.85 |
-0.07 |
-6.96 |
-0.83 |
| Net Debt to NOPAT |
2.00 |
0.12 |
-6.88 |
-0.81 |
| Long-Term Debt to NOPAT |
-0.85 |
-0.07 |
-6.96 |
-0.83 |
| Altman Z-Score |
0.00 |
-32.26 |
-8.30 |
-15.15 |
| Noncontrolling Interest Sharing Ratio |
56.30% |
65.68% |
187.99% |
376.32% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.13 |
0.05 |
0.01 |
0.04 |
| Quick Ratio |
0.13 |
0.05 |
0.01 |
0.04 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
628 |
-347 |
60 |
| Operating Cash Flow to CapEx |
-4,579.59% |
-3,309.61% |
-3,430.66% |
-40,330.21% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
70.99 |
-23.25 |
3.20 |
| Operating Cash Flow to Interest Expense |
0.00 |
-6.58 |
-2.53 |
-2.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-6.78 |
-2.60 |
-2.06 |
| 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 |
0.58 |
0.14 |
0.16 |
| 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 |
624.54 |
2,632.58 |
2,323.30 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
2,324 |
-158 |
172 |
-4.52 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-2,482 |
330 |
-177 |
| Enterprise Value (EV) |
0.00 |
346 |
432 |
350 |
| Market Capitalization |
0.00 |
19 |
2.71 |
50 |
| Book Value per Share |
$636.65 |
($0.85) |
($19.29) |
($15.06) |
| Tangible Book Value per Share |
($315.00) |
($0.91) |
($20.79) |
($15.75) |
| Total Capital |
3,781 |
430 |
264 |
89 |
| Total Debt |
151 |
121 |
118 |
97 |
| Total Long-Term Debt |
151 |
121 |
118 |
97 |
| Net Debt |
-355 |
-217 |
117 |
94 |
| Capital Expenditures (CapEx) |
2.08 |
1.76 |
1.10 |
0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-66 |
-157 |
-100 |
-64 |
| Debt-free Net Working Capital (DFNWC) |
-57 |
-149 |
-99 |
-61 |
| Net Working Capital (NWC) |
-57 |
-149 |
-99 |
-61 |
| Net Nonoperating Expense (NNE) |
75 |
804 |
-16 |
48 |
| Net Nonoperating Obligations (NNO) |
-1,305 |
-468 |
26 |
3.72 |
| Total Depreciation and Amortization (D&A) |
-0.87 |
2.53 |
1.99 |
1.52 |
| 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 |
$0.00 |
($1,257.54) |
$177.60 |
($28.04) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
3.14M |
0.00 |
14.52M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($1,257.54) |
$0.96 |
($28.04) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
3.14M |
0.00 |
14.52M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
14.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-177 |
-167 |
-53 |
-70 |
| 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 |
-299.41 |
-0.05 |
-8.75 |
| NOPAT to Interest Expense |
0.00 |
-209.58 |
-1.14 |
-6.20 |
| EBIT Less CapEx to Interest Expense |
0.00 |
-299.60 |
-0.12 |
-8.76 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-209.78 |
-1.21 |
-6.20 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
-0.05% |
-0.01% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-2.48% |
-0.31% |
-266.50% |
0.00% |