| DEI Shares Outstanding |
31,790,000.00 |
9,750,098.00 |
7,496,319.00 |
30,166,102.00 |
| DEI Adjusted Shares Outstanding |
3,179,000.00 |
975,010.00 |
749,632.00 |
3,016,610.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
-0.54 |
-8.13 |
-14.74 |
-71.32 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
-14.03% |
462.38% |
| EBITDA Growth |
0.00% |
219.67% |
140.48% |
-2,485.06% |
| EBIT Growth |
0.00% |
-35.03% |
147.85% |
-9,323.23% |
| NOPAT Growth |
0.00% |
28.73% |
157.28% |
-9,539.66% |
| Net Income Growth |
0.00% |
-364.27% |
-39.32% |
-1,847.59% |
| EPS Growth |
0.00% |
0.00% |
236.11% |
-1,847.59% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-115.52% |
1,615.77% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-91.89% |
-499.72% |
| Invested Capital Growth |
0.00% |
-89.84% |
-68.12% |
-50.12% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-48.81% |
158.45% |
| EBITDA Q/Q Growth |
0.00% |
-55.31% |
190.31% |
-1,326.50% |
| EBIT Q/Q Growth |
0.00% |
-150.43% |
120.28% |
-4,841.31% |
| NOPAT Q/Q Growth |
0.00% |
56.06% |
22.52% |
-4,398.45% |
| Net Income Q/Q Growth |
0.00% |
-258.37% |
39.15% |
-433.29% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
-433.29% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-113.20% |
326.18% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
-60.35% |
-192.56% |
| Invested Capital Q/Q Growth |
0.00% |
-12.17% |
150.32% |
-61.27% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
0.00% |
24.21% |
100.00% |
21.63% |
| EBITDA Margin |
0.00% |
1.14% |
3.20% |
-13.57% |
| Operating Margin |
0.00% |
-1.08% |
0.72% |
-12.08% |
| EBIT Margin |
0.00% |
-1.29% |
0.72% |
-11.78% |
| Profit (Net Income) Margin |
0.00% |
-4.39% |
-7.12% |
-24.65% |
| Tax Burden Percent |
100.00% |
147.74% |
222.63% |
104.88% |
| Interest Burden Percent |
98.98% |
230.34% |
-445.02% |
199.48% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
-1.03% |
4.84% |
-1,259.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-26.19% |
-28.10% |
-1,278.84% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-6.39% |
51.10% |
1,289.03% |
| Return on Equity (ROE) |
-1.42% |
-7.42% |
55.93% |
29.28% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
162.08% |
108.14% |
-1,192.88% |
| Operating Return on Assets (OROA) |
0.00% |
-1.25% |
0.99% |
-41.71% |
| Return on Assets (ROA) |
0.00% |
-4.24% |
-9.79% |
-87.25% |
| Return on Common Equity (ROCE) |
0.06% |
1.26% |
55.93% |
29.28% |
| Return on Equity Simple (ROE_SIMPLE) |
18.26% |
29.44% |
87.90% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-1.92 |
-1.37 |
0.78 |
-74 |
| NOPAT Margin |
0.00% |
-0.76% |
0.50% |
-8.46% |
| Net Nonoperating Expense Percent (NNEP) |
-29.22% |
25.17% |
32.93% |
19.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
5.29% |
611.40% |
| Cost of Revenue to Revenue |
0.00% |
75.79% |
0.00% |
78.37% |
| SG&A Expenses to Revenue |
0.00% |
22.86% |
23.07% |
15.52% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
25.29% |
99.28% |
33.71% |
| Earnings before Interest and Taxes (EBIT) |
-1.73 |
-2.33 |
1.12 |
-103 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-1.73 |
2.07 |
4.97 |
-118 |
| 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 |
0.26 |
0.04 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
7.74 |
362.44 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.39 |
1.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
12.19 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
54.29 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
77.42 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
60.75 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
3.46 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
-2.19 |
-2.18 |
-0.99 |
| Long-Term Debt to Equity |
0.00 |
-0.98 |
-1.14 |
-0.01 |
| Financial Leverage |
0.00 |
0.24 |
-1.82 |
-1.01 |
| Leverage Ratio |
1.04 |
1.75 |
-5.71 |
-0.34 |
| Compound Leverage Factor |
1.03 |
4.03 |
25.41 |
-0.67 |
| Debt to Total Capital |
0.30% |
184.18% |
185.08% |
-11,967.50% |
| Short-Term Debt to Total Capital |
0.30% |
102.08% |
88.09% |
-11,902.48% |
| Long-Term Debt to Total Capital |
0.00% |
82.10% |
96.99% |
-65.02% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
103.57% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
-3.87% |
-84.18% |
-85.08% |
12,067.50% |
| Debt to EBITDA |
-0.43 |
28.54 |
5.51 |
-12.20 |
| Net Debt to EBITDA |
-0.41 |
24.92 |
4.19 |
-11.66 |
| Long-Term Debt to EBITDA |
0.00 |
12.72 |
2.89 |
-0.07 |
| Debt to NOPAT |
-0.38 |
-43.17 |
34.97 |
-19.57 |
| Net Debt to NOPAT |
-0.37 |
-37.69 |
26.61 |
-18.71 |
| Long-Term Debt to NOPAT |
0.00 |
-19.24 |
18.32 |
-0.11 |
| Altman Z-Score |
0.00 |
0.00 |
1.22 |
-3.74 |
| Noncontrolling Interest Sharing Ratio |
103.88% |
116.98% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.08 |
0.69 |
0.61 |
0.07 |
| Quick Ratio |
0.01 |
0.56 |
0.45 |
0.02 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
215 |
17 |
-70 |
| Operating Cash Flow to CapEx |
0.00% |
155.36% |
-65.88% |
246.11% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
-192.54 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
64.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
38.05 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.97 |
1.38 |
3.54 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
4.69 |
28.61 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
121.60 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
24.48 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
77.87 |
12.76 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
3.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
14.91 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
77.87 |
0.85 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
241 |
25 |
7.82 |
3.90 |
| Invested Capital Turnover |
0.00 |
1.36 |
9.60 |
148.95 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-217 |
-17 |
-3.92 |
| Enterprise Value (EV) |
0.00 |
0.00 |
61 |
1,414 |
| Market Capitalization |
0.00 |
0.00 |
40 |
33 |
| Book Value per Share |
($0.29) |
($2.76) |
($1.68) |
($48.29) |
| Tangible Book Value per Share |
($0.29) |
($5.18) |
($4.92) |
($54.01) |
| Total Capital |
241 |
32 |
15 |
-12 |
| Total Debt |
0.73 |
59 |
27 |
1,445 |
| Total Long-Term Debt |
0.00 |
26 |
14 |
7.85 |
| Net Debt |
0.71 |
51 |
21 |
1,381 |
| Capital Expenditures (CapEx) |
250 |
6.37 |
2.33 |
9.45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1.92 |
-6.69 |
-26 |
-293 |
| Debt-free Net Working Capital (DFNWC) |
-1.90 |
0.78 |
-19 |
-229 |
| Net Working Capital (NWC) |
-2.63 |
-32 |
-32 |
-1,666 |
| Net Nonoperating Expense (NNE) |
-0.21 |
6.56 |
12 |
141 |
| Net Nonoperating Obligations (NNO) |
0.71 |
51 |
20 |
1,461 |
| Total Depreciation and Amortization (D&A) |
0.00 |
4.40 |
3.85 |
-16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-3.71% |
-16.58% |
-33.58% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.43% |
-12.37% |
-26.23% |
| Net Working Capital to Revenue |
0.00% |
-17.66% |
-20.75% |
-190.88% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($0.18) |
$0.30 |
($0.49) |
$4.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
31.79M |
24.21M |
30.17M |
3.04M |
| Adjusted Diluted Earnings per Share |
($0.18) |
$0.00 |
($0.49) |
$4.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
31.79M |
8.23M |
30.17M |
3.04M |
| Adjusted Basic & Diluted Earnings per Share |
($0.18) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
26.46M |
8.23M |
30.17M |
3.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-1.92 |
-1.37 |
0.78 |
2.13 |
| Normalized NOPAT Margin |
0.00% |
-0.76% |
0.50% |
0.24% |
| Pre Tax Income Margin |
0.00% |
-2.97% |
-3.20% |
-23.51% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
-283.30 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
-203.33 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-309.35 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-229.37 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |